Jamieson Wellness Inc. Reports Fourth Quarter and Full Year 2024 Results

Date/time : 2025-02-27 03:05 PM
Symbol :

JWEL

Company : Jamieson Wellness Inc.
Price : 31.41
Market cap : 1,310,927,006
O/S : 41,735,976
Exchange :

TSX

Industry :

Canned, Frozen & Preserved Foods

Full story

Jamieson Wellness Inc. Reports Fourth Quarter and Full Year 2024 Results

Strong category momentum and consistent execution drove 14% annual branded revenue growth and market share gains in every key market

Jamieson Wellness Inc. (“Jamieson Wellness” or the “Company”) (TSX: JWEL) today reported financial results for its fourth quarter and full year for the period ended December 31, 2024. All amounts are expressed in Canadian dollars. Certain metrics, including those expressed on an adjusted basis, are non-IFRS and other financial measures. See “Non-IFRS and Other Financial Measures” below.

"2024 was a transformative year for Jamieson Wellness, marked by unprecedented global consumer demand and accelerating health and wellness trends," said Mike Pilato, President and CEO. "Our strategic execution and brand strength drove market share gains across all key markets, delivering 14% branded revenue growth. Importantly, this performance translated into substantial cash generation, with record cash flows and EBITDA margins exceeding our expectations.

“In China, our strategic investments in marketing delivered exceptional revenue growth of nearly 80% and broadened our connection with Chinese consumers, validating our commitment to this critical market and setting us up for long-term growth. In Canada, we further expanded our market leadership through targeted marketing programs that celebrated our heritage of Canadian manufacturing, quality and trust. In the U.S., we achieved significant channel growth, particularly through the expansion of our youtheory brand in e-commerce and brick and mortar retailers, and demonstrated our continued innovation focus with the launch of our GLP-1 support products in Q4. Throughout the year, we also strengthened our International presence, as consumers increased their engagement with our Jamieson brand, specifically in the Middle East and Europe.

"Looking ahead to 2025, we're executing from an even stronger foundation. Global category tailwinds remain robust and our strategic marketing investments are driving revenue growth, improved profitability, and sustained improvements in cash flow. We remain focused on extending our reach and enhancing our offerings to meet evolving consumer needs. I want to thank each of our team members for their dedication to our Purpose of Inspiring Better Lives Every Day. Your commitment has been instrumental in our success, and I am confident that together, we will achieve even greater results in the coming year."

Fiscal 2024 Performance Highlights

  • Revenue growth in Canada outpaced the market, driven by strong dollar and unit consumption as consumer demand for foundational health products and innovative natural solutions remained high
  • The Company’s youtheory expansion continued to gain traction, with international, new distribution, and e-commerce revenue increasing by 17%, driven by strong consumption of innovations featuring trending ingredients Ashwagandha and Shilajit
  • Successful implementation of the Company’s investment strategy in China delivered 77.9% revenue growth, through strategic execution of influencer and cross-border e-commerce marketing programs
  • Growth continued in International markets with notable gains in both the Middle East and Europe
  • Operating cash flows before working capital considerations grew 27.7%, driven by increased operating leverage and strategic pacing of SG&A investments
  • Published the Company’s first annual Sustainability Impact Report, detailing progress towards its previously established sustainability targets

Fourth Quarter Performance Highlights

  • Cold and flu programs drove strong POS in Canada as consumers focused on immune health
  • The Company’s youtheory brand grew international revenues by 20% and channel expansion revenues by 37%; gains offset by timing of promotional purchases within its traditional distribution base
  • Successful 11/11 promotional campaigns in China outpaced industry and channel growth among the Company’s peers, resulting in a 50.7% revenue increase over prior year’s successful campaigns
  • Sleep, Stress and Energy programs in International markets drove unit sell out of more than 15% for top distribution partners

