AI assistant
DATA Communications Management Corp. — Interim / Quarterly Report 2021
Aug 11, 2021
46967_rns_2021-08-10_9874fb9c-206c-4a3d-abf3-b67fcde88fbc.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Condensed interim consolidated statements of financial position
| (in thousands of Canadian dollars, unaudited) | June 30, 2021 | December 31,2020 | ||
|---|---|---|---|---|
| ASSETS | ||||
| CURRENT ASSETS | ||||
| Cash and cash equivalents | $ | 163 | $ | 578 |
| Trade receivables (note 4) | 55,257 | 65,290 | ||
| Inventories | 9,054 | 8,514 | ||
| Prepaid expenses and other current assets | 1,419 | 1,521 | ||
| Income taxes receivable | 870 | — | ||
| 66,763 | 75,903 | |||
| NON-CURRENT ASSETS | ||||
| Other non-current assets | 561 | 581 | ||
| Deferred income tax assets | 3,588 | 3,163 | ||
| Restricted cash | 515 | 515 | ||
| Property, plant and equipment | 8,558 | 9,783 | ||
| Right-of-use assets (note 5) | 37,012 | 42,341 | ||
| Pension assets | 1,284 | 203 | ||
| Intangible assets | 13,439 | 14,459 | ||
| Goodwill(note 6) | 16,973 | 16,973 | ||
| $ | 148,693 | $ | 163,921 | |
| LIABILITIES | ||||
| CURRENT LIABILITIES | ||||
| Trade payables and accrued liabilities | $ | 34,906 | $ | 39,999 |
| Current portion of credit facilities (notes 1 and 9) | 6,385 | 6,172 | ||
| Current portion of promissory notes | — | 1,154 | ||
| Current portion of lease liabilities (note 8) | 7,178 | 8,032 | ||
| Provisions (note 7) | 2,627 | 1,186 | ||
| Income taxes payable | 3,154 | 1,608 | ||
| Deferred revenue | 2,334 | 2,798 | ||
| 56,584 | 60,949 | |||
| NON-CURRENT LIABILITIES | ||||
| Provisions (note 7) | — | 90 | ||
| Credit facilities (notes 1 and 9) | 32,199 | 39,567 | ||
| Promissory notes | — | 975 | ||
| Lease liabilities (note 8) | 35,637 | 40,321 | ||
| Deferred income tax liabilities | 101 | 282 | ||
| Pension obligations | 7,647 | 8,271 | ||
| Otherpost-employment benefitplans | 3,577 | 3,507 | ||
| $ | 135,745 | $ | 153,962 | |
| EQUITY | ||||
| SHAREHOLDERS’ EQUITY | ||||
| Shares (note 10) | $ | 256,321 | $ | 256,260 |
| Warrants (note 10) | 879 | 850 | ||
| Contributed surplus | 2,706 | 2,354 | ||
| Translation Reserve | 141 | 192 | ||
| Deficit | **(247,099) ** | (249,697) | ||
| $ | 12,948 | $ | 9,959 | |
| $ | 148,693 | $ | 163,921 |
General information, basis of preparation and going concern (note 1); Commitments and contingencies (note 13); Subsequent events (note 18)
Approved by Board of Directors
(Signed) "J.R. Kingsley Ward"
Director (Signed) "Richard Kellam" Director
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 24 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Condensed interim consolidated statements of operations
| (in thousands of Canadian dollars, except per share amounts, unaudited) | ||||
|---|---|---|---|---|
| For the three months | For the three months | |||
| ended June 30, 2021 | ended June 30,2020 | |||
| REVENUES (note 15) | $ | 55,207 | $ | 63,936 |
| COST OF REVENUES | 39,365 | 44,306 | ||
| GROSS PROFIT | 15,842 | 19,630 | ||
| EXPENSES | ||||
| Selling, commissions and expenses | 6,137 | 6,841 | ||
| General and administration expenses | 8,787 | 8,600 | ||
| Restructuring expenses (note 7) | 918 | 265 | ||
| 15,842 | 15,706 | |||
| INCOME BEFORE FINANCE COSTS, OTHER INCOME, AND | ||||
| INCOME TAXES | — | 3,924 | ||
| FINANCE COSTS | ||||
| Interest expense on long term debt and pensions, net | 1,088 | 1,097 | ||
| Interest expense on lease liabilities (note 8) | 628 | 814 | ||
| Debt modification (gains) losses | — | 629 | ||
| Amortization of transaction costs | 176 | 151 | ||
| 1,892 | 2,691 | |||
| OTHER INCOME | ||||
| Government grant income (note 16) | 2,411 | 4,547 | ||
| INCOME BEFORE INCOME TAXES | 519 | 5,780 | ||
| INCOME TAX EXPENSE | ||||
| Current | 1,126 | 590 | ||
| Deferred | **(794) ** | 958 | ||
| 332 | 1,548 | |||
| NET INCOME FOR THE PERIOD | $ | 187 | $ | 4,232 |
| BASIC EARNINGS PER SHARE(note 11) | $ | 0.00 | $ | 0.10 |
| DILUTED EARNINGS PER SHARE(note 11) | $ | 0.00 | $ | 0.10 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 25 . .
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Condensed interim consolidated statements of operations
| (in thousands of Canadian dollars, except per share amounts, unaudited) | ||||
|---|---|---|---|---|
| For the six months | For the six months | |||
| ended June 30, 2021 | ended June 30,2020 | |||
| REVENUES (note 15) | $ | 117,568 |
$ | 141,351 |
| COST OF REVENUES | 82,933 | 100,080 | ||
| GROSS PROFIT | 34,635 | 41,271 | ||
| EXPENSES | ||||
| Selling, commissions and expenses | 12,803 | 14,456 | ||
| General and administration expenses | 17,626 | 18,170 | ||
| Restructuring expenses (note 7) | 4,325 | 1,008 | ||
| 34,754 | 33,634 | |||
| (LOSS) INCOME BEFORE FINANCE COSTS, OTHER INCOME, | ||||
| AND INCOME TAXES | (119) | 7,637 | ||
| FINANCE COSTS | ||||
| Interest expense on long term debt and pensions, net | 1,806 | 2,308 | ||
| Interest expense on lease liabilities (note 8) | 1,322 | 1,704 | ||
| Debt modification (gains) losses | — | 625 | ||
| Amortization of transaction costs | 321 | 261 | ||
| 3,449 | 4,898 | |||
| OTHER INCOME | ||||
| Other income (note 17) | 1,452 | — | ||
| Government grant income (note 16) | 4,319 | 6,169 | ||
| INCOME BEFORE INCOME TAXES | 2,203 | 8,908 | ||
| INCOME TAX EXPENSE | ||||
| Current | 1,672 | 590 | ||
| Deferred | **(968) ** | 1,876 | ||
| 704 | 2,466 | |||
| NET INCOME FOR THE PERIOD | $ | 1,499 |
$ | 6,442 |
| BASIC EARNINGS PER SHARE(note 11) | $ | 0.03 |
$ | 0.15 |
| DILUTED EARNINGS PER SHARE(note 11) | $ | 0.03 |
$ | 0.15 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 26 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Condensed interim consolidated statements of comprehensive income
| (in thousands of Canadian dollars, unaudited) | ||||
|---|---|---|---|---|
| For the three months | For the three months | |||
| ended June 30, 2021 | ended June 30,2020 | |||
| NET INCOME FOR THE PERIOD | $ | 187 | $ | 4,232 |
| OTHER COMPREHENSIVE INCOME: | ||||
| ITEMS THAT MAY BE RECLASSIFIED SUBSEQUENTLY TO | ||||
| NET INCOME | ||||
| Foreign currencytranslation | **(28) ** | (64) | ||
| **(28) ** | (64) | |||
| ITEMS THAT WILL NOT BE RECLASSIFIED TO NET INCOME | ||||
| Re-measurements of pension and other post-employment | ||||
| benefit obligations | 205 | (4,419) | ||
| Taxes related to pension and other post-employment benefit | ||||
| adjustment above | **(44) ** | 1,116 | ||
| 161 | (3,303) | |||
| OTHER COMPREHENSIVE INCOME (LOSS) FOR THE PERIOD, | ||||
| NET OF TAX | $ | 133 | $ | (3,367) |
| COMPREHENSIVE INCOME FOR THE PERIOD | $ | 320 | $ | 865 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 27 . .
