IMAX CORPORATION REPORTS SECOND QUARTER 2022 RESULTS

IMAX Corporation

 

PR Newswire

  • Strong Year-Over-Year Growth across Key Metrics Underscores Company’s Position as a Premier Global Technology Platform for Entertainment and Events
  • Global Box Office of

    $247.7 Million

    (+128.1% YoY) Driven by “Top Gun: Maverick”, “Doctor Strange in the Multiverse of Madness” and “Jurassic World Dominion” as Dramatic Surge in Moviegoing Expands across Demographics and Regions
  • Company Repurchased

    2.7M

    Shares in Second Quarter;

    6.4M

    Since 2020, or 11% of total shares outstanding
  • IMAX Expects to Release 15 Local Language Titles across 50 Global Markets in the Third Quarter
  • IMAX China Network 91% Operational — up from 65% on

    April 26



NEW YORK


,


July 28, 2022


/PRNewswire/ — IMAX Corporation (NYSE: IMAX) today reported solid financial results for the Second Quarter of 2022 demonstrating its leadership position in the global resurgence of moviegoing. Total Gross Box Office increased to

$247.7 million

from

$108.6 million

in the second quarter of 2021. Revenue increased to

$74.0 million

from

$51.0 million

and Gross Margin increased to

$44.0 million

from

$25.6 million

in the year-ago period.

For the Second Quarter of 2022, the net loss attributable to common shareholders was

($2.9) million

, or

($0.05)

per share, compared to

($9.2) million

, or

($0.16)

per share, last year and Adjusted Net Income attributable to common shareholders

(1)

was

$3.9 million

, or

$0.07

per share, compared to an Adjusted Net Loss attributable to common shareholders

(1)

of

($7.0) million

, or

($0.12)

per share, last year. The Company’s Second Quarter 2022 Adjusted Net Income attributable to common shareholders

(1)

includes a

$3.2 million

, or

$0.06

per share impairment of a film investment, due in part to Covid related lockdowns and depressed box office levels in

China

. The Company’s Second Quarter 2022 Adjusted Net Income attributable to common shareholders

(1)

also includes a

$5.1 million

, or

$0.09

per share, valuation allowance against its deferred tax assets.

Adjusted EBITDA per Credit Facility

(1)

of

$25.4 million

was up from

$8.7 million

in the second quarter of 2021. On a trailing 12-month basis, Adjusted EBITDA per Credit Facility

(1)

was

$97.3 million

as of June 30th.

“IMAX is playing a leading role in the global resurgence in moviegoing, as demonstrated by our strong financial results, global box office growth, and market share gains we delivered in the second quarter. In fact, our second quarter results in

North America

were on par with our record-breaking 2019, as consumers continue to seek out IMAX as a destination for fandom,” said

Richard L. Gelfond

, CEO of IMAX Corporation.

(1)     Non-GAAP Financial Measure. See the discussion at the end of this earnings release for a description of the Non-GAAP Financial Measures used herein, as well as reconciliations to the most comparable GAAP amounts.

“With three consecutive

$25 million

-plus global openings for the first time in its history, IMAX continued to affirm its position as a critical launch platform for major entertainment franchises. As the year progresses with key titles such as

Brad Pitt’s

‘Bullet Train’, Dwayne ‘The Rock’ Johnson’s ‘Black Adam’, ‘Black Panther: Wakanda Forever’ and ‘Avatar: The Way of Water’ and a remarkable offering of franchise tentpoles through 2023, we are focused on driving future growth for the Company across our global network, content portfolio, and technology platform.”

“We are encouraged by recent activity to strengthen key partnerships with global exhibitors, including agreements for new theatres and installations across

Asia

,

Europe

, the

Middle East

, and

North America

. We also continue to enhance and diversify our content portfolio, with

Hollywood

blockbusters, more of which feature IMAX DNA; local language blockbusters across a growing international footprint; IMAX documentaries; and exclusive live events and experiences from a growing roster of new partners.”




Second Quarter Financial Highlights




Three Months Ended



June 30,



In millions of U.S. Dollars, except per share data



2022



2021



YoY %

Change


Total Revenue


$


74.0


$


51.0


45


%


Gross Margin


$


44.0


$


25.6


72


%


Gross Margin (%)


60


%


50


%


Net Loss attributable to common shareholders


$


(2.9)


$


(9.2)


N/A


Diluted Net Loss per share attributable to common shareholders


$


(0.05)


$


(0.16)


N/A


Adjusted Net Income (Loss) attributable to common shareholders

(1)


$


3.9


$


(7.0)


N/A


Adjusted Net Income (Loss) per share attributable to common shareholders

(1)


$


0.07


$


(0.12)


N/A


Adjusted EBITDA per Credit Facility attributable to common shareholders

(1)


$


25.4


$


8.7


192


%


Adjusted EBITDA Margin attributable to common shareholders (%)

(1)


35.9


%


20.6


%


74


%

_______________

(1)     Non-GAAP Financial Measure. See the discussion at the end of this earnings release for a description of the non-GAAP financial measures used herein, as well as reconciliations to the most comparable GAAP amounts.




