logo

A&W FOOD SERVICES OF CANADA INC. ANNOUNCES SECOND QUARTER RESULTS FOR FISCAL 2025

Cision Canada24-07-2025
VANCOUVER, BC, July 24, 2025 /CNW/ - A&W Food Services of Canada Inc. (TSX: AW) ("A&W", "Food Services", "we" or "our") today announced its financial results for the 12 and 24-week periods ended June 15, 2025.
All references to "Q2 2025" are to Food Services' 12-week period ended June 15, 2025, to "YTD 2025" are to Food Services' 24-week period ended June 15, 2025, to "Q2 2024" are to Food Services' 12-week period ended June 16, 2024 and to "YTD 2024" are to Food Services' 24-week period ended June 16, 2024. The fiscal 2025 year is 52 weeks and ends December 28, 2025 ("Fiscal 2025").
"We are pleased to report a stronger second quarter for A&W," announced Susan Senecal, Chief Executive Officer. "We successfully opened 4 new restaurants and achieved 3.4% System Sales Growth (i) and Same Store Sales Growth (i) of 1.6%. The growth in Same Store Sales was driven by increases in both average check and guest counts, reflecting the success of our marketing campaigns, including a two-week Canada-wide Teen Burger promotion." Ms. Senecal added, "We continue to be pleased with the performance of our value offerings and marketing initiatives, which have effectively appealed to the needs of our guests today. A significant highlight of the quarter was the launch of A&W Rewards, our new loyalty program, on April 22nd. A&W Rewards provides guests with access to offers, discounts and free rewards, only available on the mobile app, giving them even more reasons to visit A&W."
Q2 FINANCIAL HIGHLIGHTS
For Q2 2025, compared to Q2 2024
SUMMARY OF RESULTS
(unaudited, in thousands of Canadian $)
Q2
2025
Q2
2024
YTD
2025
YTD
2024
Financial Summary
Revenue from franchising
62,988
58,620
118,914
112,046
Revenue from corporate restaurants
5,789
5,701
10,996
11,056
Total revenue
68,777
64,321
129,910
123,102
Operating costs
(36,041)
(32,571)
(69,967)
(62,118)
General and administrative expenses
(11,116)
(11,633)
(22,010)
(22,816)
Royalty expense
-
(12,965)
-
(24,518)
Net finance expense
(3,665)
(349)
(7,534)
(834)
Loss on interest rate swap
(757)
-
(757)
-
Amortization of deferred gain
-
881
-
1,761
Share of income from associates
-
2,869
-
5,444
Income before income taxes
17,198
10,553
29,642
20,021
Income tax expense
(4,672)
(1,758)
(7,859)
(3,716)
Net income
12,526
8,795
21,783
16,305
Net cash generated from operating activities
4,794
6,288
5,301
18,099
Other Metrics
System Sales (i)
452,291
437,309
849,215
826,578
System Sales Growth (i)
3.4 %
1.6 %
2.7 %
1.8 %
Same Store Sales Growth (i)
1.6 %
0.3 %
1.1 %
0.5 %
Net annual restaurant unit growth (ii)
1.9 %
1.3 %
1.9 %
1.3 %
Adjusted EBITDA (i)
25,485
21,513
44,921
40,865
(i)
System Sales, System Sales Growth, Same Store Sales Growth, and Adjusted EBITDA are non-IFRS financial measures, non-IFRS ratios and supplementary financial measures. Please see the "Non-IFRS Measures" section of this news release for further details.
(ii)
Net annual restaurant unit growth reflects the percent increase in A&W restaurants at the ending of the reporting period as compared to the end of the prior year comparable reporting period on a trailing 4 quarter basis.
On October 17, 2024, A&W completed a transaction (the "Transaction") in which Food Services indirectly acquired the trademarks used in the A&W business in Canada through the acquisition of all of the units of A&W Revenue Royalties Income Fund (the "Fund") which it did not already own. Due to the Transaction, the financial results for Q2 2025 are not directly comparable to the financial results for Q2 2024.
For further information regarding the Transaction, please refer to Food Services Q2 2025 Management Discussion and Analysis ("MD&A"), Food Services Annual MD&A for the 52-week period ended December 29, 2024 and the Fund's management information circular dated August 29, 2024 available on the Fund's SEDAR+ profile at www.sedarplus.ca.
Q2 2025 Results Compared to Q2 2024
