Docebo Inc 6-K, filed Nov 8, 2024
Docebo Inc. (DCBO)
6-K
2024-11-08
For: 2024-09-30
View Original
Added on
April 08, 2026
About this 6-K
Docebo Inc filed this 6-K on November 8, 2024.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16 OR 15D-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of November 2024
Commission File Number 001-39750
(Exact name of Registrant as specified in its charter)
N/A
(Translation of Registrant’s name)
(800) 681-4601
(Address and telephone number of registrant’s principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
| Form 20-F | ☐ | Form 40-F | ☒ | |||||||||||
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ____
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ____
INCORPORATION BY REFERENCE
Exhibits 99.1, 99.2, 99.4 and 99.5 of this Form 6-K are incorporated by reference to the registrant's Registration Statement on Form F-10 (File No. 333-251046), the registrant’s Registration Statement on Form S-8 (File No. 333-251417) and the registrant’s Registration Statement on Form F-3 (File No. 333-262000).
DOCUMENTS INCLUDED AS PART OF THIS REPORT
| Exhibit | |||||
| 99.1 | |||||
| 99.2 | |||||
| 99.3 | |||||
| 99.4 | |||||
| 99.5 | |||||
| 101.INS | Inline XBRL Instance Document. | ||||
| 101.SCH | Inline XBRL Taxonomy Schema Linkbase Document. | ||||
| 101.CAL | Inline XBRL Taxonomy Calculation Linkbase Document. | ||||
| 101.DEF | Inline XBRL Taxonomy Definition Linkbase Document. | ||||
| 101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document. | ||||
| 101.PRE | Inline XBRL Taxonomy Presentation Linkbase Document. | ||||
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). | ||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| Docebo Inc. | ||||||||||||||||||||
| Date: | November 8, 2024 | By: | /s/ Sukaran Mehta | |||||||||||||||||
| Name: | Sukaran Mehta | |||||||||||||||||||
| Title: | Chief Financial Officer | |||||||||||||||||||
| DOCEBO INC. | ||
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION | ||
| (expressed in thousands of United States dollars) | ||
| September 30, | December 31, | ||||||||||
| 2024 | 2023 | ||||||||||
| $ | $ | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | |||||||||||
Trade and other receivables (Note 4) | |||||||||||
| Income taxes receivable | |||||||||||
| Prepaids and deposits | |||||||||||
| Net investment in finance lease | |||||||||||
Contract costs, net | |||||||||||
| Non-current assets: | |||||||||||
Contract costs, net | |||||||||||
| Net investment in finance lease | |||||||||||
Deferred tax asset | |||||||||||
Right-of-use assets, net (Note 5) | |||||||||||
Property and equipment, net (Note 6) | |||||||||||
Intangible assets, net (Note 7) | |||||||||||
Goodwill (Note 8) | |||||||||||
| Liabilities | |||||||||||
| Current liabilities: | |||||||||||
| Trade and other payables | |||||||||||
Automatic share repurchase plan liability (Note 10) | |||||||||||
| Income taxes payable | |||||||||||
Deferred revenue | |||||||||||
Lease obligations (Note 5) | |||||||||||
| Acquisition holdback payables | |||||||||||
| Non-current liabilities: | |||||||||||
| Acquisition holdback payables | |||||||||||
Deferred revenue | |||||||||||
Lease obligations (Note 5) | |||||||||||
Employee benefit obligations | |||||||||||
Deferred tax liability | |||||||||||
| Shareholders’ equity | |||||||||||
Share capital (Note 10) | |||||||||||
| Contributed surplus | |||||||||||
Accumulated other comprehensive loss | ( | ( | |||||||||
Deficit | ( | ( | |||||||||
| Total equity | |||||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated interim financial statements.
1
| DOCEBO INC. | ||
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME | ||
| (expressed in thousands of United States dollars, except per share amounts) | ||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||||||
Revenue (Note 13) | |||||||||||||||||||||||
Cost of revenue (Note 14) | |||||||||||||||||||||||
| Gross profit | |||||||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||
| General and administrative | |||||||||||||||||||||||
| Sales and marketing | |||||||||||||||||||||||
| Research and development | |||||||||||||||||||||||
Share-based compensation (Note 11) | |||||||||||||||||||||||
Foreign exchange loss (gain) | ( | ( | |||||||||||||||||||||
Depreciation and amortization (Note 5, 6 and 7) | |||||||||||||||||||||||
Operating income (loss) | ( | ||||||||||||||||||||||
Finance income, net (Note 9) | ( | ( | ( | ( | |||||||||||||||||||
Other (income) expense, net | ( | ( | ( | ||||||||||||||||||||
Income before income taxes | |||||||||||||||||||||||
Income tax expense | |||||||||||||||||||||||
Net income (loss) | ( | ||||||||||||||||||||||
Other comprehensive (income) loss | |||||||||||||||||||||||
| Item that may be reclassified subsequently to income: | |||||||||||||||||||||||
Exchange (gain) loss on translation of foreign operations | ( | ( | |||||||||||||||||||||
Comprehensive income | |||||||||||||||||||||||
Earnings per share - basic (Note 12) | ( | ||||||||||||||||||||||
Earnings per share - diluted (Note 12) | ( | ||||||||||||||||||||||
Weighted average number of common shares outstanding - basic (Note 12) | |||||||||||||||||||||||
Weighted average number of common shares outstanding - diluted (Note 12) | |||||||||||||||||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated interim financial statements.
