WiLAN Reports 2016 Second Quarter Financial Results
[ Back ]   [ More News ]   [ Home ]
WiLAN Reports 2016 Second Quarter Financial Results

OTTAWA, CANADA -- (Marketwired) -- Jul 28, 2016 -- WiLAN (TSX: WIN)(NASDAQ: WILN) today reported financial results for the three- and six-month periods ended June 30, 2016. All financial information in this press release is reported in U.S. dollars, unless otherwise indicated.

Q2 2016 Highlights


--  Revenues of $16.0 million 
--  EBITDA(i) of $7.1 million, or $0.06 per basic share 
--  Cash balance increased to $103.7 million at June 30, 2016 
--  Returned $2.0 million to shareholders in dividend payments and buyback
    purchases 
--  Acquired a patent portfolio from SRI International covering technologies
    used for intelligent personal assistants in handsets and tablets 
--  Acquired patents from Barron Associates related to fitness tracking
    technology used in wearable devices 
--  Entered into partnerships with University of Waterloo and University of
    Saskatchewan 

Year-to-Date 2016 Highlights


--  Revenues of $46.1 million 
--  EBITDA(i) of $27.0 million, or $0.23 per basic share 
--  GAAP net earnings of $1.8 million, or $0.01 per basic share 
--  Returned $5.4 million to shareholders in dividend payments and buyback
    purchases 

"Operational highlights in the quarter centered on the partnerships we signed with two of Canada's top Universities - the University of Waterloo and University of Saskatchewan - and on the patent acquisitions we made," said Jim Skippen, CEO of WiLAN. "The patents acquired from SRI International have a particularly noteworthy background since they were filed in connection with the development of the product that eventually became the SIRI voice-activated assistance program that is used in many Apple products."

Added Skippen, "As evidenced by our results so far in 2016, our financial performance can fluctuate quarter to quarter depending on the size and timing of new licenses. While this is a fact of life for every business in the patent industry, we believe we are firmly on track to continue growing over the long-term. Heading into the second half of 2016, we have 43 partners, 50 patent portfolios and more than 60 ongoing litigations, which collectively form a solid pipeline of license opportunities to drive future results."

Approval of Eligible Dividend

The Board of Directors declared an eligible quarterly dividend of CDN $0.0125 per common share to be paid on October 6, 2016, to shareholders of record on September 16, 2016.

Q2 and Year-to-Date 2016 Revenue Review

In the three month period ended June 30, 2016, WiLAN generated revenues of $16.0 million, compared with $35.0 million in the same period last year. In the six month period ended June 30, 2016, WiLAN generated revenues of $46.1 million, compared with $55.4 million in the same period last year.

The difference in revenue for both periods is primarily attributable to a greater level of fixed payment license agreements signed during the three month period ended June 30, 2015, and in particular, due to a large license agreement signed with Samsung in that period.

Q2 and Year-to-Date 2016 Operating Expense Review

Cost of revenue expenses

In the three month period ended June 30, 2016, cost of revenue totaled $16.1 million compared with $16.1 million in the same period last year. In the six month period ended June 30, 2016, cost of revenue totaled $34.1 million compared with $35.6 million in the same period last year.

The decrease in cost of revenue for the six month period ended June 30, 2016, is primarily attributable to a decrease in litigation expense partially offset by an increase in patent maintenance, prosecution, and evaluation costs, contingent partner payments and legal fees, and amortization expense. In general, patent licensing expenses are proportional to the breadth and depth of our licensing programs and should be expected to increase as we add programs to our business operations.


                            ------------------------------------------------
                            ------------------------------------------------
                                  Three months ended        Six months ended
                                June 30,    June 30,    June 30,    June 30,
                                    2016        2015        2016        2015
                            ------------------------------------------------
                            ------------------------------------------------
                                                                            
Compensation and benefits    $     2,313 $     1,952 $     4,166 $     3,944
Litigation                           596       3,145       1,488       9,385
Patent maintenance,                                                         
 prosecution, and evaluation       2,377       1,352       5,425       2,696
Contingent partner payments                                                 
 and legal fees                      797         121       2,725         776
Amortization of patents            9,850       9,134      19,872      17,979
Stock-based compensation              45         112         135         238
Other                                165         315         324         579
                            ------------------------------------------------
                             $    16,143 $    16,131 $    34,135 $    35,597
                            ------------------------------------------------
                            ------------------------------------------------

In the three month period ended June 30, 2016, litigation expenses were $0.6 million compared with $3.1 million in the same period last year. In the six month period ended June 30, 2016, litigation expenses amounted to $1.5 million compared with $9.4 million in the same period last year. The decrease in litigation expense for the three and six month periods ended June 30, 2016, is primarily due to an increase in shared risk fee arrangements with external legal counsel in comparison to the same period last year. The contingent-fee arrangements with external legal counsel are part of WiLAN's strategy to align incentives with its partners and to keep costs down.