Total revenue increased by $4.5M which was driven by the opening of more turnkey A&W restaurants and the 3.4% increase in System Sales (i). The System Sales Growth (i) of 3.4% reflects an increase in the number of A&W restaurants and positive Same Store Sales Growth. Revenue from service fees, contributions to the NAF and revenue generated from the distribution of food and supplies fluctuate with the movement in System Sales and as such, were up quarter over quarter. The increase in service fee revenue also reflects the continuing migration of A&W restaurants from a 2.5% to a 3.5% service fee rate, leading to a higher weighted average service fee rate in Q2 2025 versus Q2 2024.
Same Store Sales Growth (i) for Q2 2025 was 1.6%, due to an increase in both average cheque size and guest counts. The increase in average cheque size is partly attributed to industry-wide inflation affecting goods, services, and labour. The increase in guest counts was largely driven by the success of our marketing campaigns, including a two-week nation-wide Teen Burger promotion that ran during Q2 2025.
Income before income taxes increased by $6.6 million largely as a result of the cessation of the royalty expense following the completion of the Transaction and secondarily by an increase in revenue and decrease in general and administrative expenses, partially offset by an increase in operating costs and net finance expense as well as the cessation of the income from associates and amortization of deferred gain following completion of the Transaction.
Food Services reported net income of $12.5 million in Q2 2025 compared to net income of $8.8 million in Q2 2024 due to the factors discussed above which were partially offset by a $2.9 million increase in income tax expense due to an increase in taxable income which is largely due to the cessation of the royalty expense. The amortization of deferred gain and income from associates recognized in Q2 2024 were not taxable and therefore diluted the effective tax rate in Q2 2024.
Food Services reported net income per diluted share of $0.50 in Q2 2025 versus net income per diluted share of $0.58 in Q2 2024 due to the increase in the weighted average number of shares outstanding from 9.5 million in Q2 2024 to 24.1 million in Q2 2025 as a result of the Transaction and the issuance of stock-based compensation, partially offset by the increase in income attributable to shareholders of Food Services.
In order to improve comparability of net income per share, the number of shares used to calculate the net income per share for Q2 2024, has been adjusted to reflect the equivalent number of common shares of Food Services that were outstanding after the reorganization that was undertaken as part of the Transaction.
Adjusted EBITDA (i) increased by $4.0 million largely due to the increase in revenue and decrease in general and administration expenses, partially offset by increased operating costs (excluding depreciation and other items included in general and administration expenses and operating costs that are added back for the purposes of calculating Adjusted EBITDA). Adjusted EBITDA Margin (i) increased from 33.4% in Q2 2024 to 37.1% in Q2 2025 due to the increase in Adjusted EBITDA, partially offset by the increase in revenue.
On June 2, 2025 Food Services declared a cash dividend of $0.480 per share and is committed to maintaining that level of dividends for the foreseeable future.
YTD 2025 Results Compared to YTD 2024
Total revenue increased by $6.8M which was driven by the opening of more turnkey A&W restaurants and the 2.7% increase in System Sales (i). The System Sales Growth (i) of 2.7% reflects an increase in the number of A&W restaurants and YTD 2025 Same Store Sales Growth (i) of 1.1% that is attributable to an increase in the average cheque size, partially offset by a slight decline in same store guest counts. The slight decrease in guest counts in certain geographical regions that experienced severe weather conditions in Q1 2025 was partially offset by positive guest count growth in Q2 2025 that was largely driven by the success of our marketing campaigns.
