TORONTO, Nov. 15,
2024 /CNW/ - Bridgemarq Real Estate Services
Inc. ("Bridgemarq" or the "Company") (TSX: BRE) today released its
third quarter consolidated financial results and announced a
monthly dividend to holders of the Company's restricted voting
shares.
HIGHLIGHTS
- On March 31, 2024, the Company
significantly grew its asset base through the acquisition of
certain real estate brokerages from Brookfield Business Partners
("Brookfield") and internalization of its management team, and
settled deferred distributions owing to Brookfield for total proceeds of approximately
$40.9 million.
- Revenue in the third quarter amounted to $126.8 million, compared to the $12.8 million generated in the third quarter of
2023, reflecting the acquisition completed on March 31, 2024.
- The Company generated a net loss of $10.8 million or $1.14 per fully diluted share, compared to net
earnings of $8.6 million or
$0.26 per diluted share in 2023,
primarily driven by a loss of $10.8
million on the fair valuation of the Exchangeable
Units.
- Cash provided by operating activities amounted to $2.7 million in the third quarter of 2024,
compared to $4.5 million in 2023. The
decrease of $1.8 million is driven
primarily by increased distributions to holders of Exchangeable
Units which were issued to complete the acquisition earlier in the
year and increased working capital investment.
- Adjusted Net Earnings amounted to $2.7
million in the third quarter compared to $3.7 million in 2023, primarily due to higher
interest expenses and increased amortization of intangible assets
acquired as part of the transaction, partly offset by the operating
results of the acquired businesses.
- The Company generated improved free cash flow of $5.3 million in the third quarter, compared to
$5.1 million in 2023.
- The Board of Directors approved a dividend to shareholders of
$0.1125 per Restricted Voting Share,
payable on December 31, 2024, to
shareholders of record on November 29,
2024.
THIRD QUARTER OPERATING RESULTS
Revenues during the third quarter were $126.8 million, compared to the $12.8 million generated in Q3 of 2023. The
increase in revenues is substantially due to the inclusion of gross
commission income and other revenues of the acquired businesses.
Franchise fees reflect the impact of a January 1 fee increase for REALTORS®
operating under the Royal LePage® brand, but are lower
than the prior year as they exclude franchise fees received from
the acquired businesses. The franchise fees received from the
acquired businesses were treated as third party revenue prior to
March 31, 2024.
During the quarter, the Company generated a net loss of
$10.8 million or $1.14 per fully diluted restricted voting share
("Share"), compared to net earnings of $8.6
million or $0.26 per Share in
the same quarter in 2023. The lower earnings are largely driven by
a loss of $10.8 million on the fair
valuation of the Exchangeable Units in the third quarter of 2024,
compared to a gain of $6.8 million in
the same quarter in 2023.
Cash provided by operating activities amounted to $2.7 million in the third quarter of 2024,
compared to $4.5 million in the same
quarter last year. The decrease of $1.8
million is driven primarily by higher interest payments.
Adjusted Net Earnings, which measures earnings of the business
before certain non-cash gains and losses on a fully diluted basis,
amounted to $2.7 million in the third
quarter compared to $3.7 million in
2023. The reduction in Adjusted Net Earnings is primarily due to
higher interest rates, increased non-cash amortization of
intangible assets acquired as part of the transaction and non-cash
impairment charges in the first quarter, partly offset by the
positive operating results of the acquired businesses.
The Company generated $5.3 million
in free cash flow during the third quarter of 2024, an improvement
from the $5.1 million generated in
the same quarter last year.
"We are focused on integrating our newly acquired brokerage
operations into Bridgemarq, and are well positioned to grow and see
improved profitability from this operating segment," said
Spencer Enright, Chief Executive
Officer, Bridgemarq Real Estate Services Inc. "We are pleased with
our ability to retain 99.5% of our REALTOR® count year
to date, despite a challenging period in the market. This is due in
large part to our ongoing commitment to providing the real estate
professionals in our network with access to unmatched technology
platforms and best-in-class training and coaching programs, to
ensure the highest level of service excellence. Our brands'
capacity to attract and retain top-performing agents allows us to
deliver consistent results for our shareholders.
"In the months ahead, conditions in the Canadian real estate
market are forecast to improve, as confidence in the economy rises
and consumers benefit from materially lower borrowing costs.
