North America's leader in profile enhancement for community-based organizationsXentel
HomeAbout UsServicesLive EntertainmentInvestor InfoContact Us

    Press Releases
    Financial Reports

Analysts Coverage
Current Stock Price

Xentel

.
Press Release - April 2, 2002

 FYE Results 2001
(PDF: 406 KB /6 pages)


 

XENTEL REPORTS : 2001 – BEST YEAR IN THE COMPANY’S 23 YEAR HISTORY!
-Earnings per share of $0.34 exceeds forecast by $0.05 per share-

 

 

4Q2001

4Q2000

FYE 2001

FYE 2000

('000's except per share amounts)

Revenue

$  25,933

$  22,565

$  97,356

$  93,878

Gross margin

8,561

6,893

31,074

24,347

Net earnings

2,581

1,342

6,458

355

EBITDA

2,304

2,207

9,585

4,537

EPS, basic and fully diluted

$    0.13

$    0.07

$     0.34

$    0.02

EBITDA per share, basic and fully diluted

$    0.12

$    0.11

$     0.50

$    0.25

 

Calgary, Alberta April 2, 2002 - XENTEL DM Incorporated (CDNX:XDM) ), a North American specialty entertainment and relationship marketing company, today reported record year end results for the 12 months ended December 31, 2001.

Net earnings for fiscal 2001were $6.5 million or $0.34 per share, compared to net earnings for fiscal 2000 of $0.4 million or $0.02 per share, an increase of $6.1 million. Revenues for fiscal 2001 were $97.4 million compared to $93.9 million for fiscal 2000, an increase of $3.5 million or 4%. EBITDA was $9.6 million or $0.50 per share for the year ended December 31, 2001 compared to $4.5 million or $0.25 per share for the same period in 2000.

Fourth quarter 2001 results were also strong. Net earnings were $2.6 million or $0.13 per share for the 4Q2001 compared to net earnings for the same period in 2000 of $1.3 million or $0.07 per share, an increase of $1.3 million. Fourth quarter 2001 revenues were $25.9 million compared to fourth quarter 2000 revenues of $22.6 million, an increase of $3.3 million or 15%.

Gross margin for the year ended December 31, 2001 was $31.1 million or 32% of revenues compared to the year ended December 31, 2000 where gross margin was $24.3 million or 26%. Fourth quarter 2001 gross margin was $8.6 million or 33% of revenues compared to fourth quarter 2000 of $6.9 million or 31% of revenues. Much of the improved earnings year over year is attributable to the continual cost cutting measures in the operations combined with improved profitability on the contractual arrangements with clients, primarily focused on the US operations.

At December 31, 2001, the Company’s working capital was $9.0 million compared to $0.7 million at December 31, 2000. Beginning in late 2001 and in the first quarter of 2002, the Company has made early long term debt retirement payments of $2.0 million which will reduce interest costs by approximately $240 thousand.

Mike Platz, Chairman stated, “These are outstanding results. We thank our shareholders who have displayed faith and confidence in management to successfully lead this enterprise. The hard work and commitment of our people have made this happen.”


President, Geoff Pickering added, “This is a strong company with a solid balance sheet and a track record of impressive earnings. Our future will be to build on this with quality growth, both organically and with selective acquisitions.”

Outlook

A Comparison of Canadian and US Operations

For the year ended December 31, 2001, revenues from Canadian operations were $45.7 million and from US operations $51.7 million or 47% from Canada and 53% from the US. By comparison, for the year ended December 31, 2000, revenues from Canadian operations were $46.0 million and from US operations $47.9 million or 49% from Canada with 51% from the US. In the future, the organic growth is expected to be generated by the US operations.

Earnings from operations (before pre acquisition charges and income taxes) for fiscal 2001 were $3.6 million from Canada and $3.4 million from the US as compared to fiscal 2000 where the Canadian operations were $3.1 million while the US operations incurred a loss of $1.2 million.

Net earnings in Canada for the year ended December 31, 2001 were $2.0 million and for the US operations $4.5 million. In the fourth quarter of 2001, there was an increase to earnings in the US relating to the recognition of the benefit of income tax losses amounting to $2.6 million. Overall the results for both the Canadian and US operations are generally evenly split if the tax adjustment is not taken into consideration.