Litigation expenses are expected to vary from period to period due to the level of litigation activities and shared risk fee arrangements in place at the time. The Company expects a decrease in litigation expenses in fiscal 2016 as a result of the expected level of litigation activities and corresponding contingent-fee arrangements.

Patent maintenance and prosecution expenses increased over the same period last year as a result of the higher number of patents and applications the Company currently maintains. The Company is actively working to reduce the number of non-core patents in its portfolio through a combination of strategic sales, lifetime licenses and, in certain cases, the abandonment or dedication to the public of several patents and applications.

Marketing, general, and administration expenses ("MG&A")

In the three month period ended June 30, 2016, MG&A expenses amounted to $2.8 million, or 17% of revenue, compared with $2.2 million, or 6% of revenue, in the same period last year. In the six month period ended June 30, 2016, MG&A expenses amounted to $5.4 million, or 12% of revenue, compared with $4.5 million, or 8% of revenue, in the same period last year. These costs will vary from period to period depending on the activities and initiatives undertaken at that time.


                            ------------------------------------------------
                            ------------------------------------------------
                                  Three months ended        Six months ended
                                June 30,    June 30,    June 30,    June 30,
                                    2016        2015        2016        2015
                            ------------------------------------------------
                            ------------------------------------------------
                                                                            
Compensation and benefits    $     1,645 $       758 $     2,947 $     1,949
Depreciation                         106         108         213         226
Stock-based compensation               1          72          18         188
Public company costs                 447         410       1,147         725
Facilities                           148         152         317         301
Other                                405         712         757       1,074
                            ------------------------------------------------
                             $     2,752 $     2,212 $     5,399 $     4,463
                            ------------------------------------------------
                            ------------------------------------------------

Research and development expenses ("R&D")

Restructuring activities, which commenced in October 2015, resulted in the elimination of WiLAN's R&D activities and, therefore, the Company does not expect to incur any expenses related to R&D in 2016. The Company does not expect the elimination of its R&D activities to have a material impact, if any, on its business activities.

Foreign Exchange

In the three month period ended June 30, 2016, WiLAN incurred a foreign exchange gain of $0.1 million compared with a negligible loss in the same period last year. In the six month period ended June 30, 2016, the Company incurred a foreign exchange gain of $0.3 million compared with a loss of $2.3 million in the same period last year.

The unrealized foreign exchange gains of $0.1 million and $0.3 million recognized in the three and six month periods ended June 30, 2016, respectively, resulted from the translation of monetary accounts, primarily cash and cash equivalents, short-term investments, dividends, and accounts payable, denominated in Canadian dollars to U.S. dollars. The change from last year is attributable to the decrease in the level of monetary accounts denominated in Canadian dollars and the Canadian dollar strengthening relative to the U.S. dollar.

EBITDA

In the three month period ended June 30, 2016, WiLAN generated EBITDA of $7.1 million, or $0.06 per basic share, compared with $25.2 million, or $0.21 per basic share, in the same period last year. In the six month period ended June 30, 2016, WiLAN generated EBITDA of $27.0 million, or $0.23 per basic share, compared with $29.8 million, or $0.25 per basic share, in the same period last year.

Net Earnings

In the three month period ended June 30, 2016, WiLAN's GAAP net loss was $3.2 million, or $(0.03) per basic share, compared with GAAP earnings of $11.0 million, or $0.09 per basic share, in the same period last year. In the six month period ended June 30, 2016, WiLAN's GAAP earnings were $1.8 million, or $0.01 per basic share, compared with GAAP earnings of $6.2 million, or $0.05 per basic share, in the same period last year.