Fourth Quarter Financial Performance Highlights

All comparisons are with the fourth quarter of 2023

  • Consolidated revenue increased by 11.1% to $244.8 million driven by 11.9% growth in Jamieson Brands and 7.1% growth in Strategic Partners
  • Gross profit increased by $21.2 million to $100.2 million; Normalized gross profit increased $18.9 million to $100.5 million driven by higher revenues and increased margins
  • Gross profit margin 3 increased by 500 bps to 40.9%; Normalized gross profit margin increased 400 basis points due to the amortization of fair value adjustment in the prior year
  • Adjusted EBITDA 1 increased by $8.8 million or 17.4% to $59.4 million, reflecting the impact of higher sales volumes and pricing, partially offset by investments in SG&A; EBITDA 1 increased $17.4 million or 37.4% to $63.9 million
  • Net earnings increased to $36.1 million; Adjusted net earnings 1 increased 21.1% to $34.6 million with higher net earnings from operations
  • Adjusted diluted earnings per share 2 was $0.80; Diluted earnings per share was $0.84
  • Cash from operating activities before working capital considerations of $41.3 million increased by $20.9 million compared to Q4 2023 mainly driven by higher net earnings
  • Cash invested in working capital of $3.5 million was $9.2 million higher than prior year, due to higher accounts receivable due to timing of customer collections
  • Net debt 1 at the end of the quarter was $263.5 million, or 8.6% lower than Q4 2023
  • As at December 31, 2024, the Company had approximately $236.5 million in cash and available borrowings

Fourth Quarter Segment Highlights

All comparisons are with the fourth quarter of 2023

Jamieson Brands

  • Revenue increased 11.9% or $21.6 million to $202.6 million
    • Jamieson Canada increased 11.4% to $105.0 million, driven by continued strong consumer consumption and in-market pricing
    • Youtheory was $56.3 million, with international, new distribution and e-commerce revenue increasing by over 25% in the quarter through innovation and expanded offerings as the Company integrated sales efforts and its new e-commerce business partnership. Total youtheory shipment growth of 2.3% (9% YTD) was impacted by the timing of promotional purchases within the Company’s traditional distribution base
    • Jamieson China was $29.3 million, increasing 38.9% on a constant currency basis, reflecting the Company’s investment strategy to drive brand awareness, market penetration and highly successful 11/11 e-commerce programs
    • Jamieson International was $12.0 million, increasing by 14.2% on a constant U.S. dollar basis, driven by innovation and growth in the Middle East and Europe
  • Gross profit increased $21.3 million to $94.4 million; normalized gross profit increased by $19.0 million
  • Gross profit margin 3 increased by 620 bps; normalized gross profit margin increased by 490 bps to 46.7% largely driven by volume growth and favourable channel mix in China
  • Adjusted EBITDA 1 increased $8.9 million to $54.3 million driven by higher gross profit and partially offset by investments in China and timing of variable compensation; Adjusted EBITDA margin 2 increased by 170 bps to 26.8% driven by higher gross profits

Strategic Partners

All comparisons are with the fourth quarter of 2023

  • Revenue grew 7.1% to $42.2 million, driven by customer ordering patterns and initial shipment of new business awarded
  • Gross profit was $5.8 million, a decrease of $0.1 million; gross profit margin 3 was 13.8%, a decrease of 130 bps, impacted by reduced manufacturing efficiencies, partially offset by customer mix
  • Adjusted EBITDA 1 was $5.1 million representing an Adjusted EBITDA margin 2 of 12.1%, lower by 120 bps

Fiscal 2024 Financial Performance Highlights

All comparisons are with FY2023

  • Consolidated revenue increased 8.5% to $733.8 million driven by 14.1% growth in Jamieson Brands, partially offset by an expected 16.0% decline in Strategic Partners as the Company completed the close out of a previously noted customer contract
  • Adjusted EBITDA 1 increased by $2.9 million or 2.1% to $141.0 million
  • Net earnings were $51.1 million; Adjusted net earnings increased 4.5% to $69.0 million
  • Adjusted diluted earnings per share 2 was $1.61; Diluted earnings per share was $1.19

1 This is a non-IFRS financial measure. See the “Non-IFRS and Other Financial Measures” section of this press release for more information on each non-IFRS financial measure.

2 This is a non-IFRS ratio. See the “Non-IFRS and Other Financial Measures” section of this press release for more information on each non-IFRS ratio.