Further anticipated rate cuts by the Bank of Canada could boost housing market activity as
buyer hopefuls, who had been previously sidelined by elevated
lending rates, reenter the market," noted Mr. Enright.
MARKET UPDATE
The Canadian market posted a national increase in transactional
dollar volume of 5% in the third quarter of 2024, compared to the
same period last year.1 According to the
Canadian Real Estate Association, the national average selling
price remained essentially flat, increasing by less than 1% in the
third quarter compared to the same period last year. On a
quarter-over-quarter basis, transaction volume and average selling
price posted declines of 17% and 5%, respectively.
Buyer demand remained somewhat sluggish through the summer
months in Canada's largest and
most expensive real estate markets. However, early indicators in
the fourth quarter point to increased activity which may be as a
result of some sidelined buyers entering the market after a
50-basis point rate reduction by the Bank of Canada in October.
For the fourth consecutive announcement this year, the Bank of
Canada reduced interest rates in
October – this time by 50 basis points – to reach
3.75%.2 This is the first time in two years the
overnight lending rate has been below 4%. Governor Tiff Macklem
cited falling inflation as one of the key factors in the central
bank's decision to make a larger cut. In September, Canada's Consumer Price Index recorded the
lowest yearly increase since February
2021, rising 1.6% year over year and landing below the
Bank's 2% target rate for the second consecutive
month.3
The market is widely expecting that the Bank of Canada will cut rates further in December, its
last announcement of 2024. As borrowing costs become more
favourable for consumers, more homebuyer hopefuls are expected to
reenter the market.
_____________________________
|
1 CREA Canadian Housing
Market Statistics
|
2 Bank of
Canada reduces policy rate by 50 basis points to 3¾%,
October 23, 2024
|
3
Consumer Price Index, September 2024, October 15,
2024
|
CASH DIVIDEND
The Company declared a cash dividend of $0.1125 per Restricted Voting Share payable on
December 31, 2024, to shareholders of
record on November 29, 2024. The
dividend distribution represents a target annual dividend of
$1.35 per Restricted Voting Share,
which is consistent with 2023.
THE COMPANY NETWORK
As at September 30, 2024, the
Franchise Network was comprised of 20,430 REALTORS®
operating under 279 franchise agreements from 679 locations. The
Company's corporately owned real estate brokerages operate 37 real
estate locations in the Greater Toronto
Area, Greater Vancouver and
within the province of Quebec,
with 2,724 sales representatives.
CONFERENCE CALL
Bridgemarq Real Estate Services Inc. will host a conference
call on Friday, November 15, 2024, at
10 a.m. Eastern Standard Time to
discuss its third quarter financial results.
To access the call by telephone, please dial 1-888-510-2154 or
437-900-0527.
To access the call online, please visit
https://app.webinar.net/78eGN8K1WrJ.
Please connect approximately ten minutes prior to the beginning
of the call to ensure participation.
A recording of the conference call will be available in the
Investor Centre section of the Company's website by Wednesday, November 20, 2024.
NON-GAAP FINANCIAL MEASURES
This news release makes reference to Free Cash Flow and Free
Cash Flow per Share as well as Adjusted Net Earnings and Adjusted
Net Earnings per Share, which are non-GAAP financial measures.
These financial measures do not have any standardized meaning under
International Financial Reporting Standards and, accordingly, may
not be comparable to similar measures used by other companies.
Free Cash Flow represents operating income before deducting
interest on leases, depreciation and amortization and net
impairment and write-off of intangible assets, minus current income
tax expense, minus additions to property and equipment and
intangible assets, minus repayment of contract transfer
obligations, minus lease payments. Free Cash Flow per Share is
calculated by dividing Free Cash Flow by the total number of
Restricted Voting Shares outstanding, on a diluted basis. The
Company believes that Free Cash Flow and Free Cash Flow per Share
are useful supplemental measures of performance as they provide
investors with an indication of the amount of cash flow generated
by the Company which is available to holders of Restricted Voting
Shares and Exchangeable Unitholders, subject to working capital and
other investment requirements and principal debt repayments, if
any. Please see Free Cash Flow reconciled to Cash Flow from
Operating Activities for a reconciliation of Free Cash Flow to
cash flow from operating activities in the consolidated statements
of cash flows and Free Cash Flow for further information
about Free Cash Flow and Free Cash Flow per Share.
