Latest news with #PerformanceShareUnitPlan
Yahoo
3 days ago
- Business
- Yahoo
Eldorado Gold Announces Election of Directors and Results from the 2025 Annual and Special Meeting of Shareholders
VANCOUVER, British Columbia, June 04, 2025 (GLOBE NEWSWIRE) -- Eldorado Gold Corporation ('Eldorado' or 'the Company') is pleased to announce that all director nominees, as listed in the Management Proxy Circular dated April 15, 2025, were elected as directors of Eldorado at the Company's Annual and Special Meeting of Shareholders (the 'Meeting') held on June 3, 2025. "On behalf of the Board, we would like to thank our shareholders for their continued support. With our transformative Skouries copper-gold project less than a year away from first production, our optimization efforts at our existing operations poised to unlock further value, and the continued strengthening of our balance sheet, we believe the future is bright for all our stakeholders,' said Steven Reid, Chair of Eldorado Gold's Board of Directors. 'Further, we would like to thank Catharine Farrow for her contributions and wish her success in her future endeavors. Since joining the Board in 2020, Ms. Farrow has been an invaluable member of the Board, providing her governance and technical expertise to all of the Board's activities. As part of our ongoing Board renewal efforts, we are pleased to welcome Hussein Barma to the Board. Mr. Barma brings a wealth of business acumen and international experience, including over 25 years of experience in senior positions in the mining sector that will enhance our Board's skill set." Election of Directors Directors Votes For Votes Against Outcome Hussein Barma 143,639,385 Shares99.80% 285,884 Shares0.20% Elected Carissa Browning 142,929,228 Shares99.31% 996,039 Shares0.69% Elected George Burns 143,689,977 Shares99.84% 235,292 Shares0.16% Elected Teresa Conway 142,887,461 Shares99.28% 1,037,808 Shares0.72% Elected Judith Mosely 143,622,193 Shares99.79% 303,075 Shares0.21% Elected Steven Reid 143,084,929 Shares99.42% 840,336 Shares0.58% Elected Stephen Walker 143,612,321 Shares99.78% 312,947 Shares0.22% Elected John Webster 142,344,662 Shares98.90% 1,580,607 Shares1.10% Elected At the Meeting, shareholders of the Company also approved: The appointment of independent auditors; Authorizing the board of directors to set the auditor's pay; Amending and restating the Performance Share Unit Plan; Amending and restating the Stock Option Plan; and The advisory resolution on executive compensation. Voting results on each resolution can also be found in the Company's final Report on Voting Results as filed on SEDAR+ ( Biographical information on each of the elected Directors can be found on the Company's website ( About Eldorado Gold Eldorado is a gold and base metals producer with mining, development and exploration operations in Türkiye, Canada and Greece. The Company has a highly skilled and dedicated workforce, safe and responsible operations, a portfolio of high-quality assets, and long-term partnerships with local communities. Eldorado's common shares trade on the Toronto Stock Exchange (TSX: ELD) and the New York Stock Exchange (NYSE: EGO). Contact Investor Relations Lynette Gould, VP, Investor Relations, Communications & External Affairs647 271 2827 or 1 888 353 8166 MediaChad Pederson, Director, Communications and Public Affairs236 885 6251 or 1 888 353 8166 Cautionary Note about Forward-looking Statements and Information Certain of the statements made and information provided in this press release are forward-looking statements or forward-looking information within the meaning of the United States Private Securities Litigation Reform Act of 1995 and applicable Canadian securities laws. Often, these forward-looking statements and forward-looking information can be identified by the use of words such as 'continues', 'focuses' or variations of such words and phrases or statements that certain actions, events or results 'can', 'could', 'likely', 'may', 'might', 'will' or 'would' be taken, occur or be achieved. Forward-looking statements or information contained in this press release include, but are not limited to, statements or information with respect to: the advancement of construction at Skouries, our optimization efforts and their expected impact, our expectations with respect to our balance sheet and the future for our stakeholders and generally our strategy, plans and goals. Forward-looking statements or information are by their nature based on a number of assumptions that management considers reasonable. However, such assumptions involve both known and unknown risks, uncertainties and other factors which, if proven to be inaccurate, may cause actual results, activities, performance or achievements may be materially different from those described in the forward-looking statements or information. These include assumptions concerning: timing, cost and results of our construction and development activities, improvements and exploration; the future price of gold and other commodities; exchange rates; anticipated values, costs, expenses and working capital requirements; production and metallurgical recoveries; mineral reserves and resources; our ability to unlock the potential of our brownfield property portfolio; our ability to address the negative impacts of climate change and adverse weather; consistency of agglomeration and our ability to optimize it in the future; the cost of, and extent to which we use, essential consumables (including fuel, explosives, cement, and cyanide); the impact and effectiveness of productivity initiatives; the time and cost necessary for anticipated overhauls of equipment; expected by-product grades; the use, and impact or effectiveness, of growth capital; the impact of acquisitions, dispositions, suspensions or delays on our business; the sustaining capital required for various projects; and the geopolitical, economic, permitting and legal climate that we operate in (including recent disruptions to shipping operations in the Red Sea and any related shipping delays, shipping price increases, or impacts on the global energy market). In addition, except where otherwise stated, Eldorado has assumed a continuation of existing business operations on substantially the same basis as exists at the time of this press release. Even though we believe that the assumptions and expectations represented by such statements or information are reasonable, there can be no assurance that the forward-looking statement or information will prove to be accurate. Many assumptions may be difficult to predict and are beyond our control. Forward-looking statements or information is subject to known and unknown risks, uncertainties and other important factors that may cause actual results, activities, performance or achievements to be materially different from those described in the forward-looking statements or information. These risks, uncertainties and other factors include, among others: risks relating to our operations in foreign jurisdictions (including recent disruptions to shipping operations in the Red Sea and any related shipping delays, shipping price increases, or impacts on the global energy market); development risks at Skouries and other development projects; community relations and social license; liquidity and financing risks; climate change; inflation risk; environmental matters; production and processing; waste disposal; geotechnical and hydrogeological conditions or failures; the global economic environment; risks relating to any pandemic, epidemic, endemic or similar public