3 This is a supplementary financial measure. See the “Non-IFRS and Other Financial Measures” section of this press release for more information on each supplementary financial measure.

Fiscal 2025 Outlook

All comparisons are with FY2024.

Following its 2024 investments in digital and traditional marketing, the company realized strong growth in China and within its youtheory brand. Both brands gained market share globally as consumption growth outpaced reported record shipment growth. In 2025, the Company remains focused on brand contribution while driving operating efficiency at the gross margin level and continuing to grow its investments in the Jamieson and youtheory brands across primary geographies, driving long-term brand equity, awareness, consumer consumption and ultimately share growth.

In fiscal 2025 the Company expects:

  • Consolidated revenue of between $800.0 million and $840.0 million, representing growth of 9.0% to 14.5%
  • Jamieson Brands revenue of $685.0 million to $720.0 million, or growth of between 9.0% and 14.5%
    • Canada: Growth of 5.0% to 8.0%, reflecting the impact of the Company’s new marketing campaigns driving consumption growth, the full year impact of in-market pricing and strong innovation focusing on stress, sleep, digestive health, essential minerals and gummies;
    • U.S. business (youtheory): Growth of between 5.0% and 15%, building on the momentum gained through innovation and expanded distribution with new FDM and club customers. Growth is expected to be propelled by the Company’s expanded digital marketing activities and product innovation. Changes to youtheory’s revenue reporting structure due to the Company’s new ecommerce partnership will impact reported revenue, with revenue reported net of certain marketing and distribution costs previously reported;
    • China: Growth of between 25.0% and 30.0%, building on the Company’s investment in fiscal 2024 which significantly scaled its Chinese revenue base. Growth is expected to be driven by market expansion, innovation, and by further extending the effectiveness and efficiency of digital programs driving trial and awareness;
    • International: Growth of between 20.0% and 30.0% driven by innovation and distribution gains strengthening the Company’s position in key markets, and the continued expansion of strategic global partnerships and digital commerce initiatives.
  • Strategic Partners revenue growth of 10.0% to 15.0%, driven by new programs and industry growth propelling higher volumes within the Company’s existing program portfolio
  • Adjusted EBITDA of between $157.0 and $163.0 million, or growth of 11.0% to 15.5%
  • Adjusted EBITDA margins to range from 19.0% to 19.5%
  • Adjusted diluted earnings per share of $1.82 to $1.93, or growth of 13.0% to 20.0%

The Company’s 2025 guidance does not consider any potential impact of tariffs imposed on trade between Canada and the United States. As such, actual results may differ from those expressed or implied in this guidance due to unforeseen changes in trade policies and economic conditions. For additional details on the Company’s fiscal 2025 outlook, including guidance for the first quarter of 2025, refer to the “Outlook” section in the management’s discussion and analysis of financial condition and results of operations (“MD&A”) for the three and twelve months ended December 31, 2024.

Fourth Quarter Dividend

On February 27, 2025, the Company announced that the board of directors declared a cash dividend for the fourth quarter of 2024:

  • $0.21 per common share or approximately $8.8 million in the aggregate
  • Paid on March 14, 2025 to all common shareholders of record at the close of business on March 7, 2025
  • The Company has designated this dividend as an “eligible dividend” for the purposes of the Income Tax Act (Canada)

Consolidated Financial Statements and Management’s Discussion and Analysis

The Company’s audited consolidated annual financial statements and accompanying notes as at and for the three and twelve months ended December 31, 2024 and related 2024 MD&A are available under the Company’s profile on SEDAR+ at www.sedarplus.ca and on the Investor Relations section of the Company’s website at https://investors.jamiesonwellness.com .