Adjusted Net Earnings represents operating income minus income
tax expense. Adjusted Net Earnings per Share is calculated by
dividing Adjusted Net Earnings by the total number of Restricted
Voting Shares outstanding, on a diluted basis. Management believes
that Adjusted Net Earnings and Adjusted Net Earnings per Share are
useful supplemental measures as they provide investors with an
indication of the operating results of the Company on a
fully-diluted basis (excluding certain non-cash or non-recurring
items that do not directly impact the ongoing operations of the
Company) as if all Exchangeable Units had been converted into
Restricted Voting Shares at the beginning of the period presented.
Non-cash and non-recurring items excluded from the calculation of
Adjusted Net Earnings are comprised of gains or losses on interest
rate swaps, gains on settlement of liabilities and losses on
amendment of the Company's debt facilities.
FORWARD-LOOKING STATEMENTS
This news release contains forward-looking information and other
"forward-looking statements". Words such as "ahead", "anticipated",
"benefit", "believes", "could", "expectations", "expected",
"expecting", "forecast", "further", "grow", "improve", "improved",
"may", "ongoing", "point to", "reenter", "rises", "will", and other
expressions that are predictions of or could indicate future events
and trends and that do not relate to historical matters identify
forward-looking statements. Reliance should not be placed on
forward-looking statements because they involve known and unknown
risks, uncertainties and other factors that may cause the actual
results, performance or achievements of the Company to differ
materially from anticipated future results, performance or
achievement expressed or implied by such forward-looking
statements. Factors that could cause actual results to differ
materially from those indicated in the forward-looking statements
include, but are not limited to: any resurgence of COVID-19
(including any impact of COVID-19 on the economy and the Company's
business), changes in the supply or demand of houses for sale in
Canada or in any particular region
within Canada, changes in the
selling price for houses in Canada
or any particular region within Canada, changes in the Company's cash flow,
changes in the Company's strategy with respect to and/or ability to
pay dividends, changes in the productivity of the Company's
REALTORS® or the commissions they charge their customers, changes
in government policy, laws or regulations which could reasonably
affect the housing markets in Canada or the economy in general, changes to
any products or services developed or offered by the Company,
consumer response to any changes in the housing markets in
Canada or any changes in
government policy, laws or regulations, changes in general economic
conditions (including interest rates, consumer confidence and other
general economic factors or indicators), changes in global and
regional economic growth, changes in the demand for and prices of
natural resources on local and international markets, the level of
residential real estate transactions, competition from other real
estate brokers or from discount and/or Internet-based real estate
alternatives, the closing of existing real estate brokerage
offices, other developments in the residential real estate
brokerage industry or the Company that reduce the number of
REALTORS® in the Company's network or revenue from the Company's
network of REALTORS®, our ability to maintain brand equity through
the use of trademarks, the methods used by shareholders or analysts
to evaluate the value of the Company and its publicly-traded
securities, changes in tax laws or regulations, and other risks
detailed in the Company's annual information form, which is filed
with securities commissions and posted on SEDAR+
at www.sedarplus.ca. Forward-looking information is based on
various material factors or assumptions, which are based on
information currently available to management. Material factors or
assumptions that were applied in drawing conclusions or making
estimates set out in the forward-looking statements include, but
are not limited to: anticipated economic conditions, anticipated
impact of government policies, anticipated financial performance,
anticipated market conditions, business prospects, the successful
execution of the Company's business strategies and recent
regulatory developments, including as the foregoing relate to
COVID-19. The factors underlying current expectations are dynamic
and subject to change. Although the forward-looking statements
contained in this release are based upon what management believes
are reasonable assumptions, the Company cannot assure readers that
actual results will be consistent with these forward-looking
statements. The Company undertakes no obligation to publicly update
or revise any forward-looking statements, whether as a result of
new information, future events or otherwise, except as required by
law.
About Bridgemarq Real Estate Services
Bridgemarq is a leading provider of services to residential real
estate brokers and a network of more than 21,000
REALTORS® through its franchise network and corporately
owned brokerages. We operate in Canada under the Royal LePage®,
Proprio Direct®, Via Capitale®, Johnston
& Daniel® and Les Immeubles Mont-Tremblant brands.
For more information, go to www.bridgemarq.com.