Second Quarter and June Year-to-Date Segment Results



(1)



IMAX Technology

Network



IMAX Technology Sales and

Maintenance



In millions of U.S. Dollars



Revenue



Gross Margin



Gross Margin %



Revenue



Gross Margin



Gross Margin %



2Q22


$


46.1


$


30.9


67


%


$


24.3


$


12.8


53


%



2Q21


19.7


8.7


44


%


28.7


16.1


56


%



% change


134


%


255


%


(15)


%


(20)


%



YTD 2Q22


$


78.3


$


50.6


65


%


$


49.6


$


25.0


50


%



YTD 2Q21


40.0


18.8


47


%


45.7


23.2


51


%



% change


96


%


169


%


9


%


8


%

_______________

(1)     Please refer to the Company’s Form 10-Q for the period ended

June 30, 2022

for additional segment information.


IMAX Technology Network

  • IMAX Technology Network revenues increased 134% to

    $46.1 million

    in the second quarter of 2022, compared to

    $19.7 million

    in the prior-year period. The strength of key titles such as “Doctor Strange in the Multiverse of Madness”, “Top Gun: Maverick” and “Jurassic World Dominion” drove the increase in gross box office and revenue.
  • Gross margin for the IMAX Technology Network increased to

    $30.9 million

    in the second quarter of 2022, compared to

    $8.7 million

    in the prior year period as improved box office performance drove higher revenue.


IMAX Technology Sales and Maintenance

  • IMAX Technology Sales and Maintenance revenues decreased 15% to

    $24.3 million

    in the second quarter of 2022, compared with

    $28.7 million

    in the prior year period. The decrease in revenue was driven by seven fewer installations, including upgrades, compared to the second quarter 2021, partially offset by increased maintenance revenues.
  • Total gross margin for IMAX Technology Sales and Maintenance decreased 20% to

    $12.8 million

    in the second quarter of 2022 compared to

    $16.1 million

    in the prior year period. The decrease in gross margin was the result of fewer system installations completed, partially offset by increased maintenance margin.



Cash Balances and Outstanding Debt

Total cash and cash equivalents as of

June 30, 2022

were

$110.1 million

. Total debt, excluding deferred financing fees, was

$230.0 million

as of

June 30, 2022

.



Share Count and Capital Return

The weighted average basic and diluted shares outstanding at the end of the second quarter of 2022 was 57.3 million and 57.9 million, respectively, compared to 59.4 million in the second quarter of 2021. During the second quarter of 2022, the Company repurchased 2,702,548 shares at an average price of

$15.92

for a total of

$43.0 million

and IMAX China did not repurchase any shares. As of

June 30, 2022

, a total of

$26.2 million

remains available under the Company’s outstanding share repurchase authorization.



Supplemental Materials

For more information about the Company’s results, please refer to the IMAX Investor Relations website located at


investors.imax.com

.



Investor Relations Website and Social Media

On a weekly basis, the Company posts quarter-to-date box office results on the IMAX Investor Relations website located at


investors.imax.com


. The Company expects to provide such updates on Friday of each week, although the Company may change this timing without notice. Results will be displayed with a one-week lag.

The Company may post additional information on the Company’s corporate and Investor Relations website which may be material to investors. Accordingly, investors, media and others interested in the Company should monitor the Company’s website in addition to the Company’s press releases, SEC filings and public conference calls and webcasts, for additional information about the Company.



Conference Call

The Company will host a conference call today at

4:45 PM ET

to discuss its second quarter 2022 financial results. This call is being webcast by PGI and can be accessed at

investors.imax.com

. To access the call via telephone, interested parties in the US and

Canada

should dial (888) 220-8451 approximately 5 to 10 minutes before the call begins. Other international callers should dial (647) 484-0475. The conference ID for the call is 7250150. A replay of the call will be available via webcast at

investors.imax.com

or via telephone by dialing (888) 203-1112 (US and

Canada

), or (647) 436-0148 (international). The Conference ID for the telephone replay is 7250150.



About IMAX Corporation

IMAX, an innovator in entertainment technology, combines proprietary software, architecture, and equipment to create experiences that take you beyond the edge of your seat to a world you’ve never imagined. Top filmmakers and studios are utilizing IMAX theaters to connect with audiences in extraordinary ways, and, as such, IMAX’s network is among the most important and successful theatrical distribution platforms for major event films around the globe.

