Caldwell Reports Fourth Quarter and Full Year Results and Declares Quarterly Dividend
Caldwell Reports Fourth Quarter and Full Year Results and Declares Quarterly Dividend
TORONTO, ON / ACCESSWIRE / November 19, 2024 / Talent acquisition firm The Caldwell Partners International Inc. (TSX:CWL)(OTCQX:CWLPF) today issued its financial results for the fiscal 2024 fourth quarter and full year ended August 31, 2024. All references to quarters or years are for the fiscal periods unless otherwise noted and all currency amounts are in Canadian dollars.
安大略省多伦多/ACCESSWIRE/2024年11月19日/人才招聘公司考德威尔合伙人国际公司(多伦多证券交易所股票代码:CWL)(OTCQX: CWLPF)今天公布了截至2024年8月31日的2024财年第四季度和全年财务业绩。除非另有说明,否则所有提及的季度或年份均为财政期,并且所有货币金额均以加元为单位。
Financial Highlights (in $000s except per share amounts)
财务摘要(以美元计,每股金额除外)
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
8.31.24 |
8.31.23 |
8.31.24 |
8.31.23 |
|||||||||||||
Professional fees - Caldwell |
19,157 |
21,934 |
74,669 |
77,102 |
||||||||||||
Professional fees - IQTalent1 |
2,894 |
3,924 |
11,643 |
19,831 |
||||||||||||
Consolidated professional fees |
22,051 |
25,858 |
86,312 |
96,933 |
||||||||||||
Direct expense reimbursements |
182 |
295 |
839 |
868 |
||||||||||||
Revenues |
22,233 |
26,153 |
87,151 |
97,801 |
||||||||||||
Cost of sales |
17,522 |
20,394 |
68,620 |
80,712 |
||||||||||||
Reimbursed direct expenses |
182 |
295 |
839 |
868 |
||||||||||||
Gross profit |
4,529 |
5,464 |
17,692 |
16,221 |
||||||||||||
Selling, general and administrative expenses2 |
4,458 |
4,235 |
18,612 |
19,218 |
||||||||||||
Restructuring (income) expenses3 |
- |
8,061 |
(7,979) | 10,591 |
||||||||||||
Acquisition-related expenses4 |
- |
- |
- |
879 |
||||||||||||
Operating profit (loss) |
71 |
(6,832) | 7,059 |
(14,467) | ||||||||||||
Finance expenses (income) |
278 |
596 |
810 |
(531) | ||||||||||||
Earnings (loss) before tax |
(207) | (7,428) | 6,249 |
(13,936) | ||||||||||||
Income tax expense (recovery) |
264 |
(923) | 2,061 |
(2,633) | ||||||||||||
Net earnings (loss) after tax |
(471) | (6,505) | 4,188 |
(11,303) | ||||||||||||
Basic earnings (loss) per share |
($0.016) | ($0.248) | $0.142 |
($0.432) |
三个月已结束 |
十二个月已结束 |
|||||||||||||||
8.31.24 |
8.31.23 |
8.31.24 |
8.31.23 |
|||||||||||||
专业费用-考德威尔 |
19,157 |
21,934 |
74,669 |
77,102 |
||||||||||||
专业费用-IQTalent1 |
2,894 |
3,924 |
11,643 |
19,831 |
||||||||||||
合并专业费用 |
22,051 |
25,858 |
86,312 |
96,933 |
||||||||||||
直接费用报销 |
182 |
295 |
839 |
868 |
||||||||||||
收入 |
22,233 |
26,153 |
87,151 |
97,801 |
||||||||||||
销售成本 |
17,522 |
20,394 |
68,620 |
80,712 |
||||||||||||
报销的直接费用 |
182 |
295 |
839 |
868 |
||||||||||||
毛利润 |
4,529 |
5,464 |
17,692 |
16,221 |
||||||||||||
销售、一般和管理费用2 |
4,458 |
4,235 |
18,612 |
19,218 |
||||||||||||
重组(收入)支出3 |
- |
8,061 |
(7,979) | 10,591 |
||||||||||||
与收购相关的费用4 |
- |
- |
- |
879 |
||||||||||||
营业利润(亏损) |
71 |
(6,832) | 7,059 |
(14,467) | ||||||||||||
财务费用(收入) |
278 |
596 |
810 |
(531) | ||||||||||||
税前收益(亏损) |
(207) | (7,428) | 6,249 |
(13,936) | ||||||||||||
所得税支出(回收) |
264 |
(923) | 2,061 |
(2,633) | ||||||||||||
税后净收益(亏损) |
(471) | (6,505) | 4,188 |
(11,303) | ||||||||||||
每股基本收益(亏损) |
(0.016 美元) | (0.248 美元) | 0.142 美元 |
(0.432 美元) |
Professional fees of IQTalent are presented net of elimination of intercompany revenue.