General

The Company is projecting a reasonable level of internal growth for 2002, primarily from the US operations. It is expected that profitability levels will be maintained, ignoring the significant adjustment for income taxes that affected the 2001 results. The Company is continuing its program of technologically upgrading its telephony systems which will further improve operational efficiency. Management is continuing to effect cost cutting measures, which when combined with reduced interest costs due to debt reductions result in strong positive projected net earnings for 2002.

XENTEL DM Incorporated is one of North America’s leading relationship-marketing concerns and producers of cause related entertainment events. The Company’s success is attributable to proprietary sales tools including technologically advanced teleservices and sophisticated customer databases. XENTEL DM Incorporated has over 300 clients and 1,800 employees in 22 offices across North America, has been profitable 22 years of its 23 year history and is traded on the Canadian Venture Exchange under the symbol XDM.
Revenues for the US operations were $12,505,000 for the third quarter 2001 compared to revenues of $12,520,000 for the third quarter 2000 and for the nine months ended September 30, 2001 and 2000 were $36,924,000 and $36,990,000 respectively.

The net earnings for the third quarter 2001 were $1,128,000 compared to $615,000 for the third quarter 2000, an increase of $513,000 or 83%. For the year to date, year over year, net earnings increased $4,377,000 from a loss of $1,856,000 to net earnings of $2,521,000.


XENTEL DM Incorporated is one of North America’s leading producers of family oriented live entertainment and expects to stage approximately 500 events in North America in 2001. The Company’s success is attributable to its proprietary sales tools including its technologically advanced teleservices organization and sophisticated customer databases. These tools are used to effectively pre-sell its events, thereby increasing revenue and reducing risk by minimizing the number of unsold event tickets. XENTEL DM Inc. has over 300 clients and approximately 2,000 employees in 21 offices across North America. The Company is traded on the Canadian Venture Exchange under the symbol XDM.

The Canadian Venture Exchange has neither approved nor disapproved of the contents of this announcement.

View Consolidated Balance Sheet
View Consolidated Statement of Operations and Retained Earnings
View Consolidated Statement of Cash Flows
View Geographic Segmented Information

For more information, please contact:

Caren Holtby
Investor Relations
Tel: (866) 204-9861
carenh@xentel.com



Consolidated Balance Sheet

As at December 31

(Condensed)

  2001   2000
 
($'000s)

ASSETS

       
Current Assets        
Cash and term deposits $ 2,291 $ -
Accounts receivable   7,598   6,520
Inventory   593   549
Work-in-progress   6,416   4,575
Due from related parties   80   19
Prepaid expenses   753   823
Future income taxes   1,707   -
Other current assets   32   54
  19,470   12,540
         
Capital assets   4,829   5,005
Customer contracts   2,373   3,334
Trademarks   88   -
  $ 26,760 $ 20,879




LIABILITIES
       
Current liabilities        
Bank indebtedness $ 817 $ 1,892
Accounts payable and accrued liabilities   7,444   8,649
Income taxes payable   212   -
Due to related parties   -   495
Current portion of long-term debt   341   417
Future income taxes 1,630 342
  10,444   11,795
         
Long-term debt   5,228   5,245
Due to related parties   500   -
Future income taxes   154   45
  16,326   17,085
         
SHAREHOLDERS' EQUITY        
Share capital   4,107   3,925
Warrants   450   450
Retained earnings (Deficit)   5,877   (581)
  10,434   3,794
  $ 26,760 $ 20,879






Consolidated Statement of Operations and Retained Earnings (Deficit)

For the period ended December 31

 

Three months ending Nine months ending
    2001   2000   2001   2000
(‘000s except per share amounts)
                 