IMAX is headquartered in

New York

,

Toronto

, and

Los Angeles

, with additional offices in

London

,

Dublin

,

Tokyo

, and

Shanghai

. As of

June 30, 2022

, there were 1,694 IMAX theater systems (1,610 commercial multiplexes, 12 commercial destinations, 72 institutional) operating in 87 countries and territories. Shares of IMAX China Holding, Inc., a subsidiary of IMAX Corporation, trade on the Hong Kong Stock Exchange under the stock code “1970.”

IMAX

®

, IMAX

®

Dome, IMAX

®

3D, IMAX

®

3D Dome, Experience It In IMAX

®

,

The

IMAX

Experience


®

,

An

IMAX

Experience


®

,

An

IMAX

3D Experience


®

, IMAX DMR

®

, DMR

®

, Filmed For IMAX



, IMAX LIVE



, IMAX Enhanced



, IMAX nXos

®

and Films to the Fullest

®

, are trademarks and trade names of the Company or its subsidiaries that are registered or otherwise protected under laws of various jurisdictions. More information about the Company can be found at

www.imax.com

. You may also connect with IMAX on Instagram (


https://www.instagram.com/imax


), Facebook (

www.facebook.com/imax

), Twitter (

www.twitter.com/imax

) and YouTube (


www.youtube.com/imaxmovies


).

For additional information please contact:




Investors:



IMAX Corporation, New York


Heather Anthony


212-821-0121


[email protected]




Media:


IMAX Corporation, New York


Mark Jafar


212-821-0102


[email protected]

 



Forward-Looking Statements


This earnings release contains forward looking statements that are based on IMAX management’s assumptions and existing information and involve certain risks and uncertainties which could cause actual results to differ materially from future results expressed or implied by such forward looking statements. These forward-looking statements include, but are not limited to, references to business and technology strategies and measures to implement strategies, competitive strengths, goals, expansion and growth of business, operations and technology, future capital expenditures (including the amount and nature thereof), industry prospects and consumer behavior, plans and references to the future success of IMAX Corporation together with its consolidated subsidiaries (the “Company”) and expectations regarding the Company’s future operating, financial and technological results. These forward-looking statements are based on certain assumptions and analyses made by the Company in light of its experience and its perception of historical trends, current conditions and expected future developments, as well as other factors it believes are appropriate in the circumstances. However, whether actual results and developments will conform with the expectations and predictions of the Company is subject to a number of risks and uncertainties, including, but not limited to, risks related to the adverse impact of the COVID-19 pandemic;


risks associated with investments and operations in foreign jurisdictions and any future international expansion, including those related to economic, political and regulatory policies of local governments and laws and policies of

the United States

and

Canada

, as well as geopolitical conflicts, such as the conflict between

Russia

and

Ukraine

; risks related to the Company’s growth and operations in

China

; the performance of IMAX DMR

®

films; the signing of IMAX Theater System agreements; conditions, changes and developments in the commercial exhibition industry; risks related to currency fluctuations; the potential impact of increased competition in the markets within which the Company operates, including competitive actions by other companies; the failure to respond to change and advancements in digital technology; risks relating to consolidation among commercial exhibitors and studios; risks related to brand extensions and new business initiatives; conditions in the in-home and out-of-home entertainment industries; the opportunities (or lack thereof) that may be presented to and pursued by the Company; risks related to cyber-security and data privacy; risks related to the Company’s inability to protect the Company’s intellectual property;


risks related to climate change; risks related to weather conditions and natural disasters that may disrupt or harm the Company’s business; risks related to the Company’s indebtedness and compliance with its debt agreements; general economic, market or business conditions; risks related to political, economic and social instability, including with respect to the

Russia



Ukraine

conflict; the failure to convert IMAX Theater System backlog into revenue; changes in laws or regulations; any statements of belief and any statements of assumptions underlying any of the foregoing; other factors and risks outlined in our periodic filings with the SEC; and other factors, many of which are beyond the control of the Company. Consequently, all of the forward-looking statements made in this earnings release are qualified by these cautionary statements, and actual results or anticipated developments by the Company may not be realized, and even if substantially realized, may not have the expected consequences to, or effects on, the Company

.

These factors, other risks and uncertainties and financial details are discussed in IMAX’s most recent Annual Report on Form 10-K. The Company undertakes no obligation to update publicly or otherwise revise any forward-looking statements, whether as a result of new information, future events or otherwise.