2
| DOCEBO INC. | ||
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY | ||
| (expressed in thousands of United States dollars, except number of shares) | ||
| Share capital | Contributed surplus | Accumulated other comprehensive loss | Deficit | Total | |||||||||||||||||||||||||||||||
| # | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||
Balance, December 31, 2022 | ( | ( | |||||||||||||||||||||||||||||||||
Exercise of stock options (Note 10 and 11) | ( | — | — | ||||||||||||||||||||||||||||||||
Share-based compensation (Note 11) | — | — | — | — | |||||||||||||||||||||||||||||||
Share issuance under employee share purchase plan (Note 10 and 11) | ( | — | — | ||||||||||||||||||||||||||||||||
Release of restricted share units (Note 10 and 11) | ( | — | — | ||||||||||||||||||||||||||||||||
| Issuance of common shares related to business combination | — | — | — | ||||||||||||||||||||||||||||||||
Shares repurchased for cancellation (Note 10) | ( | ( | — | — | ( | ( | |||||||||||||||||||||||||||||
Share repurchase commitment under the automatic share purchase plan (Note 10) | — | — | — | — | ( | ( | |||||||||||||||||||||||||||||
| Comprehensive income (loss) | — | — | — | ( | |||||||||||||||||||||||||||||||
Balance, September 30, 2023 | ( | ( | |||||||||||||||||||||||||||||||||
Balance, December 31, 2023 | ( | ( | |||||||||||||||||||||||||||||||||
Exercise of stock options (Note 10 and 11) | ( | — | — | ||||||||||||||||||||||||||||||||
Share-based compensation (Note 11) | — | — | — | — | |||||||||||||||||||||||||||||||
Share issuance under employee share purchase plan (Note 10 and 11) | ( | — | — | ||||||||||||||||||||||||||||||||
Release of restricted share units (Note 10 and 11) | ( | — | — | ||||||||||||||||||||||||||||||||
Release of shares in escrow related to business combination (Note 10) | ( | — | — | ||||||||||||||||||||||||||||||||
Shares repurchased for cancellation (Note 10) | ( | ( | — | — | ( | ( | |||||||||||||||||||||||||||||
Share repurchase commitment under the automatic share purchase plan (Note 10) | — | — | — | — | ( | ( | |||||||||||||||||||||||||||||
| Excess tax benefit on stock compensation | — | — | — | — | |||||||||||||||||||||||||||||||
Comprehensive (loss) income | — | — | — | ( | |||||||||||||||||||||||||||||||
Balance, September 30, 2024 | ( | ( | |||||||||||||||||||||||||||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated interim financial statements.
3
| DOCEBO INC. | ||
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS | ||
| (expressed in thousands of United States dollars) | ||
Nine months ended September 30, | |||||||||||
| 2024 | 2023 | ||||||||||
| $ | $ | ||||||||||
Cash flows from operating activities | |||||||||||
Net income (loss) | ( | ||||||||||
Adjustments to reconcile net income (loss) to net cash from operating activities: | |||||||||||
| Depreciation and amortization | |||||||||||
| Share-based compensation | |||||||||||
Loss (gain) on disposal of asset | ( | ||||||||||
Unrealized foreign exchange (gain) loss | ( | ||||||||||
Income tax expense | |||||||||||
Finance income, net | ( | ( | |||||||||
| Changes in non-cash working capital items: | |||||||||||
| Trade and other receivables | ( | ||||||||||
| Prepaids and deposits | ( | ( | |||||||||
Contract costs, net | ( | ( | |||||||||
| Trade and other payables | ( | ||||||||||
| Employee benefit obligations | |||||||||||
| Deferred revenue | |||||||||||
| Income taxes paid | ( | ( | |||||||||
Cash from operating activities | |||||||||||
Cash flows used in investing activities | |||||||||||
| Purchase of property and equipment | ( | ( | |||||||||
| Payments related to acquisitions | ( | ( | |||||||||
| Acquisition of business, net of cash acquired | ( | ||||||||||
Cash used in investing activities | ( | ( | |||||||||
| Cash flows used in financing activities | |||||||||||
| Payments received on net investment in finance lease | |||||||||||
| Repayment of lease obligations | ( | ( | |||||||||
| Interest received | |||||||||||
| Proceeds from exercise of stock options | |||||||||||
| Proceeds from share issuance under employee share purchase plan | |||||||||||
| Shares repurchased for cancellation | ( | ( | |||||||||
Cash used in financing activities | ( | ( | |||||||||
Net change in cash and cash equivalents during the period | ( | ||||||||||
| Effect of foreign exchange on cash and cash equivalents | ( | ||||||||||
Cash and cash equivalents, beginning of the period | |||||||||||
Cash and cash equivalents, end of the period | |||||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated interim financial statements.