Conference Call

Management will host a conference call to discuss the Company’s fourth quarter and full year 2024 results at 5:00 p.m. ET today, February 27, 2025. To access:

About Jamieson Wellness

Jamieson Wellness is dedicated to Inspiring Better Lives Every Day with its portfolio of innovative natural health brands. Established in 1922, the Jamieson brand is Canada's #1 vitamins, minerals and supplements (“VMS”) brand. The Company’s youtheory brand, acquired in 2022, is an established and growing lifestyle brand in the U.S. Combined, these global brands are available in more than 50 countries worldwide. The Company also offers a variety of innovative VMS products as well as sports nutrition products to consumers in Canada with its Progressive, Smart Solutions, Iron Vegan and Precision brands. The Company is a participant of the United Nations Global Compact and adheres to its principles-based approach to responsible business. For more information please visit www.jamiesonwellness.com .

Jamieson Wellness’ head office is located at 1 Adelaide Street East Suite 2200, Toronto, Ontario, Canada.

Forward-Looking Information

This press release may contain forward-looking information within the meaning of applicable securities legislation. Such information includes, but is not limited to, statements related to the Company’s anticipated results and its outlook for its 2025 revenue, Adjusted EBITDA and Adjusted diluted earnings per share. Words such as “expect”, “anticipate”, “intend”, “may”, “will”, “estimate” and variations of such words and similar expressions are intended to identify such forward-looking information. This information reflects the Company’s current expectations regarding future events. Forward-looking information is based on a number of assumptions and is subject to a number of risks and uncertainties, many of which are beyond the Company’s control that could cause actual results and events to differ materially from those that are disclosed in or implied by such forward-looking information. Such risks and uncertainties include, but are not limited to, the factors discussed under “Risk Factors” in the Company’s Annual Information Form dated March 30, 2024 and under the “Risk Factors” section in the 2024 MD&A filed today, February 27, 2025. This information is based on the Company’s reasonable assumptions and beliefs in light of the information currently available to it and the statements are made as of the date of this press release. The Company does not undertake any obligation to update such forward-looking information, whether as a result of new information, future events or otherwise, except as expressly required by applicable law or regulatory authority.

The Company cautions that the list of risk factors and uncertainties is not exhaustive and other factors could also adversely affect the Company’s results. Readers are urged to consider the risks, uncertainties and assumptions associated with these statements carefully in evaluating the forward-looking information and are cautioned not to place undue reliance on such information. See “Forward-looking Information” and “Risk Factors” within the 2024 MD&A for a discussion of the uncertainties, risks and assumptions associated with these statements.

Jamieson Wellness Inc.

Selected Consolidated Financial Information

In thousands of Canadian dollars, except share and per share amounts

Three months ended Twelve months ended
December 31 December 31

2024

2023

2024

2023

Revenue

244,781

220,365

733,780

676,172

Cost of sales

144,555

141,338

458,170

442,613

Gross profit

100,226

79,027

275,610

233,559

Gross profit margin

40.9

%

35.9

%

37.6

%

34.5

%

Selling, general and administrative expenses

49,082

42,300

174,489

140,304

Acquisition related adjustments

(12,425

)

(7,863

)

(12,425

)

(7,863

)

Share-based compensation

1,987

1,534

7,268

5,868

Earnings from operations

61,582

43,056

106,278

95,250

Operating margin

25.2

%

19.5

%

14.5

%

14.1

%

Foreign exchange (gain)/ loss

1,852

1,676

1,479

1,962

Interest expense and other financing costs

5,684

4,885

20,272

22,784

Accretion on preferred shares

2,220

1,965

8,729

4,833

Earnings before income taxes

51,826

34,530

75,798

65,671

Provision for income taxes

15,705

10,530

24,665

19,631

Net earnings

36,121

24,000

51,133

46,040

Net earnings attributable to:
Shareholders

36,810

24,407

51,914

47,882

Non-controlling interests

(689

)

(407

)

(781

)

(1,842

)

36,121

24,000

51,133

46,040

Adjusted net earnings

34,641

28,615

69,044

66,084

EBITDA

63,890

46,516

123,331

113,611

Adjusted EBITDA

59,437

50,628

141,003

138,063

Adjusted EBITDA margin

24.3

%

23.0

%

19.2

%

20.4

%

Weighted average number of shares
Basic

41,818,220

42,062,117

41,580,983

41,960,516

Diluted

43,179,260

42,766,299

42,843,210

42,650,501

Earnings per share attributable to common shareholders:
Basic, earnings per share

0.86

0.57

1.23

1.10

Diluted, earnings per share

0.84

0.56

1.19

1.08

Adjusted diluted, earnings per share

0.80

0.67

1.61

1.55

Jamieson Wellness Inc.

