AI assistant
5N Plus Inc. — Interim / Quarterly Report 2021
Aug 4, 2021
46186_rns_2021-08-03_3d65fafb-9960-43da-9e57-8a3bdf754726.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [48 x 80] intentionally omitted <==
5N PLUS INC.
Condensed Interim Consolidated Financial Statements (Unaudited) For the three and six-month periods ended June 30, 2021 and 2020 (in thousands of United States dollars)
5N PLUS INC.
INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (in thousands of United States dollars) (unaudited)
| June 30 | December 31 | ||
|---|---|---|---|
| Notes | 2021 | 2020 | |
| $ | $ | ||
| Assets | |||
| Current | |||
| Cash and cash equivalents | 30,864 | 39,950 | |
| Accounts receivable | 34,627 | 30,110 | |
| Inventories | 3 | 69,976 | 67,139 |
| Income tax receivable | 4,928 | 5,440 | |
| Othercurrent assets | 10 | 8,781 | 8,256 |
| Total current assets | 149,176 | 150,895 | |
| Property, plant and equipment | 51,926 | 53,191 | |
| Right-of-use assets | 4,444 | 5,047 | |
| Intangible assets | 9,099 | 9,668 | |
| Deferred tax assets | 6,415 | 6,789 | |
| Otherassets | 10 | 3,041 | 1,088 |
| Total non-current assets | 74,925 | 75,783 | |
| Total assets | 224,101 | 226,678 | |
| Liabilities | |||
| Current | |||
| Trade and accrued liabilities | 32,819 | 31,671 | |
| Income tax payable | 4,017 | 3,328 | |
| Derivative financial liabilities | 4, 10 | 277 | - |
| Current portion of long-term debt | 4 | - | 109 |
| Current portion of lease liabilities | 1,071 | 1,442 | |
| Total current liabilities | 38,184 | 36,550 | |
| Long-term debt | 4 | 45,000 | 50,000 |
| Employee benefit plan obligation | 15,612 | 17,202 | |
| Derivative financial liabilities | 4, 10 | - | 439 |
| Lease liabilities | 3,685 | 3,916 | |
| Other liabilities | 195 | 195 | |
| Total non-current liabilities | 64,492 | 71,752 | |
| Total liabilities | 102,676 | 108,302 | |
| Equity | 121,425 | 118,376 | |
| Total liabilities and equity | 224,101 | 226,678 |
Commitments and contingencies (Note 11) Proposed acquisition of AZUR SPACE (Note 12)
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
5N Plus ▪ Condensed Interim Consolidated Financial Statements ▪ 1
INTERIM CONSOLIDATED STATEMENTS OF EARNINGS For the three and six-month periods ended June 30 (in thousands of United States dollars, except per share information) (unaudited)
5N PLUS INC.
| Notes | Three months Six months |
|---|---|
| 2021 2020 2021 2020 |
|
| Revenue | $ $ $ $ 47,719 41,136 94,595 91,090 |
| Cost of sales 3, 5 Selling, general and administrative expenses 5 Other expenses (income), net 5 |
38,120 31,123 75,537 71,583 5,153 4,589 10,129 9,480 371 1,287 2,600 2,302 |
| 43,644 36,999 88,266 83,365 |
|
| **Operating earnings ** | 4,075 4,137 6,329 7,725 |
| Financial expense (income) Interest on long-term debt Imputed interest and other interest expense Foreignexchange and derivativeloss (gain) |
648 673 1,282 1,355 200 200 306 417 327 631 (532) 1,080 |
| 1,175 1,504 1,056 2,852 |
|
| Earnings before income taxes Income tax expense (recovery) Current Deferred |
2,900 2,633 5,273 4,873 1,474 953 2,230 2,290 (733) (69) 121 242 |
| 741 884 2,351 2,532 |
|
| Net earnings | 2,159 1,749 2,922 2,341 |
| Attributable to: Equity holders of 5N Plus Inc. |
2,159 1,749 2,922 2,341 |
| 2,159 1,749 2,922 2,341 |
|
| Earnings per share attributable to equity holders of 5N Plus Inc. 7 Basic earnings per share 7 Diluted earnings per share 7 |
0.03 0.02 0.04 0.03 0.03 0.02 0.04 0.03 0.03 0.02 0.04 0.03 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
2 ▪ 5N Plus ▪ Condensed Interim Consolidated Financial Statements
5N PLUS INC.
INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the three and six-month periods ended June 30 (in thousands of United States dollars) (unaudited)
| Three months Six months |
|
|---|---|
| 2021 2020 2021 2020 |
|
| Net earnings | $ $ $ $ 2,159 1,749 2,922 2,341 |
| Other comprehensive income (loss) Items that may be reclassified subsequently to net earnings Currency translation adjustment |
388 56 125 (254) |
| 388 56 125 (254) |
|
| Items that will not be reclassified subsequently to net earnings Remeasurement of employee benefit plan obligation Income taxes |
75 (656) 801 299 (24) 208 (253) (94) |
| 51 (448) 548 205 |
|
| Other comprehensive income(loss) | 439 (392) 673 (49) |
| Comprehensive income | 2,598 1,357 3,595 2,292 |
| Attributable to equityholders of 5N Plus Inc. | 2,598 1,357 3,595 2,292 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
5N Plus ▪ Condensed Interim Consolidated Financial Statements ▪ 3
5N PLUS INC.
INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
For the six-month periods ended June 30
(in thousands of United States dollars, except number of shares) (unaudited)
| Attributable to equity holders of the Company | Attributable to equity holders of the Company | Attributable to equity holders of the Company | |||||
|---|---|---|---|---|---|---|---|
| Accumulated | |||||||
| other | Total | ||||||
| Number | Share | Contributed | comprehensive | shareholders’ | Total | ||
| 2021 | of shares | Capital | Surplus | loss | Deficit | equity | Equity |
| $ | $ | $ | $ | $ | $ | ||
| Balances at beginning of period | 81,651,130 | 5,835 | 342,802 | (5,716) | (224,545) | 118,376 | 118,376 |
| Net earnings for the period | - | - | - | - | 2,922 | 2,922 | 2,922 |
| Other comprehensive income | - | - | - | 673 | - | 673 | 673 |
| Comprehensive income | - | - | - | 673 | 2,922 | 3,595 | 3,595 |
| Common shares repurchased and cancelled (Note 6) | (249,572) | (17) | - | - | (792) | (809) | (809) |
| Exercise of stock options | 137,000 | 328 | (90) | - | - | 238 | 238 |
| Share-based compensation | - | - | 25 | - | - | 25 | 25 |
| Balances at end of period | 81,538,558 | 6,146 | 342,737 | (5,043) | (222,415) | 121,425 | 121,425 |
| Attributable to equity holders | Attributable to equity holders | of the Company | |||||
|---|---|---|---|---|---|---|---|
| Accumulated | |||||||
| other | Total | ||||||
| Number | Share | Contributed | comprehensive | shareholders’ | Total | ||
| 2020 | of shares | Capital | Surplus | loss | Deficit | equity | Equity |
| $ | $ | $ | $ | $ | $ | ||
| Balances at beginning of period | 83,401,558 | 5,961 | 342,737 | (6,750) | (224,651) | 117,297 | 117,297 |
| Net earnings for the period | - | - | - | - | 2,341 | 2,341 | 2,341 |
| Other comprehensive loss | - | - | - | (49) | - | (49) | (49) |
| Comprehensive (loss) income | - | - | - | (49) | 2,341 | 2,292 | 2,292 |
| Common shares repurchased and cancelled (Note 6) | (1,077,331) | (77) | - | - | (1,095) | (1,172) | (1,172) |
| Share-based compensation | - | - | 29 | - | - | 29 | 29 |
| Balances at end of period | 82,324,227 | 5,884 | 342,766 | (6,799) | (223,405) | 118,446 | 118,446 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
4 ▪ 5N Plus ▪ Condensed Interim Consolidated Financial Statements
5N PLUS INC.
