VAUDREUIL-DORION, QUÉBEC--(Marketwire - Feb. 7, 2013) - Immunotec Inc. (TSX VENTURE:IMM), a Canadian based company and a leader in the wellness industry (the "Company"), today released its Year End 2012 financial results for the period ended October 31, 2012.
"Over the last twelve months, our Company has recruited 43,000 new distributors, a 41% increase over the prior year. This strong recruitment performance has improved our profitability and strengthens our balance sheet", said Bob Henry, Immunotec's Chairman and CEO. "Our product line is creating significant opportunities for distributors and we are as confident as ever in the future of Immunotec."
Highlights for the year
- Total Revenue reached $49.2M, an increase of 15% as compared to the previous year.
- Network sales reached $44.2M, an increase of 18% as compared to the same period in the previous year.
- Selected expenses(1), defined as administrative, marketing and selling, quality and development expenses amounted to $11.9M and measured favorably, as a percentage of total revenues by improving to 24% as compared to 28% of total revenues last year.
- Adjusted EBITDA(1) improved to $1.9M or 3.8% of total revenues, compared to $0.6M or 1.4% of total revenues over last year, a major improvement.
- Net profit of $125 thousand, a significant improvement over last year (net loss of $1.4M).
(1) Refers to adjusted EBITDA in non-GAAP financial measures section of the Management Discussion and Analysis.
Modifications to the Corporation's Stock Option Plan
The Board of Directors has also approved a modification to the Company's Stock Option Plan, whereby it removed the 2-month hold period which applied to shares issued following the exercise of options under such Plan.
About Immunotec Inc.
Immunotec is a world class business opportunity supported by unique scientifically proven products that improve wellness. Headquartered with manufacturing facilities near Montreal, Canada, the Company also has distribution capacities to support its commercial activities in Canada and internationally to the United States, Europe, Mexico and the Caribbean.
The Company files its consolidated financial statements, its management and discussion analysis report, its press releases and such other required documents on the SEDAR database at www.sedar.com and on the Company's website at www.immunotec.com. The common shares of the Company are listed on the TSX Venture Exchange under the ticker symbol IMM.
CAUTION REGARDING FORWARD-LOOKING STATEMENTS: Certain statements contained in this news release are forward-looking and are subject to numerous risks and uncertainties, known and unknown. For information identifying known risks and uncertainties and other important factors that could cause actual results to differ materially from those anticipated in the forward-looking statements, please refer to the heading Risks and Uncertainties in Immunotec's most recent Management's Discussion and Analysis, which can be found at www.sedar.com. Consequently, actual results may differ materially from the anticipated results expressed in these forward-looking statements.
| SUPPLEMENTAL INFORMATION |
| Consolidated Statements of Financial Position |
| (Stated in Canadian dollars) |
| | October 31, | | October 31, | | November 1, | |
| | 2012 | | 2011 | | 2010 | |
| | $ | | $ | | $ | |
| ASSETS | | | | | | |
| | | | | | | |
| Current assets | | | | | | |
| | Cash | 3,779,089 | | 2,561,969 | | 2,936,456 | |
| | Trade and other receivables | 1,688,279 | | 659,004 | | 782,557 | |
| | Inventories | 2,601,079 | | 3,324,740 | | 2,612,670 | |
| | Prepaid expenses | 374,774 | | 393,119 | | 381,717 | |
| | 8,443,221 | | 6,938,832 | | 6,713,400 | |
| Non-current assets | | | | | | |
| | Property, plant and equipment | 5,931,470 | | 5,931,411 | | 6,218,352 | |
| | Intangible assets | 1,621,830 | | 2,000,217 | | 2,446,675 | |
| | Goodwill | 833,559 | | 833,559 | | 833,559 | |