4
| DOCEBO INC. | ||
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS | ||
September 30, 2024 | ||
| (expressed in thousands of US dollars, except share amounts) | ||
| 1 | |||||
Docebo Inc. (“Docebo” or the “Company”), a leading learning platform provider, was incorporated on April 21, 2016 under the Canada Business Corporations Act and is domiciled in Ontario, Canada. The Company’s head office is located at Suite 701, 366 Adelaide Street West, Toronto, Canada, M5V 1R9.
The Company’s shares are listed on both the Toronto Stock Exchange (“TSX”), as of October 8, 2019, and the Nasdaq Global Select Market (“Nasdaq”), as of December 3, 2020, under the stock symbol “DCBO”.
The Company has the following subsidiaries:
| Entity name | Country | Ownership percentage September 30, 2024 | Ownership percentage December 31, 2023 | ||||||||||||||
| % | % | ||||||||||||||||
| Docebo S.p.A | Italy | ||||||||||||||||
| Docebo NA, Inc. | United States | ||||||||||||||||
| Docebo EMEA FZ-LLC | Dubai | ||||||||||||||||
| Docebo UK Limited | England | ||||||||||||||||
| Docebo France Société par Actions Simplifiée (“Docebo France”) | France | ||||||||||||||||
| Docebo DACH GmbH (“Docebo Germany”) | Germany | ||||||||||||||||
| Docebo Australia Pty Ltd. ("Docebo Australia") | Australia | ||||||||||||||||
| Docebo Ireland Limited | Ireland | ||||||||||||||||
| Circles Collective Inc. ("PeerBoard") | United States | ||||||||||||||||
| Edugo AI HK Limited ("Edugo.AI") | Hong Kong | ||||||||||||||||
Edugo AI Learning Software Limited ("Edugo.AI LS")1 | Dubai | ||||||||||||||||
| 2 | |||||
Statement of compliance
The unaudited condensed consolidated interim financial statements (“financial statements”) have been prepared by management using the same accounting policies and methods as those used in the Company’s consolidated financial statements for the year ended December 31, 2023. These unaudited condensed consolidated interim financial statements have been prepared in accordance with IAS 34 – Interim Financial Reporting. Accordingly, certain disclosures normally included in annual financial statements prepared in accordance with IFRS Accounting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) have been omitted or condensed. These unaudited condensed consolidated interim financial statements should be read in conjunction with the Company’s consolidated financial statements for the year ended December 31, 2023.
These financial statements were approved and authorized for issuance by the Board of Directors of the Company on November 7, 2024.
Use of estimates, assumptions and judgments
The preparation of these financial statements in conformity with IFRS requires management to make estimates, assumptions and judgments that affect the application of accounting policies and the reported amounts of assets and
5
| DOCEBO INC. | ||
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS | ||
September 30, 2024 | ||
| (expressed in thousands of US dollars, except share amounts) | ||
liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the period. Actual results may differ from those estimates.
Estimates are based on management’s best knowledge of current events and actions the Company may undertake in the future. Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
In preparing these financial statements, the significant judgments made by management in applying the Company’s accounting policies and the key sources of uncertainty are the same as those applied and described in the Company’s annual audited consolidated financial statements for the year ended December 31, 2023.
| 3 | |||||
| 4 | |||||
The Company’s trade and other receivables as at September 30, 2024 and December 31, 2023 include the following:
2024 | 2023 | ||||||||||
| $ | $ | ||||||||||
| Trade receivables | |||||||||||
| Accrued revenues | |||||||||||
| Tax credits receivable | |||||||||||
| Interest receivable | |||||||||||
| Other receivables | |||||||||||
Included in trade receivables is a provision for expected credit losses of $1,408 as at September 30, 2024 and $1,053 as at December 31, 2023.