Primary Reporting Groups

The Company has the following reportable segments: (i) IMAX DMR; (ii) Joint Revenue Sharing Arrangements (“JRSA”); (iii) IMAX Systems; (iv) IMAX Maintenance; (v) Other Theater Business; (vi) Film Distribution; and (vii) Film Post-Production. The Company’s activities that do not met the criteria to be considered a reportable segment are disclosed within All Other. The Company organizes its reportable segments into the following three categories, identified by the nature of the product sold or service provided:

(i)            IMAX Technology Network, which earns revenue based on contingent box office receipts and includes the IMAX DMR segment and contingent rent from JRSA segment;

(ii)            IMAX Technology Sales and Maintenance, which includes results from the IMAX Systems, IMAX Maintenance and Other Theater Business segments, as well as fixed revenues from the JRSA segment; and

(iii)            Film Distribution and Post-Production, which includes activities related to the distribution of large-format documentary films, primarily to institutional theaters, and the distribution of exclusive experiences ranging from live performances to interactive events with leading artists and creators (through the Film Distribution segment) and the provision of film post-production and quality control services.

In the first quarter of 2022, the Company’s internal reporting was updated to reclassify the results of IMAX Enhanced, an initiative to bring The IMAX Experience® into the home, out of the New Business Initiatives segment and into All Other for segment reporting purposes. IMAX Enhanced™ was the only component of the New Business Initiatives segment. Prior period comparatives have been reclassified to conform with the current period presentation. Please refer to the Company’s Form 10-Q for the period ended

June 30, 2022

for additional segment information.



IMAX Network and Backlog



Three Months

Ended June 30,



Theater System Signings:



2022



2021


New IMAX Theater Systems


Sales and sales-type lease arrangements


2


3


Hybrid JRSA


1




Traditional JRSA




3


Total new IMAX theaters Systems


3


6


Upgrades of IMAX theater systems


10


2



Total IMAX Theater System signings



13



8



Three Months

Ended June 30,



Theater System Installations:



2022



2021


New IMAX Theater Systems

(1)


Sales and sales-type lease arrangements


3


9


Hybrid JRSA


1


2


Traditional JRSA


3


4


Total new IMAX Theater Systems


7


15


Upgrades of IMAX theater systems


2


1



Total IMAX Theater System installations



9



16



June 30,



Theater System Backlog:



2022



2021


Sales and sales-type lease arrangements


170


185


Hybrid JRSA


128


142


Traditional JRSA


194



(2)


187



(2)



Total Theater System backlog



492



(3)



514



(4)



June 30,



Theater Network:



2022



2021


Commercial Multiplex Theaters


Sales and sales-type lease arrangements


687


672


Hybrid JRSA


149


143


Traditional JRSA


774


754



Total Commercial Multiplex Theaters



1,610



1,569


Commercial Destination Theaters


12


12


Institutional Theaters


72


73



Total Theater network

(5)



1,694



1,654

_______________

(1)     For the three months ended

June 30, 2022

, includes four IMAX Theater Systems that were relocated from their original locations (2021 — nil). When a theater system under a sales or sales-type lease arrangement is relocated, the amount of revenue earned by the Company may vary from transaction-to-transaction and is usually less than the amount earned for a new sale. In certain situations when a theater system is relocated, the original location is upgraded to an IMAX Laser Theater System.

(2)     Includes 43 IMAX Theater Systems where the customer has the option to convert from a joint revenue sharing arrangement to a sales arrangement (2021 — 44).

(3)     Includes 201 new IMAX Laser Theatre systems configurations and 111 upgrades of existing locations to IMAX Laser Theater Systems configurations.

(4)     Includes 155 new IMAX Laser Theatre systems configurations and 96 upgrades of existing locations to IMAX Laser Theater Systems configurations.

(5)     Period-to-period changes are reported net of the effect of permanently closed theaters.



IMAX CORPORATION



CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS



(In thousands of U.S. Dollars, except per share amounts)



(Unaudited)



Three Months Ended



Six Months Ended



June 30,



June 30,



2022



2021



2022



2021



Revenues


Technology sales


$


8,229


$


15,173


$


17,205


$


21,348


Image enhancement and maintenance services


44,958


24,711


81,052


46,326


Technology rentals


18,525


8,130


31,186


16,489


Finance income


2,256


2,941


4,561


5,546



73,968



50,955



134,004



89,709



Costs and expenses applicable to revenues


Technology sales


4,218


6,496


10,203


11,549


Image enhancement and maintenance services


19,953


12,357


35,696


22,121


Technology rentals


5,761


6,499


12,298


13,155



29,932



25,352



58,197



46,825



Gross margin



44,036



25,603



75,807



42,884


Selling, general and administrative expenses


37,095


28,807


67,276


54,016


Research and development


1,356


2,200


2,552


3,671


Amortization of intangible assets


1,104


1,190


2,301


2,331


Credit loss expense (reversal), net


112


(1,872)


7,341


(1,567)


Asset impairments


4,470




4,470




Legal judgment and arbitration awards




(1,770)




(1,770)



Loss from operations



(101)



(2,952)



(8,133)



(13,797)


Realized and unrealized investment gains


30


33


64


5,281


Retirement benefits non-service expense


(138)


(116)


(277)


(230)