Selling, general and administrative expenses include an expense of $124 related to share-based compensation as a result of share price increase in the current quarter, compared to a benefit of $43 in the same quarter last year.
Restructuring income of $7,979 in the first half of the current year includes separation expense of $1,089 for management staff reductions at IQTalent, more than offset by a net gain on lease termination of $9,068 as IQTalent negotiated a termination of its Nashville leased facility resulting in a recovery of lease impairment charges expensed in the fourth quarter of the prior year. Restructuring expenses of $2,530 in the first quarter of the prior year include $2,264 of separation expense for staff reductions at IQTalent and $266 in onerous lease costs at Caldwell for the sublease of our San Francisco office as a result of our transition to a remote work environment.
Acquisition-related expenses consist of transaction fees and IQTalent purchase price structured as compensation expense, which were fully expensed as at 12/31/22.
IQTalent的专业费用是在扣除公司间收入后列报的。
销售、一般和管理费用包括本季度股价上涨导致的与股份薪酬相关的124美元支出,而去年同期的收益为43美元。
本年度上半年7,979美元的重组收入包括因裁员iQTalent管理人员而产生的1,089美元的离职费用,这被iQTalent谈判终止其纳什维尔租赁设施后9,068美元的净收益所抵消,从而收回了去年第四季度支出的租赁减值费用。去年第一季度2530美元的重组费用包括iQTalent裁员所需的2,264美元的离职费用,以及考德威尔向远程工作环境过渡后转租旧金山办公室的266美元沉重租赁费用。
与收购相关的费用包括交易费和以薪酬支出为结构的IQTalent收购价格,截至22年12月31日,这些费用已全部计入支出。
"Fiscal 2024 was marked by economic and market uncertainty contributing to an ongoing suppression of hiring demand that kept search volumes per partner notably below our 10-year historical average," said Chris Beck, chief executive officer. "Despite these challenges, Caldwell remained profitable, and we are pleased to report IQTalent's return to operating profitability in the fourth quarter."
首席执行官克里斯·贝克表示:“2024财年的经济和市场不确定性导致招聘需求持续受到抑制,使每个合作伙伴的搜索量明显低于我们的10年历史平均水平。”“尽管面临这些挑战,考德威尔仍保持盈利,我们很高兴地报告IQTalent在第四季度恢复了营业盈利能力。”
"Caldwell's professional fees for the fourth quarter were $19.2 million. This was weaker than anticipated after the strength seen in our third quarter, as new search volumes declined notably during July and August. Despite this, Caldwell remained back-half revenue weighted, with professional fees in the second half of the year representing a 30.8% increase over the first half. Caldwell's full-year professional fees were relatively flat at $74.7 million. IQTalent's professional fees for the fourth quarter were $2.9 million, which continues the stable performance seen throughout the year. While results in both segments reflect broader economic uncertainties, we are seeing an increase in new search volumes in our first quarter ending November 30, 2024 and expect to deliver marked improvement over our fourth quarter ended August 31, 2024 and last year's first quarter ended November 30, 2023."
“考德威尔第四季度的专业费用为1,920万美元。由于7月和8月新搜索量显著下降,继第三季度强劲之后,这一数字低于预期。尽管如此,考德威尔仍保持下半年的收入加权,下半年的专业费用比上半年增长了30.8%。考德威尔的全年专业费用相对持平,为7,470万美元。IQTalent第四季度的专业费用为290万美元,延续了全年稳定的表现。尽管这两个细分市场的业绩都反映了更广泛的经济不确定性,但我们看到截至2024年11月30日的第一季度新搜索量有所增加,预计与截至2024年8月31日的第四季度和截至2023年11月30日的去年第一季度相比,将取得显著改善。”
Beck continued: "With the US election behind us and expectations of increased economic clarity, we are optimistic that improved hiring demand will follow. With an all-time high partner count and a cohort of new principals, combined with our continuing efforts to integrate evolving technology into our processes, we remain well positioned for the market recovery."