Consolidated Statements of Financial Position

In thousands of Canadian dollars

December 31, 2024

December 31, 2023

Assets
Current assets
Cash

44,787

36,863

Accounts receivable

228,031

164,499

Inventories

154,658

182,456

Derivatives

2,661

3,707

Prepaid expenses and other current assets

6,803

5,335

436,940

392,860

Non-current assets
Property, plant and equipment

103,591

106,903

Goodwill

287,503

274,411

Intangible assets

377,214

366,521

Deferred income tax

3,545

2,879

Total assets

1,208,793

1,143,574

Liabilities
Current liabilities
Accounts payable and accrued liabilities

137,653

135,520

Income taxes payable

4,373

2,263

Derivatives

2,982

-

Current portion of other long-term liabilities

27,673

7,546

172,681

145,329

Long-term liabilities
Long-term debt

308,285

325,000

Post-retirement benefits

1,209

1,078

Deferred income tax

64,467

60,532

Redeemable preferred shares

98,138

89,409

Other long-term liabilities

15,633

41,031

Total liabilities

660,413

662,379

Equity
Share capital

326,219

312,593

Warrants

14,705

14,705

Contributed surplus

23,835

19,089

Retained earnings

99,109

80,654

Accumulated other comprehensive income

41,313

11,892

Total shareholders' equity

505,181

438,933

Non-controlling interests

43,199

42,262

Total equity

548,380

481,195

Total liabilities and equity

1,208,793

1,143,574

Non-IFRS and Other Financial Measures

This press release makes reference to certain financial measures, including non-IFRS financial measures that are historical, non-IFRS measures that are forward-looking, non-GAAP ratios and supplementary financial measures. Management uses these financial measures for purposes of comparison to prior periods and development of future projections and earnings growth prospects. This information is also used by management to measure the profitability of ongoing operations and in analyzing the Company’s business performance and trends. These measures are not recognized measures under IFRS, do not have a standardized meaning prescribed by IFRS and are therefore unlikely to be comparable to similar measures presented by other companies. Rather, these measures are provided as additional information to complement those IFRS measures by providing further understanding of the Company’s results of operations from management’s perspective. Accordingly, they should not be considered in isolation nor as a substitute for analysis of the Company’s financial information reported under IFRS. The Company uses the following non-IFRS financial measures: “EBITDA”, “Adjusted EBITDA” and “Adjusted net earnings”, the most directly comparable financial measure for each that is disclosed in its financial statements being net earnings, “normalized gross profit”, “normalized SG&A”, “normalized earnings from operations”, “cash from operating activities before working capital considerations” and “net debt”, the most directly comparable financial measures for each that is disclosed in its financial statements being gross profit, SG&A, earnings from operations, cash flows from operating activities, and long-term debt, respectively, the following non-IFRS ratios: “Adjusted EBITDA margin”, “Adjusted diluted earnings per share”, “normalized gross profit margin”, “normalized operating margin”, and the following supplementary financial measures: “gross profit margin” and “operating margin” to provide supplemental measures of the Company’s operating performance and thus highlight trends in the Company’s core business that may not otherwise be apparent when relying solely on IFRS financial measures. Management also uses non-IFRS and supplementary financial measures in order to prepare annual operating budgets and to determine components of management compensation. For an explanation of the composition of each such measure and the usefulness and additional uses of each by management, see the “How we Assess the Performance of our Business” section of the MD&A, which is incorporated by reference. See below for a quantitative reconciliation of each non-IFRS financial measure to its most directly comparable financial measure disclosed in the Company’s financial statements to which the measure relates.

The following tables provide a quantitative reconciliation of net earnings to EBITDA, Adjusted EBITDA, and Adjusted net earnings, as well as gross profit to normalized gross profit, SG&A to normalized SG&A, earnings from operations to normalized earnings from operations and net debt, each of which are non-IFRS financial measures (see the “Non-IFRS and Other Financial Measures” of this press release for further information on each non-IFRS financial measure) for the three and twelve months ended December 31, 2024, and December 31, 2023.