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Condensed statements of comprehensive income
| (in thousands of Canadian dollars, unaudited) | ||||
|---|---|---|---|---|
| For the six months | For the six months | |||
| ended June 30, 2021 | ended June 30,2020 | |||
| NET INCOME FOR THE PERIOD | $ | 1,499 | $ | 6,442 |
| OTHER COMPREHENSIVE INCOME: | ||||
| ITEMS THAT MAY BE RECLASSIFIED SUBSEQUENTLY TO | ||||
| NET INCOME | ||||
| Foreign currencytranslation | **(51) ** | (42) | ||
| **(51) ** | (42) | |||
| ITEMS THAT WILL NOT BE RECLASSIFIED TO NET INCOME | ||||
| Re-measurements of pension and other post-employment | ||||
| benefit obligations | 1,461 | 88 | ||
| Taxes related to pension and other post-employment benefit | ||||
| adjustment above | **(362) ** | (22) | ||
| 1,099 | 66 | |||
| OTHER COMPREHENSIVE INCOME FOR THE PERIOD, NET OF | ||||
| TAX | $ | 1,048 | $ | 24 |
| COMPREHENSIVE INCOME FOR THE PERIOD | $ | 2,547 | $ | 6,466 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 28 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Condensed interim consolidated statements of changes in shareholders' equity (deficit)
| (in thousands of Canadian dollars, unaudited) |
Shares | Warrants | Contributed surplus |
Contributed surplus |
Translation reserve |
Translation reserve |
Deficit | Total equity (deficit) |
|||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance as at December 31, 2019 | $ 256,045 | $ | 853 | $ | 2,300 | $ | 254 $ | (260,493)$ | (1,041) |
||
| Net income for the period | — | — | — | — | 6,442 | 6,442 | |||||
| Other comprehensive income for the | |||||||||||
| period | — | — | — | (42) | 66 | 24 | |||||
| Total comprehensive income for the | |||||||||||
| period | — | — | — | (42) | 6,508 | 6,466 | |||||
| Issuance of warrants (note 10) | — | 39 | — | — | — | 39 | |||||
| Share-based compensation expense | |||||||||||
| (note 10) | — | — | 38 | — | — | 38 | |||||
| BALANCE AS AT JUNE 30, 2020 | $ 256,045 | $ | 892 | $ | 2,338 | $ | 212 $ | (253,985)$ | 5,502 |
||
| BALANCE AS AT DECEMBER 31, 2020 | $ 256,260 | $ | 850 | $ | 2,354 | $ | 192 $ | (249,697) $ | 9,959 |
||
| Net income for the period | — | — | — | — | 1,499 | 1,499 | |||||
| Other comprehensive loss for theperiod | — | — | — | (51) | 1,099 | 1,048 | |||||
| Total comprehensive income for the | |||||||||||
| period | — | — | — | (51) | 2,598 | 2,547 | |||||
| Issuance of common shares (note 10) | 40 | — | — | — | — | 40 | |||||
| Issuance of warrants, net (note 10) | 40 | — | — | — | 40 | ||||||
| Exercise of warrants (note 10) | 21 | (11) | — | — | — | 10 | |||||
| Share-based compensation expense | |||||||||||
| (note 10) | — | — | 352 | — | — | 352 | |||||
| BALANCE AS AT JUNE 30, 2021 | $ 256,321 | $ | 879 | $ | 2,706 | $ | 141 $ | (247,099) $ | 12,948 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 29 . .
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Condensed interim consolidated statements of cash flows
| (in thousands of Canadian dollars, unaudited) | ||||
|---|---|---|---|---|
| For the six months | For the six months | |||
| ended June 30, 2021 | ended June 30,2020 | |||
| CASH PROVIDED BY | ||||
| OPERATING ACTIVITIES | ||||
| Net income for the period | $ | 1,499 |
$ | 6,442 |
| Items not affecting cash | ||||
| Depreciation of property, plant and equipment | 1,582 | 1,869 | ||
| Amortization of intangible assets | 2,065 | 2,111 | ||
| Depreciation of right-of-use-assets (note 5) | 4,407 | 4,796 | ||
| Interest expense on lease liabilities (note 8) | 1,322 | 1,704 | ||
| Share-based compensation expense | 352 | 38 | ||
| Pension expense | 239 | 261 | ||
| Provisions (note 7) | 4,325 | 1,008 | ||
| Amortization of transaction costs and debt modification losses (note | ||||
| 9) | 291 | 886 | ||
| Accretion of non-current liabilities and capitalized interest expense | (35) | 372 | ||
| Other post-employment benefit plans, net | 70 | 69 | ||
| Income tax expense | 704 | 2,466 | ||
| 16,821 | 22,022 | |||
| Changes in working capital (note 12) | 3,989 | (3,373) | ||
| Contributions made to pension plans, net | (483) | (518) | ||
| Provisions paid (note 7) | (2,974) | (2,684) | ||
| Income taxespaid | **(996) ** | (149) | ||
| 16,357 | 15,298 | |||
| INVESTING ACTIVITIES | ||||
| Purchase of property, plant and equipment | (357) | (105) | ||
| Purchase of intangible assets | **(1,045) ** | — | ||
| **(1,402) ** | (105) | |||
| FINANCING ACTIVITIES | ||||
| Exercise of warrants | 10 | — | ||
| Repayment of credit facilities (note 9) | (7,355) | (8,167) | ||
| Repayment of other liabilities | — | (200) | ||
| Repayment of promissory notes | (2,185) | (535) | ||
| Transaction costs (note 9) | — | (227) | ||
| Leasepayments(note 8) | **(5,868) ** | (5,435) | ||
| **(15,398) ** | (14,564) | |||
| **CHANGE IN CASH(BANK OVERDRAFT) DURING THE PERIOD ** | **(443) ** | 629 | ||
| CASH AND CASH EQUIVALENTS (BANK OVERDRAFT) - | ||||
| BEGINNING OF PERIOD | $ | 578 |
$ | (1,093) |
| EFFECTS OF FOREIGN EXCHANGE ON CASH BALANCES | 28 | (13) | ||
| CASH AND CASH EQUIVALENTS / (BANK OVERDRAFT) - END | ||||
| OF PERIOD | $ | 163 |
$ | (477) |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 30 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
1 General information, basis of preparation and going concern
DATA Communications Management Corp ("DCM" " or the "Company") is a communications solutions partner that provides a suite of comprehensive on and offline communication solutions to its clients including multi media campaign management, location-specific marketing,1:1 marketing, execution of custom loyalty programs, brand management, as well as fulfilling their commercial printing needs. The Company has locations throughout Canada and in the United States (Chicago, Illinois).