Interest income


417


559


919


1,142


Interest expense


(1,326)


(1,690)


(3,031)


(3,994)



Loss before taxes



(1,118)



(4,166)



(10,458)



(11,598)


Income tax expense


(3,133)


(1,946)


(5,743)


(5,014)



Net loss



(4,251)



(6,112)



(16,201)



(16,612)


Less: net loss (income) attributable to non-controlling interests


1,400


(3,099)


(259)


(7,439)



Net loss attributable to common shareholders



$



(2,851)



$



(9,211)



$



(16,460)



$



(24,051)



Net loss per share attributable to common shareholders –

basic and diluted:


Net loss per share attributable to common shareholders – basic

and diluted:



$



(0.05)



$



(0.16)



$



(0.28)



$



(0.41)


Weighted average number of shares outstanding (000’s):


Basic


57,320


59,367


57,943


59,190


Diluted


57,856


59,367


57,943


59,190


Additional Disclosure:


Depreciation and amortization


$


14,282


$


12,994


$


27,023


$


25,671


Amortization of deferred financing costs


$


730


$


699


$


1,753


$


1,008



IMAX CORPORATION



CONDENSED CONSOLIDATED BALANCE SHEETS



(In thousands of U.S. Dollars, except share amounts)



(Unaudited)



June 30,



December 31,



2022



2021



Assets


Cash and cash equivalents


$


110,112


$


189,711


Accounts receivable, net of allowance for credit losses


122,440


110,050


Financing receivables, net of allowance for credit losses


127,173


141,049


Variable consideration receivables, net of allowance for credit losses


43,040


44,218


Inventories


33,422


26,924


Prepaid expenses


14,418


11,802


Film assets, net of accumulated amortization


6,026


4,241


Property, plant and equipment, net of accumulated depreciation


252,309


260,353


Investment in equity securities


1,092


1,087


Other assets


16,986


17,799


Deferred income tax assets, net of valuation allowance


13,958


13,906


Goodwill


39,027


39,027


Other intangible assets, net of accumulated amortization


21,821


23,080



Total assets



$



801,824



$



883,247



Liabilities


Accounts payable


$


19,849


$


15,943


Accrued and other liabilities


105,776


111,896


Deferred revenue


75,951


81,281


Revolving credit facility borrowings, net of unamortized debt issuance costs




2,472


Convertible notes, net of unamortized discounts and debt issuance costs


224,379


223,641


Deferred income tax liabilities


17,642


17,642



Total liabilities



443,597



452,875



Commitments and contingencies



Non-controlling interests



742



758



Shareholders’ equity


Capital stock common shares — no par value. Authorized — unlimited number.


56,095,372 issued and outstanding (December 31, 2021 — 58,653,642 issued and outstanding)


391,107


409,979


Other equity


174,668


174,620


Statutory surplus reserve


3,932


3,932


Accumulated deficit


(272,022)


(234,975)


Accumulated other comprehensive income


(6,755)


2,527



Total shareholders’ equity attributable to common shareholders



290,930



356,083


Non-controlling interests


66,555


73,531



Total shareholders’ equity



357,485



429,614



Total liabilities and shareholders’ equity



$



801,824



$



883,247



IMAX CORPORATION



CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS



(In thousands of U.S. Dollars)



(Unaudited)



Six Months Ended



June 30,



2022



2021



Operating Activities


Net loss


$


(16,201)


$


(16,612)


Adjustments to reconcile net loss to cash used in operating activities:


Depreciation and amortization


27,023


25,671


Amortization of deferred financing costs


1,753


1,008


Credit loss expense (reversal), net


7,341


(1,567)


Write-downs


5,432


462


Deferred income tax (benefit) expense


(300)


33


Share-based and other non-cash compensation


13,966


12,332


Unrealized foreign currency exchange loss (gain)


841


(490)


Realized and unrealized investment gains


(64)


(5,281)


Changes in assets and liabilities:


Accounts receivable


(14,745)


(11,049)


Inventories


(6,949)


1,867


Film assets


(10,420)


(5,808)


Deferred revenue


(5,291)


(447)


Changes in other operating assets and liabilities


(7,679)


(17,135)



Net cash used in operating activities



(5,293)



(17,016)



Investing Activities


Purchase of property, plant and equipment


(2,934)


(1,365)


Investment in equipment for joint revenue sharing arrangements


(8,651)


(2,397)


Interest in film classified as a financial instrument


(4,731)




Acquisition of other intangible assets


(1,680)


(2,631)


Proceeds from sale of equity securities




17,769



Net cash (used in) provided by investing activities



(17,996)



11,376



Financing Activities


Proceeds from issuance of convertible notes, net




223,675


Debt issuance costs related to convertible notes




(242)


Purchase of capped calls related to convertible notes




(19,067)