health threats; reliance on a limited number of smelters and off-takers; labour (including in relation to employee/union relations, the Greek transformation, employee misconduct, key personnel, skilled workforce, expatriates, and contractors); indebtedness (including current and future operating restrictions, implications of a change of control, ability to meet debt service obligations, the implications of defaulting on obligations and change in credit ratings); government regulation; the Sarbanes-Oxley Act; commodity price risk; mineral tenure; permits; risks relating to environmental sustainability and governance practices and performance; financial reporting (including relating to the carrying value of our assets and changes in reporting standards); non-governmental organizations; corruption, bribery and sanctions; information and operational technology systems; litigation and contracts; estimation of mineral reserves and mineral resources; different standards used to prepare and report mineral reserves and mineral resources; credit risk; price volatility, volume fluctuations and dilution risk in respect of our shares; actions of activist shareholders; reliance on infrastructure, commodities and consumables (including power and water); currency risk; interest rate risk; tax matters; dividends; reclamation and long-term obligations; acquisitions, including integration risks, and dispositions; regulated substances; necessary equipment; co-ownership of our properties; the unavailability of insurance; conflicts of interest; compliance with privacy legislation; reputational issues; competition, and those risk factors discussed in our most recent Annual Information Form & Form 40-F. The reader is directed to carefully review the detailed risk discussion in our most recent Annual Information Form & Form 40-F filed on SEDAR+ and EDGAR under our Company name, for a fuller understanding of the risks and uncertainties that affect our business and operations. The inclusion of forward-looking statements and information is designed to help the reader understand management's current views of our near- and longer-term prospects, and it may not be appropriate for other purposes. There can be no assurance that forward-looking statements or information will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Accordingly, the reader should not place undue reliance on the forward-looking statements or information contained herein. Except as required by law, we do not expect to update forward-looking statements and information continually as conditions change and readers are referred to the full discussion of the Company's business contained in the Company's reports filed with the securities regulatory authorities in Canada and the United in to access your portfolio
Yahoo
15-05-2025
- Business
- Yahoo
Vecima Reports Q3 Fiscal 2025 Results
Revenue of $64.0M; Gross Margin 47.7%; Adjusted EBITDA $9.4M Adjusted EBITDA improved significantly from last quarter despite previously identified industry timing headwinds Entra vCMTS developments culminate in multi-year agreement with Cox Communications cementing Vecima as a vCMTS supplier of choice Vecima named 2024 global market share leader in DAA Remote Optical Line Terminals and Remote MACPHY nodes by Dell'Oro Group for the fourth consecutive year VICTORIA, British Columbia, May 15, 2025--(BUSINESS WIRE)--Vecima Networks Inc. (TSX: VCM) today reported financial results for the three and nine months ended March 31, 2025. FINANCIAL HIGHLIGHTS (Canadian dollars in millions except percentages, employees, and per share data) Q3FY25 Q2FY25 Q3FY24 Revenue $64.0 $71.2 $80.1 Gross Margin6 47.7% 36.4% 48.4% Net Income (Loss) $1.2 $(7.9) $5.8 Earnings (Loss) Per Share1 $0.05 $(0.32) $0.24 Adjusted Earnings (Loss) Per Share1,2,3,4,5 $0.02 $(0.25) $0.31 Adjusted EBITDA2,5 $9.4 $1.1 $17.2 Employees 582 590 591 1 Based on weighted average number of shares outstanding. 2 Adjusted Earnings Per Share and Adjusted EBITDA do not have a standardized meaning under IFRS and therefore may not be comparable to similar measures provided by other issuers. See "Adjusted EBITDA and Adjusted Earnings Per Share" below. 3 For a reconciliation of Adjusted Earnings Per Share, investors should refer to Vecima's Management's Discussion and Analysis for the third quarter of fiscal 2025. 4 Adjusted earnings (loss) per share includes non-cash share-based compensation of $0.5 million or $0.02 per share for the three months ended March 31, 2025, and $0.3 million or $0.01 per share for the three months ended March 31, 2024. The non-cash share-based compensation primarily reflects certain performance-based vesting thresholds achieved under the Company's Performance Share Unit Plan. 5 Adjusted earnings (loss) per share and Adjusted EBITDA include foreign exchange gain of $0.3 million or $0.01 per share for the three months ended March 31, 2025, and a foreign exchange loss of $1.2 million or $0.05 per share for the three months ended March 31, 2024. 6 The Company has restated the FY24 Q3 comparative period for a change in commissions expense presentation. Refer to Note 22 of the Interim Condensed Financial Statements for the three-month period ended March 31, 2025. "Despite continued revenue headwinds related to the timing of some of our largest customers' cable and fiber upgrades, we achieved solid third quarter performance, with a gross margin of 47.7% and Adjusted EBITDA of $9.4 million," said Sumit Kumar, President and CEO of Vecima. "Vecima also achieved a key strategic milestone with the signing of a multi-year agreement with Cox Communications for our Entra vCMTS solution shortly after quarter-end. This win now positions Vecima as a major player amongst a select group of suppliers in the fast-growing market for cloud-based vCMTS software, a market expected to grow to US$400 million over the next three years. We also continued to make significant progress on vCMTS lab trials with additional North American and global operators during the quarter, while also continuing to advance our DOCSIS 4.0 platform. As these and other opportunities begin to coalesce, and as a broader range of MSOs begin to undertake their own DAA upgrades, we see meaningful growth for Vecima both in the medium and longer term." "As we anticipated, Video and Broadband Solutions segment revenues continued to be impacted by customer project timing, including finalization of the large-scale programs that will be executed as operators move towards broadening deployments using Vecima's Entra products and solutions across multiple markets. Delays to date have primarily reflected ongoing system level field qualifications outside of Vecima, which are typically challenging for customers undertaking very large system upgrades. Vecima's technology has continued to perform exceptionally well through these qualification processes, and we anticipate increased product rollouts once qualifications are completed. The VBS revenue impacts were partially offset by continued expansion of our node market share with ongoing volume shipments of our flagship EN9000, and further deployment of our EN8400 1.8GHz access nodes during the quarter. The EN9000 is pivotal technology that is expected to house successive generations of higher-margin software-driven access modules. As we have discussed previously, these platforms carry a lower margin when fulfilled on a standalone basis but ultimately help to drive higher margins as software-driven access modules are populated within the node. As such, adoption, deployment and hardwiring in of this future-proof