DCM’s revenue is subject to mailing patterns of certain customers. Typically, higher revenues and profit are generated in the first quarter relative to the other three quarters, however this can vary from time to time by changes in customers' purchasing decisions throughout the year. As a result, DCM’s revenue and financial performance for any single quarter may not be indicative of revenue and financial performance which may be expected for the full year.
These financial statements have been prepared using International Financial Reporting Standards as issued by the International Accounting Standards Board ("IFRS") applicable to a going concern, which contemplates the realization of assets and settlement of liabilities in the normal course of business as they become due.
The Company’s liquidity position and financial results have improved over the past few years, due to: (i) improving margins from cost containment initiatives, (ii) the support of the Federal government’s Canada Emergency Wage Subsidy program (note 16), (iii) better matching of the timing of production and invoicing by converting clients from a legacy billing practice of billing on shipment (known as “bill as released” or BAR) to billing on production and (iv) improvement in aged collections, billing accuracies and cash flow management, all of which have contributed to a reduction in outstanding credit facility balances. In addition, the ability to weather the COVID storm in 2020 and 2021 through new business opportunities, cost containment and cash flow management, has given the Company additional confidence and financial strength to sustain through the extended pandemic. However, there continues to be significant uncertainty as to the length and long-term impact that the current COVID-19 (see COVID-19 section below) pandemic could have on the Company’s financial performance including the amount of further government financial support that could be available to the Company, and accordingly its ability to meet its future financial covenants, as there is no forecasted headroom in certain financial covenants over the next twelve months if sales do not recover from the levels experienced since the COVID pandemic began, in the event that the Company does not take additional actions. These factors may cast significant doubt as to the ability of the Company to meet its obligations as they come due and, accordingly, the appropriateness of the use of accounting principles applicable to a going concern.
The Company's ability to continue as a going concern is dependent upon its ability to comply with its financial covenants for at least the next twelve months which is contingent on management’s ability to meet forecast revenue, profitability and take actions to address operating and financial challenges resulting from COVID-19, or continue to obtain financial covenant waivers from such lenders' as may otherwise be necessary. DCM management plans to continue its focus on finding additional operating efficiencies, reducing selling, general and administrative expenses, continuing to convert clients away from BAR, and streamlining our invoicing and collections processes. To the extent practical, management intends to seek waivers in advance of anticipated covenant breaches.
The estimate of future cash flows in the Company’s latest forecasts include a number of key assumptions to support the financial covenant calculations, specifically related to revenues and gross margins (which in turn impact earnings before interest, income taxes, depreciation and amortization (EBITDA). The estimates of forecasted compliance with financial covenants are sensitive to those assumptions particularly to the ongoing impact of the COVID-19 pandemic, the effects and duration of which are difficult to project with respect to the Company’s business and financial results (note 9).
There can be no assurances that DCM will be successful in meeting its financial covenants for at least the next twelve months or that future waivers will be provided by the lenders if the covenants are not met.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 31 . .
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
These financial statements do not reflect the adjustments to the carrying values of assets and liabilities and the reported expenses and balance sheet classifications that would be necessary if the Company were unable to realize its assets and settle its liabilities as a going concern in the normal course of operations. Such adjustments could be material.
COVID-19
On March 11, 2020, the World Health Organization declared the outbreak of a strain of novel coronavirus disease, (“COVID-19”), a global pandemic. Governments in affected areas in which the Company operates have imposed a number of measures designed to contain the outbreak, including business closures, travel restrictions, quarantines and cancellations of gatherings and events. The impacts on the global economy have been far-reaching, however, due to the speed with which the situation developed and the uncertainty of its magnitude, outcome and duration it is not possible to quantify the impact this pandemic may have on the financial results and condition of DCM in future periods.
Management of DCM has been closely monitoring developments related to COVID-19, including the current and potential impact on global and local economies in the jurisdictions where it operates. While safeguarding the wellbeing of individuals is the Company’s principal concern, it remains focused on continuity plans and preparedness measures at each of its locations. Several measures designed to ensure continued operation were implemented including temporary layoffs, shift reductions, reductions in non-essential spending and deferral of other expenses and payments where practical and application for certain government programs (note 16) and the Company continues to evaluate and assess further actions. In addition, the Company sharpened its focus on working capital and lowering its accounts receivable balance. Despite these efforts it is possible that during an extended pandemic the operation of one or more of DCM’s production facilities could be disrupted. In these circumstances DCM may need to limit operations or be temporarily shut down. Although many of DCM customers’ products serve essential everyday needs, it is likely that the customer demand for these customer products could continue to deteriorate due to the slowing economy.
Despite DCM’s business continuing to operate as an essential services provider to a number of industries, including the healthcare, financial services and supply chain sectors, the Company has experienced a reduction in demand from certain clients and sectors due to the pandemic, particularly in its retail related business and from smaller and more transactional clients. During 2020, the Company was able to offset partially the impact of the pandemic through sales of personal protective equipment ("PPE"), COVID signage and other prevention products. While the Company is anticipating sales to start to recover in the second half of 2021 as vaccines are rolled out and businesses reopen, it is not currently possible to accurately quantify the long-term impact of the pandemic on the Company’s operations or financial results. These possible impacts can be caused by both the pandemic itself as well as by the extensive public restrictions to continue limiting the spread of the virus and may differ in various business areas and DCM’s operating locations and timing of the loosening of various restrictions on businesses and the general public.
During the third COVID Ontario province wide shut down, the Company continued to pursue new business and renewed several key customer contracts. To date, DCM has not experienced any material disruptions in its supply chain due to COVID-19. Nor has DCM experienced any material credit collection delinquencies related to COVID-19, although certain customers have stretched their payment terms.
The common shares of DCM are listed on the Toronto Stock Exchange (“TSX”) under the symbol “DCM”. The address of the registered office of DCM is 9195 Torbram Road, Brampton, Ontario. These condensed interim consolidated financial statements were approved by the Board of Directors ("Board") of DCM, on August 10, 2021.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 32 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
2 Basis of presentation and significant accounting policies
DCM prepares its condensed interim consolidated financial statements in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS"). These condensed interim consolidated financial statements have been prepared in accordance with IFRS applicable to the preparation of interim financial reports, including International Accounting Standard (“IAS”) 34 " Interim Financial Reporting" . The accounting policies followed in these condensed interim consolidated financial statements are the same as those applied in DCM’s consolidated financial statements for the year ended December 31, 2020, except for certain new accounting pronouncements which have been adopted by DCM on January 1, 2021 and disclosed in (note 3). Where applicable, DCM has consistently applied the same accounting policies throughout all periods presented, as if these policies had always been in effect.
The accounting policies applied in these condensed interim consolidated financial statements are based on IFRS effective for the year ending December 31, 2020, as issued and outstanding as of August 10, 2021, the date the Board of Directors ("Board") approved these condensed interim consolidated financial statements.
The condensed interim consolidated financial statements should be read in conjunction with DCM’s consolidated annual financial statements for the year ended December 31, 2020 which have been prepared in accordance with IFRS.
3 Change in accounting policies
a) New and amended standards adopted
IFRS 16 COVID-19-RELATED RENT CONCESSIONS
In May 2020, the IASB issued an amendment to IFRS 16 to provide lessees with an exemption from assessing whether a COVID-19-related rent concession is a lease modification. This amendment to IFRS 16 was adopted effective January 1, 2021 and did not have an impact on the condensed interim consolidated financial statements.