Revolving credit facility borrowings




3,600


Repayments of revolving credit facility borrowings




(300,243)


Credit facility amendment fees paid


(2,028)


(32)


Repurchase of common shares, IMAX Corporation


(49,355)




Repurchase of common shares, IMAX China


(1,844)




Taxes withheld and paid on employee stock awards vested


(3,393)


(3,045)


Common shares issued – stock options exercised




883


Principal payment under finance lease obligations


(890)




Dividends paid to non-controlling interests




(2,099)



Net cash used in financing activities



(57,510)



(96,570)


Effects of exchange rate changes on cash and cash equivalents


1,200


(1,044)



Decrease in cash and cash equivalents during period



(79,599)



(103,254)



Cash and cash equivalents, beginning of period



189,711



317,379



Cash and cash equivalents, end of period


$



110,112


$



214,125




Segment Revenue and Gross Margin (Margin Loss)




Three Months Ended



Six Months Ended



June 30,



June 30,



In thousands of U.S. Dollars



2022



2021



2022



2021



Revenue


IMAX Technology Network


IMAX DMR


$


27,581


$


11,793


$


47,145


$


23,737


JRSA, contingent rent


18,525


7,862


31,168


16,221


46,106


19,655


78,313


39,958


IMAX Technology Sales and Maintenance


IMAX Systems


8,231


15,982


16,849


21,881


JRSA, fixed fees


498


1,002


1,488


2,740


IMAX Maintenance


14,683


11,235


29,625


20,141


Other Theater Business

(1)


920


483


1,590


920


24,332


28,702


49,552


45,682


Film Distribution and Post-Production


1,963


1,590


3,369


2,403


Sub-total for reportable segments


72,401


49,947


131,234


88,043


All Other

(2)


1,567


1,008


2,770


1,666


Total


$


73,968


$


50,955


$


134,004


$


89,709



Gross Margin (Margin Loss)


IMAX Technology Network


IMAX DMR


$


18,000


$


6,861


$


31,557


$


15,112


JRSA, contingent rent


12,889


1,790


19,087


3,673


30,889


8,651


50,644


18,785


IMAX Technology Sales and Maintenance


IMAX Systems


5,427


10,548


9,403


13,560


JRSA, fixed fees


(19)


347


233


503


IMAX Maintenance


7,367


5,075


15,237


8,898


Other Theater Business


46


142


146


205


12,821


16,112


25,019


23,166


Film Distribution and Post-Production


(527)


606


(1,388)


581


Sub-total for reportable segments


43,183


25,369


74,275


42,532


All Other

(2)


853


234


1,532


352


Total


$


44,036


$


25,603


$


75,807


$


42,884

_______________

(1)     The revenue from this segment principally includes after-market sales of IMAX Theater system parts and 3D glasses.

(2)     All Other includes the results from IMAX Enhanced and other ancillary activities. In the first quarter of 2022, the Company’s internal reporting was updated to reclassify the results of IMAX Enhanced out of the New Business Initiatives segment into All Other for segment reporting purposes. Prior period comparatives have been revised to conform with the current period presentation.


IMAX CORPORATION


NON-GAAP FINANCIAL MEASURES


(in thousands of U.S. dollars)

In this release, the Company presents adjusted net income (loss) attributable to common shareholders and adjusted net income (loss) attributable to common shareholders per basic and diluted share, EBITDA, Adjusted EBITDA per Credit Facility, Adjusted EBITDA margin, and free cash flow as supplemental measures of the Company’s performance, which are not recognized under U.S. GAAP. Adjusted net income (loss) attributable to common shareholders and adjusted net income (loss) attributable to common shareholders per basic and diluted share exclude, where applicable: (i) share-based compensation; (ii) COVID-19 government relief benefits (iii) legal judgment and arbitration awards; (iv) realized and unrealized investment gains or losses, as well as the related tax impact of these adjustments, and (v) income taxes resulting from management’s decision to no longer indefinitely reinvest the historical earnings of certain foreign subsidiaries.

The Company believes that these non-GAAP financial measures are important supplemental measures that allow management and users of the Company’s financial statements to view operating trends and analyze controllable operating performance on a comparable basis between periods without the after-tax impact of share-based compensation and certain unusual items included in net loss attributable to common shareholders. Although share-based compensation is an important aspect of the Company’s employee and executive compensation packages, it is a non-cash expense and is excluded from certain internal business performance measures.

A reconciliation of net loss attributable to common shareholders and the associated per share amounts to adjusted net income (loss) attributable to common shareholders and adjusted net income (loss) attributable to common shareholders per diluted share is presented in the table below. Net loss attributable to common shareholders and the associated per share amounts are the most directly comparable GAAP measures because they reflect the earnings relevant to the Company’s shareholders, rather than the earnings attributable to non-controlling interests.