贝克继续说:“随着美国大选的过去,以及人们对经济更加清晰的预期,我们乐观地认为招聘需求将随之改善。凭借历史最高的合作伙伴数量和一批新的负责人,再加上我们不断努力将不断发展的技术整合到我们的流程中,我们仍然为市场复苏做好了充分的准备。”
With a view towards maximizing investor returns, the Board of Directors today also declared the reinstatement of a quarterly dividend, with a payment of 0.25 cents per Common Share payable to holders of Common Shares of record on December 2, 2024, and to be paid on December 20, 2024.
为了实现投资者回报最大化,董事会今天还宣布恢复季度股息,向2024年12月2日登记在册的普通股持有人支付每股普通股0.25美分,并将于2024年12月20日支付。
The Board of Directors has also announced its intention to pursue a Normal Course Issuer Bid ("NCIB") to purchase for cancellation a portion of its public float of common shares, subject to approval by the Toronto Stock Exchange ("TSX").
董事会还宣布,打算进行普通股发行人竞标(“NCIB”),以购买或取消部分公开上市的普通股,但须获得多伦多证券交易所(“TSX”)的批准。
About Caldwell Partners
关于考德威尔合伙人
Caldwell Partners is a technology-powered talent acquisition firm specializing in recruitment at all levels. Through two distinct brands - Caldwell and IQTalent - the firm leverages the latest innovations in AI to offer an integrated spectrum of services delivered by teams with deep knowledge in their respective areas. Services include candidate research and sourcing through to full recruitment at the professional, executive and board levels, as well as a suite of talent strategy and assessment tools that can help clients hire the right people, then manage and inspire them to achieve maximum business results.
Caldwell Partners是一家以技术为动力的人才招聘公司,专门从事各级招聘。通过两个不同的品牌——Caldwell和IQTalent——该公司利用人工智能领域的最新创新,提供由在各自领域具有深厚知识的团队提供的综合服务。服务包括候选人研究和寻找,直至专业、高管和董事会层面的全面招聘,以及一套人才战略和评估工具,这些工具可以帮助客户雇用合适的人才,然后管理和激励他们取得最大的业务成果。
Caldwell Partners' common shares are listed on The Toronto Stock Exchange (TSX: CWL) and trade on the OTCQX Market (OTCQX: CWLPF). Please visit our website at for further information.
考德威尔合伙人的普通股在多伦多证券交易所(多伦多证券交易所股票代码:CWL)上市,并在OTCQX市场(OTCQX:CWLPF)上市。请访问我们的网站以获取更多信息。
Forward-Looking Statements
前瞻性陈述
Forward-looking statements in this document are based on current expectations subject to the significant risks and uncertainties cited. These forward-looking statements generally can be identified by the use of statements that include phrases such as "believe," "expect," "anticipate," "intend," "plan," "foresee," "may," "will," "likely," "estimates," "potential," "continue" or other similar words or phrases. Similarly, statements that describe our objectives, plans or goals also are forward-looking statements.
本文件中的前瞻性陈述基于当前的预期,但要考虑所列的重大风险和不确定性。这些前瞻性陈述通常可以通过使用包括 “相信”、“期望”、“预期”、“打算”、“计划”、“预见”、“可能”、“将”、“可能”、“可能”、“估计”、“潜力”、“继续” 等短语或其他类似的词语或短语来识别。同样,描述我们的目标、计划或目标的陈述也是前瞻性陈述。
We are subject to many factors that could cause our actual results to differ materially from those contemplated by the relevant forward looking statement including, but not limited to, the impact of pandemic diseases, our ability to attract and retain key personnel; exposure to our partners taking our clients with them to another firm; the performance of the US, Canadian and international economies; risks related to deposit-taking institutions; foreign currency exchange rate fluctuations; competition from other companies directly or indirectly engaged in talent acquisition; cybersecurity requirements, vulnerabilities, threats and attacks; damage to our brand reputation; our ability to align our cost structure to changes in our revenue; liability risk in the services we perform; potential legal liability from clients, employees and candidates for employment; reliance on software that we license from third parties; reliance on third-party contractors for talent acquisition support; the classification of third-party labour as contractors versus employee relationships; our ability to successfully recover from a disaster or other business continuity issues; adverse governmental and tax law rulings; successfully integrating or realizing the expected benefits from our acquisitions, adverse operating issues from acquired businesses; volatility of the market price and trading volume of our common shares; technological advances may significantly disrupt the labour market and weaken demand for human capital at a rapid rate; affiliation agreements may fail to renew or affiliates may be acquired; the impact on profitability from marketable securities valuation fluctuations; increasing dependence on third parties for the execution of critical functions; our ability to generate sufficient cash flow from operations to support our growth and fund any dividends; potential impairment of our acquired goodwill and intangible assets; and disruption as a result of actions of certain stockholders or potential acquirers of the Company. For more information on the factors that could affect the outcome of forward-looking statements, refer to the "Risk Factors" section of our Annual Information Form and other public filings (copies of which may be obtained at ). These factors should be considered carefully, and the reader should not place undue reliance on forward-looking statements. Although any forward-looking statements are based on what management currently believes to be reasonable assumptions, we cannot assure readers that actual results, performance or achievements will be consistent with these forward-looking statements. Management's assumptions may prove to be incorrect. Except as required by Canadian securities laws, we do not undertake to update any forward-looking statements, whether written or oral, that may be made from time to time by us or on our behalf; such statements speak only as of the date made. The forward-looking statements included herein are expressly qualified in their entirety by this cautionary language.