Second Quarter 2016 Balance Sheet and Cash Flow Review

At June 30, 2016, the Company's cash, which is comprised of cash and cash equivalents and short-term investments, totaled $103.7 million, representing an increase of $1.8 million from the cash position at March 31, 2016, and an increase of $9.1 million from the cash position at December 31, 2015. The increase from December 31, 2015, is primarily attributable to $23.1 million of cash generated from operations, which was partially offset by the payment of dividends totaling $2.2 million, the repurchase of common shares under a normal course issuer bid totaling $3.1 million and patent acquisitions totaling $8.9 million which includes payments totaling $2.8 million for the repayment of patent finance obligations for patents acquired in 2013 and payments totaling $6.0 million for patents acquired in 2015.

Fiscal 2016 Financial Guidance

Cash operating expenses for the third quarter 2016 are expected to be in the range of $9.7 million to $11 million, of which $2.7 million to $3.1 million is expected to be litigation expense. These expenses exclude any contingent partner payments and contingent legal fees.

Conference Call Information - July 28, 2016 - 10:00 AM ET

WiLAN will conduct a conference call to discuss its financial results today at 10:00 AM Eastern Time. WiLAN CEO, Jim Skippen and CFO, Shaun McEwan will host the call.

Webcast

A live audio webcast will be available at: http://www.gowebcasting.com/events/wilan/2016/07/28/second-quarter-2016-results/play

Dial-in


--  To access the call from Canada and U.S., dial 1.866.393.4306 (Toll Free)
--  To access the call from other locations, dial 1.734.385.2616
    (International) 

Replay Information

A replay of the call will be available at http://www.gowebcasting.com/events/wilan/2016/07/28/second-quarter-2016-results/play

A replay will also be accessible by telephone until 11:59 PM ET on August 5, 2016.


--  Replay Number: 1.855.859.2056 (Toll Free) or 1.404.537.3406
    (International) 
--  Conference ID #: 48918876 

About WiLAN

WiLAN is one of the most successful patent licensing companies in the world and helps companies unlock the value of intellectual property by managing and licensing their patent portfolios. The Company operates in a variety of markets including automotive, digital television, Internet, medical, semiconductor and wireless communication technologies. Founded in 1992, WiLAN is listed on the TSX and NASDAQ. For more information: www.wilan.com.

Non-GAAP Disclosure(i)

WiLAN follows U.S.GAAP in preparing its interim and annual financial statements. We use the term "EBITDA" to reference Earnings Before Interest, Taxes, Depreciation and Amortization. EBITDA are earnings from continuing operations before interest income, interest expense, depreciation expense, amortization expense, and the provision for (recovery of) income taxes as disclosed in the reconciliation of GAAP net earnings to EBITDA included in this press release. We report EBITDA in the belief that it may be useful for certain investors and readers of the financial statements as a measure of our performance. EBITDA IS NOT A MEASURE OF FINANCIAL PERFORMANCE UNDER U.S. GAAP. IT DOES NOT HAVE ANY STANDARDIZED MEANING PRESCRIBED BY U.S. GAAP AND IS THEREFORE UNLIKELY TO BE COMPARABLE TO SIMILARLY TITLED MEASURES USED BY OTHER COMPANIES. EBITDA SHOULD NOT BE INTERPRETED AS AN ALTERNATIVE TO NET EARNINGS AND CASH FLOWS FROM OPERATIONS AS DETERMINED IN ACCORDANCE WITH U.S. GAAP OR AS A MEASURE OF LIQUIDITY.

Forward-looking Information

This news release contains forward-looking statements and forward-looking information within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 and other United States and Canadian securities laws. The phrases "reflect the scalability and profitability in our model and its ability to deliver results over the long-term", "should be expected to increase", "we expect a decrease", "the Company is actively working to reduce", "we do not expect", "are expected to be", "is expected to be" and similar terms and phrases are intended to identify these forward-looking statements. Forward-looking statements and forward-looking information are based on estimates and assumptions made by WiLAN in light of its experience and its perception of historical trends, current conditions, expected future developments and the expected effects of new business strategies, as well as other factors that WiLAN believes are appropriate in the circumstances. Many factors could cause WiLAN's actual performance or achievements to differ materially from those expressed or implied by the forward-looking statements or forward-looking information. Such factors include, without limitation, the risks described in WiLAN's February 8, 2016 annual information form for the year ended December 31, 2015 (the "AIF"). Copies of the AIF may be obtained at www.sedar.com or www.sec.gov. WiLAN recommends that readers review and consider all of these risk factors and notes that readers should not place undue reliance on any of WiLAN's forward-looking statements. WiLAN has no intention and undertakes no obligation to update or revise any forward-looking statements or forward-looking information, whether as a result of new information, future events or otherwise, except as required by law.