node platform provides a powerful foundation for Vecima's future growth and success." "Our Content Delivery and Storage segment performed strongly with revenue increasing 38% to $14.1 million as we carried out a major modernization and unification of a Tier 1 customer's Video on Demand network and as existing and new customers continued to undertake IPTV upgrades and expansions. With software sales providing a significant component of the Q3 product mix, the segment also achieved a higher-than-normal gross margin of 70%. While not expected to remain at this level in Q4, our Q3 margin performance provided an early hint of what Vecima's increasingly software-driven product profile can deliver." "In the Telematics segment, third quarter revenues increased 32% year-over-year to $2.2 million. This included further recurring revenue growth related to net new subscriptions and asset tracking, as well as a one-time accounting adjustment in the period attributable to a change in how we account for certain products in the mix. Overall, Telematics performed strongly during the quarter, and we anticipate continued solid incremental growth from this segment." "As we move into the final quarter of our fiscal year, we expect demand volatility could continue in our VBS segment depending on customer project timing. Trade actions between the U.S. and other countries add additional uncertainty to our outlook, although to date, impacts on the approximately 90% of our sales made to the U.S. have been negligible. We maintain a high degree of agility by owning our manufacturing process. With our manufacturing predominantly domiciled in Canada and so far exempt from tariff actions under USMCA agreements, our current position potentially gives us an advantage over competitors with greater exposure to offshore manufacturing. We continue to closely monitor tariff-related risks and have a long track record of responding quickly and successfully to changes in the macro environment." "Longer term we are very excited about the opportunities ahead for Vecima. We are steadily improving our global market share leadership in the high-growth DAA and IPTV markets, earning new wins with the world's most sophisticated cable and broadcast providers. Our portfolio of highly interoperable cable and fiber access products and IPTV solutions not only give us multiple individual pathways to growth but, also positions us strategically as the industry gradually shifts to converged, more virtualized and unified solutions. We are confident in Vecima's future and our ability to create continued strong value for our customers and shareholders," said Mr. Kumar. BUSINESS HIGHLIGHTS Financial and Corporate Generated third quarter revenue of $64.0 million, compared to $80.1 million in Q3 fiscal 2024 and $71.2 million in Q2 fiscal 2025. Gross profit of $30.5 million, compared to $38.8 million in Q3 fiscal 2024 and $25.9 million in Q2 fiscal 2025. Gross margin of 47.7%, compared to 48.4% in Q3 fiscal 2024 and 36.4% in Q2 fiscal 2025. Adjusted EBITDA of $9.4 million, compared to $17.2 million in Q3 fiscal 2024 and $1.1 million in Q2 fiscal 2025. Earnings per share of $0.05 and adjusted earnings per share of $0.02, compared to loss per share and adjusted loss per share of $(0.32) and $(0.25), respectively, in Q2 fiscal 2025. Working capital of $60.3 million at March 31, 2025, compared to $84.9 million at June 30, 2024. Video and Broadband Solutions (VBS) The Video and Broadband Solutions segment generated sales of $47.7 million, a decrease of 30% year-over-year (Q3 fiscal 2024 - $68.2 million; Q2 fiscal 2025 - $59.3 million). DAA (Entra Family) Entra product sales of $43.5 million decreased from $56.2 million in Q2 fiscal 2025, reflecting temporary delays on customer DAA rollouts. Total customer engagements of 127 MSOs worldwide, compared to 113 a year earlier. Sixty-three of these customers are ordering Entra products as broader DAA deployment progresses. Subsequent to the quarter, on April 15, 2025, Cox Communications, a leading Tier 1 North American MSO, chose Vecima's Entra vCMTS to modernize and enhance its DOCSIS network. The Entra vCMTS solution is part of the Company's Entra Cloud platform of open interoperable, cloud-native applications, which enables operators to transform their networks for next-generation broadband access, maximizing performance while minimizing space, power and cost through virtualization. The multi-year agreement with Cox firmly positions Vecima in the rapidly growing global market for vCMTS and represents just one of multiple customers advancing towards vCMTS deployment with Vecima's solution. During the quarter, Entra vCMTS lab trials continued with several operators both in North America and globally. Made significant forward progress on the Entra DOCSIS 4.0 RPD platform which provides a critical pathway to unlocking next-generation multi-gigabit speed on our customers' platforms. Achieved excellent progress with Vecima's new Falcon V Principal Core technology, with the lead Tier 1 customer increasing license uptake. Additional uptake is anticipated in the fourth quarter as the Principal Core advances toward placement in the production cable access network environment. Vecima sees strong ongoing opportunities for Principal Core as a key enabler of multi-access network convergence and multi-vendor interoperability for customers. Interest also continues to grow in the new Falcon V Test Suite technology, which accelerates DAA deployments by ensuring customers can fully test new software in a multi-core multi-vendor environment. For the fourth consecutive year, Dell'Oro Group, a respected industry market research firm, named Vecima the global market share leader in two DAA segments for 2024: Remote Optical Line Terminals (R-OLT) for FTTH and Remote MACPHY cable access nodes. Commercial Video (Terrace Family) Commercial Video product sales were in line with expectations at $4.2 million (Q3 fiscal 2024 - $7.2 million, Q2 fiscal 2025 $3.0 million). The decrease was primarily due to significant sales of the TC600E platform to our lead customer in Q3 fiscal 2024 and also reflects the continued transition to next-generation platforms and the impact of some of Vecima's newer DAA-driven Commercial Video solutions being accounted for as part of Entra family sales. Content Delivery and Storage (CDS) The Content Delivery and Storage segment increased sales by 38% to $14.1 million, from $10.2 million in both Q3 fiscal 2024 and Q2 fiscal 2025. Achieved a very strong CDS gross margin of 70.0% (Q3 fiscal 2024 - 63.4%; Q2 fiscal 2025 - 56.5%), reflecting a significant percentage of high-margin software sales in the product mix. Undertook a major modification and unification of a leading Tier 1 customer's Video On Demand (VOD) network, which not only expanded market share for Vecima, but also positioned the customer with significant new IPTV capacity and capabilities within its legacy VOD network. Acceleration of IPTV customer subscriber growth, with significant further migration from QAM to IPTV, underpinned by Vecima's MediaScale platforms. Continued to advance deployments of the MediaScale Dynamic Ad Insertion platform with new customers. Continued progress and development of the standards-driven MediaScale Open CDN platform. Following Q2 agreement with Digital Harmonic to exclusively resell its innovative dh/KeyFrame Media Optimization Solution, showcased the technology's ability to significantly elevate video quality while reducing content bit rates at the NAB Show in April 2025. Telematics Telematics segment sales grew 