Jamieson Wellness Inc.
Segment Information
In thousands of Canadian dollars, except as otherwise noted

Jamieson Brands
Three months ended
December 31

2024

2023

$ Change % Change
Revenue

202,621

181,007

21,614

11.9

%

Gross profit

94,395

73,082

21,313

29.2

%

Labour relations costs (1)

315

-

315

100.0

%

Amortization of fair value adjustments (2)

-

2,621

(2,621

)

(100.0

%)

Normalized gross profit

94,710

75,703

19,007

25.1

%

Gross profit margin

46.6

%

40.4

%

-

6.2

%

Normalized gross profit margin

46.7

%

41.8

%

-

4.9

%

Share-based compensation (3)

1,987

1,534

453

29.5

%

Selling, general and administrative expenses

47,621

40,751

6,870

16.9

%

Acquisition and divestiture related costs (4)

(168

)

(2,846

)

2,678

94.1

%

IT system implementation (5)

(2,141

)

(3,274

)

1,133

34.6

%

Legal and other (7)

(1,047

)

-

(1,047

)

(100.0

%)

Labour relations costs (1)

(462

)

-

(462

)

(100.0

%)

Normalized selling, general and administrative expenses

43,803

34,631

9,172

26.5

%

Earnings from operations

57,212

38,660

18,552

48.0

%

Acquisition and divestiture related costs (4)

168

2,846

(2,678

)

(94.1

%)

IT system implementation (5)

2,141

3,274

(1,133

)

(34.6

%)

Labour relations costs (1)

777

-

777

100.0

%

Amortization of fair value adjustments (2)

-

2,621

(2,621

)

(100.0

%)

Acquisition related purchase consideration and post-closing adjustments (6)

(12,425

)

(7,863

)

(4,562

)

(58.0

%)

Legal and other (7)

1,047

-

1,047

100.0

%

Normalized earnings from operations

48,920

39,538

9,382

23.7

%

Operating margin

28.2

%

21.4

%

-

6.8

%

Normalized operating margin

24.1

%

21.8

%

-

2.3

%

Adjusted EBITDA

54,341

45,404

8,937

19.7

%

Adjusted EBITDA margin

26.8

%

25.1

%

-

1.7

%

Strategic Partners
Three months ended
December 31

2024

2023

$ Change % Change
Revenue

42,160

39,358

2,802

7.1

%

Gross profit

5,831

5,945

(114

)

(1.9

%)

Gross profit margin

13.8

%

15.1

%

-

(1.3

%)

Selling, general and administrative expenses

1,461

1,549

(88

)

(5.7

%)

Legal and other (7)

-

(24

)

24

100.0

%

Normalized selling, general and administrative expenses

1,461

1,525

(64

)

(4.2

%)

Earnings from operations

4,370

4,396

(26

)

(0.6

%)

Legal and other (7)

-

24

(24

)

(100.0

%)

Normalized earnings from operations

4,370

4,420

(50

)

(1.1

%)

Operating margin

10.4

%

11.2

%

-

(0.8

%)

Normalized operating margin

10.4

%

11.2

%

-

(0.8

%)

Adjusted EBITDA

5,096

5,224

(128

)

(2.5

%)

Adjusted EBITDA margin

12.1

%

13.3

%

-

(1.2

%)

Jamieson Wellness Inc.
Segment Information (continued)
In thousands of Canadian dollars, except as otherwise noted

Jamieson Brands
Twelve months ended
December 31

2024

2023

$ Change % Change
Revenue

628,744

551,171

77,573

14.1

%

Gross profit

262,066

214,293

47,773

22.3

%

Labour relations costs (1)

5,028

-

5,028

100.0

%

Amortization of fair value adjustments (2)

-

8,440

(8,440

)

(100.0

%)

Acquisition and divestiture related costs (4)

165

-

165

100.0

%

Normalized gross profit

267,259

222,733

44,526

20.0

%

Gross profit margin

41.7

%

38.9

%

-

2.8

%

Normalized gross profit margin

42.5

%

40.4

%

-

2.1

%

Share-based compensation (3)