我们受到许多因素的影响,这些因素可能导致我们的实际业绩与相关前瞻性陈述所设想的业绩存在重大差异,包括但不限于疫情的影响、我们吸引和留住关键人员的能力;我们的合作伙伴将客户带到另一家公司的风险;美国、加拿大和国际经济体的表现;与存款接受机构相关的风险;外币汇率波动;来自直接或间接参与的其他公司的竞争天赋收购;网络安全要求、漏洞、威胁和攻击;我们品牌声誉的损害;我们调整成本结构以适应收入变化的能力;我们提供的服务存在责任风险;客户、员工和求职者可能承担的法律责任;依赖我们从第三方获得许可的软件;依赖第三方承包商提供人才招聘支持;将第三方劳工归类为承包商与员工关系;我们成功从灾难中恢复的能力其他业务连续性问题;不利的政府和税法裁决;成功整合或实现收购带来的预期收益;收购业务带来的不利运营问题;普通股市场价格和交易量的波动;技术进步可能会严重扰乱劳动力市场并迅速削弱对人力资本的需求;关联协议可能无法续订或可能收购关联公司;有价证券估值波动对盈利能力的影响;增加依赖第三方来执行关键职能;我们从运营中产生足够的现金流以支持我们的增长并为任何分红提供资金的能力;我们收购的商誉和无形资产的潜在减值;以及公司某些股东或潜在收购方的行为造成的干扰。有关可能影响前瞻性陈述结果的因素的更多信息,请参阅我们的年度信息表和其他公开文件的 “风险因素” 部分(其副本可在以下网址获得)。应仔细考虑这些因素,读者不应过分依赖前瞻性陈述。尽管任何前瞻性陈述都基于管理层目前认为合理的假设,但我们无法向读者保证,实际业绩、业绩或成就将与这些前瞻性陈述一致。管理层的假设可能被证明是不正确的。除非加拿大证券法要求,否则我们不承诺更新我们或代表我们可能不时发表的任何前瞻性陈述,无论是书面还是口头;此类陈述仅代表截至发表之日。此处包含的前瞻性陈述完全由此警示性语言明确限定。
For further information, please contact:
欲了解更多信息,请联系:
Investors:
Shreya Lathia, Vice President and Chief Financial Officer
slathia@caldwell.com
+1 (416) 934-2241
投资者:
Shreya Lathia,副总裁兼首席财务官
slathia@caldwell.com
+1 (416) 934-2241
Media:
Caroline Lomot, Vice President of Marketing
clomot@caldwell.com
+1 (516) 830-3535
媒体:
卡罗琳·洛莫特,营销副总裁
clomot@caldwell.com
+1 (516) 830-3535
THE CALDWELL PARTNERS INTERNATIONAL INC.