32% year-over-year to $2.2 million (Q3 fiscal 2024 - $1.7 million; Q2 fiscal 2025 - $1.7 million). The significant sales increase reflects ongoing growth in recurring revenue from net new subscriptions and asset tracking, as well as an accounting adjustment in the period for certain mobile asset tracking products that added a one-time revenue increase for the quarter. Added 15 new customers for the NERO asset tracking platform, including a single contract for over 1,200 vehicle subscriptions and 20,000 asset tags, representing a large new customer win. Secured additional deployments in high-value verticals, including municipal governments and moveable asset sectors such as the restoration industry. Achieved strong gross margin percentage of 65.4%. As previously reported, Vecima's Board of Directors declared a quarterly dividend of $0.055 per share for the period. The dividend will be payable on June 23, 2025 to shareholders of record as at May 30, 2025. CONFERENCE CALL A conference call and live audio webcast will be held today, May 15, 2025 at 1 p.m. ET to discuss the Company's third quarter results. Vecima's unaudited interim condensed consolidated financial statements and management's discussion and analysis for the three and nine months ended March 31, 2025 are available under the Company's profile at and at To participate in the teleconference, dial 1-833-752-3965 or 1-647-849-3105. The webcast will be available in real time at and will be archived on the Vecima website at About Vecima Networks Vecima Networks Inc. (TSX: VCM) is leading the global evolution to the multi-gigabit, content-rich networks of the future. Our talented people deliver future-ready software, services, and integrated platforms that power broadband and video streaming networks, monitor and manage transportation, and transform experiences in homes, businesses, and everywhere people connect. We help our customers evolve their networks with cloud-based solutions that deliver ground-breaking speed, superior video quality, and exciting new services to their subscribers. There is power in connectivity – it enables people, businesses, and communities to grow and thrive. Learn more at Adjusted EBITDA and Adjusted Earnings Per Share Adjusted EBITDA and Adjusted Earnings Per Share do not have a standardized meaning under IFRS and therefore may not be comparable to similar measures provided by other issuers. Accordingly, investors are cautioned that Adjusted EBITDA or Adjusted Earnings Per Share should not be construed as an alternative to net income, determined in accordance with IFRS, as an indicator of the Company's financial performance or as a measure of its liquidity and cash flows. For a reconciliation of Adjusted EBITDA or Adjusted Earnings Per Share, investors should refer to Vecima's Management's Discussion and Analysis for the third quarter of fiscal 2025. Forward-Looking Statements This news release contains "forward-looking information" within the meaning of applicable securities laws. Forward-looking information is generally identifiable by use of the words "believes", "may", "plans", "will", "anticipates", "intends", "could", "estimates", "expects", "forecasts", "projects" and similar expressions, and the negative of such expressions. Forward-looking information in this news release includes the following statements: Entra vCMTS developments culminate in multi-year agreement with Cox Communications cementing Vecima as a vCMTS supplier of choice; despite continued revenue headwinds related to the timing of some of our largest customers' cable and fiber upgrades, we achieved solid third quarter performance; this win now positions Vecima as a major player amongst a select group of suppliers in the fast-growing market for cloud-based vCMTS software, a market expected to grow to US$400 million over the next three years; as these and other opportunities begin to coalesce, and as a broader range of MSOs begin to undertake their own DAA upgrades, we see meaningful growth for Vecima both in the medium and longer term; as we anticipated, Video and Broadband Solutions segment revenues continued to be impacted by customer project timing including finalization of the large-scale programs that will be executed as operators move towards broadening deployments using Vecima's Entra products and solutions across multiple markets; we anticipate increased product rollouts once qualifications are completed; pivotal technology that is expected to house successive generations of higher-margin software-driven access modules; adoption, deployment and hardwiring in of this future-proof node platform provides a powerful foundation for Vecima's future growth and success; while not expected to remain at this level in Q4, our Q3 margin performance provided an early hint of what Vecima's increasingly software-driven product profile can deliver; we anticipate continued solid incremental growth from this segment; as we move into the final quarter of our fiscal year, we expect demand volatility could continue in our VBS segment depending on customer project timing; trade actions between the U.S. and other countries add additional uncertainty to our outlook, although to date, impacts on the approximately 90% of our sales made to the U.S. have been negligible; with our manufacturing predominantly domiciled in Canada and so far exempt from tariff actions under USMCA agreements, our current position potentially gives us an advantage over competitors with greater exposure to offshore manufacturing; longer term we are very excited about the opportunities ahead for Vecima; our portfolio of highly interoperable cable and fiber access products and IPTV solutions not only give us multiple individual pathways to growth but, also positions us strategically as the industry gradually shifts to converged, more virtualized and unified solutions; we are confident in Vecima's future and our ability to create continued strong value for our customers and shareholders; the multi-year agreement with Cox firmly positions Vecima in the rapidly growing global market for vCMTS and represents just one of multiple customers advancing towards vCMTS deployment with Vecima's solution; additional uptake is anticipated in the fourth quarter as the Principal Core moves towards placement into the production cable access network environment; Vecima sees strong ongoing opportunities for Principal Core as a critical component enabling operators to achieve and manage a convergence of multi-access networks with multi-vendor interoperability. A more complete discussion of the risks and uncertainties facing Vecima is disclosed under the heading "Risk Factors" in the Company's Annual Information Form dated September 19, 2024, as well as the Company's continuous disclosure filings with Canadian securities regulatory authorities available at All forward-looking information herein is qualified in its entirety by this cautionary statement, and Vecima disclaims any obligation to revise or update any such forward-looking information or to publicly announce the result of any revisions to any of the forward-looking information contained herein to reflect future results, events or developments, except as required by law. VECIMA NETWORKS INC. Interim Condensed Consolidated Statements of Financial Position (unaudited - in thousands of Canadian dollars) As at March 31, 2025 June 30, 2024 Assets Current assets Cash and cash equivalents $ 1,487 $ 2,136 Accounts receivable 32,819 70,139 Income tax receivable 395 359 Inventories 133,386 136,040 Prepaid expenses and other current assets 6,531 6,632 