7,268

5,868

1,400

23.9

%

Selling, general and administrative expenses

168,460

133,951

34,509

25.8

%

Acquisition and divestiture related costs (4)

(1,033

)

(8,385

)

7,352

87.7

%

IT system implementation (5)

(11,562

)

(7,743

)

(3,819

)

(49.3

%)

Labour relations costs (1)

(2,137

)

-

(2,137

)

(100.0

%)

Legal and other (7)

(1,425

)

179

(1,604

)

(896.1

%)

Normalized selling, general and administrative expenses

152,303

118,002

34,301

29.1

%

Earnings from operations

98,763

82,337

16,426

19.9

%

Acquisition and divestiture related costs (4)

1,198

8,385

(7,187

)

(85.7

%)

IT system implementation (5)

11,562

7,743

3,819

49.3

%

Labour relations costs (1)

7,165

-

7,165

100.0

%

Amortization of fair value adjustments (2)

-

8,440

(8,440

)

(100.0

%)

Acquisition related purchase consideration and post-closing adjustments (6)

(12,425

)

(7,863

)

(4,562

)

(58.0

%)

Legal and other (7)

1,425

(179

)

1,604

896.1

%

Normalized earnings from operations

107,688

98,863

8,825

8.9

%

Operating margin

15.7

%

14.9

%

-

0.8

%

Normalized operating margin

17.1

%

17.9

%

-

(0.8

%)

Adjusted EBITDA

130,496

121,836

8,660

7.1

%

Adjusted EBITDA margin

20.8

%

22.1

%

-

(1.3

%)

Strategic Partners
Twelve months ended
December 31

2024

2023

$ Change % Change
Revenue

105,036

125,001

(19,965

)

(16.0

%)

Gross profit

13,544

19,266

(5,722

)

(29.7

%)

Gross profit margin

12.9

%

15.4

%

-

(2.5

%)

Selling, general and administrative expenses

6,029

6,353

(324

)

(5.1

%)

Other

-

(96

)

96

100.0

%

Normalized selling, general and administrative expenses

6,029

6,257

(228

)

(3.6

%)

Earnings from operations

7,515

12,913

(5,398

)

(41.8

%)

Legal and other (7)

-

96

(96

)

(100.0

%)

Normalized earnings from operations

7,515

13,009

(5,494

)

(42.2

%)

Operating margin

7.2

%

10.3

%

-

(3.1

%)

Normalized operating margin

7.2

%

10.4

%

-

(3.2

%)

Adjusted EBITDA

10,507

16,227

(5,720

)

(35.2

%)

Adjusted EBITDA margin

10.0

%

13.0

%

-

(3.0

%)

Three months ended

Twelve months ended

December 31

December 31

2024

2023

2024

2023

Net earnings:

36,121

24,000

51,133

46,040

Add:
Provision for income taxes

15,705

10,530

24,665

19,631

Interest expense and other financing costs

5,684

4,885

20,272

22,784

Accretion on preferred shares

2,220

1,965

8,729

4,833

Depreciation of property, plant, and equipment

2,635

3,589

12,588

14,410

Amortization of intangible assets

1,525

1,547

5,944

5,913

Earnings before interest, taxes, depreciation, and amortization (EBITDA)

63,890

46,516

123,331

113,611

Share-based compensation (3)

1,987

1,534

7,268

5,868

Foreign exchange loss

1,852

1,676

1,479

1,962

Acquisition and divestiture related costs (4)

168

2,846

1,198

8,385

Labour relations costs (1)

777

-

7,165

-

IT system implementation (5)

2,141

3,274

11,562

7,743

Amortization of fair value adjustments (2)

-

2,621

-

8,440

Acquisition related purchase consideration and post-closing adjustments (6)

(12,425

)

(7,863

)

(12,425

)

(7,863

)

Legal and other (7)

1,047

24

1,425

(83

)

Adjusted EBITDA

59,437

50,628

141,003

138,063

Provision for income taxes

(15,705

)

(10,530

)