IBOR REFORM
In recent years, global regulators have prioritized the reform and replacement of benchmark interest rates such as LIBOR and other interbank offered rates (IBORs). As a result, public authorities and other market participants are selecting new benchmark interest rates in key currencies with the objective that such rates will be based on liquid underlying market transactions. With this reform, the IASB have provided amendments to IFRS 9 - Financial Instruments, IFRS 7 - Financial Instruments: Disclosures and IAS 39 - Financial Instruments: Recognition and Measurement. The amendments were adopted effective January 1, 2021 and applied retrospectively and the adoption did not have an impact on the condensed interim consolidated financial statements.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 33 . .
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
c) Future accounting standards not yet adopted
CONFIGURATION OR CUSTOMIZATION COSTS IN A CLOUD COMPUTING ARRANGEMENT (IAS 38)
In April 2021 the IFRS Interpretations Committee published an agenda decision clarifying how configuration and customisation costs incurred in implementing a cloud computing arrangement should be accounted for. In that agenda decision certain configuration and customisation activities undertaken in implementing such arrangements may give rise to a separate asset in limited circumstances where the company controls the intellectual property of the underlying software code (e.g. the development of bridging modules to existing on-premise systems or bespoke additional software capability). In all other instances, configuration and customisation costs are to be expensed as incurred as an operating expense.
The company previously capitalised $12,037 of costs as an intangible asset relating to the 2019 implementation of its cloud based ERP system and the net book value of those costs at June 30, 2021 was $6,813.
Unlike new accounting standards with a specific future application date with some lead time, IFRIC agenda decisions have no effective date. The International Accounting Standards Board and the IFRIC refer to entities being entitled to ‘sufficient time’ to implement changes that result from an agenda decision published by the IFRIC. Management is in the process of analysing and determining the appropriate accounting treatment of previously capitalised customization and configuration costs in light of this new agenda decision and will reflect any adjustments required in its financial statements later this year.
Where a change in accounting policy is required, comparative financial information will be retrospectively restated to derecognise previously capitalised costs in accordance with IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors.
IAS 1 PRESENTATION OF FINANCIAL STATEMENTS: CLASSIFICATION OF LIABILITIES AS CURRENT OR NON-CURRENT
In January 2020, the IASB issued Classification of Liabilities as Current or Non-current (Amendments to IAS 1). The amendments aim to promote consistency in applying the requirements by helping companies determine whether debt and other liabilities with an uncertain settlement date should be classified as current (due or potentially due to be settled within one year) or non-current. The amendments include clarifying the classification requirements for debt a company might settle by converting it into equity. The amendments are effective for annual reporting periods beginning on or after January 1, 2022, with earlier application permitted. The amended standard is not expected to have a significant impact on the condensed interim consolidated financial statements.
IFRS 3 REFERENCE TO CONCEPTUAL FRAMEWORK
In May 2020, the IASB issued an amendment to IFRS 3 to (i) clarify references to the 2018 Conceptual Framework in order to determine what constitutes an asset or liability in a business combination, (ii) add an exception for certain liabilities and contingent liabilities to refer to IAS 37 or IFRIC 21 and (iii) clarify that an acquirer should not recognize contingent assets at the acquisition date. The mandatory effective date would be annual periods beginning on or after January 1, 2022, with early adoption permitted. The amended standard is not expected to have a significant impact on the condensed interim consolidated financial statements.
IAS 37 ONEROUS CONTRACTS: COST OF FULFILLING A CONTRACT
In May 2020, the IASB issued an amendment to IAS 37 to clarify which costs to include in estimating the cost of fulfilling a contract for the purpose of assessing whether that contract is onerous. The mandatory effective date would
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 34 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
be annual periods beginning on or after January 1, 2022, with early adoption permitted. The amended standard is not expected to have a significant impact on the interim condensed consolidated financial statements.
IFRS 9 FINANCIAL INSTRUMENTS: FEES IN THE '10 PER-CENT' TEST FOR DERECOGNITION OF FINANCIAL
LIABILITIES
In May 2020, the IASB issued Annual Improvements to IFRS Standards 2018 - 2020. This amendment clarifies which fees an entity includes when it applies the ‘10 per cent’ test of IFRS 9 in assessing whether to derecognise a financial liability. An entity includes only fees paid or received between the entity and the lender, including fees paid or received by either the entity or the lender on the other’s behalf.The mandatory effective date would be for annual periods beginning on or after January 1, 2022 with early application permitted. The amended standard is not expected to have a significant impact on the condensed interim consolidated financial statements.
There are no other IFRS or International Financial Reporting Interpretations Committee (‘IFRIC’) interpretations that are not yet effective that would be expected to have a significant impact on DCM.
4 Trade receivables
| June 30, | December 31, | |||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Trade receivables | $ | 56,011 | $ | 65,942 |
| Provision for expected credit losses | **(754) ** | (652) | ||
| $ | 55,257 | $ | 65,290 |
As at June 30, 2021, trade receivables include unbilled receivables of $16,947 (2020 – $18,895), net of an expected credit loss allowance of $300 (2020 – $300).
5 Right-of-use asset
The following tables present changes in the right-of-use ("ROU") assets for the six months ended June 30, 2021:
| Office | Production | ||||
|---|---|---|---|---|---|
| Property | Equipment | Equipment | Total | ||
| Balance - Beginning of period | $ | 33,698 $ | 682 $ | 7,961 $ | 42,341 |
| Additions for the period | — | 96 | — | 96 | |
| Modifications for the period | (1,282) | (2) | 296 | (988) | |
| Depreciation for the period | (2,079) | (508) | (1,820) | (4,407) | |
| Effect of movement in exchange | |||||
| rates | (23) | — | (7) | (30) | |
| Closing net book value | $ | 30,314 $ | 268 $ | 6,430 $ | 37,012 |
| As at June 30, 2021 | |||||
| Cost | $ | 40,661 $ | 2,535 $ | 15,520 $ | 58,716 |
| Accumulated depreciation | (10,347) | (2,267) | (9,090) | (21,704) | |
| Net book value | $ | 30,314 $ | 268 $ | 6,430 $ | 37,012 |
During the six months ended June 30, 2021, DCM modified certain leases by entering into renewal and/or amending agreements to extend or reduce a lease term and/or increase/reduce the lease payments. During the six months
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 35 . .
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
ended June 30, 2021, DCM reduced the assumed duration of various leased facilities to exclude extension options as management determined that it was no longer considered reasonably certain that they would be exercised.
6 Goodwill
DCM performs an annual impairment analysis of goodwill at the end of each fiscal year, or more frequently if events or changes in circumstances indicate that the cash generating units ("CGU") to which goodwill has been allocated may be impaired. The goodwill CGU recoverable amounts in the Company's previous annual impairment test, significantly exceeded the carrying amounts and in managements assessment, no events have occurred during the period that would eliminate those differences and require the recoverable amounts to be re-estimated.
In prior years the Company's goodwill was allocated to four cash generating units - DCM and its previously acquired businesses, DCM Burlington, Thistle and Perennial. In Q1 2021, the Company changed the structure of its internal organization and senior leadership team under the leadership of the new CEO as DCM continues to evolve into an integrated marketing and business solutions provider to its customers. As a consequence, DCM now has a single operating segment, being the Company as a whole, which is the level at which goodwill is now monitored for internal management purposes reflecting the way DCM is now managing its operations.