Contract assets 2,328 2,276 Total current assets 176,946 217,582 Non-current assets Property, plant and equipment 11,139 11,908 Right-of-use assets 4,871 4,670 Goodwill 16,659 15,308 Intangible assets 107,008 93,893 Investment tax credits 20,682 21,760 Deferred tax assets 28,604 21,420 Other long-term assets 493 1,282 Total assets $ 366,402 $ 387,823 Liabilities and shareholders' equity Current liabilities Revolving line of credit $ 45,720 $ 51,732 Accounts payable and accrued liabilities 39,998 57,583 Provisions 883 591 Income tax payable 3,667 2,757 Deferred revenue 18,257 15,856 Current portion of financial liability 313 1,773 Current portion of long-term debt 7,815 2,433 Total current liabilities 116,653 132,725 Non-current liabilities Provisions 454 375 Deferred revenue 2,072 3,511 Long-term portion of financial liability – 853 Long-term debt 15,009 15,399 Total liabilities 134,188 152,863 Shareholders' equity Share capital 24,152 24,117 Reserves 5,606 4,120 Retained earnings 196,398 204,968 Accumulated other comprehensive loss 6,058 1,755 Total shareholders' equity 232,214 234,960 Total liabilities and shareholders' equity $ 366,402 $ 387,823 VECIMA NETWORKS INC. Interim Condensed Consolidated Statements of Comprehensive Income (Loss) (unaudited - in thousands of Canadian dollars, except per share amounts) Three months Nine months Periods ended March 31, 2025 2024 2025 2024 Sales $ 63,979 $ 80,139 $ 217,107 $ 203,571 Cost of sales (1) 33,443 41,312 126,484 103,881 Gross profit (1) 30,536 38,827 90,623 99,690 Operating expenses Research and development 11,500 11,281 35,062 33,128 Sales and marketing (1) 8,238 7,721 24,937 23,828 General and administrative (1) 6,945 8,123 21,335 22,904 Restructuring costs – – 2,798 – Share-based compensation 486 272 1,494 785 Other expense 19 1,349 506 1,616 Total operating expenses 27,188 28,746 86,132 82,261 Operating income 3,348 10,081 4,491 17,429 Finance expense (2,033 ) (1,580 ) (6,751 ) (3,940 ) Foreign exchange gain (loss) 251 (1,159 ) (3,513 ) 94 Income (loss) before income taxes 1,566 7,342 (5,773 ) 13,583 Income tax expense (recovery) 384 1,542 (1,215 ) 2,449 Net income (loss) $ 1,182 $ 5,800 $ (4,558 ) $ 11,134 Other comprehensive income (loss): Item that may be subsequently reclassified to net income: Exchange differences on translation of foreign operations $ (786 ) $ 1,361 $ 4,303 $ 1,177 Comprehensive income (loss) $ 396 $ 7,161 $ (255 ) $ 12,311 Net income (loss) per share Basic $ 0.05 $ 0.24 $ (0.19 ) $ 0.46 Diluted $ 0.05 $ 0.24 $ (0.19 ) $ 0.46 Weighted average number of common shares Shares outstanding – basic 24,314,452 24,311,594 24,312,942 24,306,028 Shares outstanding – diluted 24,316,131 24,324,516 24,312,942 24,314,830 (1) The Company has restated the comparative period for a change in commissions expense presentation. Refer to Note 22 of the Interim Condensed Consolidated Financial Statements for the three and nine months ended March 31, 2025. VECIMA NETWORKS INC. Interim Condensed Consolidated Statements of Changes in Equity (unaudited - in thousands of Canadian dollars) Share capital Reserves Retained earnings Accumulated other comprehensive income (loss) Total Balance as at June 30, 2023 $ 23,997 $ 3,111 $ 190,926 $ (381 ) $ 217,653 Net income – – 11,134 – 11,134 Other comprehensive income – – – 1,177 1,177 Dividends – – (4,010 ) – (4,010 ) Shares issued by exercising options 120 (24 ) – – 96 Share-based payment expense – 785 – – 785 Balance as at March 31, 2024 $ 24,117 $ 3,872 $ 198,050 $ 796 $ 226,835 Balance as at June 30, 2024 $ 24,117 $ 4,120 $ 204,968 $ 1,755 $ 234,960 Net loss – – (4,558 ) – (4,558 ) Other comprehensive income – – – 4,303 4,303 Dividends – – (4,012 ) – (4,012 ) Shares issued by exercising options 35 (8 ) – – 27 Share-based payment expense – 1,494 – – 1,494 Balance as at March 31, 2025 $ 24,152 $ 5,606 $ 196,398 $ 6,058 $ 232,214 VECIMA NETWORKS INC. Interim Condensed Consolidated Statements of Cash Flows (unaudited - in thousands of Canadian dollars) Three months Nine months Periods ended March 31, 2025 2024 2025 2024 OPERATING ACTIVITIES Net income (loss) $ 1,182 $ 5,800 $ (4,558 ) $ 11,134 Adjustments for non-cash items: Loss on sale of property, plant and equipment 6 – 105 19 Depreciation and amortization 6,238 5,953 17,966 16,556 Share-based compensation 486 272 1,494 785 Warrant expense (recovery) (974 ) 710 (1,739 ) 1,565 Income tax expense 1,258 2,088 4,181 6,069 Deferred income tax recovery (874 ) (546 ) (5,396 ) (3,620 ) Interest expense 2,283 1,584 6,788 3,946 Interest income (10 ) – (37 ) (4 ) Net change in working capital (10,902 ) (42,588 ) 24,482 (52,957 ) Decrease (increase) in other long-term assets 145 (158 ) 327 153 Increase (decrease) in provisions (434 ) (158 ) 380 (1,423 ) Increase in investment tax credits (40 ) (28 ) (134 ) (96 ) Income tax paid (38 ) (153 ) (1,151 ) (11,750 ) Interest received 12 2 39 6 Interest paid (2,302 ) (1,406 ) (7,053 ) (3,766 ) Cash provided by (used in) operating activities (3,964 ) (28,628 ) 35,694 (33,383 ) INVESTING ACTIVITIES Capital expenditures, net (601 ) (724 ) (1,928 ) (2,118 ) Deferred development costs (7,771 ) (6,524 ) (22,873 ) (19,834 ) Business acquisition, net of cash acquired – – (3,881 ) – Cash used in investing activities (8,372 ) (7,248 ) (28,682 ) (21,952 ) FINANCING ACTIVITIES Net draws (repayments) of the revolving line of credit 13,608 37,646 (6,012 ) 61,199 Principal repayments of lease liabilities (405 ) (367 ) (1,060 ) (1,275 ) Principal repayments of long-term debt (608 ) (521 ) (1,468 ) (1,121 ) Proceeds from short-term debt 935 919 935 919 Proceeds from shareholder loan – – 5,000 – Dividends paid (1,338 ) (1,337 ) (4,012 ) (4,010 ) Issuance of shares through exercised options 12 9 35 96 Cash provided by (used in) financing activities 12,204 36,349 (6,582 ) 55,808 Net increase in cash and cash equivalents (132 ) 473 430 473 Effect of change in exchange rates on cash (737 ) 222 (1,079 ) 530 Cash and cash equivalents, beginning of period 2,356 2,586 2,136 2,278 Cash and cash equivalents, end of period $ 1,487 $ 3,281 $ 1,487 $ 3,281 View source version on Contacts Vecima Networks Investor Relations - 250-881-1982invest@ Error in retrieving data Sign in to access your portfolio Error in retrieving data Error in retrieving data Error in retrieving data Error in retrieving data
Business Wire
15-05-2025
- Business
- Business Wire
Vecima Reports Q3 Fiscal 2025 Results
VICTORIA, British Columbia--(BUSINESS WIRE)--Vecima Networks Inc. (TSX: VCM) today reported financial results for the three and nine months ended March 31, 2025. FINANCIAL HIGHLIGHTS (Canadian dollars in millions except percentages, employees, and per share data) Q3FY25 Q2FY25 Q3FY24 Revenue $64.0 $71.2 $80.1 Gross Margin 6 47.7% 36.4% 48.4% Net Income (Loss) $1.2 $(7.9) $5.8 Earnings (Loss) Per Share 1 $0.05 $(0.32) $0.24 Adjusted Earnings (Loss) Per Share 1,2,3,4,5 $0.02 $(0.25) $0.31 Adjusted EBITDA 2,5 $9.4 $1.1 $17.2 Employees 582 590 591 1 Based on weighted average number of shares outstanding. 2 Adjusted Earnings Per Share and Adjusted EBITDA do not have a standardized meaning under IFRS and therefore may not be comparable to similar measures provided by other issuers. See 'Adjusted EBITDA and Adjusted Earnings Per Share' below. 3 For a reconciliation of Adjusted Earnings Per Share, investors should refer to Vecima's Management's Discussion and Analysis for the third quarter of fiscal 2025. 