Income before income taxes increased by $9.6 million largely as a result of: the cessation of the royalty expense following the completion of the Transaction, an increase in revenue and a decrease in general and administrative expenses. These increases were partially offset by an increase in operating costs and net finance expense as well as the cessation of the income from associates and amortization of deferred gain following completion of the Transaction.
Food Services reported net income of $21.8 million in YTD 2025 compared to net income of $16.3 million in YTD 2024 due to the factors discussed above and a $4.1 million increase in income tax expense due to an increase in taxable income which is largely due to the cessation of the royalty expense. The amortization of deferred gain and income from associates recognized in YTD 2024 were not taxable and therefore diluted the effective tax rate in YTD 2024.
Food Services reported net income per diluted share of $0.88 in YTD 2025 versus net income per diluted share of $1.08 in YTD 2024 due to the increase in the weighted average number of shares outstanding from 9.5 million in YTD 2024 to 24.0 million in YTD 2025 as a result of the Transaction and the issuance of stock-based compensation, partially offset by the increase in income attributable to shareholders of Food Services.
In order to improve comparability of net income per share, the number of shares used to calculate the net income per share for YTD 2024, has been adjusted to reflect the equivalent number of common shares of Food Services that were outstanding after the reorganization that was undertaken as part of the Transaction.
Adjusted EBITDA (i) increased by $4.1 million largely due to the increase in revenue and decrease in general and administration expenses, partially offset by increased operating costs (excluding depreciation and other items included in general and administration expenses and operating costs that are added back for the purposes of calculating Adjusted EBITDA). Adjusted EBITDA Margin (i) increased from 33.2% in YTD 2024 to 34.6% in YTD 2025 due to the increase in Adjusted EBITDA, partially offset by the increase in revenue.
Full quarterly results are available on Food Services' SEDAR+ profile at www.sedarplus.ca.
2025 OUTLOOK
Food Services' annual financial guidance for Fiscal 2025, along with its underlying assumptions, remains consistent with the ranges announced on May 2, 2025:
Adjusted EBITDA (i) to be between $96 million and $101 million ($93.5 million in Fiscal 2024, Income before income taxes of $50.0 million in Fiscal 2024);
Total A&W restaurants to be between 1,085 and 1,100 by the end of Fiscal 2025 (1,073 by end of Fiscal 2024);
Annual System Sales Growth (i) of 1.5% - 4.5% (0.8% in Fiscal 2024); and
Annual Same Store Sales Growth (i) of 0.0% - 3.0% (-0.6% in Fiscal 2024).
(i)
System Sales Growth, Adjusted EBITDA and Same Store Sales Growth are non-IFRS financial measures, non-IFRS ratios and supplementary financial measures. Please see the "Non-IFRS Measures" section of this news release for further details.
CONFERENCE CALL
A&W will hold a conference call to discuss its Q2 2025 results on Thursday, July 24, 2025 at 1:00 p.m. Pacific Time (4:00 p.m. Eastern Time).
The call will be webcast live and may be accessed at https://events.q4inc.com/attendee/953430725. Participants who wish to ask questions or are unable to join via webcast may dial-in by calling toll-free 1-800-549-8228 and by quoting the conference ID "74497" when prompted by the operator. For those unable to participate in the live call, a replay will be made available for one year at https://events.q4inc.com/attendee/953430725.
NON-IFRS MEASURES