(24,665

)

(19,631

)

Interest expense and other financing costs

(5,684

)

(4,885

)

(20,272

)

(22,784

)

Depreciation of property, plant, and equipment

(2,635

)

(3,589

)

(12,588

)

(14,410

)

Amortization of intangible assets

(1,525

)

(1,547

)

(5,944

)

(5,913

)

Share-based compensation (3)

(1,865

)

(1,411

)

(6,780

)

(5,458

)

Tax deduction from vesting of certain share-based awards

-

-

-

(1,022

)

Tax effect of normalization adjustments

2,618

(51

)

(1,710

)

(2,761

)

Adjusted net earnings

34,641

28,615

69,044

66,084

Three months ended Twelve months ended
December 31 December 31

2024

2023

2024

2023

Gross profit

100,226

79,027

275,610

233,559

Labour relations costs (1)

315

-

5,028

-

Amortization of fair value adjustments (2)

-

2,621

-

8,440

Acquisition and divestiture related costs (4)

-

-

165

-

Normalized gross profit

100,541

81,648

280,803

241,999

Normalized gross profit margin

41.1

%

37.1

%

38.3

%

35.8

%

Selling, general and administrative expenses

49,082

42,300

174,489

140,304

Acquisition and divestiture related costs (4)

(168

)

(2,846

)

(1,033

)

(8,385

)

IT system implementation (5)

(2,141

)

(3,274

)

(11,562

)

(7,743

)

Labour relations costs (1)

(462

)

-

(2,137

)

-

Legal and other (7)

(1,047

)

(24

)

(1,425

)

83

Normalized selling, general and administrative expenses

45,264

36,156

158,332

124,259

Earnings from operations

61,582

43,056

106,278

95,250

Acquisition and divestiture related costs (4)

168

2,846

1,198

8,385

IT system implementation (5)

2,141

3,274

11,562

7,743

Labour relations costs (1)

777

-

7,165

-

Amortization of fair value adjustments (2)

-

2,621

-

8,440

Acquisition related purchase consideration and post-closing adjustments (6)

(12,425

)

(7,863

)

(12,425

)

(7,863

)

Legal and other (7)

1,047

24

1,425

(83

)

Normalized earnings from operations

53,290

43,958

115,203

111,872

Normalized operating margin

21.8

%

19.9

%

15.7

%

16.5

%

(1)

These expenses are mainly comprised of third-party legal, security fees, unavoidable facility expenditures, customer fines and penalties, salary of fulltime staff spent on CBA negotiations, along with freight charges to expedite shipments to customers as it relates to a labour disruption in Q1 2024.

(2)

Post-closing amortization of the fair value increase of acquired inventories related to the April 28, 2023 transaction with our former distribution partner in China.

(3)

The Company’s share-based compensation expense pertains to our LTIP, with stock options, PSUs, RSUs, and DSUs expenses, along with associated payroll taxes.

(4)

Mainly pertains to legal, tax, consulting and, LTIP set-up costs associated with the integration of our former distributor partner in China, while prior year was mainly comprised of acquisition costs relating to the acquisition of our former distributor partner in China which closed on April 28, 2023 and integration costs relating to our acquisition of youtheory in the U.S. which closed on July 19, 2022.

(5)

Mainly pertains to development costs associated with our IT system implementation to augment our system infrastructure. Unlike other system improvement projects with costs capitalized, due to its cloud-based nature, these system implementation costs are expensed accordingly.

(6)

To adjust for the fair value of purchase consideration accounted for as compensation in the 2022 youtheory acquisition, net of post-acquisition working capital adjustments to reflect acquired liabilities.

(7)

Other costs comprise primarily of a reserve for an indirect tax credit relating to historical years.

Reconciliation of Net Debt

In thousands of Canadian dollars

($ in 000's)

As at December 31,

As at December 31,

2024

2023

Long-term debt

308,285

325,000

Cash

(44,787

)

(36,863

)

Net debt

263,498

288,137

Investor Relations and Media Contact Information:
Jamieson Wellness
Ruth Winker
416-960-0052
rwinker@jamiesonlabs.com