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
考德威尔合作伙伴国际公司
合并财务状况表
(in $000s Canadian) |
|||||||||
As at |
As at |
||||||||
August 31 |
August 31 |
||||||||
2024 |
2023 |
||||||||
Assets |
|||||||||
Current assets |
|||||||||
Cash and cash equivalents |
19,634 |
22,053 |
|||||||
Accounts receivable |
12,664 |
12,886 |
|||||||
Income taxes receivable |
177 |
197 |
|||||||
Unbilled revenue |
5,859 |
8,237 |
|||||||
Prepaid expenses and other assets |
2,327 |
2,712 |
|||||||
40,661 |
46,085 |
||||||||
Non-current assets |
|||||||||
Prepaid expenses and other assets |
276 |
593 |
|||||||
Investments |
1,682 |
2,039 |
|||||||
Advances |
904 |
811 |
|||||||
Deferred income taxes |
6,851 |
8,676 |
|||||||
Property and equipment |
1,698 |
1,779 |
|||||||
Right-of-use assets |
5,406 |
13,305 |
|||||||
Intangible assets |
88 |
142 |
|||||||
Goodwill |
11,186 |
11,214 |
|||||||
Total assets |
68,752 |
84,644 |
|||||||
Liabilities |
|||||||||
Current liabilities |
|||||||||
Accounts payable |
3,409 |
3,181 |
|||||||
Compensation payable |
26,023 |
28,384 |
|||||||
Other liabilities |
- |
687 |
|||||||
Lease liability |
1,644 |
2,788 |
|||||||
31,076 |
35,040 |
||||||||
Non-current liabilities |
|||||||||
Compensation payable |
692 |
1,948 |
|||||||
Other liabilities |
- |
921 |
|||||||
Lease liability |
4,858 |
19,011 |
|||||||
36,626 |
56,920 |
||||||||
Equity attributable to owners of the Company |
|||||||||
Share capital |
15,392 |
15,392 |
|||||||
Contributed surplus |
15,541 |
15,282 |
|||||||
Accumulated other comprehensive income |
1,802 |
1,847 |
|||||||
Deficit |
(609) | (4,797) | |||||||
Total equity |
32,126 |
27,724 |
|||||||
Total liabilities and equity |
68,752 |
84,644 |
(以 000 美元加元计) |
|||||||||
截至目前 |
截至目前 |
||||||||
8 月 31 日 |
8 月 31 日 |
||||||||
2024 |
2023 |
||||||||
资产 |
|||||||||
流动资产 |
|||||||||
现金和现金等价物 |
19,634 |
22,053 |
|||||||
应收账款 |
12,664 |
12,886 |
|||||||
应收所得税 |
177 |
197 |
|||||||
未计费收入 |
5,859 |
8,237 |
|||||||
预付费用和其他资产 |
2,327 |
2,712 |
|||||||
40,661 |
46,085 |
||||||||
非流动资产 |
|||||||||
预付费用和其他资产 |
276 |
593 |
|||||||
投资 |
1,682 |
2,039 |
|||||||
进展 |
904 |
811 |
|||||||
递延所得税 |
6,851 |
8,676 |
|||||||
财产和设备 |
1,698 |
1,779 |
|||||||
使用权资产 |
5,406 |
13,305 |
|||||||
无形资产 |
88 |
142 |
|||||||
善意 |
11,186 |
11,214 |
|||||||
总资产 |
68,752 |
84,644 |
|||||||
负债 |
|||||||||
流动负债 |
|||||||||
应付账款 |
3,409 |
3,181 |
|||||||
应付补偿 |
26,023 |
28,384 |
|||||||
其他负债 |
- |
687 |
|||||||
租赁责任 |
1,644 |
2,788 |
|||||||
31,076 |
35,040 |
||||||||
非流动负债 |
|||||||||
应付补偿 |
692 |
1,948 |
|||||||
其他负债 |
- |
921 |
|||||||
租赁责任 |
4,858 |
19,011 |
|||||||
36,626 |
56,920 |
||||||||
归属于本公司所有者的权益 |
|||||||||
股本 |
15,392 |
15,392 |
|||||||
缴款盈余 |
15,541 |
15,282 |
|||||||
累计其他综合收益 |
1,802 |
1,847 |
|||||||
赤字 |
(609) | (4,797) | |||||||
权益总额 |
32,126 |
27,724 |
|||||||
负债和权益总额 |
68,752 |
84,644 |
THE CALDWELL PARTNERS INTERNATIONAL INC.