7 Provisions
| Termination | ||
|---|---|---|
| provisions | ||
| Balance – Beginning of period | $ | 1,276 |
| Additional charge during the period | 4,325 | |
| Utilized duringtheperiod | (2,974) | |
| Balance - June 30,2021 | $ | 2,627 |
| Less: Currentportion ofprovisions | (2,627) | |
| Balance - Long-termportion ofprovisions | $ | — |
| Termination | ||
| provisions | ||
| Balance – December 31, 2019 | $ | 4,078 |
| Additional charge during the period | 1,008 | |
| Utilized duringtheperiod | (2,684) | |
| Balance - June 30,2020 | $ | 2,402 |
| Less: Currentportion ofprovisions | (2,106) | |
| Balance - Long-termportion ofprovisions | $ | 296 |
TERMINATION PROVISIONS
During the six months ended June 30, 2021, DCM continued its restructuring and ongoing productivity improvement initiatives to reduce its cost of operations. During the six months ended June 30, 2021, these initiatives resulted in $4,325 of additional restructuring expenses due to headcount reduction across DCM's operations including senior executive management in the condensed interim consolidated statement of operations.
During the six months ended June 30, 2020, total restructuring initiatives resulted in costs incurred of $1,008 due to headcount reduction across DCM's operations.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 36 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
During the six months ended June 30, 2021, cash payments of $2,974 (2020 - $2,684) were made to former employees for severances and for other restructuring costs. The remaining severance and restructuring accruals of $2,627 at June 30, 2021 are expected to be paid in 2021 and 2022.
8 Lease liabilities
DCM currently leases office space, office equipment and production equipment. A lease liability has been recognized equal to the present value of remaining lease payments discounted at the interest rate implicit in the lease, or if that rate cannot be readily determined, DCM’s weighted average incremental borrowing rate.
| Office | Production | ||||
|---|---|---|---|---|---|
| Property | Equipment | Equipment | Total | ||
| Balance - Beginning of period | $ | 39,033 $ | 1,018 $ | 8,302 $ | 48,353 |
| Additions during the period | — | 96 | — | 96 | |
| Modifications during the period | (1,281) | (2) | 228 | (1,055) | |
| Payments during the period | (3,262) | (506) | (2,100) | (5,868) | |
| Interest charge for the period | 1,074 | 21 | 227 | 1,322 | |
| Effect of movement in exchange | |||||
| rates | (7) | — | (26) | (33) | |
| As at June 30, 2021 | $ | 35,557 $ | 627 $ | 6,631 $ | 42,815 |
The contractual undiscounted cash flows of DCM’s lease liabilities are as follows:
| Contractual | Extension | Total | as at June | |||
|---|---|---|---|---|---|---|
| Cash Flows | Options | 30, 2021 | ||||
| Not later than one year | $ | 9,222 | $ | — | $ | 9,222 |
| Later than one and not later than five years | 22,787 | 1,429 | 24,216 | |||
| Later than fiveyears | 1,041 | 25,744 | 26,785 | |||
| Total undiscounted lease liabilities | $ | 33,050 | $ | 27,173 | $ | 60,223 |
| Discounted usingthe incremental borrowingrate | (17,408) | |||||
| Lease liabilities | $ | 42,815 | ||||
| Current | $ | 7,178 | ||||
| Non-current | $ | 35,637 |
All extension options that are reasonably certain to be exercised have been included in the measurement of the lease obligation. The Company reassessed the likelihood of extension option to be exercised when there was a significant event or change in circumstances. During the six months ended June 30, 2021, extension options that are not reflected in the measurement of the lease liability total $11,465 (December 31, 2020 - $5,715).
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 37 . .
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
9 Credit facilities
| June 30, | December 31, | |||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Term loans | ||||
| - 6.10% term debt, maturing October 15, 2022, (FPD III | ||||
| Credit Facility) | $ | 2,259 | $ | 2,760 |
| - 6.95% term debt, maturing March 10, 2023, (FPD IV | ||||
| Credit Facility) | 11,592 | 13,678 | ||
| - 6.95% term debt, maturing May 15, 2023, (FPD V Credit | ||||
| Facility) | 2,662 | 3,109 | ||
| - 12.00% term debt, maturing May 7, 2023, (Crown | ||||
| Facility) | 21,220 | 20,911 | ||
| Revolving facilities | ||||
| - floating rate debt, maturing January 31, 2023, (Bank | ||||
| Credit Facility) | 1,366 | 5,687 | ||
| Credit facilities | $ | 39,099 | $ | 46,145 |
| Unamortized debt premiums and discount | 521 | 921 | ||
| Unamortized transaction costs | **(1,036) ** | (1,327) | ||
| $ | 38,584 | $ | 45,739 | |
| Less: Currentportion of Credit facilities | **(6,385) ** | (6,172) | ||
| Credit facilities | $ | 32,199 | $ | 39,567 |
CREDIT AGREEMENTS
BANK FACILITIES
DCM has established a revolving credit facility (as amended, the “Bank Credit Facility”) with a Canadian chartered bank (the “Bank”). Under the terms of the Bank Credit Agreement, the maximum principal amount available under the Bank Credit Facility is $35,000 and the Bank Credit Facility matures on January 31, 2023. Advances under the Bank Credit Facility may not, at any time, exceed the lesser of $35,000 and a fixed percentage of DCM’s aggregate accounts receivable and inventory (less certain amounts). Advances under the amended Bank Credit Facility are subject to floating interest rates based upon the Canadian prime rate plus an applicable margin of 0.6% for a rate of 3.05%. As at June 30, 2021, DCM had access to $12,698 of available credit under the Bank Credit Facility.
FPD FACILITIES
DCM has three amortizing term loan facilities with Fiera Private Debt Fund III L.P., Fiera Private Debt Fund IV L.P., and Fiera Private Debt V L.P., funds managed by Fiera Private Debt Fund GP Inc.
Under the terms of the FPD Credit Agreements, the maximum aggregate principal amount which may be outstanding under the FPD Credit Facilities, the Bank Credit Facility and Crown Facility (as defined below), calculated on a consolidated basis (“Total Funded Debt”), cannot exceed $93,000.
CROWN FACILITY
DCM has a non-revolving term loan facility with Crown Capital Partner Funding, LP, a fund managed by Crown Capital LP Partner Funding Inc. The total advances under this facility is $19,000. Interest of $2,220 (2020 - $1,911) has been deferred and capitalized to the outstanding principal obligation, increasing the total advances to $21,220 (2020 - $20,911). These advances are repayable on maturity on May 7, 2023 and currently bear interest at 12% per annum, payable quarterly. DCM's obligations under the Crown Facility are subordinated to its other senior credit facilities and secured by a conventional security on all of the assets of DCM and its subsidiaries.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 38 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
A total of 1,510,000 warrants were issued to Crown in connection with these loans, of which 960,000 warrants entitle Crown to acquire one DCM common share per warrant at an exercise price of $0.26 and 550,000 warrants entitle Crown to acquire one DCM common share per warrant at an exercise price of $0.26. The warrants expire on maturity of the loan on May 7, 2023.
The Crown Facility can be prepaid in full at any time. The prepayment fees are: (a) 2% prepayment penalty fee on the principal loan outstanding if the prepayment option is exercised prior to May 2022 or (b) 1% prepayment penalty fee on the principal loan outstanding if the prepayment option is exercised thereafter
AMENDMENT TO CREDIT FACILITIES
On January 22, 2021, DCM entered into a ninth amendment to its Bank Credit Facility ("the "Bank Ninth Amendment"). The interest rate on DCM's borrowings under the Bank Credit Facility was reduced by 0.75% for an interest rate of 3.05%. The Minimum Cash Flow Requirement covenant (as defined in the Sixth Amending Agreement) has been terminated.