BRIDGEMARQ® &
DESIGN / BRIDGEMARQ REAL ESTATE SERVICES®, VIA CAPITALE®, JOHNSTON
& DANIEL® and PROPRIO DIRECT® are registered trademarks of
Residential Income Fund L.P. and are used under licence. ROYAL
LEPAGE® is a registered trademark of Royal Bank of Canada and is
used under licence.
|
|
The trademarks
REALTOR®, REALTORS® and the REALTOR® logo are controlled by The
Canadian Real Estate Association (CREA) and identify real estate
professionals who are members of CREA.
|
Bridgemarq Real Estate Services
Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
Balance Sheet
Highlights
|
|
|
2024
|
|
2023
|
Cash
|
|
$
|
12,135
|
$
|
5,743
|
Cash held in
trust
|
|
|
37,785
|
|
-
|
Other current
assets
|
|
|
8,301
|
|
4,671
|
Total current
assets
|
|
|
58,221
|
|
10,414
|
Non-current
assets
|
|
|
105,159
|
|
54,478
|
Total assets
|
|
$
|
163,380
|
$
|
64,892
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and
accrued liabilities
|
|
$
|
14,752
|
$
|
1,407
|
Customer
deposits
|
|
|
37,785
|
|
-
|
Interest payable on
Exchangeable Units
|
|
|
909
|
|
484
|
Dividends payable to
shareholders
|
|
|
1,067
|
|
1,067
|
Contract transfer
obligation
|
|
|
-
|
|
356
|
Lease
liabilities
|
|
|
2,944
|
|
-
|
Exchangeable
Units
|
|
|
87,480
|
|
-
|
Total current
liabilities
|
|
|
144,937
|
|
3,314
|
Debt
facilities
|
|
|
66,956
|
|
67,022
|
Other non-current
liabilities
|
|
|
20,388
|
|
7,851
|
Exchangeable
Units
|
|
|
-
|
|
43,825
|
Total
Liabilities
|
|
|
232,281
|
|
122,012
|
Shareholders'
deficit
|
|
|
(68,901)
|
|
(57,120)
|
Total Liabilities and
Shareholders' deficit
|
|
|
$163,380
|
|
$64,892
|
|
|
Three months
|
|
Three months
|
|
Nine months
|
|
Nine months
|
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
|
|
September 30,
|
|
September
30,
|
|
September 30,
|
|
September
30,
|
Interim Earnings
Highlights
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Gross Commission
Income
|
$
|
109,624
|
$
|
-
|
$
|
201,661
|
$
|
-
|
Franchise
fees
|
|
11,522
|
|
11,852
|
|
34,528
|
|
34,786
|
Other
revenue
|
|
5,665
|
|
945
|
|
12,983
|
|
2,843
|
Revenues
|
|
126,811
|
|
12,797
|
|
249,172
|
|
37,629
|
|
|
|
|
|
|
|
|
|
Commissions
|
|
(104,444)
|
|
-
|
|
(191,496)
|
|
-
|
Cost of other
revenue
|
|
(1,973)
|
|
(266)
|
|
(4,436)
|
|
(837)
|
Operating
Expenses
|
|
(11,563)
|
|
(5,507)
|
|
(29,730)
|
|
(16,562)
|
Interest on
debt
|
|
(1,102)
|
|
(746)
|
|
(3,590)
|
|
(2,229)
|
Interest on lease
obligation
|
|
(314)
|
|
-
|
|
(634)
|
|
-
|
|
|
7,415
|
|
6,278
|
|
19,286
|
|
18,001
|
|
|
|
|
|
|
|
|
|
Impairment and
write-off of intangible assets
|
|
(53)
|
|
(8)
|
|
(1,775)
|
|
(201)
|
Amortization of
intangible assets
|
|
(3,298)
|
|
(1,711)
|
|
(8,345)
|
|
(5,186)
|
Interest on
Exchangeable Units
|
|
(2,726)
|
|
(1,452)
|
|
(6,903)
|
|
(4,355)
|
Gain (loss) on fair
value of Exchangeable Units
|
|
(10,810)
|
|
6,755
|
|
(2,850)
|
|
266
|
Gain on settlement of
deferred payments
|
|
-
|
|
-
|
|
1,224
|
|
-
|
Gain on settlement of
contract transfer obligation
|
|
-
|
|
-
|
|
99
|
|
-
|
Loss on interest rate
swap
|
|
-
|
|
(420)
|
|
-
|
|
(950)