4 Adjusted earnings (loss) per share includes non-cash share-based compensation of $0.5 million or $0.02 per share for the three months ended March 31, 2025, and $0.3 million or $0.01 per share for the three months ended March 31, 2024. The non-cash share-based compensation primarily reflects certain performance-based vesting thresholds achieved under the Company's Performance Share Unit Plan. 5 Adjusted earnings (loss) per share and Adjusted EBITDA include foreign exchange gain of $0.3 million or $0.01 per share for the three months ended March 31, 2025, and a foreign exchange loss of $1.2 million or $0.05 per share for the three months ended March 31, 2024. 6 The Company has restated the FY24 Q3 comparative period for a change in commissions expense presentation. Refer to Note 22 of the Interim Condensed Financial Statements for the three-month period ended March 31, 2025. Expand 'Despite continued revenue headwinds related to the timing of some of our largest customers' cable and fiber upgrades, we achieved solid third quarter performance, with a gross margin of 47.7% and Adjusted EBITDA of $9.4 million,' said Sumit Kumar, President and CEO of Vecima. "Vecima also achieved a key strategic milestone with the signing of a multi-year agreement with Cox Communications for our Entra vCMTS solution shortly after quarter-end. This win now positions Vecima as a major player amongst a select group of suppliers in the fast-growing market for cloud-based vCMTS software, a market expected to grow to US$400 million over the next three years. We also continued to make significant progress on vCMTS lab trials with additional North American and global operators during the quarter, while also continuing to advance our DOCSIS 4.0 platform. As these and other opportunities begin to coalesce, and as a broader range of MSOs begin to undertake their own DAA upgrades, we see meaningful growth for Vecima both in the medium and longer term." "As we anticipated, Video and Broadband Solutions segment revenues continued to be impacted by customer project timing, including finalization of the large-scale programs that will be executed as operators move towards broadening deployments using Vecima's Entra products and solutions across multiple markets. Delays to date have primarily reflected ongoing system level field qualifications outside of Vecima, which are typically challenging for customers undertaking very large system upgrades. Vecima's technology has continued to perform exceptionally well through these qualification processes, and we anticipate increased product rollouts once qualifications are completed. The VBS revenue impacts were partially offset by continued expansion of our node market share with ongoing volume shipments of our flagship EN9000, and further deployment of our EN8400 1.8GHz access nodes during the quarter. The EN9000 is pivotal technology that is expected to house successive generations of higher-margin software-driven access modules. As we have discussed previously, these platforms carry a lower margin when fulfilled on a standalone basis but ultimately help to drive higher margins as software-driven access modules are populated within the node. As such, adoption, deployment and hardwiring in of this future-proof node platform provides a powerful foundation for Vecima's future growth and success.' 'Our Content Delivery and Storage segment performed strongly with revenue increasing 38% to $14.1 million as we carried out a major modernization and unification of a Tier 1 customer's Video on Demand network and as existing and new customers continued to undertake IPTV upgrades and expansions. With software sales providing a significant component of the Q3 product mix, the segment also achieved a higher-than-normal gross margin of 70%. While not expected to remain at this level in Q4, our Q3 margin performance provided an early hint of what Vecima's increasingly software-driven product profile can deliver." "In the Telematics segment, third quarter revenues increased 32% year-over-year to $2.2 million. This included further recurring revenue growth related to net new subscriptions and asset tracking, as well as a one-time accounting adjustment in the period attributable to a change in how we account for certain products in the mix. Overall, Telematics performed strongly during the quarter, and we anticipate continued solid incremental growth from this segment.' 'As we move into the final quarter of our fiscal year, we expect demand volatility could continue in our VBS segment depending on customer project timing. Trade actions between the U.S. and other countries add additional uncertainty to our outlook, although to date, impacts on the approximately 90% of our sales made to the U.S. have been negligible. We maintain a high degree of agility by owning our manufacturing process. With our manufacturing predominantly domiciled in Canada and so far exempt from tariff actions under USMCA agreements, our current position potentially gives us an advantage over competitors with greater exposure to offshore manufacturing. We continue to closely monitor tariff-related risks and have a long track record of responding quickly and successfully to changes in the macro environment." 'Longer term we are very excited about the opportunities ahead for Vecima. We are steadily improving our global market share leadership in the high-growth DAA and IPTV markets, earning new wins with the world's most sophisticated cable and broadcast providers. Our portfolio of highly interoperable cable and fiber access products and IPTV solutions not only give us multiple individual pathways to growth but, also positions us strategically as the industry gradually shifts to converged, more virtualized and unified solutions. We are confident in Vecima's future and our ability to create continued strong value for our customers and shareholders,' said Mr. Kumar. BUSINESS HIGHLIGHTS Financial and Corporate Generated third quarter revenue of $64.0 million, compared to $80.1 million in Q3 fiscal 2024 and $71.2 million in Q2 fiscal 2025. Gross profit of $30.5 million, compared to $38.8 million in Q3 fiscal 2024 and $25.9 million in Q2 fiscal 2025. Gross margin of 47.7%, compared to 48.4% in Q3 fiscal 2024 and 36.4% in Q2 fiscal 2025. Adjusted EBITDA of $9.4 million, compared to $17.2 million in Q3 fiscal 2024 and $1.1 million in Q2 fiscal 2025. Earnings per share of $0.05 and adjusted earnings per share of $0.02, compared to loss per share and adjusted loss per share of $(0.32) and $(0.25), respectively, in Q2 fiscal 2025. Working capital of $60.3 million at March 31, 2025, compared to $84.9 million at June 30, 2024. Video and Broadband Solutions (VBS) The Video and Broadband Solutions segment generated sales of $47.7 million, a decrease of 30% year-over-year (Q3 fiscal 2024 - $68.2 million; Q2 fiscal 2025 - $59.3 million). DAA (Entra Family) Entra product sales of $43.5 million decreased from $56.2 million in Q2 fiscal 2025, reflecting temporary delays on customer DAA rollouts. Total customer engagements of 127 MSOs worldwide, compared to 113 a year earlier. Sixty-three of these customers are ordering Entra products as broader DAA deployment progresses. Subsequent to the quarter, on April 15, 2025, Cox Communications, a leading Tier 1 North American MSO, chose Vecima's Entra vCMTS to modernize and enhance its DOCSIS network. The Entra vCMTS solution is part of the Company's Entra Cloud platform of open interoperable, cloud-native applications, which enables operators to transform their networks for next-generation broadband access, maximizing performance while minimizing space, power and cost through virtualization. The multi-year agreement with Cox firmly positions Vecima in the