COVENANT REQUIREMENTS
Each of the Bank Credit Agreement, the FPD Credit Agreements and the Crown Facility contain customary representations and warranties, certain financial covenant requirements, as well as certain restrictive covenants which limit the discretion of the Board and management with respect to certain business matters including the declaration or payment of dividends on the common shares of DCM without the consent of the Bank, FPD III, FPD IV, FPD V and Crown, as applicable. As of June 30, 2021, DCM was in compliance with all of its financial covenants.
A failure by DCM to comply with its obligations under the Bank Credit Agreement, the FPD Credit Agreements or the Crown Facility, together with certain other events, including a change of control of DCM and a change in DCM's Chief Executive Officer, President or Chief Financial Officer (unless a replacement officer acceptable to FPD, acting reasonably, is appointed within 60 days of the effective date of such officer's resignation), could result in an event of default which, if not cured or waived, could permit acceleration of the indebtedness outstanding under each of those agreements. DCM anticipates it will be in compliance with the covenants in its credit facilities for the next twelve months or that it shall be able to receive waivers from its lenders to the extent required; however there can be no assurance that DCM will be successful in achieving the results targeted in its operating plans or in complying with its covenants, or obtaining waivers from its lenders over the next twelve months (see note 1).
INTER-CREDITOR AGREEMENT
DCM's obligations under its Credit Facilities are secured by conventional security charging all of the property and assets of DCM and its subsidiaries. DCM entered into an inter-creditor agreement between the Bank, FPD III, FPD IV, FPD V, Crown and the VTB Noteholders, respectively, which, among other things, establishes the rights and priorities of the respective liens of the Bank, FPD III, FPD IV, FPD V, Crown and the VTB Noteholders on the present and afteracquired property of DCM and its subsidiaries.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 39 . .
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
The movement in credit facilities during the six months ended June 30, 2021 and for the year ended December 31, 2020 are as follows:
| June 30, | December 31, | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Balance - Beginning of period / year, net of transaction costs | |||||
| and debtpremiums and discounts | $ | 45,739 | $ | 78,647 | |
| Changes from financing cash flows | |||||
| Repayment of credit facilities | (7,355) | (32,865) | |||
| Transaction costs | — | (227) | |||
| Total change from financing cash flows | 38,384 | 45,555 | |||
| Non-cash movements | |||||
| Amortization of transaction costs | 291 | 553 | |||
| Debt modification losses | — | 634 | |||
| Accrued interest | 309 | 1,911 | |||
| Accretion ofpremium and discount | **(400) ** | (2,914) | |||
| Balance - End of period / year, net of transaction costs and debt | |||||
| premiums and discounts | $ | 38,584 | $ | 45,739 |
The scheduled principal repayments on the long-term debt are as follows:
| June 30, | ||
|---|---|---|
| 2021 | ||
| 2021 | $ | 3,363 |
| 2022 | 7,042 | |
| 2023 | 28,694 | |
| $39,099 |
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 40 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
10 Shares and warrants
SHARES
DCM is authorized to issue an unlimited number of common shares. The common shares have a stated capital of one dollar. Each common share is entitled to one vote at any meeting of shareholders. Each holder of the common shares will be entitled to receive dividends if, as and when declared by the Board. In the event of the liquidation, dissolution, winding up of DCM or other distribution of assets of DCM among its shareholders for the purpose of winding up its affairs, the holders of the common shares will be entitled to receive assets of DCM upon such a distribution. Such distribution will be made in equal amounts per share on all the common shares at the time outstanding without preference or distinction.
The following summarizes the change in number of issued and outstanding common shares during the periods below:
| Number of | |||
|---|---|---|---|
| Common shares | Amount | ||
| Balance – January 1, 2021 | 43,867,030 | $ | 256,260 |
| Shares issued - January 18, 2021 | 35,725 | 20 | |
| Shares issued - February 18, 2021 | 35,725 | 20 | |
| Exercise of warrants - June 20,2021 | 15,351 | $ | 21 |
| Balance – June 30, 2021 | 43,953,831 | $ | 256,321 |
| Number of | |||
| Common shares | Amount | ||
| Balance – January1,2020 and June 30,2020 | 43,047,030 | $ | 256,045 |
WARRANTS
A summary of warrant activities for the six months ended June 30, 2021 and the year ended December 31, 2020 is as follows:
| 2021 | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|
| Weighted | Weighted | |||||
| Number of | average | Number of | average Exercise | |||
| Warrants | Exercise Price | Warrants | Price | |||
| Warrants outstanding - beginning of | ||||||
| period / year | 1,920,092 | $ | 0.33 |
1,688,571 | $ | 0.35 |
| Granted | 67,866 | 0.32 | 715,450 | 0.19 | ||
| Anti-dilution adjustment | — | — | 16,071 | 0.99 | ||
| Exercised | (15,351) | **(0.69) ** | (500,000) | (0.19) | ||
| Warrants outstanding - end of period / | ||||||
| year | 1,972,607 | $ | 0.32 |
1,920,092 | $ | 0.33 |
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 41 . .
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
The outstanding warrants had an exercise price range as follows:
| June 30, 2021 | December 31, 2020 | |
|---|---|---|
| Number of Warrants | Number of Warrants | |
| $0.99 | 186,078 | 194,642 |
| $0.32 | 61,079 | — |
| $0.26 | 1,510,000 | 1,510,000 |
| $0.185 | 215,450 | 215,450 |
| Warrants outstanding | 1,972,607 | 1,920,092 |
On February 3, 2021, DCM issued 67,866 warrants in connection with the Related Party Promissory Notes. Each warrant entitles the holder to acquire one Common Share at an exercise price of $0.32 for a period of 2.25 years, commencing on February 3, 2021. The fair value of the warrants issued was estimated to be $40 using the BlackScholes option-pricing model, assuming a risk-free interest of 0.58%, a weighted average life of 2.25 years, a dividend yield of nil and an expected volatility of 40.00% based on comparable companies and adjusted using a discount rate of 5% for the statutory hold period.
SHARE-BASED COMPENSATION
DCM has adopted a Long-Term Incentive Plan ("LTIP") to: recruit and retain highly qualified directors, officers, employees and consultants (the "Participants"); provide Participants with an incentive for productivity and an opportunity to share in the growth and the value of DCM; and, align the interests of Participants with those of the shareholders of DCM. Awards to Participants are primarily based on the financial results of DCM and services provided. The aggregate maximum number of common shares available for issuance from DCM's treasury under the LTIP is 4,395,383 common shares or 10% of the issued and outstanding common shares of DCM. The shares to be awarded will be authorized and unissued shares.
DCM's share-based compensation plan consists of five types of awards: restricted share unit ("RSUs"), options, deferred share unit ("DSUs"), restricted shares or stock appreciation right ("SARs") awards. No SARs have been granted to date.
(a) Restricted share unit ("RSU")
Under the RSU portion of the LTIP, selected employees are granted RSUs where each RSU represents the right to receive a distribution from DCM in an amount equal to the fair value of one DCM common share. RSUs granted are performance and non-performance based. The performance component is based on Company specific financial targets approved by the Board and the non-performance component is based on continued employment. RSUs generally vest over three years, require continued employment with DCM for the duration of the vesting period and settle in cash upon final vesting.