Financial guidance is provided to assist investors and other interested parties in understanding WiLAN's performance. The reader is cautioned that using this information for any other purpose may be inappropriate.

The above targets reflect our current business indicators and expectations and are subject to fluctuations in foreign currency exchange rates. Due to their nature, certain expense items, such as new litigation actions, contingent payments to licensing partners and litigation counsel that may be required from certain licenses signed in any particular quarter, losses on asset impairments or realized foreign exchange losses cannot be accurately forecast. Accordingly, we exclude forecasts of such items from our guidance. Actual expenses incurred may exceed the expense guidance provided due, in part, to contingent payments to licensing partners and litigation counsel that may be required from certain licenses signed during the quarter.

Actual results may vary materially from the guidance provided as a consequence of the above noted factors.

All trademarks and brands mentioned in this release are the property of their respective owners.


                                 Wi-LAN Inc.                                
               Condensed Consolidated Statements of Operations              
                                 (Unaudited)                                
 (in thousands of United States dollars, except share and per share amounts)
                                                                            
                                     Three months                           
                                            ended   Six months    Six months
                 Three months ended      June 30,        ended         ended
                      June 30, 2016          2015June 30, 2016 June 30, 2015
----------------------------------------------------------------------------
----------------------------------------------------------------------------
                                                                            
Revenue                $     15,961  $     34,990 $     46,121  $     55,400
                                                                            
Operating expenses                                                          
  Cost of revenue            16,143        16,131       34,135        35,597
  Research and                                                              
   development                    -           713            -         1,432
  Marketing, general                                                        
   and administration         2,752         2,212        5,399         4,463
  Foreign exchange                                                          
   (gain) loss                 (114)            8         (277)        2,294
                      ------------------------------------------------------
  Total operating                                                           
   expenses                  18,781        19,064       39,257        43,786
                      ------------------------------------------------------
Earnings (loss) from                                                        
 operations                  (2,820)       15,926        6,864        11,614
  Interest income               120           119          238           241
                      ------------------------------------------------------
Earnings (loss) before                                                      
 income taxes                (2,700)       16,045        7,102        11,855
                                                                            
Provision for                                                               
 (recovery of) income                                                       
 tax expense                                                                
  Current                       837         1,031        3,860         2,034
  Deferred                     (385)        4,056        1,474         3,621
                      ------------------------------------------------------
                                452         5,087        5,334         5,655
                      ------------------------------------------------------
Net and comprehensive                                                       
 earnings (loss)             (3,152)       10,958        1,768         6,200
                      ------------------------------------------------------
                      ------------------------------------------------------
                                                                            
Earnings (loss) per                                                         
 share                                                                      
  Basic                $      (0.03) $       0.09 $       0.01  $       0.05
  Diluted              $      (0.03) $       0.09 $       0.01  $       0.05
                                                                            
Weighted average                                                            
 number of common                                                           
 shares                                                                     
  Basic                 119,255,090   120,747,848  119,768,540   120,610,828
  Diluted               119,255,090   120,749,618  119,768,540   120,647,995
                      ------------------------------------------------------
                      ------------------------------------------------------
                                                                            
                                                                            
                                                                            
Wi-LAN Inc.                                                                 
Condensed Consolidated Balance Sheets                                       
(Unaudited)                                                                 
(in thousands of United States dollars)                                     
                                                    June 30,   December 31, 
As at                                                   2016           2015 
                                              ------------------------------
                                              ------------------------------
Current assets                                                              
  Cash and cash equivalents                    $     102,518  $      93,431 
  Short-term investments                               1,200          1,120 
  Accounts receivable                                  7,612          8,436 
  Prepaid expenses and deposits                        1,467          1,607 
                                              ------------------------------
                                                     112,797        104,594 
                                                                            
Loan receivable                                        1,625          1,497 
Furniture and equipment, net                           1,427          1,614 
Patents and other intangibles, net                   135,901        155,213 
Deferred tax asset                                    16,202         17,677 
Goodwill                                              12,623         12,623 
                                              ------------------------------
                                               $     280,575  $     293,218 
                                              ------------------------------
                                              ------------------------------
                                                                            
Current liabilities                                                         
  Accounts payable and accrued liabilities     $      16,727  $      23,205 
  Current portion of patent finance obligation         7,207          8,085 
                                              ------------------------------
                                                      23,934         31,290 
                                                                            