rapidly growing global market for vCMTS and represents just one of multiple customers advancing towards vCMTS deployment with Vecima's solution. During the quarter, Entra vCMTS lab trials continued with several operators both in North America and globally. Made significant forward progress on the Entra DOCSIS 4.0 RPD platform which provides a critical pathway to unlocking next-generation multi-gigabit speed on our customers' platforms. Achieved excellent progress with Vecima's new Falcon V Principal Core technology, with the lead Tier 1 customer increasing license uptake. Additional uptake is anticipated in the fourth quarter as the Principal Core advances toward placement in the production cable access network environment. Vecima sees strong ongoing opportunities for Principal Core as a key enabler of multi-access network convergence and multi-vendor interoperability for customers. Interest also continues to grow in the new Falcon V Test Suite technology, which accelerates DAA deployments by ensuring customers can fully test new software in a multi-core multi-vendor environment. For the fourth consecutive year, Dell'Oro Group, a respected industry market research firm, named Vecima the global market share leader in two DAA segments for 2024: Remote Optical Line Terminals (R-OLT) for FTTH and Remote MACPHY cable access nodes. Commercial Video (Terrace Family) Commercial Video product sales were in line with expectations at $4.2 million (Q3 fiscal 2024 - $7.2 million, Q2 fiscal 2025 $3.0 million). The decrease was primarily due to significant sales of the TC600E platform to our lead customer in Q3 fiscal 2024 and also reflects the continued transition to next-generation platforms and the impact of some of Vecima's newer DAA-driven Commercial Video solutions being accounted for as part of Entra family sales. Content Delivery and Storage (CDS) The Content Delivery and Storage segment increased sales by 38% to $14.1 million, from $10.2 million in both Q3 fiscal 2024 and Q2 fiscal 2025. Achieved a very strong CDS gross margin of 70.0% (Q3 fiscal 2024 - 63.4%; Q2 fiscal 2025 - 56.5%), reflecting a significant percentage of high-margin software sales in the product mix. Undertook a major modification and unification of a leading Tier 1 customer's Video On Demand (VOD) network, which not only expanded market share for Vecima, but also positioned the customer with significant new IPTV capacity and capabilities within its legacy VOD network. Acceleration of IPTV customer subscriber growth, with significant further migration from QAM to IPTV, underpinned by Vecima's MediaScale platforms. Continued to advance deployments of the MediaScale Dynamic Ad Insertion platform with new customers. Continued progress and development of the standards-driven MediaScale Open CDN platform. Following Q2 agreement with Digital Harmonic to exclusively resell its innovative dh/KeyFrame Media Optimization Solution, showcased the technology's ability to significantly elevate video quality while reducing content bit rates at the NAB Show in April 2025. Telematics Telematics segment sales grew 32% year-over-year to $2.2 million (Q3 fiscal 2024 - $1.7 million; Q2 fiscal 2025 - $1.7 million). The significant sales increase reflects ongoing growth in recurring revenue from net new subscriptions and asset tracking, as well as an accounting adjustment in the period for certain mobile asset tracking products that added a one-time revenue increase for the quarter. Added 15 new customers for the NERO asset tracking platform, including a single contract for over 1,200 vehicle subscriptions and 20,000 asset tags, representing a large new customer win. Secured additional deployments in high-value verticals, including municipal governments and moveable asset sectors such as the restoration industry. Achieved strong gross margin percentage of 65.4%. As previously reported, Vecima's Board of Directors declared a quarterly dividend of $0.055 per share for the period. The dividend will be payable on June 23, 2025 to shareholders of record as at May 30, 2025. CONFERENCE CALL A conference call and live audio webcast will be held today, May 15, 2025 at 1 p.m. ET to discuss the Company's third quarter results. Vecima's unaudited interim condensed consolidated financial statements and management's discussion and analysis for the three and nine months ended March 31, 2025 are available under the Company's profile at and at To participate in the teleconference, dial 1-833-752-3965 or 1-647-849-3105. The webcast will be available in real time at and will be archived on the Vecima website at About Vecima Networks Vecima Networks Inc. (TSX: VCM) is leading the global evolution to the multi-gigabit, content-rich networks of the future. Our talented people deliver future-ready software, services, and integrated platforms that power broadband and video streaming networks, monitor and manage transportation, and transform experiences in homes, businesses, and everywhere people connect. We help our customers evolve their networks with cloud-based solutions that deliver ground-breaking speed, superior video quality, and exciting new services to their subscribers. There is power in connectivity – it enables people, businesses, and communities to grow and thrive. Learn more at Adjusted EBITDA and Adjusted Earnings Per Share Adjusted EBITDA and Adjusted Earnings Per Share do not have a standardized meaning under IFRS and therefore may not be comparable to similar measures provided by other issuers. Accordingly, investors are cautioned that Adjusted EBITDA or Adjusted Earnings Per Share should not be construed as an alternative to net income, determined in accordance with IFRS, as an indicator of the Company's financial performance or as a measure of its liquidity and cash flows. For a reconciliation of Adjusted EBITDA or Adjusted Earnings Per Share, investors should refer to Vecima's Management's Discussion and Analysis for the third quarter of fiscal 2025. Forward-Looking Statements This news release contains 'forward-looking information' within the meaning of applicable securities laws. Forward-looking information is generally identifiable by use of the words 'believes', 'may', 'plans', 'will', 'anticipates', 'intends', 'could', 'estimates', 'expects', 'forecasts', 'projects' and similar expressions, and the negative of such expressions. Forward-looking information in this news release includes the following statements: Entra vCMTS developments culminate in multi-year agreement with Cox Communications cementing Vecima as a vCMTS supplier of choice; despite continued revenue headwinds related to the timing of some of our largest customers' cable and fiber upgrades, we achieved solid third quarter performance; this win now positions Vecima as a major player amongst a select group of suppliers in the fast-growing market for cloud-based vCMTS software, a market expected to grow to US$400 million over the next three years; as these and other opportunities begin to coalesce, and as a broader range of MSOs begin to undertake their own DAA upgrades, we see meaningful growth for Vecima both in the medium and longer term; as we anticipated, Video and Broadband Solutions segment revenues continued to be impacted by customer project timing including finalization of the large-scale programs that will be executed as operators move towards broadening deployments using Vecima's Entra products and solutions across multiple markets; we anticipate increased product rollouts once qualifications are completed; pivotal technology that is expected to house successive generations