This news release makes references to certain non-IFRS measures. These measures are provided as additional information to complement those IFRS measures by providing further understanding of our results of operations from management's perspective. Food Services believes that disclosing these non-IFRS measures provides readers of this news release with important information regarding Food Services' financial performance. By considering these measures in combination with IFRS measures, Food Services believes that readers are provided with additional and more useful information about Food Services than readers would have if they simply considered IFRS measures alone. We use non-IFRS financial measures including "System Sales", "EBITDA", and "Adjusted EBITDA"; the non-IFRS ratios of "System Sales Growth" and "Adjusted EBITDA Margin" and non-IFRS supplementary financial measures such as "Same Store Sales Growth".
These non-IFRS measures, ratios and supplementary financial measures are used to provide investors with supplemental measures of our operating performance and thus highlight trends in our core business that may not otherwise be apparent when relying solely on IFRS measures. We believe that securities analysts, investors and other interested parties frequently use non-IFRS measures and industry metrics in the evaluation of issuers. A&W's management also uses non-IFRS measures and industry metrics to facilitate operating performance comparisons from period to period, to prepare annual operating budgets and forecasts and to determine components of management compensation. The non-IFRS measures reported by Food Services do not have a standardized meaning prescribed by IFRS and Food Services' method of calculating these measures may differ from those of other issuers or companies and may not be comparable to similar measures used by other issuers or companies. Accordingly, these measures should not be considered in isolation or as a substitute for analysis of our financial information reported under IFRS.
Certain information, including definitions, about non-IFRS financial measures, non-IFRS ratios, and supplementary financial measures is found in Food Services Q2 2025 MD&A (and, in the case of Fiscal 2024 results, in Food Services Q4 2024 MD&A) and is incorporated by reference. This information is found in the sections entitled "How We Assess the Performance of our Business", "Non-IFRS Measures" and "Selected Financial Information" of the Q2 2025 MD&A (and, in the case of Fiscal 2024 results, in Food Services Q4 2024 MD&A) which is available on Food Services' SEDAR+ profile at www.sedarplus.ca. Reconciliations for each non-IFRS financial measure can be found below.
Reconciliation of EBITDA and Adjusted EBITDA to Income before income taxes:
Q2
2025
Q2
2024
YTD
2025
YTD
2024
Income before income taxes
17,198
10,553
29,642
20,021
Depreciation of plant, equipment, intangible assets and right-of-use assets
1,624
1,411
3,182
2,751
Amortization of deferred gain
-
(881)
-
(1,761)
Net finance expense
3,665
349
7,534
834
EBITDA
22,487
11,432
40,358
21,845
Adjustments to EBITDA:
Income before taxes attributable to non-controlling interest in A&W Beverages
(516)
(462)
(1,012)
(785)
Royalty expense
-
12,965
0
24,518
Share of income from associates
-
(2,869)
0
(5,444)
Net loss on disposal of plant and equipment
-
-
23
-
Unrealized (gain) loss on foreign exchange
1
11
(7)
19
Unrealized loss in interest rate swap
757
-
757
-
Stock-based compensation
528
-
598
-
Net income impacts created on a deficit related to the NAF
2,373
-
4,344
-
Recovery of capitalized costs
(448)
-
(758)
(111)
Start up net losses on Pret
303
436
618
823
Adjusted EBITDA
25,485
21,513
44,921
40,865
FORWARD-LOOKING INFORMATION
Certain statements in this news release contain forward-looking information within the meaning of applicable securities laws in Canada. The words "anticipates", "believes", "budgets", "could", "estimates", "expects", "forecasts", "intends", "may", "might", "plans", "projects", "schedule", "should", "will", "would", "outlook" and similar expressions are often intended to identify forward-looking information, although not all forward-looking information contains these identifying words.