| | Deferred income tax assets | 2,736,460 | | 2,725,367 | | 2,313,920 | |
| | Non-refundable research and development tax credits | 365,691 | | 337,971 | | 484,349 | |
| | 11,489,010 | | 11,828,525 | | 12,296,855 | |
| | 19,932,231 | | 18,767,357 | | 19,010,255 | |
| LIABILITIES | | | | | | |
| | | | | | | |
| Current liabilities | | | | | | |
| | Bank indebtedness | 5,000 | | - | | - | |
| | Demand loan | - | | - | | 1,000,000 | |
| | Payables | 1,545,310 | | 935,800 | | 1,593,697 | |
| | Accrued liabilities | 3,151,212 | | 2,464,967 | | 2,182,517 | |
| | Provisions | 491,776 | | 671,201 | | 524,559 | |
| | Customer deposits | 630,240 | | 288,192 | | 274,051 | |
| | Income taxes | 54,859 | | 58,576 | | 2,041 | |
| | Current portion of long-term debt | 117,120 | | 312,320 | | 147,218 | |
| | 5,995,517 | | 4,731,056 | | 5,724,083 | |
| | | | | | | |
| Long-term debt | 1,964,336 | | 2,077,787 | | 239,622 | |
| | 7,959,853 | | 6,808,843 | | 5,963,705 | |
| EQUITY | | | | | | |
| | | | | | | |
| | Share capital | 3,462,503 | | 3,465,548 | | 3,465,548 | |
| | Contributed surplus | 13,259,401 | | 13,240,835 | | 13,231,836 | |
| | Accumulated other comprehensive income | 179,531 | | 306,595 | | - | |
| | Deficit | (4,929,057 | ) | (5,054,464 | ) | (3,650,834 | ) |
| | 11,972,378 | | 11,958,514 | | 13,046,550 | |
| | 19,932,231 | | 18,767,357 | | 19,010,255 | |
| | | | | | | |
| | | | | | | |
| Immunotec Inc. |
| Consolidated Statements of Changes in Equity |
| (Stated in Canadian dollars) |
| | Share capital | | Contributed surplus | | Accumulated other comprehensive income | | Deficit | | Total | |
| | Number | | $ | | $ | | $ | | $ | | $ | |
| Balance at November 1, 2010 | 69,994,300 | | 3,465,548 | | 13,231,836 | | - | | (3,650,834 | ) | 13,046,550 | |
| | | | | | | | | | | | | |
| | Net loss | - | | - | | - | | - | | (1,403,630 | ) | (1,403,630 | ) |
| | | | | | | | | | | | | | |
| | Foreign currency translation adjustments | - | | - | | - | | 306,595 | | - | | 306,595 | |
| Total comprehensive loss | - | | - | | - | | 306,595 | | (1,403,630 | ) | (1,097,035 | ) |
| | | | | | | | | | | | | |
| Share-based compensation | - | | - | | 8,999 | | - | | - | | 8,999 | |
| Balance at October 31, 2011 | 69,994,300 | | 3,465,548 | | 13,240,835 | | 306,595 | | (5,054,464 | ) | 11,958,514 | |
| | | | | | | | | | | | | | |
| | Net profit | - | | - | | - | | - | | 125,407 | | 125,407 | |
| | | | | | | | | | | | | | |
| | Foreign currency translation adjustments | - | | - | | - | | (127,064 | ) | - | | (127,064 | ) |
| Total comprehensive loss | - | | - | | - | | (127,064 | ) | 125,407 | | (1,657 | ) |
| | | | | | | | | | | | | |
| Repurchase of shares | (61,745 | ) | (3,045 | ) | (11,623 | ) | - | | - | | (14,668 | ) |
| Share-based compensation | - | | - | | 30,189 | | - | | - | | 30,189 | |
| Balance at October 31, 2012 | 69,932,555 | | 3,462,503 | | 13,259,401 | | 179,531 | | (4,929,057 | ) | 11,972,378 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| Immunotec Inc. |
| Consolidated Statements of Income (Loss) |
| (Stated in Canadian dollars) |
| | 2012 | | 2011 | |
| | $ | | $ | |
| Revenues | | | | |
| | Network sales | 44,237,280 | | 37,396,889 | |
| | Other revenue | 4,968,795 | | 5,523,390 | |
| | 49,206,075 | | 42,920,279 | |
| Cost of sales | | | | |
| | Cost of goods sold | 8,857,853 | | 7,595,870 | |
| | Sales incentives - Network | 22,615,538 | | 19,060,065 | |
| | Other variable costs | 4,260,186 | | 3,810,679 | |
| Margin before expenses | 13,472,498 | | 12,453,665 | |
| Expenses | | | | |
| | Administrative | 5,964,183 | | 6,403,079 | |
| | Marketing and selling | 4,973,514 | | 4,551,532 | |
| | Quality and development costs | 891,006 | | 905,113 | |
| | Depreciation and amortization | 946,059 | | 1,081,496 | |
| | Other expenses | 486,634 | | 765,618 | |
| Operating income (loss) | 211,102 | | (1,253,173 | ) |
| | Net finance expenses | 84,992 | | 456,139 | |
| Profit (loss) before income taxes | 126,110 | | (1,709,312 | ) |