of higher-margin software-driven access modules; adoption, deployment and hardwiring in of this future-proof node platform provides a powerful foundation for Vecima's future growth and success; while not expected to remain at this level in Q4, our Q3 margin performance provided an early hint of what Vecima's increasingly software-driven product profile can deliver; we anticipate continued solid incremental growth from this segment; as we move into the final quarter of our fiscal year, we expect demand volatility could continue in our VBS segment depending on customer project timing; trade actions between the U.S. and other countries add additional uncertainty to our outlook, although to date, impacts on the approximately 90% of our sales made to the U.S. have been negligible; with our manufacturing predominantly domiciled in Canada and so far exempt from tariff actions under USMCA agreements, our current position potentially gives us an advantage over competitors with greater exposure to offshore manufacturing; longer term we are very excited about the opportunities ahead for Vecima; our portfolio of highly interoperable cable and fiber access products and IPTV solutions not only give us multiple individual pathways to growth but, also positions us strategically as the industry gradually shifts to converged, more virtualized and unified solutions; we are confident in Vecima's future and our ability to create continued strong value for our customers and shareholders; the multi-year agreement with Cox firmly positions Vecima in the rapidly growing global market for vCMTS and represents just one of multiple customers advancing towards vCMTS deployment with Vecima's solution; additional uptake is anticipated in the fourth quarter as the Principal Core moves towards placement into the production cable access network environment; Vecima sees strong ongoing opportunities for Principal Core as a critical component enabling operators to achieve and manage a convergence of multi-access networks with multi-vendor interoperability. A more complete discussion of the risks and uncertainties facing Vecima is disclosed under the heading 'Risk Factors' in the Company's Annual Information Form dated September 19, 2024, as well as the Company's continuous disclosure filings with Canadian securities regulatory authorities available at All forward-looking information herein is qualified in its entirety by this cautionary statement, and Vecima disclaims any obligation to revise or update any such forward-looking information or to publicly announce the result of any revisions to any of the forward-looking information contained herein to reflect future results, events or developments, except as required by law. VECIMA NETWORKS INC. Interim Condensed Consolidated Statements of Comprehensive Income (Loss) (unaudited - in thousands of Canadian dollars, except per share amounts) Three months Nine months Periods ended March 31, 2025 2024 2025 2024 Sales $ 63,979 $ 80,139 $ 217,107 $ 203,571 Cost of sales (1) 33,443 41,312 126,484 103,881 Gross profit (1) 30,536 38,827 90,623 99,690 Operating expenses Research and development 11,500 11,281 35,062 33,128 Sales and marketing (1) 8,238 7,721 24,937 23,828 General and administrative (1) 6,945 8,123 21,335 22,904 Restructuring costs – – 2,798 – Share-based compensation 486 272 1,494 785 Other expense 19 1,349 506 1,616 Total operating expenses 27,188 28,746 86,132 82,261 Operating income 3,348 10,081 4,491 17,429 Finance expense (2,033 ) (1,580 ) (6,751 ) (3,940 ) Foreign exchange gain (loss) 251 (1,159 ) (3,513 ) 94 Income (loss) before income taxes 1,566 7,342 (5,773 ) 13,583 Income tax expense (recovery) 384 1,542 (1,215 ) 2,449 Net income (loss) $ 1,182 $ 5,800 $ (4,558 ) $ 11,134 Other comprehensive income (loss): Item that may be subsequently reclassified to net income: Exchange differences on translation of foreign operations $ (786 ) $ 1,361 $ 4,303 $ 1,177 Comprehensive income (loss) $ 396 $ 7,161 $ (255 ) $ 12,311 Net income (loss) per share Basic $ 0.05 $ 0.24 $ (0.19 ) $ 0.46 Diluted $ 0.05 $ 0.24 $ (0.19 ) $ 0.46 Weighted average number of common shares Shares outstanding – basic 24,314,452 24,311,594 24,312,942 24,306,028 Shares outstanding – diluted 24,316,131 24,324,516 24,312,942 24,314,830 Expand (1) The Company has restated the comparative period for a change in commissions expense presentation. Refer to Note 22 of the Interim Condensed Consolidated Financial Statements for the three and nine months ended March 31, 2025. Expand VECIMA NETWORKS INC. Interim Condensed Consolidated Statements of Changes in Equity (unaudited - in thousands of Canadian dollars) Balance as at June 30, 2023 $ 23,997 $ 3,111 $ 190,926 $ (381 ) $ 217,653 Net income – – 11,134 – 11,134 Other comprehensive income – – – 1,177 1,177 Dividends – – (4,010 ) – (4,010 ) Shares issued by exercising options 120 (24 ) – – 96 Share-based payment expense – 785 – – 785 Balance as at March 31, 2024 $ 24,117 $ 3,872 $ 198,050 $ 796 $ 226,835 Balance as at June 30, 2024 $ 24,117 $ 4,120 $ 204,968 $ 1,755 $ 234,960 Net loss – – (4,558 ) – (4,558 ) Other comprehensive income – – – 4,303 4,303 Dividends – – (4,012 ) – (4,012 ) Shares issued by exercising options 35 (8 ) – – 27 Share-based payment expense – 1,494 – – 1,494 Balance as at March 31, 2025 $ 24,152 $ 5,606 $ 196,398 $ 6,058 $ 232,214 Expand VECIMA NETWORKS INC. Interim Condensed Consolidated Statements of Cash Flows (unaudited - in thousands of Canadian dollars) Three months Nine months Periods ended March 31, 2025 2024 2025 2024 OPERATING ACTIVITIES Net income (loss) $ 1,182 $ 5,800 $ (4,558 ) $ 11,134 Adjustments for non-cash items: Loss on sale of property, plant and equipment 6 – 105 19 Depreciation and amortization 6,238 5,953 17,966 16,556 Share-based compensation 486 272 1,494 785 Warrant expense (recovery) (974 ) 710 (1,739 ) 1,565 Income tax expense 1,258 2,088 4,181 6,069 Deferred income tax recovery (874 ) (546 ) (5,396 ) (3,620 ) Interest expense 2,283 1,584 6,788 3,946 Interest income (10 ) – (37 ) (4 ) Net change in working capital (10,902 ) (42,588 ) 24,482 (52,957 ) Decrease (increase) in other long-term assets 145 (158 ) 327 153 Increase (decrease) in provisions (434 ) (158 ) 380 (1,423 ) Increase in investment tax credits (40 ) (28 ) (134 ) (96 ) Income tax paid (38 ) (153 ) (1,151 ) (11,750 ) Interest received 12 2 39 6 Interest paid (2,302 ) (1,406 ) (7,053 ) (3,766 ) Cash provided by (used in) operating activities (3,964 ) (28,628 ) 35,694 (33,383 ) INVESTING ACTIVITIES Capital expenditures, net (601 ) (724 ) (1,928 ) (2,118 ) Deferred development costs (7,771 ) (6,524 ) (22,873 ) (19,834 ) Business acquisition, net of cash acquired – – (3,881 ) – Cash used in investing activities (8,372 ) (7,248 ) (28,682 ) (21,952 ) FINANCING ACTIVITIES Net draws (repayments) of the revolving line of credit 13,608 37,646 (6,012 ) 61,199 Principal repayments of lease liabilities (405 ) (367 ) (1,060 ) (1,275 ) Principal repayments of long-term debt (608 ) (521 ) (1,468 ) (1,121 ) Proceeds from short-term debt 935 919 935 919 Proceeds from shareholder loan – – 5,000 – Dividends paid (1,338 ) (1,337 ) (4,012 ) (4,010 ) Issuance of shares through exercised options 12 9 35 96 Cash provided by (used in) financing activities 12,204 36,349 (6,582 ) 55,808 Net increase in cash and cash equivalents (132 ) 473 430 473 Effect of change in exchange rates on cash (737 ) 222 (1,079 ) 530 Cash and cash equivalents, beginning of period 2,356 2,586 2,136 2,278 Cash and cash equivalents, end of period $ 1,487 $ 3,281 $ 1,487 $ 3,281 Expand