CONSOLIDATED STATEMENTS OF EARNINGS
考德威尔合作伙伴国际公司
合并收益表
Twelve months ended |
||||||||||
August 31, |
||||||||||
(in $000s Canadian, except per share amounts) |
2024 |
2023 |
||||||||
Revenues |
||||||||||
Professional fees |
86,312 |
96,933 |
||||||||
Direct expense reimbursements |
839 |
868 |
||||||||
87,151 |
97,801 |
|||||||||
Cost of sales expenses |
||||||||||
Cost of sales |
68,620 |
80,712 |
||||||||
Reimbursed direct expenses |
839 |
868 |
||||||||
69,459 |
81,580 |
|||||||||
Gross profit |
17,692 |
16,221 |
||||||||
Selling, general and administrative |
18,612 |
19,218 |
||||||||
Restructuring and other (income) expense |
(7,979) | 10,591 |
||||||||
Acquisition-related expenses |
- |
879 |
||||||||
10,633 |
30,688 |
|||||||||
Operating profit (loss) |
7,059 |
(14,467) | ||||||||
Finance expenses (income) |
||||||||||
Interest expense on lease liability |
715 |
898 |
||||||||
Investment income |
(133) | (1,635) | ||||||||
Foreign exchange loss |
228 |
206 |
||||||||
Earnings (loss) before income tax |
6,249 |
(13,936) | ||||||||
Income tax expense (recovery) |
2,061 |
(2,633) | ||||||||
Net earnings (loss) for the period attributable to owners of the Company |
4,188 |
(11,303) | ||||||||
Earnings (loss) per share |
||||||||||
Basic |
$ |
0.142 |
$ |
(0.432) | ||||||
Diluted |
$ |
0.141 |
$ |
(0.432) | ||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS |
||||||||||
(in $000s Canadian) |
||||||||||
Twelve months ended |
||||||||||
August 31, |
||||||||||
2024 |
2023 |
|||||||||
Net earnings (loss) for the period |
4,188 |
(11,303) | ||||||||
Other comprehensive income (loss): |
||||||||||
Items that may be reclassified subsequently to net earnings |
||||||||||
Gain on marketable securities |
35 |
44 |
||||||||
Cumulative translation adjustment |
(80) | 843 |
||||||||
Comprehensive earnings (loss) for the period attributable to owners of the Company |
4,143 |
(10,416) |
十二个月结束了 |
||||||||||
8月31日 |
||||||||||
(以加元计,每股金额除外) |
2024 |
2023 |
||||||||
收入 |
||||||||||
专业费用 |
86,312 |
96,933 |
||||||||
直接费用报销 |
839 |
868 |
||||||||
87,151 |
97,801 |
|||||||||
销售费用成本 |
||||||||||
销售成本 |
68,620 |
80,712 |
||||||||
报销的直接费用 |
839 |
868 |
||||||||
69,459 |
81,580 |
|||||||||
毛利润 |
17,692 |
16,221 |
||||||||
销售、一般和管理 |
18,612 |
19,218 |
||||||||
重组和其他(收入)费用 |
(7,979) | 10,591 |
||||||||
收购相关费用 |
- |
879 |
||||||||
10,633 |
30,688 |
|||||||||
营业利润(亏损) |
7,059 |
(14,467) | ||||||||
财务费用(收入) |
||||||||||
租赁负债的利息支出 |
715 |
898 |
||||||||
投资收益 |
(133) | (1,635) | ||||||||
外汇损失 |
228 |
206 |
||||||||
所得税前收益(亏损) |
6,249 |
(13,936) | ||||||||
所得税支出(回收) |
2,061 |
(2,633) | ||||||||
本期内归属于本公司所有者的净收益(亏损) |
4,188 |
(11,303) | ||||||||
每股收益(亏损) |
||||||||||
基本 |
$ |
0.142 |
$ |
(0.432) | ||||||
稀释 |
$ |
0.141 |
$ |
(0.432) | ||||||
综合收益合并报表 |
||||||||||
(以 000 美元加元计) |
||||||||||
十二个月结束了 |
||||||||||
8月31日 |
||||||||||
2024 |
2023 |
|||||||||
该期间的净收益(亏损) |
4,188 |
(11,303) | ||||||||
其他综合收益(亏损): |
||||||||||
随后可能重新分类为净收益的项目 |
||||||||||
有价证券的收益 |
35 |
44 |
||||||||
累积翻译调整 |
(80) | 843 |
||||||||
本公司所有者应占期间的综合收益(亏损) |
4,143 |
(10,416) |
THE CALDWELL PARTNERS INTERNATIONAL INC.