The forward-looking information in this news release includes but is not limited to: the expectations that Food Services will continue to pay dividends at the current level; A&W Rewards' ability to drive guest counts; and Food Services' 2025 outlook.
The forward-looking information, including the 2025 outlook, is based on assumptions that management considered reasonable at the time it was prepared, which assumptions include, but are not limited to:
there are no changes in availability of experienced management and hourly employees;
there are no material changes in government regulations concerning menu labelling and disclosure and drive-thru restrictions;
no incidences of food borne illness;
no material changes in competition;
no material impact to supply chain availability, cost of inputs or franchisee ability to operate because of the actual or threatened tariffs;
no material impact to consumer discretionary spending due to changes in economic conditions including economic recession or changes in the rate of inflation or deflation, employment rates and household debt, political uncertainty, interest rates, currency exchange rates, derivative and commodity prices or actual or threatened tariffs;
no material increases in food and labour costs;
the continued availability of quality raw materials;
continued additional franchise sales and maintenance of franchise operations;
A&W is able to maintain and grow the current system of franchises;
Suncor being able to execute their development plan to open new A&W restaurants in their Petro-Canada retail locations;
A&W is able to locate new retail sites in desirable locations;
A&W is able to obtain qualified operators to become A&W or Pret franchisees;
existing franchisees are able to successfully operate and grow their businesses and maintain profitability;
no material impact from new or increased sales taxes upon gross sales;
continued ability to preserve intellectual property;
no material litigation from suppliers, franchisees, key partners or guests at A&W or Pret restaurants;
Food Services can continue to comply with its obligations under its credit arrangements;
the projections for the A&W business provided by management are accurate; and
A&W will be successful in executing on its business strategies and such strategies will achieve their intended results.
Inherent in forward-looking information are risks and uncertainties beyond management's or Food Services' ability to predict or control that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking information. The forward-looking information in this news release is subject to risks, uncertainties and other factors including, among others, the risks identified in Food Services' Q2 2025 MD&A and Food Services' annual information form for the period ended December 29, 2024, ("AIF") under the heading " Risk Factors". The Q2 2025 MD&A and AIF are both available on Food Services' SEDAR+ profile at www.sedarplus.ca. Additional risks and uncertainties not currently known to Food Services or that are currently not considered to be material also may impair Food Services' business.
All forward-looking information in this news release is qualified in its entirety by this cautionary statement and, except as required by law, Food Services undertakes no obligation to revise or update any forward-looking information as a result of new information, future events or otherwise after the date hereof.
INVESTOR COMMUNICATIONS
For important updates and information regarding A&W, including the timing of future earnings calls, visit A&W's investor relations website at www.awinvestors.ca. A&W uses this website as a primary channel for disclosing key information to its investors.
ABOUT FOOD SERVICES
A&W is a publicly traded company and is the second largest quick-service hamburger restaurant chain in Canada. Operating coast-to-coast, A&W restaurants feature famous trade-marked menu items such as The Burger Family®, Chubby Chicken® and A&W Root Beer®. A&W's shares are listed for trading on the Toronto Stock Exchange in Canada under the trading symbol "AW".
Orange background