A liability for RSUs is measured at fair value on the grant date and is subsequently adjusted for changes in fair value. The liability is recognized on a graded vesting basis over the vesting period, with a corresponding charge to compensation expense, as a component of costs of revenues, selling, commissions and expenses, and general and administration expenses. The RSUs payable are included in trade payables and accrued liabilities. Compensation expenses for RSUs incorporate an estimate for expected forfeiture rates based on which the fair value is adjusted.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 42 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
| June 30, | December 31, | |
|---|---|---|
| 2021 | 2020 | |
| Number of RSUs | Number of RSUs | |
| Balance - beginning of period/year | 2,662,561 | 707,950 |
| Units granted | 1,452,990 | 7,054,214 |
| Units forfeited | (687,598) | (4,941,372) |
| Unitspaid out | **(1,001,782) ** | (158,231) |
| Balance - end ofperiod/year | 2,426,171 | 2,662,561 |
During the six months ended June 30, 2021, the Chief Executive Officer ("CEO") of DCM was granted 302,529 RSUs (2020 – 2,799,707 RSUs) and 1,150,461 RSUs (2020 – 4,254,507 RSUs) were awarded to other members of DCM's management.
Of the total outstanding RSUs at June 30, 2021, nil (December 31, 2020 – nil) have vested and are payable. The carrying amount of the liability relating to the RSUs at June 30, 2021 was $1,432 (December 31, 2020 – $769).
During the six months ended June 30, 2021, compensation expense of $1,084 (2020 – $32) was recognized in the interim condensed statement of operations related to vesting of RSUs granted, and fair value adjustments. RSUs and DSUs are categorized as level 2 inputs in the fair value hierarchy given their valuations include inputs other than quoted prices for which all significant inputs are observable, either directly or indirectly. There were no transfers between levels 1, 2 or 3 during the period.
(b) Options ("Options")
A summary of Options activities for the six months ended June 30, 2021 and the year ended December 31, 2020 is as follows:
| 2021 | 2021 | 2020 | 2020 | |||
|---|---|---|---|---|---|---|
| Weighted | Weighted | |||||
| Number of | average | Number of | average | |||
| Options | Exercise Price | Options | Exercise Price | |||
| Options outstanding - beginning of | ||||||
| period/year | 1,587,486 | $ | 1.33 |
1,456,409 | $ | 1.45 |
| Granted | 2,625,000 | 0.70 | — | — | ||
| Anti-dilution adjustment | — | — | 131,077 | 1.33 | ||
| Options outstanding - end of period/ | ||||||
| year | 4,212,486 | $ | 0.94 |
1,587,486 | $ | 1.33 |
| Exercisable | 2,576,586 | $ | 1.08 |
1,522,087 | $ | 1.44 |
The outstanding Options had an exercise price range as follows:
| June 30, 2021 | December 31, 2020 | ||
|---|---|---|---|
| Number of Options | Number of Options | ||
| $0.69 | 2,500,000 | — | |
| $0.85 | 125,000 | — | |
| $1.38 | 671,886 | 671,886 | |
| $1.29 | 915,600 | 915,600 | |
| Options outstanding | 4,212,486 | 1,587,486 |
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 43 . .
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
The Black-Scholes option-pricing model inputs used to compute compensation expense for the options granted under the fair value-based method are as follows:
| June 30, 2021 | |
|---|---|
| Expected life (years) | 7.0 |
| Expected volatility | 40 % |
| Dividend yield | — % |
| Risk free rate of return | 1.23 |
| Weighted average fair value of options granted | $0.36 |
| Forfeiture rate | 10 % |
During the three months ended June 30, 2021, options to purchase up to 125,000 common shares were awarded to the Chief Financial Officer ("CFO"). Once vested, the options are exercisable for a period of seven years from the grant date at an exercise price of $0.85 per share, representing the fair value of the Common Shares on the date of grant. All 125,000 options vest at a rate of 1/3 each year beginning on May 14, 2021.
During the six months ended June 30, 2021, compensation expense of $352 (2020 – $38) was recognized in the condensed interim consolidated statement of operations related to the vesting of options granted.
(c) Deferred share unit ("DSU")
Each director is required to receive at least half of his or her annual retainer in DSUs and has the option to elect to receive all or part of his or her other compensation in DSUs.
Each DSU represents the right to receive a distribution from DCM in an amount equal to the fair value of one DCM common share on the date of the termination of service of the respective director. The number of DSUs payable to each director is determined by multiplying the total Director Fees payable by the percent elected to be paid in DSUs and dividing the product by the Fair Value of one DCM common share on the grant date. A liability for DSUs is measured at fair value on the grant date and is subsequently adjusted for changes in fair value. The DSUs payable is included in trade payables and accrued liabilities.
During the six months ended June 30, 2021, 177,721 (2020 - 666,428) DSUs were granted and 183,510 were paid out (2020 - nil). The carrying amount of the liability relating to the 1,949,782 DSUs outstanding at June 30, 2021 was $2,769 (2020 – $1,232 and 1,955,571 DSUs outstanding).
During the six months ended June 30, 2021, an expense of $1,874 (2020 – $288) was recognized in the condensed interim consolidated statement of operations related to DSUs granted, and fair value adjustments.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 44 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
11 Earnings per share
| For the three months | For the three months | For the three months | ||
|---|---|---|---|---|
| ended June 30, 2021 | ended June 30,2020 | |||
| BASIC EARNINGS PER SHARE | ||||
| Net income for theperiod attributable to common shareholders | $ | 187 |
$ | 4,232 |
| Weighted average shares | 43,926,019 | 43,047,030 | ||
| Basic earningsper share | $ | 0.00 |
$ | 0.10 |
| DILUTED EARNINGS PER SHARE | ||||
| Net income for theperiod attributable to common shareholders | $ | 187 |
$ | 4,232 |
| Weighted average shares | 46,174,209 | 43,047,030 | ||
| Diluted earningsper share | $ | 0.00 |
$ | 0.10 |
| For the six months | For the six months | |||
| ended June 30, 2021 | ended June 30,2020 | |||
| BASIC EARNINGS PER SHARE | ||||
| Net income for theperiod attributable to common shareholders | $ | 1,499 |
$ | 6,442 |
| Weighted average shares | 43,926,019 | 43,047,030 | ||
| Basic earningsper share | $ | 0.03 |
$ | 0.15 |
| DILUTED EARNINGS PER SHARE | ||||
| Net income for theperiod attributable to common shareholders | $ | 1,499 |
$ | 6,442 |
| Weighted average shares | 45,750,869 | 43,047,030 | ||
| Diluted earningsper share | $ | 0.03 |
$ | 0.15 |
For the three and six months ended June 30, 2021, options to purchase up to 1,587,486 common shares where the average market price of the common shares was less than the exercise price were excluded from the computation of diluted earnings per share as their effect would have been anti-dilutive. For the six months ended June 30, 2021, warrants to purchase up to 186,078 common shares were excluded from the computation of diluted earnings per share as they were out-of-the-money as of June 30, 2021.
For the three and six months ended June 30, 2020, options to purchase up to 1,587,486 common shares where the average market price of the common shares was less than the exercise price were excluded from the computation of diluted earnings per share as their effect would have been anti-dilutive. Warrants to purchase up to 2,420,092 common shares were excluded from the computation of diluted earnings per share as they were out-of-the-money as of June 30, 2020.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 45 . .
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
12 Changes in working capital
| For the | six months | For the | six months | |
|---|---|---|---|---|
| ended June 30, 2021 | ended June 30,2020 | |||
| Trade receivables | $ | 10,033 | $ | 2,267 |
| Inventories | (540) | 865 | ||
| Prepaid expenses and other current and non current assets | 53 | (207) | ||
| Trade and accrued liabilities | (5,093) | (6,178) | ||
| Deferred revenue | **(464) ** | (120) | ||
| $ | 3,989 | $ | (3,373) |
13 Commitments and Contingencies
DCM and its subsidiaries are subject to various claims, potential claims and lawsuits. While the outcome of these matters is not determinable, DCM’s management does not believe that the ultimate resolution of such matters will have a material adverse impact on DCM’s financial position.