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS For the six-month periods ended June 30 (in thousands of United States dollars) (unaudited)
| Notes | 2021 | 2020 | |
|---|---|---|---|
| $ | $ | ||
| Operating activities | |||
| Net earnings | 2,922 | 2,341 | |
| Adjustments to reconcile net earnings to cash flows | |||
| Depreciation of property, plant and equipment | 3,810 | 4,625 | |
| Depreciation of right-of-use assets | 710 | 733 | |
| Amortization of intangible assets | 680 | 741 | |
| Amortization of other assets | 102 | 88 | |
| Share-based compensation expense (income) | 931 | (935) | |
| Deferred income taxes | 121 | 242 | |
| Imputed interest | 107 | 127 | |
| Employee benefit plan obligation | (247) | (213) | |
| (Gain) loss on disposal of property, plant and equipment | (32) | 30 | |
| Unrealized (gain) loss on non-hedge financial instruments | (6) | 2,218 | |
| Unrealized foreign exchange(gain)loss on assets and liabilities | (543) | 297 | |
| Funds from operations before the following: | 8,555 | 10,294 | |
| Net change in non-cash working capital balances | 9 | (5,843) | 6,545 |
| Cash from operating activities | 2,712 | 16,839 | |
| Investing activities | |||
| Additions to property, plant and equipment | (2,942) | (4,082) | |
| Additions of intangible assets | (113) | (72) | |
| Acquisition of investment in equity instruments | 10 | (2,000) | - |
| Proceeds on disposal of property, plant and equipment | 53 | - | |
| Cash used in investing activities | (5,002) | (4,154) | |
| Financing activities | |||
| Repayment of long-term debt | 4 | (5,109) | (5,000) |
| Proceeds from issuance of long-term debt | 4 | - | 5,000 |
| Deferred costs related to long-term debt | 4 | (116) | - |
| Common shares repurchased | 6 | (809) | (1,172) |
| Issuance of common shares | 328 | - | |
| Principal elements of lease payments | (808) | (799) | |
| Cash used in financing activities | (6,514) | (1,971) | |
| Effect of foreign exchange rate changes on cash and cash equivalents | (282) | (110) | |
| Net (decrease) increase in cash and cash equivalents | (9,086) | 10,604 | |
| Cash and cash equivalents, beginning of period | 39,950 | 20,065 | |
| Cash and cash equivalents, end of period | 30,864 | 30,669 | |
| Supplemental information(1) | |||
| Income tax paid | 726 | 389 | |
| Interestpaid | 1,289 | 1,561 |
(1) Amounts paid for income tax and interest received were reflected as cash flows from operating activities in the interim consolidated statements of cash flows.
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
5N Plus ▪ Condensed Interim Consolidated Financial Statements ▪ 5
5N PLUS INC. NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS For the three and six-month periods ended June 30 (in thousands of United States dollars, unless otherwise indicated) (unaudited)
1. Nature of Activities
5N Plus Inc. (“5N Plus” or the “Company”) is a Canadian-based international company. 5N Plus is a leading global producer of specialty semiconductors and performance materials. The Company’s ultra-pure materials often form the core element of its customer products. These customers rely on 5N Plus’s products to enable performance and sustainability in their own products. 5N Plus deploys a range of proprietary and proven technologies to develop and manufacture its products. The Company’s products enable various applications in a number of key industries including renewable energy, security, space, pharmaceutical, medical imaging, and industrial and additive manufacturing. The Company is headquartered at 4385 Garand Street, Montreal, Quebec (Canada) H4R 2B4. The Company operates R&D, manufacturing and commercial centers in strategically located facilities around the world including Europe, North America and Asia. The Company’s mission is to be critical to its customers, valued by its employees and trusted by its shareholders. The Company’s core values focus on integrity, commitment and customer development along with emphasis on sustainable development, continuous improvement, health and safety. The Company’s shares are listed on the Toronto Stock Exchange (“TSX”). 5N Plus and its subsidiaries represent the “Company” mentioned throughout these consolidated financial statements. The Company has two reportable business segments, namely Electronic Materials and Eco-Friendly Materials.
These condensed interim consolidated financial statements were approved by the Board of Directors on August 3, 2021.
The Company is not aware of any significant changes to its risk factors previously disclosed, however since January 2020, the gradual outbreak of the novel strain of the coronavirus, COVID-19 and its declaration as a pandemic by the World Health Organization, has resulted in governments worldwide enacting emergency measures to combat the spread of the virus. These measures have caused material disruption to businesses globally resulting in an economic slowdown. While the Company has been able to mitigate the short-term impact from the crisis, it is not possible to reliably estimate the length, severity and long-term impact the global pandemic may have on the Company's financial results, conditions and cash flows. The outbreak of the COVID-19 should be considered a risk factor.