In addition to the non-GAAP financial measures discussed above, management also uses “EBITDA,” as such term is defined in the Company’s Credit Agreement, and which is referred to herein as “Adjusted EBITDA per Credit Facility.” As allowed by the Credit Agreement, Adjusted EBITDA per Credit Facility includes adjustments in addition to the exclusion of interest, taxes, depreciation and amortization. Adjusted EBITDA per Credit Facility measure is presented to allow a more comprehensive analysis of the Company’s operating performance and to provide additional information with respect to the Company’s compliance against its Credit Agreement requirements when applicable. In addition, the Company believes that Adjusted EBITDA per Credit Facility presents relevant and useful information widely used by analysts, investors and other interested parties in the Company’s industry to evaluate, assess and benchmark the Company’s results.

EBITDA is defined as net income or loss excluding (i) income tax expense or benefit; (ii) interest expense, net of interest income; (iii) depreciation and amortization, including film asset amortization; and (iv) amortization of deferred financing costs. Adjusted EBITDA per Credit Facility is defined as EBITDA excluding: (i) share-based and other non-cash compensation; (ii) realized and unrealized investment gains or losses; (iii) write-downs, net of recoveries, including asset impairments and credit loss expense; and (iv) legal judgment and arbitration awards.

A reconciliation of net loss attributable to common shareholders, which is the most directly comparable GAAP measure, to EBITDA and Adjusted EBITDA per Credit Facility is presented in the table below. Net loss attributable to common shareholders is the most directly comparable GAAP measure because it reflects the earnings relevant to the Company’s shareholders, rather than the earnings attributable to non-controlling interests.

Free cash flow is defined as net cash provided by or used in operating activities minus cash used in investing activities (from the Condensed Consolidated Statements of Cash Flows). Management views free cash flow, a non-GAAP measure, as a measure of the Company’s after-tax cash flow available to reduce debt, add to cash balances, and fund other financing activities. Free cash flow does not represent residual cash flow available for discretionary expenditures. A reconciliation of cash provided by operating activities to free cash flow is presented below.

These non-GAAP measures may not be comparable to similarly titled amounts reported by other companies. Additionally, the non-GAAP financial measures used by the Company should not be considered as a substitute for, or superior to, the comparable GAAP amounts.




Adjusted EBITDA per Credit Facility




For the Three Months Ended June 30, 2022

(1)



For the Three Months Ended June 30, 2021

(1)



Attributable to

Non-controlling



Interests and



Common



Shareholders



Less:



Attributable to



Non-controlling



Interests



Attributable to



Common



Shareholders



Attributable to

Non-controlling



Interests and



Common



Shareholders



Less:



Attributable to



Non-controlling



Interests



Attributable to



Common



Shareholders



(In thousands of U.S. Dollars)


Reported net loss


$


(4,251)


$


(1,400)


$


(2,851)


$


(6,112)


$


3,099


$


(9,211)


Add (subtract):


Income tax expense


3,133


5


3,128


1,946


884


1,062


Interest expense, net of interest income


179


(91)


270


432


(89)


521


Depreciation and amortization, including film asset amortization


14,282


1,196


13,086


12,994


1,038


11,956


Amortization of deferred financing costs

(2)


730




730


699




699


EBITDA


$


14,073


$


(290)


$


14,363


$


9,959


$


4,932


$


5,027


Share-based and other non-cash compensation


7,777


379


7,398


6,911


345


6,566


Unrealized investment gains


(30)




(30)


(33)




(33)


Write-downs, including asset impairments and credit loss expense


5,163


1,477


3,686


(1,623)


(575)


(1,048)


Legal judgment and arbitration awards








(1,770)




(1,770)


Adjusted EBITDA per Credit Facility


$


26,983


$


1,566


$


25,417


$


13,444


$


4,702


$


8,742


Revenues attributable to common shareholders

(3)


73,968


3,213


70,755


50,955


8,421


42,534


Adjusted EBITDA margin attributable to common shareholders


36.5


%


48.7


%


35.9


%


26.4


%


55.8


%


20.6


%



For the Twelve Months Ended June 30, 2022

(1)



For the Twelve Months Ended June 30, 2021

(1)



Attributable to

Non-controlling



Interests and



Common



Shareholders



Less:



Attributable to



Non-controlling



Interests



Attributable to

Non-controlling



Interests and



Common



Shareholders



Less:



Attributable to



Non-controlling



Interests



Attributable to



Common



Shareholders



Attributable to



Common



Shareholders



(In thousands of U.S. Dollars)


Reported net loss


$


(9,166)


$


5,572


$


(14,738)


$


(84,640)


$


7,865


$


(92,505)


Add (subtract):


Income tax expense


21,293


2,683


18,610


26,261


2,072


24,189


Interest expense, net of interest income


877


(378)


1,255


4,890


(346)