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
考德威尔合作伙伴国际公司
权益变动合并报表
(in $000s Canadian) |
||||||||||||||||||||||||||
Accumulated Other Comprehensive |
||||||||||||||||||||||||||
Income (Loss) |
||||||||||||||||||||||||||
Cumulative |
Gain on |
|||||||||||||||||||||||||
Retained Earnings/ |
Contributed |
Translation |
Marketable |
Total |
||||||||||||||||||||||
(Deficit) |
Share Capital |
Surplus |
Adjustment |
Securities |
Equity |
|||||||||||||||||||||
Balance - August 31, 2022 |
6,506 |
12,554 |
15,045 |
1,043 |
(83) | 35,065 |
||||||||||||||||||||
Net loss for the year ended August 31, 2023 |
(11,303) | - |
- |
- |
- |
(11,303) | ||||||||||||||||||||
Share issuance in the year |
- |
2,838 |
- |
- |
- |
2,838 |
||||||||||||||||||||
Share-based payment expense |
- |
- |
237 |
- |
- |
237 |
||||||||||||||||||||
Gain on marketable securities available for sale |
- |
- |
- |
- |
44 |
44 |
||||||||||||||||||||
Change in cumulative translation adjustment |
- |
- |
- |
843 |
- |
843 |
||||||||||||||||||||
Balance - August 31, 2023 |
(4,797) | 15,392 |
15,282 |
1,886 |
(39) | 27,724 |
||||||||||||||||||||
Net earnings for the year ended August 31, 2024 |
4,188 |
- |
- |
- |
- |
4,188 |
||||||||||||||||||||
Share-based payment expense |
- |
- |
259 |
- |
- |
259 |
||||||||||||||||||||
Gain on marketable securities available for sale |
- |
- |
- |
- |
35 |
35 |
||||||||||||||||||||
Change in cumulative translation adjustment |
- |
- |
- |
(80) | - |
(80) | ||||||||||||||||||||
Balance - August 31, 2024 |
(609) | 15,392 |
15,541 |
1,806 |
(4) | 32,126 |
(以 000 美元加元计) |
||||||||||||||||||||||||||
累积其他综合版 |
||||||||||||||||||||||||||
收入(亏损) |
||||||||||||||||||||||||||
累积 |
获得收益 |
|||||||||||||||||||||||||
留存收益/ |
已贡献 |
翻译 |
可销售 |
总计 |
||||||||||||||||||||||
(赤字) |
股本 |
盈余 |
调整 |
证券 |
股权 |
|||||||||||||||||||||
余额-2022年8月31日 |
6,506 |
12,554 |
15,045 |
1,043 |
(83) | 35,065 |
||||||||||||||||||||
截至2023年8月31日止年度的净亏损 |
(11,303) | - |
- |
- |
- |
(11,303) | ||||||||||||||||||||
年内股票发行量 |
- |
2,838 |
- |
- |
- |
2,838 |
||||||||||||||||||||
基于股份的付款费用 |
- |
- |
237 |
- |
- |
237 |
||||||||||||||||||||
可供出售的有价证券的收益 |
- |
- |
- |
- |
44 |
44 |
||||||||||||||||||||
累积翻译调整的变化 |
- |
- |
- |
843 |
- |
843 |
||||||||||||||||||||
余额-2023 年 8 月 31 日 |
(4,797) | 15,392 |
15,282 |
1,886 |
(39) | 27,724 |
||||||||||||||||||||
截至2024年8月31日止年度的净收益 |
4,188 |
- |
- |
- |
- |
4,188 |
||||||||||||||||||||
基于股份的付款费用 |
- |
- |
259 |
- |
- |
259 |
||||||||||||||||||||
可供出售的有价证券的收益 |
- |
- |
- |
- |
35 |
35 |
||||||||||||||||||||
累积翻译调整的变化 |
- |
- |
- |
(80) | - |
(80) | ||||||||||||||||||||
余额——2024 年 8 月 31 日 |
(609) | 15,392 |
15,541 |
1,806 |
(4) | 32,126 |
THE CALDWELL PARTNERS INTERNATIONAL INC.