2. Basis of Presentation
These condensed interim consolidated financial statements have been prepared in accordance with International Financial Reporting Standards as issued by IASB (IFRS) and as applicable to the preparation of interim financial statements, including IAS 34, “Interim Financial Reporting”. These condensed interim consolidated financial statements should be read in conjunction with the annual consolidated financial statements for the year ended December 31, 2020, which have been prepared in accordance with IFRS.
The preparation of financial statements in accordance with IAS 34 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company’s accounting policies. The accounting policies followed in these unaudited condensed interim financial statements are consistent with those of the previous financial year, with the additional policies described below.
The functional and presentation currency of the Company is the United States dollar.
Income taxes
Taxes on income in interim periods are accrued using the tax rate that would be applicable to expected total annual earnings.
6 ▪ 5N Plus ▪ Condensed Interim Consolidated Financial Statements
5N PLUS INC.
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS For the three and six-month periods ended June 30 (in thousands of United States dollars, unless otherwise indicated) (unaudited)
Financial assets
Investment in equity instruments
At initial recognition, the Company measures an investment in equity instruments at its fair value plus or minus, in the case of an investment in equity instruments not at fair value through profit or loss (FVPL), transaction costs that are directly attributable to the acquisition or issue of the investment in equity instruments. Transaction costs of investments in equity instruments carried at FVPL are expensed in the consolidated statement of earnings.
For the subsequent measurement, investments in equity instruments which the Company did not make an irrevocable election to present in fair value through other comprehensive income (FVOCI) are measured at FVPL. A gain or loss on an investment in equity instruments that is subsequently measured at FVPL is recognized in the consolidated statement of earnings and presented net within other gains (losses) in the period in which it arises.
3. Inventories
| 3. Inventories |
||
|---|---|---|
| June 30 | December 31 | |
| 2021 | 2020 | |
| $ | $ | |
| Raw materials | 21,365 | 21,272 |
| Finishedgoods | 48,611 | 45,867 |
| Total inventories | 69,976 | 67,139 |
For the three and six-month periods ended June 30, 2021, a total of $22,448 and $43,456 of inventories was included as an expense in cost of sales ($16,488 and $37,751 for the three and six-month periods ended June 30, 2020).
For the three and six-month periods ended June 30, 2021, a total of $54 and $167 previously written down was recognized as a reduction of expenses in costs of sales concurrently with the related inventories being sold ($27 and $112 for the EcoFriendly materials segment and $27 and $55 for the Electronic segment). For the three and six-month periods ended June 30, 2020, no amount previously written down was recognized as a reduction of expenses in costs of sales concurrently with the related inventories being sold.
4. Long-Term Debt
| 4. Long-Term Debt |
||
|---|---|---|
| June 30 | December 31 | |
| 2021 | 2020 | |
| $ | $ | |
| Senior secured revolving facility of $79,000 with a syndicate of banks, maturing in April 2023(1) | 20,000 | 25,000 |
| Unsecured subordinated term loan, maturing in March 2024(2) | 25,000 | 25,000 |
| Term loan,repaidin full in March 2021 | - | 109 |
| 45,000 | 50,109 | |
| Less current portionof long-termdebt | - | 109 |
| 45,000 | 50,000 |
(1) In March 2021, the Company signed a senior secured multi-currency revolving credit facility of $79,000 maturing in April 2023 to replace its existing $79,000 senior secured revolving facility maturing in April 2022. The agreement includes a contingent option to expand the facility to $124,000. At any time, the Company has the option to request that the credit facility be expanded through the exercise of an additional $30,000 accordion feature, subject to review and approval by the lenders. This revolving credit facility can be drawn in US dollars, Canadian dollars or Hong Kong dollars (up to $4,000). Drawings bear interest at either the Canadian prime rate, US base rate, Hong Kong base rate or LIBOR, plus a margin based on the Company’s senior net debt to consolidated EBITDA ratio. Under the terms of its credit facility, the Company is required to satisfy certain restrictive covenants as to financial ratios. As at June 30, 2021 and December 31, 2020, the Company had met all covenants.