Revenue

$ 25,933 $ 22,565 $ 97,356 $ 93,878
Cost of revenue   17,372   15,672   66,282   69,531
Gross margin   8,561   6,893   31,074   24,347
Corporate expenses                
Branch overhead and corporate administration   5,688   3,905   20,920   19,152
Interest expense   255   246   999   1,093
Amortization   597   518   2,176   2,114
    6,540   4,669   24,095   22,359
Earnings from operations before pre acquisition charges and income taxes   2,021   2,224   6,979   1,988
Pre acquisition charges   569   658   569   658
Net earnings before income taxes   1,452   1,566   6,410   1,330
         
 Income tax (recovery) expense                
Current income tax expense 212 - 212 -
Future income tax expense 1,281 769 2,362 1,520
Future income tax recovery (2,622) (545) (2,622) (545)
(1,129) 224 (48) 975
Net earnings   2,581   1,342   6,458   355
                 
(Deficit), beginning of period   3,296   (1,923)   (581)   (1,822)
Change in accounting policy   -   -   -   886
       
Retained earnings (deficit), end of period $ 5,877 $ (581) $ 5,877 $ (581)








Basic net earnings per share $ 0.13 $ 0.07 $ 0.34 $ 0.02








Fully diluted net earnings per share 0.13 0.07 0.34 0.02








Basic weighted number of shares outstanding 19,027 18,243 19,027 18,243








Fully diluted weighted number of shares outstanding 19,064 18,243 19,064 18,243s










Consolidated Statement of Cash Flows

For the period ended December 31

Three months ending Twelve months ending
    2001   2000   2001   2000
('000s)
Cash flows from (used in) operating activities                
Net earnings for the period $ 2,581 $ 1,342 $ 6,458 $ 355
                 

Non cash transactions reflected in net earnings

               
Amortization   597   518   2,176   2,114
Future income taxes (recovery) expense   (1,341)   236   (260)   976
Amortization of government assistance   -   (26)   (40)   (102)
Adjustment for debt accretion charges   23   23   90   90
  1,860   2,093   8,424   3,433
Net change in non cash working capital items   929   (2,876)   (4,461)   (4,095)
    2,789   (783)   3,963   (662)
Cash flows from (used in) financing activities                
Bank indebtedness   (1,513)   900   (1,075)   978
Long term debt assumed   427   145   427   145
Long term debt repaid   (14)   (69)   (520)   (301)
Long term debt related parties   -   -   500   -
Issue of share capital 182 - 182 372
    (918)   1,114   (486)   1,194
Cash flow from (used in) investing activities                
Investment in capital assets, net   (258)   (376)   (1,033)   (577)
Investment in trademarks, net   (94)   -   (94)   -
    (352)   (376)   (1,127)   (577)
Effect of exchange rate fluctuations on cash balances   (59)   45   (59)   45
                 
Net increase in cash and term deposits 1,460 - 2,291 -
Cash and term deposits, beginning of period   831   -   -   -
Cash and term deposits, end of period $ 2,291 $ - $ 2,291 $ -










Geographic Segmented Information

For the period ended December 31

Three months ending Twelve months ending
    2001   2000   2001   2000
('000s)
Revenues                
Canada $ 11,176 $ 11,688 $ 45,675 $ 46,011
United States   14,757   10,877   51,681   47,867
Total revenues $ 25,933 $ 22,565 $ 97,356 $ 93,878








Net earnings                
Canada $ 597 $ 1,294 $ 1,953 $ 2,163
United States   1,984   48   4,505   (1,808)
Total net earnings $ 2,581 $ 1,342 $ 6,458 $ 355








EBITDA                
Canada $ 1,338 $ 1,735 $ 4,361 $ 3,976
United States   966   595   5,224   561
Total EBITDA $ 2,304 $ 2,330 $ 9,585 $ 4,537








Interest                
Canada $ 43 $ 31 $ 219 $ 243
United States   212   215   780   850
Total interest $ 255 $ 246 $ 999 $ 1,093








Amortization                
Canada $ 170 $ 144 $ 580 $ 595
United States   427   374   1,596   1,519
Total depreciation and amortization $ 597 $ 518 $ 2,176 $ 2,114










Press Releases  -   Financial Reports  -  Analysts Coverage  -   Current Stock Price

Home  -   About Us  -   Services  -   Live Entertainment  -   Investor Info  -   Contact Us

© Xentel DM Incorporated