Try Our AI Features

Explore what Daily8 AI can do for you:

Comments

No comments yet...

Related Articles

Plurilock Security Inc. Reports Second Quarter Fiscal 2025 Financial Results
Plurilock Security Inc. Reports Second Quarter Fiscal 2025 Financial Results

Globe and Mail

time24 minutes ago

  • Globe and Mail

Plurilock Security Inc. Reports Second Quarter Fiscal 2025 Financial Results

Management will host a conference call on Wednesday, August 20, 2025, at 11am ET 159% increase in Critical Services revenue year-over-year 42% improvement in Adjusted EBITDA loss year-over-year Second half to benefit from seasonal budget flows and ongoing strategic initiatives Vancouver, British Columbia--(Newsfile Corp. - August 19, 2025) - Plurilock Security Inc. (TSXV: PLUR) (OTCQB: PLCKF) ("Plurilock" or the "Company"), a global cybersecurity services and solutions provider, announces its financial results for the three and six-months ended June 30, 2025 ("Q2 2025"). All dollar figures are stated in Canadian dollars, unless otherwise indicated. "In Q2, we continued to grow our Critical Services business," said Ian L. Paterson, CEO of Plurilock. "While a one-time, lower-margin resale order impacted overall margins this quarter, our strategy of margin expansion, led by Critical Services, remains strong. Recent meetings with top cybersecurity leaders and officials in Ottawa, Brussels, and at Black Hat reinforce our credibility and underscore the unprecedented levels of allied government investment in cyber and defense, areas where Plurilock is uniquely positioned to capture a meaningful share." Q2 2025 Financial Highlights Total revenue for the three and six months ended June 30, 2025, was $16,404,963 and $35,445,577 as compared to $14,305,546 and $27,140,854 for the three and six months ended June 30, 2024. Revenue for the three and six months ended June 30, 2025, is significantly higher comparative as a result of the timing on a few large orders, and significant growth in professional services along with revenue recognition of software over time. Hardware and systems sales revenue for the three and six months ended June 30, 2025, totalled $1,350,705 and $4,070,937 compared to $2,167,319 and $3,529,551 respectively in the comparative period ended June 30, 2024. Software, license, and maintenance sales revenue for the three and six months ended June 30, 2025, was $10,785,841 and $23,367,659 compared to $10,492,062 and $20,557,340 in the comparative period. Professional services revenue was $4,268,417 and $8,006,981 for the three and six months ended June 30, 2025, compared to $1,646,165 and $3,053,963 in the three and six months ended June 30, 2024. Hardware and systems sales revenues for the three and six months ended June 30, 2025, accounted for 8.2% and 11.5%, respectively, of total revenues compared to 15.2% and 13.0%, respectively, for the three and six months ended June 30, 2024. Software, license and maintenance sales revenues for the three and six months ended June 30, 2025, accounted for 65.7% and 65.9%, respectively, compared to 73.3% and 75.7%, respectively, for the three and six months ended June 30, 2024. Professional services revenue for the three and six months ended June 30, 2025, accounted for 26.0% and 22.6%, respectively, of total revenues, compared to 11.5% and 11.3%, respectively, for the three and six months ended June 30, 2024. Gross margin for the three and six months ended June 30, 2025, was 12.0% and 12.1% compared to 14.7% and 14.4% for the three and six months ended June 30, 2024. Adjusted EBITDA for the three and six months ended June 30, 2025, was $(1,400,359) and $(2,675,180) compared to $(2,422,291) and $(1,643,193) during the same period in the prior year. Cash and cash equivalents and restricted cash on June 30, 2025, was $1,739,643 compared to $1,419,463 on December 31, 2024. The Company has an additional $8,547,804 in unused credit facilities. During the three and six months ended June 30, 2025, the Company generated $47,795 and used $5,087,345 of cash from operating activities compared to $1,552,516 and $1,973,631 use of cash during the same periods in the prior year. Q2 2025 Operational Highlights April 2, 2025: $5.9 Million in new contracts across several Federal and Public Sector Clients April 16, 2025: Presenting at Planet MicroCap and Attending RSAC(TM) 2025 Conference April 17, 2025: Corporate Update - Strategic Focus, Sector Strength, and Margin Expansion May 1, 2025: Plurilock Security Inc. Reports Fiscal 2024 Financial Results June 2, 2025: Plurilock Security Inc. Reports Record First Quarter Fiscal 2025 Financial Results June 5, 2025: $1.3M in New Critical Services Contracts Across U.S. Commercial Clients June 25, 2025: Results of Annual General Meeting June 26, 2025: $2.54 Million CAD Sale to NASDAQ-Listed Enterprise for AI Cybersecurity Subsequent to Q2 2025 Operational Highlights July 10, 2025: Plurilock Named Certified Services Partner for