In February 2020, the Company entered into an interest rate swap agreement, maturing in April 2022, with a major Canadian financial institution to reduce its financial expense fluctuations on Libor rate on a portion of its credit facility (Note 10).
(2) In February 2019, the Company signed a five-year unsecured subordinated term loan with Investissement Québec. The loan was disbursed in two tranches: the first tranche of $5,000 on February 6, 2019 and the second tranche of $20,000 on March 22, 2019. The two tranches of the term loan bear interest equivalent to the 5-year US dollar swap rate plus a margin of 4.19%, which equals to 6.82% and 6.64% respectively. Under the terms of the loan, the Company is required to satisfy certain restrictive covenants as to financial ratios. As at June 30, 2021 and December 31, 2020, the Company had met all covenants.
5N Plus ▪ Condensed Interim Consolidated Financial Statements ▪ 7
5N PLUS INC. NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS For the three and six-month periods ended June 30 (in thousands of United States dollars, unless otherwise indicated) (unaudited)
5. Expenses by Nature
| 5. Expenses by Nature |
|
|---|---|
| Three months Six months |
|
| 2021 2020 2021 2020 |
|
| Wages and salaries(1) Share-based compensation (income) expense Depreciation of property, plant and equipment Depreciation of right-of-use assets Amortization of intangible assets Amortization of other assets (Gain) loss on disposal of property, plant and equipment Research and development, net of tax credit |
$ $ $ $ 9,477 8,529 18,959 17,799 (309) 510 1,087 680 1,882 2,256 3,810 4,625 358 368 710 733 330 376 680 741 58 44 102 88 (32) - (32) 30 395 533 877 983 |
(1) For the three and six-month periods ended June 30, 2020, wages and salaries were reduced by an amount of $295 resulting from the Canada Emergency Wage Subsidy.
6. Share Capital
On March 5, 2020, the TSX approved the Company’s normal course issuer bid (NCIB). Under this NCIB, the Company had the right to purchase for cancellation, from March 9, 2020 to March 8, 2021, a maximum of 2,000,000 common shares.
For the six-month period ended June 30, 2021, the Company repurchased and cancelled 249,572 common shares at an average price of $3.24 for a total amount of $809. An amount of $17 has been applied against share capital, and an amount of $792 has been applied against the deficit.
For the six-month period ended June 30, 2020, the Company repurchased and cancelled 1,077,331 common shares at an average price of $1.09 for a total amount of $1,172. An amount of $77 has been applied against share capital, and an amount of $1,095 has been applied against the deficit.
7. Earnings per Share
The following table reconciles the numerators and denominators used for the computation of basic and diluted earnings per share:
| per share: | |
|---|---|
| Numerators | Three months Six months |
| 2021 2020 2021 2020 |
|
| Net earnings attributable to equity holders of 5N Plus | $ $ $ $ 2,159 1,749 2,922 2,341 |
| Net earnings for theperiod | 2,159 1,749 2,922 2,341 |
| Denominators | Three months Six months |
| 2021 2020 2021 2020 |
|
| Basic weighted average number of shares Dilutive effect: Stock options |
81,471,503 82,494,186 81,498,579 82,865,777 235,318 - 272,378 21,502 |
| Diluted weighted average number of shares | 81,706,821 82,494,186 81,770,957 82,887,279 |
For the three and six-month periods ended June 30, 2021, a total number of 109,033 and 48,212 stock options were excluded from the diluted weighted average number of shares due to their anti-dilutive effect because of the Company’s stock price.
For the three and six-month periods ended June 30, 2020, a total number of 704,656 and 457,156 stock options were excluded from the diluted weighted average number of shares due to their anti-dilutive effect because of the Company’s stock price.
8 ▪ 5N Plus ▪ Condensed Interim Consolidated Financial Statements
5N PLUS INC.