Directors and officers are indemnified by the Company for various items including, but not limited to, costs to settle lawsuits or actions due to their association with the Company, subject to certain restrictions. DCM has purchased directors’ and officers’ liability insurance to mitigate the costs of any potential future lawsuits or actions. The term of the indemnification covers the period during which the indemnified party served as a director or officer of the Company.
In the normal course of business, DCM has entered into agreements that include indemnities in favour of third parties, such as purchase and sale agreements, confidentiality agreements, engagement letters with advisors and consultants, leasing contracts and license agreements. These indemnification arrangements may sometimes require such third parties to compensate counterparties for losses as a result of breaches in representations, covenants and warranties provided by the Company or as a result of litigation or other third party claims or statutory sanctions that may be suffered by the counterparties as a consequence of the relevant transaction. In some instances, the terms of these indemnities are not explicitly defined. No accruals have been required to be made as at June 30, 2021 with respect to these agreements.
Executive employment agreements allow for additional payments of approximately $1,785 if the individuals are terminated without cause, and approximately $1,785 in the event of a change in control.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 46 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
14 Related party transactions
In January 2020, DCM disposed of its' wholly owned subsidiary Perennial Brands Inc. (“PBI”), a non-core developer of branded products, to a former employee and entered into an option agreement to purchase an equity interest in PBI on or before December 31, 2021. In January 2021, the option agreement was terminated (note 16).
COMPENSATION OF KEY MANAGEMENT
Key management personnel are deemed to be Directors on DCM's Board, the CEO, the President, the Chief Financial Officer and other members of the senior executive team. Compensation awarded to key management personnel, excluding compensation awarded to Directors which are described below, included:
| For the six months | For the six months | |||
|---|---|---|---|---|
| ended June 30, 2021 | ended June 30,2020 | |||
| Salaries and other short-term employee benefits | $ | 1,777 |
$ | 1,565 |
| Termination and retirement benefits | 2,726 | — | ||
| Post-employment benefits | 16 | 12 | ||
| Share-based compensation expense | 1,207 | 223 | ||
| Total | $ | 5,726 |
$ | 1,800 |
During the six months ended June 30, 2021, key management personnel (excluding compensation awarded to Directors) were granted 844,996 RSUs (2020 – 5,988,890 RSUs), and 479,265 RSUs (2020 – 4,149,264 RSUs) were forfeited. Key management personnel (excluding compensation awarded to Directors) were also granted options to purchase up to 2,625,000 Common Shares (2020 – 64,533 Common Shares) (see note 10). During the six months ended June 30, 2021, DCM’s general and administration expenses include a charge of $351 (2020 – $30) for these share-based compensation awards.
During the six months ended June 30, 2021, DCM’s general and administration expenses include a charge of $1,874 (2020 – $288) for the duties performed by DCM’s Board, of which an expense of $1,649 (2020 – $64) relates to DSU expense (note 10). Directors were also granted options to purchase up to nil Common Shares (2020 - 66,544 Common Shares) (see note 10). During the six months ended June 30, 2021, DCM’s general and administration expenses include a charge of $1 (2020 – $8) for these share-based compensation awards.
15 Segmented information
The CEO of DCM is the chief operating decision maker ("CODM").
Previously the Company had separate operating segments for DCM and its previously acquired businesses, DCM Burlington, Thistle and Perennial. The print businesses (DCM, DCM Burlington and Thistle) were aggregated into one reportable segment as they had similar economic characteristics as they offer a portfolio of similar products and services, alike customers, and similar production processes and distribution methods. Perennial, a design firm focused on creating and delivering design strategies for major retail brands was considered a separate operating segment but was not disclosed separately as it did not meet the quantitative thresholds stipulated by IFRS 8.
In Q1 2021, the Company changed the structure of its internal organization and senior leadership team under the leadership of the new CEO as DCM continues to evolve into an integrated marketing and business solutions provider to it's customers. As a consequence, DCM now has a single operating segment, being the Company as a whole, reflecting the manner in which the operating results are being reviewed by the CODM to make decisions about resources to be allocated and to assess the Company's performance.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 47 . .
2021 SECOND QUARTER REPORT
. . FINANCIAL STATEMENTS . .
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
Management evaluates the performance of the reportable segments based on income before finance costs, other income and income taxes. Corporate expenses, certain non-recurring expenses, interest expense, finance costs and income taxes are not taken into account in the evaluation of the performance of the reporting segment.
All significant external sales are to customers located in Canada. DCM established operations in Chicago, Illinois in order to service the U.S. operations of a large customer and is seeking to grow its U.S. sales, however at June 30, 2021, U.S. sales were not significant to disclose separately.
DCM has disclosed revenue on a disaggregated basis based on the nature of the major products and services it provides to its customers as follows:
| For the three months | For the three months | ||
|---|---|---|---|
| (in thousands of Canadian dollars, unaudited) | ended June 30, 2021 | ended June 30,2020 | |
| Product sales | $ | 49,096$ |
57,608 |
| Warehousing services | 1,878 | 1,843 | |
| Freight services | 1,730 | 1,904 | |
| Marketingand other services | 2,503 | 2,581 | |
| $ | 55,207$ |
63,936 |
| For the six months | For the six months | ||
|---|---|---|---|
| (in thousands of Canadian dollars, unaudited) | ended June 30, 2021 | ended June 30,2020 | |
| Product sales | $ | 105,822$ | 128,099 |
| Warehousing services | 3,869 | 3,960 | |
| Freight services | 3,488 | 4,647 | |
| Marketingand other services | 4,389 | 4,645 | |
| $ | 117,568$ | 141,351 |
16 Government Grant Income
On April 11, 2020, the Canadian government launched the Canada Emergency Wage Subsidy (the “CEWS”), an emergency economic relief program to lessen the financial fallout on Canadian businesses from the effects of COVID-19.
The CEWS program is designed to help businesses struggling with the economic effects of the coronavirus retain and/or rehire their employees. The subsidy is intended to make it easier for eligible employers to avoid laying off or terminating employees, as well as to bring back staff that were laid-off due to COVID-19 by significantly lessening the organization’s payroll costs.
The CEWS commenced March 15, 2020 and now extends through to October 2021, however DCM does not expect to qualify for CEWS during the second half of 2021. The CEWS is a program that subsidizes a portion of eligible remuneration paid by an eligible employer that qualifies, to each eligible employee.
DCM also applied for the Canada Emergency Rent Subsidy ("CERS") during 2021.
DCM qualified for subsidies of approximately $4,319 (2020 - $6,100), of which $2,411 relates to second quarter and $1,908 relates to CEWS in the first quarter of 2021.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 48 . .
. . FINANCIAL STATEMENTS . .
2021 SECOND QUARTER REPORT
Notes to The Condensed Interim Consolidated Financial Statements
For the periods ended June 30, 2021 and 2020
(in thousands of Canadian dollars, except percentages, shares and per share amounts, unaudited)
17 Other income
On January 4, 2021, DCM entered into an agreement with PBI, an arms’ length third party and former subsidiary of DCM, pursuant to which DCM agreed to terminate an option to purchase an equity interest in PBI acquired by DCM in connection with the prior disposition of PBI. DCM received total gross proceeds of $1,152 as consideration for terminating the option.
In February 2021, DCM settled an outstanding litigation for total proceeds of $300.
18 Subsequent event
On July 2, 2021, 109,000 warrants were exercised at an exercise price of $0.99.
DATA COMMUNICATIONS MANAGEMENT CORP.
. . 49 . .