CONSOLIDATED STATEMENTS OF CASH FLOW
考德威尔合作伙伴国际公司
合并现金流量表
(in $000s Canadian) |
|||||||||
Twelve months ended |
|||||||||
August 31, |
|||||||||
2024 |
2023 |
||||||||
Cash flow provided by (used in) |
|||||||||
Operating activities |
|||||||||
Net earnings (loss) for the period |
4,188 |
(11,303) | |||||||
Add (deduct) items not affecting cash |
|||||||||
Depreciation of property and equipment |
428 |
450 |
|||||||
Depreciation of right-of-use assets |
1,586 |
2,168 |
|||||||
Amortization of intangible assets |
55 |
54 |
|||||||
Amortization of advances |
643 |
699 |
|||||||
Interest expense on lease liabilities |
715 |
898 |
|||||||
Share based payment expense |
259 |
237 |
|||||||
(Gain) loss on unrealized foreign exchange on subsidiary loans |
(34) | 25 |
|||||||
Gain related to equity securities obtained through search activities |
(28) | - |
|||||||
Net losses (gain) related to equity accounted associate |
412 |
(1,323) | |||||||
Right-of-use asset impairment and disposal |
- |
6,750 |
|||||||
Net gain on lease modification |
(7,741) | - |
|||||||
Changes in working capital |
749 |
(9,878) | |||||||
Net cash generated from (used in) operating activities |
1,232 |
(11,223) | |||||||
Investing activities |
|||||||||
Acquisition of business, net of cash acquired |
- |
(2,494) | |||||||
Purchase of property and equipment |
(460) | (167) | |||||||
Payment of advances |
(1,210) | (1,200) | |||||||
Repayment of advances |
- |
211 |
|||||||
Sale of marketable securities |
68 |
54 |
|||||||
Purchase of marketable securities |
(64) | - |
|||||||
Net cash used in investing activities |
(1,666) | (3,596) | |||||||
Financing activities |
|||||||||
Payment of lease liabilities |
(1,930) | (2,222) | |||||||
Sublease payments received |
16 |
48 |
|||||||
Issuance of shares net of direct expenses |
- |
2,838 |
|||||||
Net cash generated from (used in) financing activities |
(1,914) | 664 |
|||||||
Effect of exchange rate changes on cash and cash equivalents |
(71) | 540 |
|||||||
Net decrease in cash and cash equivalents |
(2,419) | (13,615) | |||||||
Cash and cash equivalents, beginning of year |
22,053 |
35,668 |
|||||||
Cash and cash equivalents, end of period |
19,634 |
22,053 |
(以 000 美元加元计) |
|||||||||
十二个月结束了 |
|||||||||
8月31日 |
|||||||||
2024 |
2023 |
||||||||
由(用于)提供的现金流 |
|||||||||
运营活动 |
|||||||||
该期间的净收益(亏损) |
4,188 |
(11,303) | |||||||
添加(扣除)不影响现金的项目 |
|||||||||
财产和设备的折旧 |
428 |
450 |
|||||||
使用权资产的折旧 |
1,586 |
2,168 |
|||||||
无形资产的摊销 |
55 |
54 |
|||||||
预付款的摊销 |
643 |
699 |
|||||||
租赁负债的利息支出 |
715 |
898 |
|||||||
基于股份的支付费用 |
259 |
237 |
|||||||
附属贷款未实现外汇(收益)亏损 |
(34) | 25 |
|||||||
通过搜索活动获得的与股权证券相关的收益 |
(28) | - |
|||||||
与权益会计关联公司相关的净亏损(收益) |
412 |
(1,323) | |||||||
使用权资产减值和处置 |
- |
6,750 |
|||||||
修改租约的净收益 |
(7,741) | - |
|||||||
营运资金的变化 |
749 |
(9,878) | |||||||
经营活动产生(用于)的净现金 |
1,232 |
(11,223) | |||||||
投资活动 |
|||||||||
收购业务,扣除获得的现金 |
- |
(2,494) | |||||||
购买财产和设备 |
(460) | (167) | |||||||
预付款的支付 |
(1,210) | (1,200) | |||||||
偿还预付款 |
- |
211 |
|||||||
出售有价证券 |
68 |
54 |
|||||||
购买有价证券 |
(64) | - |
|||||||
用于投资活动的净现金 |
(1,666) | (3,596) | |||||||
融资活动 |
|||||||||
支付租赁负债 |
(1,930) | (2,222) | |||||||
收到的转租付款 |
16 |
48 |
|||||||
扣除直接开支的股票发行 |
- |
2,838 |
|||||||
(用于)融资活动产生的净现金 |
(1,914) | 664 |
|||||||
汇率变动对现金和现金等价物的影响 |
(71) | 540 |
|||||||
现金和现金等价物的净减少 |
(2,419) | (13,615) | |||||||
现金和现金等价物,年初 |
22,053 |
35,668 |
|||||||
现金和现金等价物,期末 |
19,634 |
22,053 |
SOURCE: Caldwell Partners International, Inc.
来源:考德威尔合伙人国际有限公司
译文内容由第三方软件翻译。