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS For the three and six-month periods ended June 30 (in thousands of United States dollars, unless otherwise indicated) (unaudited)
8. Operating Segments
The following tables summarize the information reviewed by the entity’s chief operating decision maker when measuring performance:
| measuring performance: | |
|---|---|
| Three months Six months |
|
| 2021 2020 2021 2020 |
|
| Eco-Friendly Materials Electronic Materials |
$ $ $ $ 28,501 21,618 56,563 51,788 19,218 19,518 38,032 39,302 |
| Total revenue | 47,719 41,136 94,595 91,090 |
| Eco-Friendly Materials Electronic Materials Corporate and unallocated |
4,952 3,604 9,109 6,726 3,525 6,700 7,777 12,482 (2,141) (2,657) (4,270) (4,704) |
| Adjusted EBITDA(1) Interest on long-term debt, imputed interest and other interest expense Share-based compensation (income) expense Foreign exchange and derivative loss (gain) Depreciation and amortizations |
6,336 7,647 12,616 14,504 848 873 1,588 1,772 (309) 510 1,087 680 327 631 (532) 1,080 2,570 3,000 5,200 6,099 |
| Earnings before income tax | 2,900 2,633 5,273 4,873 |
(1) Earnings before income tax, depreciation and amortization, share-based compensation (income) expense, and financial expense (income).
| Capital expenditures | Three months Six months |
|---|---|
| 2021 2020 2021 2020 |
|
| Eco-Friendly Materials Electronic Materials |
$ $ $ $ 583 1,405 1,593 3,095 668 457 1,349 987 |
| Total | 1,251 1,862 2,942 4,082 |
| Assets excluding the deferred tax assets | June 30 December 31 2021 2020 |
| Eco-Friendly Materials Electronic Materials Corporate and unallocated |
$ $ 96,524 88,355 93,438 101,807 27,724 29,727 |
| Total | 217,686 219,889 |
5N Plus ▪ Condensed Interim Consolidated Financial Statements ▪ 9
5N PLUS INC. NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS For the three and six-month periods ended June 30 (in thousands of United States dollars, unless otherwise indicated) (unaudited)
The geographic distribution of the Company’s revenue based on the location of the customers for the periods ended June 30, 2021 and 2020, and the identifiable non-current assets as at June 30, 2021 and December 31, 2020 are summarized as follows:
| Revenues | Three months Six months |
|---|---|
| 2021 2020 2021 2020 |
|
| Asia China Japan Other(1) Americas United States Other(1) Europe Germany Belgium Netherlands France Other(1) Other |
$ $ $ $ 2,506 1,596 4,896 2,914 921 775 1,828 1,686 4,301 7,967 7,469 17,105 17,439 15,249 35,469 29,309 4,461 2,832 8,749 6,993 5,614 3,396 11,868 9,711 1,868 703 3,769 2,205 2,649 1,495 4,352 3,218 1,275 1,229 2,584 3,508 5,626 4,413 11,199 10,749 1,059 1,481 2,412 3,692 |
| Total | 47,719 41,136 94,595 91,090 |
[(1)] None exceeding 10%
| June 30 | December 31 | |
|---|---|---|
| Non-current assets (other than deferred tax assets) | 2021 | 2020 |
| $ | $ | |
| Asia(1) | 9,026 | 9,629 |
| United States | 13,284 | 13,673 |
| Canada | 17,058 | 15,606 |
| Europe | ||
| Belgium | 9,117 | 9,652 |
| Germany | 20,025 | 20,434 |
| Total | 68,510 | 68,994 |
(1) None exceeding 10%
For the three and six-month periods ended June 30, 2021, one customer represented approximately 23% of the revenues and is included in the Electronic Materials revenues (30% and 26% for the three and six-month periods ended June 30, 2020).
10 ▪ 5N Plus ▪ Condensed Interim Consolidated Financial Statements
5N PLUS INC.