Forcepoint Outlook Plurilock reiterates its 2025 growth strategy focused on higher margin offerings, led by Critical Services, and maintaining a strong liquidity profile. The Company continues to build a healthy pipeline across enterprise, defense, and public sector markets, with line of sight to second-half activity benefiting from seasonal budget flows and ongoing strategic initiatives. These opportunities are driven by trusted client relationships, partner pull-through, and targeted business development aimed at securing multi-year, recurring contracts. Internationally, Plurilock is advancing into NATO, Middle East, and other non-U.S. defense markets, leveraging its track record with Canadian and U.S. federal clients to enter NATO-aligned markets and pursue joint defense bids with major integrators. Recent meetings with senior public sector cybersecurity leaders and procurement officials in Ottawa and Brussels reinforced Plurilock's credibility and positioning to benefit from unprecedented levels of allied government cyber and defense spending. These initiatives align with the Company's proven approach, starting with smaller, high-trust Critical Services engagements and expanding into multi-year, enterprise-scale contracts. The Company's balance sheet remains stable, with cash on hand and unused credit capacity providing sufficient liquidity. The Company has also made improvements in how working capital is managed, shortening payment terms with key customers, pulling forward cash, and tightening contractor payments. At the same time, the Company is more selective on which federal sales opportunities we pursue, reallocating resources to higher-margin Critical Services and commercial opportunities. Combined with changes in revenue recognition and a more selective, strategic bidding approach, these shifts are smoothing revenue and supporting healthier margins over time. Q2 2025 Financial Results Webinar Details Plurilock's CEO Ian L. Paterson and CFO Scott Meyers will host a live webinar on Wednesday, August 20, 2025, at 11am ET to review the results, provide Company updates and answer investor questions following the presentation. A recording of the webinar and supporting materials will be made available on the investor relations page of the Company's website. Summary of Key Financial Metrics Three months ended June 30, Six months ended June 30, Restated-Note 26 Restated-Note 26 2025 2024 2025 2024 $ $ $ $ Revenue 16,404,963 14,305,546 35,445,577 27,140,854 Hardware and systems sales 1,350,705 2,167,319 4,070,937 3,529,551 Software, license and maintenance sales 10,785,841 10,492,062 23,367,659 20,557,340 Professional services 4,268,417 1,646,165 8,006,981 3,053,963 Gross margin (%) 12.0% 14.7% 12.1% 14.4% Net loss for the period (2,230,829) (3,733,983) (5,243,192) (5,536,232) Basic and diluted loss per share - for the period (0.03) (0.10) (0.07) (0.27) EBITDA (1) (1,945,546) (3,416,800) (4,104,462) (4,576,128) Reconciliation of EBITDA: Net loss for the period (2,230,829) (3,733,983) (5,243,192) (5,536,232) Foreign exchange translation gain/(loss) 89,039 (36,779) 679,992 86,206 Amortization 46,730 81,416 149,238 186,272 Interest expenses 139,670 262,485 299,656 679,144 Impairment on assets - 1,579 - - Adjusted EBITDA (1) (1,400,359) (2,422,291) (2,675,180) (1,643,193) Reconciliation of adjusted EBITDA: EBITDA (1) (1,945,546) (3,416,800) (4,104,462) (4,576,128) Stock-based compensation 209,093 377,959 433,435 438,798 Financing expenses 15,550 215,285 241,367 219,128 Acquisition-related expenses 41,609 87,975 108,552 92,255 Investor relations 278,935 313,290 647,597 365,284 Loss (gain) on disposal of assets - - - 1,817,470 June 30, 2025 December 31, 2024 $ $ Cash and cash equivalents 1,719,643 1,399,463 Restricted cash 20,000 20,000 Total current assets 25,092,452 30,510,681 Total assets 28,681,606 34,473,190 Total current liabilities 30,986,804 39,266,753 Total liabilities 31,341,919 39,614,489 Weighted average common shares outstanding (millions) 78.5 37.5 Note: (1) Non-GAAP measure. Earnings before interest, taxes, depreciation, and amortization (" EBITDA") and Adjusted EBITDA should not be construed as alternatives to net income/loss determined in accordance with IFRS. EBITDA and Adjusted EBITDA do not have any standardized meaning under IFRS and therefore may not be comparable to similar measures presented by other issuers. The Company defines EBITDA as earnings before interest, taxes, and amortization. Adjusted EBITDA is defined as EBITDA before stock-based compensation, financing, and acquisition related expenses. The Company believes that EBITDA and Adjusted EBITDA is a meaningful financial metric for investors as it adjusts income to reflect amounts which the Company can use to fund working capital requirements, service future interest and principal debt repayments and fund future growth initiatives. Non-IFRS measures This news release presents information about EBITDA and Adjusted