Patent finance obligation                             18,407         19,895 
Success fee obligation                                   140            655 
                                              ------------------------------
                                                      42,481         51,840 
                                              ------------------------------
                                                                            
Shareholders' equity                                                        
  Capital stock                                      421,675        427,781 
  Additional paid-in capital                          19,848         16,549 
  Accumulated other comprehensive income              16,225         16,225 
  Deficit                                           (219,654)      (219,177)
                                              ------------------------------
                                                     238,094        241,378 
                                              ------------------------------
                                               $     280,575  $     293,218 
                                              ------------------------------
                                              ------------------------------
                                                                            
                                                                            
                                                                            
                                 Wi-LAN Inc.                                
               Condensed Consolidated Statements of Cash Flows              
                                 (Unaudited)                                
                   (in thousands of United States dollars)                  


                                           Three                            
                                          months  Six months     Six months 
                  Three months ended       ended       ended          ended 
                            June 30,    June 30,    June 30,       June 30, 
                                2016        2015        2016           2015 
                         ---------------------------------------------------
                         ---------------------------------------------------
Cash generated from (used                                                   
 in)                                                                        
Operations                                                                  
Net earnings (loss)       $   (3,152) $   10,958  $    1,768  $       6,200 
  Non-cash items                                                            
    Stock-based                                                             
     compensation                 46         210         154            482 
    Depreciation and                                                        
     amortization              9,956       9,242      20,086         18,230 
    Foreign exchange                                                        
     (gain) loss                (105)        (79)       (390)           674 
    Disposal of assets             -           -          13              - 
    Deferred income tax                                                     
     expense (recovery)         (385)      4,056       1,474          3,621 
    Accrued investment                                                      
     income                      (64)        (55)       (128)          (110)
  Change in non-cash                                                        
   working capital                                                          
   balances                                                                 
    Accounts receivable        3,399     (15,512)        824        (14,215)
    Prepaid expenses and                                                    
     deposits                    114        (252)        140           (973)
    Payments associated                                                     
     with success fee                                                       
     obligation                 (877)       (971)     (1,732)        (2,145)
    Accounts payable and                                                    
     accrued liabilities        (678)       (407)        853         (2,212)
                         ---------------------------------------------------
Cash generated from                                                         
 operations                    8,254       7,190      23,062          9,552 
                         ---------------------------------------------------
Financing                                                                   
Dividends paid                (1,151)     (5,005)     (2,242)       (10,188)
  Common shares                                                             
   repurchased under                                                        
   normal course issuer                                                     
   bid                          (852)          -      (3,123)          (329)
  Common shares issued                                                      
   for cash on the                                                          
   exercise of options            11           -          11          1,269 
  Common shares issued                                                      
   for cash from Employee                                                   
   Share Purchase Plan            35          81          35             81 
                         ---------------------------------------------------
Cash used in financing        (1,957)     (4,924)     (5,319)        (9,167)
                         ---------------------------------------------------
Investing                                                                   
  Purchase of furniture                                                     
   and equipment                 (24)        (86)        (39)             - 
  Repayment of patent                                                       
   finance obligations        (1,389)     (5,532)     (2,777)          (114)
  Purchase of patents         (3,150)     (1,099)     (6,150)       (13,164)
                         ---------------------------------------------------
Cash used in investing        (4,563)     (6,717)     (8,966)       (13,278)
                         ---------------------------------------------------
Foreign exchange gain                                                       
 (loss) on cash held in                                                     
 foreign currency                 99          62         310           (579)
                         ---------------------------------------------------
                                                                            
Net cash and cash                                                           
 equivalents generated                                                      
 (used) in the period          1,833      (4,389)      9,087        (13,472)
Cash and cash                                                               
 equivalents, beginning                                                     
 of period                   100,685     117,228      93,431        126,311 
                         ---------------------------------------------------
Cash and cash                                                               
 equivalents, end of                                                        
 period                   $  102,518  $  112,839  $  102,518  $     112,839 
                         ---------------------------------------------------
                         ---------------------------------------------------
                                                                            
                                                                            
                                                                            
                                 Wi-LAN Inc.                                
          Condensed Consolidated Statements of Shareholders' Equity         
                                 (Unaudited)                                
                  (in thousands of United States dollars)                   