| | | | | |
| Income taxes (recovery) | | | | |
| | Current | 8,462 | | 93,605 | |
| | Deferred | (7,759 | ) | (449,287 | ) |
| Profit (loss) from continuing operations | 125,407 | | (1,353,630 | ) |
| | | | | |
| Loss from discontinued operations | - | | (50,000 | ) |
| Net profit (loss) | 125,407 | | (1,403,630 | ) |
| | | | | |
| Basic and diluted net profit (loss) per share | | | | |
| | Continuing operations | 0.00 | | (0.02 | ) |
| | Discontinued operations | - | | (0.00 | ) |
| Total basic and diluted net profit (loss) per share | 0.00 | | (0.02 | ) |
| Weighted average number of common shares outstanding during the period | | | | |
| | Basic and diluted | 69,985,287 | | 69,994,300 | |
| | | | | | |
| | | | | | |
| | | | | | |
| Immunotec Inc. |
| Consolidated Statements of Comprehensive Loss |
| (Stated in Canadian dollars) |
| | 2012 | | 2011 | |
| | $ | | $ | |
| | | | | |
| Net profit (loss) | 125,407 | | (1,403,630 | ) |
| | | | | |
| Other comprehensive income (loss), net of income tax | | | | |
| Foreign currency translation adjustments | (127,064 | ) | 306,595 | |
| | | | | |
| Total comprehensive loss | (1,657 | ) | (1,097,035 | ) |
| | | | | |
| | | | | |
| Immunotec Inc. |
| Consolidated Statements of Cash Flows |
| (Stated in Canadian dollars) |
| | 2012 | | 2011 | |
| | $ | | $ | |
| Operating activities | | | | |
| Profit (loss) from continuing operations | 125,407 | | (1,403,630 | ) |
| Loss from discontinued operations | - | | (50,000 | ) |
| Net profit (loss) | 125,407 | | (1,353,630 | ) |
| Adjustments for: | | | | |
| | Depreciation | 386,797 | | 455,668 | |
| | Amortization | 559,263 | | 625,828 | |
| | Gain on settlement of contingent consideration liability | - | | (64,344 | ) |
| | Gain on change in fair value of contingent consideration liability | - | | (56,950 | ) |
| | Loss on write- down of intangible assets | 4,131 | | - | |
| | Gain on disposal of a subsidiary | (3,669 | ) | - | |
| | Foreign exchange loss (gain) on items denominated in foreign currencies | (156,185 | ) | 512,325 | |
| | Accreted interest on contingent consideration liability | - | | 51,720 | |
| | Net interest expense on financial liabilities measured at amortized cost | 79,860 | | 60,521 | |
| | Deferred income taxes | (7,759 | ) | (449,287 | ) |
| | Share-based compensation | 30,189 | | 8,999 | |
| Interest paid | (84,101 | ) | (60,521 | ) |
| Interest received | 4,241 | | - | |
| Cash prior to working capital variation | 938,174 | | (269,671 | ) |
| Net change in non-cash working capital | 1,188,265 | | (878,924 | ) |
| Net cash provided by (used in) operating activities | 2,126,439 | | (1,148,595 | ) |
| Investing activities | | | | |
| | Business acquisition | (200,203 | ) | (109,777 | ) |
| | Additions to property, plant and equipment | (384,050 | ) | (171,086 | ) |
| | Additions to intangible assets | (187,233 | ) | (181,022 | ) |
| | Non-refundable research and investment tax credits | (27,720 | ) | 146,378 | |
| Net cash used in investing activities | (799,206 | ) | (315,507 | ) |
| Financing activities | | | | |
| | Long-term debt | - | | 2,200,000 | |
| | Bank indebtedness | 5,000 | | - | |
| | Reimbursement of long-term debt | (109,311 | ) | (9,233 | ) |
| | Reimbursement of demand loan | - | | (1,000,000 | ) |
| | Repurchase of shares | (14,668 | ) | - | |
| Net cash used in financing activities | (118,979 | ) | 1,190,767 | |
| Net decrease in cash from continuing operations | 1,208,254 | | (273,335 | ) |
| Net decrease in cash from discontinued operations | | | | |
| | Operating activities | - | | (50,000 | ) |
| Net increase (decrease) in cash during the year | 1,208,254 | | (323,335 | ) |
| Cash - Beginning of the year | 2,561,969 | | 2,936,456 | |
| Effect of foreign exchange rate fluctuations on cash | 8,866 | | (51,152 | ) |
| Cash - End of the year | 3,779,089 | | 2,561,969 | |
Neither TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.