|
Loss on debt facility
amendment
|
|
-
|
|
-
|
|
-
|
|
(122)
|
Current income tax
expense
|
|
(1,246)
|
|
(990)
|
|
(2,315)
|
|
(2,754)
|
Deferred income tax
expense (recovery)
|
|
(70)
|
|
149
|
|
(600)
|
|
337
|
Net and comprehensive earnings
(loss)
|
$
|
(10,788)
|
$
|
8,601
|
$
|
(2,179)
|
$
|
5,036
|
Basic earnings (loss) per share
|
$
|
(1.14)
|
$
|
$0.91
|
$
|
(0.23)
|
$
|
0.53
|
Diluted earnings (loss) per
share
|
$
|
(1.14)
|
$
|
0.26
|
$
|
(0.23)
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow
Highlights
|
|
|
|
|
|
|
|
|
Cash provided by
operating activities:
|
$
|
2,673
|
$
|
4,503
|
$
|
15,296
|
|
11,396
|
Cash provided by (used
for) investing activities:
|
|
(319)
|
|
(274)
|
|
2,946
|
|
(1,206)
|
Cash used for financing
activities:
|
|
(4,299)
|
|
(3,201)
|
|
(11,850)
|
|
(9,665)
|
Change in cash for the period
|
|
(1,945)
|
|
1,028
|
|
6,392
|
|
524
|
Cash, beginning of the period
|
|
14,080
|
|
5,915
|
|
5,743
|
|
6,419
|
Cash, end of the period
|
$
|
12,135
|
$
|
6,943
|
$
|
12,135
|
$
|
6,943
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow
Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash
Flow
|
$
|
5,307
|
$
|
5,138
|
$
|
14,984
|
$
|
14,457
|
Free Cash Flow per
Share
|
$
|
0.34
|
$
|
0.40
|
$
|
1.01
|
$
|
1.52
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months
|
|
Twelve
months
|
|
|
|
|
|
|
ended
|
|
ended
|
|
|
|
|
|
|
September 30,
|
|
September
30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash
Flow
|
|
$18,604
|
|
$18,238
|
|
|
|
|
Free Cash Flow per
Share
|
|
$1.30
|
|
$1.42
|
|
|
|
|
Free Cash Flow
Reconciled to Cash Flow from Operating
Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
|
|
Three months
|
|
Nine months
|
|
Nine months
|
(Unaudited)
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
($ 000's)
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
Cash flow from
operating activities
|
$
|
2,673
|
$
|
4,503
|
$
|
15,296
|
$
|
11,396
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
Interest on Exchangeable
Units
|
|
2,726
|
|
1,452
|
|
6,903
|
|
4,355
|
Interest on Lease
Obligation
|
|
314
|
|
|
|
634
|
|
|
Current Income tax
expense
|
|
(1,246)
|
|
(990)
|
|
(2,315)
|
|
(2,754)
|
Income taxes paid
|
|
831
|
|
900
|
|
2,402
|
|
2,700
|
Changes in non-cash working
capital
|
|
1,697
|
|
(433)
|
|
(3,258)
|
|
40
|
Interest expense
|
|
(4,142)
|
|
(2,294)
|
|
(11,127)
|
|
(6,845)
|
Interest paid
|
|
3,871
|
|
2,273
|
|
9,689
|
|
6,772
|
Interest income
|
|
521
|
|
111
|
|
1,148
|
|
290
|
Interest received
|
|
(521)
|
|
(111)
|
|
(1,148)
|
|
(290)
|
Lease payments
|
|
(1,098)
|
|
-
|
|
(2,171)
|
|
-
|
Additions to property and
equipment and intangible assets
|
|
(319)
|
|
(122)
|
|
(1,065)
|
|
(757)
|
Repayment of contract
transfer obligation
|
|
-
|
|
(152)
|
|
(4)
|
|
(449)
|
Free Cash
Flow
|
$
|
5,307
|
$
|
5,138
|
$
|
14,984
|
$
|
14,457
|
(Unaudited)
|
|
|
|
|
For twelve months
ended,
|
|
September 30,
|
|
September
30,
|
($ 000's)
|
|
2024
|
|
2023
|
|
|
|
|
|
Cash flow from
operating activities
|
|
17,985
|
|
14,066
|
Add
(deduct):
|