5,236


Depreciation and amortization, including film asset amortization


57,434


5,565


51,869


51,492


4,468


47,627


Amortization of deferred financing costs

(2)


3,258




3,258


1,611




1,008


EBITDA


$


73,696


$


13,442


$


60,254


$


(386)


$


14,059


$


(14,445)


Share-based and other non-cash compensation


27,713


1,105


26,608


23,520


1,109


22,411


Realized and unrealized investment gains


(123)




(123)


(5,714)


(1,702)


(4,012)


Write-downs, including asset impairments and credit loss expense


11,691


1,091


10,600


16,769


3,102


13,667


Legal judgment and arbitration awards








2,335




2,335


Loss from equity accounted investments








1,329




1,329


Adjusted EBITDA per Credit Facility


$


112,977


$


15,638


$


97,339


$


37,853


$


16,568


$


21,285


Revenues attributable to common shareholders

(3)


299,178


26,789


272,389


182,955


29,869


153,086


Adjusted EBITDA margin attributable to common shareholders


37.8


%


58.4


%


35.7


%


20.7


%


55.5


%


13.9


%

_______________

(1)     The Senior Secured Net Leverage Ratio is calculated using Adjusted EBITDA per Credit Facility determined on a trailing twelve-month basis.

(2)     The amortization of deferred financing costs is recorded within Interest Expense in the Condensed Consolidated Statement of Operations.

(3)



(In thousands of U.S. Dollars)



Three months ended June 30,

2022



Three months ended June 30,

2021



Twelve months ended June 30,

2022



Twelve months ended June 30,

2021


Total revenues


$


73,968


$


50,955


$


299,178


$


182,955


Greater China revenues


$


11,237


$


27,913


$


92,083


$


99,100


Non-controlling interest ownership

percentage

(4)


28.59


%


30.17


%


29.09


%


30.14


%


Deduction for non-controlling interest

share of revenues


(3,213)


(8,421)


(26,789)


(29,869)


Revenues attributable to common shareholders


$


70,755


$


42,534


$


272,389


$


153,086

(4)        Weighted average ownership percentage for change in non-controlling interest share




Adjusted Net Income (Loss) Attributable to Common Shareholders and Adjusted Diluted Per Share Calculations




Three Months Ended



Three Months Ended



June 30, 2022



June 30, 2021



(In thousands of U.S. dollars, except per share amounts)



Net (Loss)

Income



Per Share



Net Loss



Per Share


Net loss attributable to common shareholders


$


(2,851)


$


(0.05)


$


(9,211)


$


(0.16)


Adjustments

(1)

:


Stock-based compensation


7,261


0.13


6,451


0.11


COVID-19 government relief benefits, net


32




(1,981)


(0.03)


Legal judgment and arbitration awards






(1,770)


(0.03)


Realized and unrealized investment gains


(30)




(33)




Tax Impact on items listed above


(490)


(0.01)


(428)


(0.01)


Adjusted net income (loss)

(1)


$


3,922


$


0.07


$


(6,972)


$


(0.12)


Weighted average basic shares outstanding


57,320


59,367


Weighted average diluted shares outstanding


57,856


59,367



Six Months Ended



Six Months Ended



June 30, 2022



June 30, 2021




(In thousands of U.S. dollars, except per share amounts)




Net Loss



Diluted EPS



Net Loss



Diluted EPS


Net loss attributable to common shareholders


$


(16,460)


$


(0.28)


$


(24,051)


$


(0.41)


Adjustments

(1)

:


Stock-based compensation


13,220


0.23


11,799


0.20


COVID-19 government relief benefits, net


(161)




(3,465)


(0.06)


Legal judgment and arbitration awards






(1,770)


(0.03)


Realized and unrealized investment gains


(64)




(3,710)


(0.06)


Tax impact on items listed above


(857)


(0.01)


(965)


(0.02)


Income tax effects related to the removal of the indefinitely

reinvested assertion on the historical earnings of certain

subsidiaries






381


0.01


Adjusted net loss

(1)


$


(4,322)


$


(0.07)


$


(21,781)


$


(0.37)


Weighted average shares outstanding – basic and diluted


57,943


59,190

_______________

(1)     Reflects amounts attributable to common shareholders.




Free Cash Flow




Three Months Ended



Six Months Ended



(In thousands of U.S. Dollars)



June 30, 2022



June 30, 2022


Net cash used in operating activities


$


(1,510)


$


(5,293)


Net cash used in investing activities


(7,399)


(17,996)


Free cash flow


$


(8,909)


$


(23,289)

Cision
View original content to download multimedia:

https://www.prnewswire.com/news-releases/imax-corporation-reports-second-quarter-2022-results-301595609.html

SOURCE IMAX Corporation

rt IMAX CORPORATION REPORTS SECOND QUARTER 2022 RESULTS