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS For the three and six-month periods ended June 30 (in thousands of United States dollars, unless otherwise indicated) (unaudited)
9. Supplemental Cash Flow Information
Net change in non-cash working capital balances related to operations consists of the following:
| Six months | |
|---|---|
| 2021 2020 |
|
| (Increase) decrease in assets: Accounts receivable Inventories Income tax receivable Other current assets Increase (decrease) in liabilities: Trade and accrued liabilities Income tax payable |
$ $ (4,517) 5,651 (2,837) 3,743 512 323 (381) 978 691 (5,588) 689 1,438 |
| Net change | (5,843) 6,545 |
The interim consolidated statements of cash flows exclude or include the following transactions:
| Six months | |
|---|---|
| 2021 2020 |
|
| Excluded additions unpaid at end of the period: Additions to property, plant and equipment |
$ $ 360 314 |
| Included additions unpaid at beginning of the period: Additions toproperty, plant and equipment |
775 1,012 |
5N Plus ▪ Condensed Interim Consolidated Financial Statements ▪ 11
5N PLUS INC. NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS For the three and six-month periods ended June 30 (in thousands of United States dollars, unless otherwise indicated) (unaudited)
10. Fair Value of Financial Instruments
Fair value hierarchy
The following table presents the financial instruments, by level, which are recognized at fair value in the interim consolidated statements of financial position:
| As at June 30, 2021 | Level 1 | Level 2 | Level 3 |
|---|---|---|---|
| $ | $ | $ | |
| Financial assets (liabilities) | |||
| At fair value through profit or loss | |||
| Equity swap agreement(1) | - | 6,112 | - |
| Investment in equity instruments(2) | - | - | 2,000 |
| Interest rate swapagreement(3) | - | (277) | - |
| Total | - | 5,835 | 2,000 |
| As at December 31,2020 | Level 1 | Level 2 | Level 3 |
| $ | $ | $ | |
| Financial assets (liabilities) | |||
| At fair value through profit or loss | |||
| Equity swap agreement(1) | - | 5,950 | - |
| Interest rate swapagreement(3) | - | (439) | - |
| Total | - | 5,511 | - |
(1) In June 2017, the Company entered into a swap agreement with a major Canadian financial institution to reduce its income exposure to fluctuations in its share price relating to the DSU, PSU, RSU and SAR programs. Pursuant to the agreement, the Company receives the economic benefit of share price appreciation while providing payments to the financial institution for the institution’s cost of funds and any share price depreciation. The net effect of the equity swaps partly offset movements in the Company’s share price impacting the cost of the DSU, PSU, RSU and SAR programs. As at June 30, 2021, the equity swap agreement covered 2,571,569 common shares of the Company. The fair value of this indexed deposit is recorded under other current assets.
(2) In January 2021, the Company acquired a minority equity stake in Microbion Corporation (Microbion) for an amount of $2,000 recorded in Other assets.
(3) In February 2020, the Company entered into an interest rate swap agreement with a major Canadian financial institution to reduce its financial expense fluctuations on Libor rate on a portion of its credit facility (Note 4). Under this interest rate swap, the Company exchanges interest payments. The terms are such that on each interest payment date, the Company will receive or pay the net difference between the fixed rate of 1.435% and its Libor rate on a notional amount of $25,000.
11. Commitments and Contingencies
Commitments
In the normal course of business, the Company contracted letters of credit for an amount of up to $579 as at June 30, 2021 ($699 as at December 31, 2020).
Contingencies
In the normal course of operations, the Company is exposed to events that could give rise to contingent liabilities or assets. As at the date of issue of the condensed interim consolidated financial statements, the Company was not aware of any significant events that would have a material effect on its consolidated financial statements.
12 ▪ 5N Plus ▪ Condensed Interim Consolidated Financial Statements
5N PLUS INC.
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS For the three and six-month periods ended June 30 (in thousands of United States dollars, unless otherwise indicated) (unaudited)
12. Proposed acquisition of AZUR SPACE
On March 30, 2021, the Company entered into an agreement with AZUR SPACE Solar Power GmbH (“AZUR SPACE”) pursuant to which the Company would acquire all of the issued and outstanding shares of AZUR SPACE (the “Transaction”) for an expected total purchase price between 73 and 79 million euros subject to prevailing closing adjustments. This includes 6.5 million shares of 5N Plus, subject to the TSX approval, to be issued from treasury at closing and cash payment. The sum of these two items will be approximately 53 million euros, subject to the volume-weighted average closing share price of 5N Plus prior to closing. Furthermore, 5N Plus expects AZUR SPACE’s maximum net indebtedness not to exceed 27 million euros. The cash portion of the Transaction is expected to be funded through a senior debt facility (Note 4). However, the Transaction remains subject to the customary closing conditions, including regulatory approvals.
5N Plus ▪ Condensed Interim Consolidated Financial Statements ▪ 13