|
|
|
|
Interest on Exchangeable
Units
|
|
8,355
|
|
5,808
|
Interest on lease
obligation
|
|
634
|
|
-
|
Current Income tax
expense
|
|
(2,957)
|
|
(3,422)
|
Income taxes paid
|
|
3,202
|
|
3,525
|
Net changes in non-cash
working capital
|
|
(3,594)
|
|
196
|
Interest expense
|
|
(13,595)
|
|
(9,238)
|
Interest paid
|
|
12,501
|
|
9,161
|
Interest income
|
|
1,261
|
|
362
|
Interest received
|
|
(1,261)
|
|
(362)
|
Lease payments
|
|
(2,171)
|
|
-
|
Additions to property and
equipment and intangible assets
|
|
(1,597)
|
|
(1,263)
|
Repayment of contract
transfer obligation
|
|
(159)
|
|
(595)
|
Free Cash
Flow
|
$
|
18,604
|
$
|
18,238
|
Adjusted Net Earnings
Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net
Earnings
|
$
|
2,748
|
$
|
3,718
|
$
|
6,251
|
$
|
10,197
|
Adjusted Net Earnings
Per Share
|
$
|
0.17
|
$
|
0.29
|
$
|
0.42
|
$
|
0.80
|
|
|
Three months
|
|
Three months
|
|
Nine months
|
|
Nine months
|
(Unaudited)
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
($ 000's)
|
|
September 30,
|
|
September
30,
|
|
September 30,
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Gross Commission
Income
|
$
|
109,624
|
$
|
-
|
$
|
201,661
|
$
|
-
|
Franchise
fees
|
|
11,522
|
|
11,852
|
|
34,528
|
|
34,786
|
Other
revenue
|
|
5,665
|
|
945
|
|
12,983
|
|
2,843
|
Revenues
|
|
126,811
|
|
12,797
|
|
249,172
|
|
37,629
|
|
|
|
|
|
|
|
|
|
Commissions
|
|
(104,444)
|
|
-
|
|
(191,496)
|
|
-
|
Cost of other
revenue
|
|
(1,973)
|
|
(266)
|
|
(4,436)
|
|
(837)
|
Operating
Expenses
|
|
(11,563)
|
|
(5,507)
|
|
(29,730)
|
|
(16,562)
|
Interest on
debt
|
|
(1,102)
|
|
(746)
|
|
(3,590)
|
|
(2,229)
|
Interest on lease
obligation
|
|
(314)
|
|
-
|
|
(634)
|
|
-
|
Impairment and
write-off of intangible assets
|
|
(53)
|
|
(8)
|
|
(1,775)
|
|
(201)
|
Amortization of
intangible assets
|
|
(3,298)
|
|
(1,711)
|
|
(8,345)
|
|
(5,186)
|
Operating
Income
|
|
4,064
|
|
4,559
|
|
9,166
|
|
12,614
|
|
|
|
|
|
|
|
|
|
Current income tax
expense
|
|
(1,246)
|
|
(990)
|
|
(2,315)
|
|
(2,754)
|
Deferred income tax
expense (recovery)
|
|
(70)
|
|
149
|
|
(600)
|
|
337
|
Adjusted Net
Earnings
|
$
|
2,748
|
$
|
3,718
|
$
|
6,251
|
$
|
10,197
|
|
|
Three months
|
|
Three months
|
|
Nine months
|
|
Nine months
|
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
|
|
September 30,
|
|
September
30,
|
|
September 30,
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net and comprehensive
earnings (loss)
|
$
|
(10,788)
|
$
|
8,601
|
$
|
(2,179)
|
$
|
5,036
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on
Exchangeable Units
|
|
2,726
|
|
1,452
|
|
6,903
|
|
4,355
|
Gain (loss) on fair
value of Exchangeable Units
|
|
10,810
|
|
(6,755)
|
|
2,850
|
|
(266)
|
Gain on settlement of
deferred payments
|
|
-
|
|
-
|
|
(1,224)
|
|
-
|
Gain on settlement of
contract transfer obligation
|
|
-
|
|
-
|
|
(99)
|
|
-
|
Loss on interest rate
swap
|
|
-
|
|
420
|
|
-
|
|
950
|
Loss on debt facility
amendment
|
|
-
|
|
-
|
|
-
|
|
122
|
Adjusted Net
Earnings
|
$
|
2,748
|
$
|
3,718
|
$
|
6,251
|
$
|
10,197
|
SOURCE Bridgemarq Real Estate Services Inc.