                                          Accumulated                       
                             Additional         Other                       
                    Capital     Paid-in Comprehensive                 Total 
                      Stock     Capital        Income    Deficit     Equity 
                ------------------------------------------------------------
                ------------------------------------------------------------
                                                                            
Balance -                                                                   
 December 31,                                                               
 2014            $  426,037  $   16,375  $     16,225 $ (212,880) $ 245,757 
                                                                            
Comprehensive                                                               
 earnings:                                                                  
  Net earnings            -           -             -      6,200      6,200 
Shares and                                                                  
 options issued:                                                            
  Stock-based                                                               
   compensation                                                             
   expense                -         482             -          -        482 
  Exercise of                                                               
   stock options      2,056        (787)            -          -      1,269 
  Shares                                                                    
   repurchased                                                              
   under normal                                                             
   course issuer                                                            
   bid                 (443)        114             -          -       (329)
Dividends                                                                   
 declared                 -           -             -    (10,313)   (10,313)
                ------------------------------------------------------------
Balance - June                                                              
 30, 2015        $  427,650  $   16,184  $     16,225 $ (216,993) $ 243,066 
                                                                            
Balance -                                                                   
 December 31,                                                               
 2015            $  427,781  $   16,549  $     16,225 $ (219,177) $ 241,378 
                                                                            
Comprehensive                                                               
 earnings:                                                                  
  Net earnings            -           -             -      1,768      1,768 
Shares and                                                                  
 options issued:                                                            
  Stock-based                                                               
   compensation                                                             
   expense                -         154             -          -        154 
  Conversion of                                                             
   deferred                                                                 
   stock units                                                              
   to common                                                                
   shares               116           -             -          -        116 
  Exercise of                                                               
   options               17          (6)            -          -         11 
  Sale of shares                                                            
   under                                                                    
   Employee                                                                 
   Share                                                                    
   Purchase Plan         35           -             -          -         35 
Shares                                                                      
 repurchased                                                                
 under normal                                                               
 course issuer                                                              
 bid                 (6,274)      3,151             -          -     (3,123)
Dividends                                                                   
 declared                 -           -             -     (2,245)    (2,245)
                ------------------------------------------------------------
Balance - June                                                              
 30, 2016        $  421,675  $   19,848  $     16,225 $ (219,654) $ 238,094 
                ------------------------------------------------------------
                ------------------------------------------------------------
                                                                            
                                                                            
                                                                            
                                 Wi-LAN Inc.                                
                Reconciliation of GAAP Net Earnings to EBITDA               
 (in thousands of United States dollars, except share and per share amounts)
                             Three months ended            Six months ended 
                    --------------------------------------------------------
                         June 30,      June 30,      June 30,      June 30, 
                             2016          2015          2016          2015 
                    --------------------------------------------------------
                    --------------------------------------------------------
Net earnings (loss)                                                         
 under GAAP          $     (3,152) $     10,958  $      1,768  $      6,200 
                                                                            
Adjusted for:                                                               
  Interest income            (120)         (119)         (238)         (241)
  Depreciation and                                                          
   amortization             9,956         9,242        20,086        18,230 
  Income tax expense          452         5,087         5,334         5,655 
                    --------------------------------------------------------
EBITDA               $      7,136  $     25,168  $     26,950  $     29,844 
                    --------------------------------------------------------
                    --------------------------------------------------------
                                                                            
Weighted average                                                            
 number of common                                                           
 shares (1)                                                                 
  Basic               119,255,090   120,747,848   119,768,540   120,610,828 
                                                                            
Earnings (loss) per                                                         
 basic share under                                                          
 GAAP                $      (0.03) $       0.09  $       0.01  $       0.05 
                                                                            
Adjusted for:                                                               
  Interest income           (0.00)        (0.00)        (0.00)        (0.00)
  Depreciation and                                                          
   amortization              0.08          0.08          0.17          0.15 
  Income tax expense         0.00          0.04          0.04          0.05 
                    --------------------------------------------------------
EBITDA per basic                                                            
 share               $       0.06  $       0.21  $       0.23  $       0.25 
1. Weighted average number of commons shares used in the calculation of     
EBITDA per basic share and earnings per basic share under GAAP.             


Contacts:
For media and investor inquiries, please contact:
Shaun McEwan
Chief Financial Officer
O: 613.688.4898
C: 613.697.7159
E: 
Email Contact

Dave Mason
Investor Relations
T: 613.688.1693
E: 
Email Contact