EBITDA, both of which are non-IFRS financial measures, to provide supplementary information about operating performance. Plurilock defines EBITDA as net income or loss before interest, income taxes, depreciation, and amortization. Adjusted EBITDA removes non-cash share-based compensation, financing, investor relations and acquisition-related expenses from EBITDA. The Company believes that EBITDA and Adjusted EBITDA is a meaningful financial metric for investors as it adjusts income to reflect amounts which the Company can use to fund working capital requirements, service future interest and principal debt repayments and fund future growth initiatives. EBITDA and Adjusted EBITDA are not intended as a substitute for IFRS measures. A limitation of utilizing these non-IFRS measures is that the IFRS accounting effects of the adjustments do in fact reflect the underlying financial results of Plurilock's business and these effects should not be ignored in evaluating and analyzing Plurilock's financial results. Therefore, management believes that Plurilock's IFRS measures of net loss and the same respective non-IFRS measure should be considered together. Non-IFRS measures do not have any standardized meaning prescribed by IFRS and are therefore unlikely to be comparable to similar measures presented by other companies. Readers should refer to the Company's most recently filed MD&A for a more detailed discussion of these measures and their calculations. Quarterly Filings Management's Discussion and Analysis and Interim Condensed Consolidated Financial Statements and the notes thereto for the fiscal period ended June 30, 2025, can be obtained from Plurilock's corporate website at and under Plurilock's SEDAR+ profile at About Plurilock Plurilock is a services-led, product-enabled, AI-native cybersecurity company that solves complex cyber problems in high-stakes environments where failure isn't an option. Trusted by Five-Eyes governments, NATO-aligned agencies, and Global 2000 enterprises, we defend critical infrastructure and safeguard the systems that power modern life. Our Critical Services division delivers operational resilience through unmatched expertise, proprietary IP, and AI-driven playbooks. For more information, visit or contact: Ian L. Paterson Chief Executive Officer ian@ 416.800.1566 Ali Hakimzadeh Executive Chairman ali@ 604.306.5720 Sean Peasgood Investor Relations sean@ 647.953.5607 Neither the TSX Venture Exchange nor its Regulation Service Provider (as that term is defined in the TSX Venture Exchange policies) accepts responsibility for the adequacy or accuracy of this release. Forward-Looking Statements This press release may contain certain forward-looking statements and forward-looking information (collectively, "forward-looking statements") related to future events or Plurilock's future business, operations, and financial performance and condition. Forward-looking statements normally contain words like "will", "intend", "anticipate", "could", "should", "may", "might", "expect", "estimate", "forecast", "plan", "potential", "project", "assume", "contemplate", "believe", "shall", "scheduled", and similar terms. Forward-looking statements are not guarantees of future performance, actions, or developments and are based on expectations, assumptions, and other factors that management currently believes are relevant, reasonable, and appropriate in the circumstances. Although management believes that the forward-looking statements herein are reasonable, actual results could be substantially different due to the risks and uncertainties associated with and inherent to Plurilock's business. Additional material risks and uncertainties applicable to the forward-looking statements herein include, without limitation, the impact of general economic conditions, and unforeseen events and developments. This list is not exhaustive of the factors that may affect the Company's forward-looking statements. Many of these factors are beyond the control of Plurilock. All forward-looking statements included in this press release are expressly qualified in their entirety by these cautionary statements. The forward-looking statements contained in this press release are made as at the date hereof, and Plurilock undertakes no obligation to update publicly or to revise any of the included forward-looking statements, whether as a result of new information, future events, or otherwise, except as may be required by applicable securities laws. Risks and uncertainties about the Company's business are more fully discussed under the heading "Risk Factors" in its most recent Annual Information Form. They are otherwise disclosed in its filings with securities regulatory authorities available on SEDAR+ at

DOWNLOAD THE APP

Get Started Now: Download the App

Ready to dive into a world of global content with local flavor? Download Daily8 app today from your preferred app store and start exploring.
app-storeplay-store