| 5 | |||||
The Company’s right-of-use assets by class of assets are as follows:
| Premises | Others | Total | |||||||||||||||
| $ | $ | $ | |||||||||||||||
| Costs | |||||||||||||||||
Balance – December 31, 2023 | |||||||||||||||||
| Additions | |||||||||||||||||
| Modifications to and disposals of lease contracts | ( | ( | ( | ||||||||||||||
| Effects of foreign exchange | ( | ( | ( | ||||||||||||||
Balance – September 30, 2024 | |||||||||||||||||
6
| DOCEBO INC. | ||
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS | ||
September 30, 2024 | ||
| (expressed in thousands of US dollars, except share amounts) | ||
| Premises | Others | Total | |||||||||||||||
| Accumulated amortization | |||||||||||||||||
Balance – December 31, 2023 | |||||||||||||||||
| Amortization | |||||||||||||||||
| Modifications to and disposals of lease contracts | ( | ( | ( | ||||||||||||||
| Effects of foreign exchange | ( | ( | |||||||||||||||
Balance – September 30, 2024 | |||||||||||||||||
| Carrying value | |||||||||||||||||
Net balance – December 31, 2023 | |||||||||||||||||
Net balance – September 30, 2024 | |||||||||||||||||
The Company’s lease obligations are as follows:
2024 | ||||||||||||||
| $ | ||||||||||||||
| Balance – January 1 | ||||||||||||||
| Additions | ||||||||||||||
| Disposals | ( | |||||||||||||
| Interest accretion | ||||||||||||||
| Lease repayments | ( | |||||||||||||
| Effects of foreign exchange | ||||||||||||||
Balance -September 30 | ||||||||||||||
| Current | ||||||||||||||
| Non-current | ||||||||||||||
Expenses incurred for the three and nine months ended September 30, 2024 relating to short-term leases and leases of low-value assets were $23 and $77 , respectively (2023 - $22 and $90 ).
7
| DOCEBO INC. | ||
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS | ||
September 30, 2024 | ||
| (expressed in thousands of US dollars, except share amounts) | ||
| 6 | |||||
| Furniture and office equipment | Leasehold improvements | Land and Building | Total | ||||||||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||||||
| Cost | |||||||||||||||||||||||
Balance – December 31, 2023 | |||||||||||||||||||||||
| Additions | |||||||||||||||||||||||
| Effects of foreign exchange | |||||||||||||||||||||||
Balance – September 30, 2024 | |||||||||||||||||||||||
| Accumulated depreciation | |||||||||||||||||||||||
Balance – December 31, 2023 | |||||||||||||||||||||||
| Depreciation | |||||||||||||||||||||||
| Effects of foreign exchange | |||||||||||||||||||||||
Balance – September 30, 2024 | |||||||||||||||||||||||
| Carrying value | |||||||||||||||||||||||
Balance – December 31, 2023 | |||||||||||||||||||||||
Balance – September 30, 2024 | |||||||||||||||||||||||
| 7 | |||||
| Acquired | ||||||||||||||||||||||||||
| Customer relationships | Technology | Trademarks | Total | |||||||||||||||||||||||
| $ | $ | $ | $ | |||||||||||||||||||||||
| Cost | ||||||||||||||||||||||||||
Balance – December 31, 2023 | ||||||||||||||||||||||||||
| Effects of foreign exchange | ||||||||||||||||||||||||||
Balance – September 30, 2024 | ||||||||||||||||||||||||||
| Accumulated amortization | ||||||||||||||||||||||||||
Balance – December 31, 2023 | ||||||||||||||||||||||||||
| Amortization | ||||||||||||||||||||||||||
| Effects of foreign exchange | ||||||||||||||||||||||||||
Balance – September 30, 2024 | ||||||||||||||||||||||||||
| Carrying value | ||||||||||||||||||||||||||
Balance – December 31, 2023 | ||||||||||||||||||||||||||
Balance – September 30, 2024 | ||||||||||||||||||||||||||
| 8 | |||||
| $ | |||||
Balance – December 31, 2023 | |||||
| Effects of foreign exchange | |||||
Balance – September 30, 2024 | |||||
8
| DOCEBO INC. | ||
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS | ||
September 30, 2024 | ||
| (expressed in thousands of US dollars, except share amounts) | ||
| 9 | |||||
Finance income for the three and nine months ended September 30, 2024 and 2023 is comprised of:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||||||
| Interest on acquisition related consideration | |||||||||||||||||||||||
| Interest on lease obligations | |||||||||||||||||||||||
| Interest income | ( | ( | ( | ( | |||||||||||||||||||
| ( | ( | ( | ( | ||||||||||||||||||||
| 10 | |||||
| Authorized: | |||||||||||
| Unlimited common shares with no par value | |||||||||||
| Issued and outstanding: | |||||||||||
Number of shares | Amount | ||||||||||
| # | $ | ||||||||||
Balance – December 31, 2023 | |||||||||||
| Exercise of stock options | |||||||||||
| Issuance of common shares under employee share purchase plan | |||||||||||
| Release of restricted share units | |||||||||||
Release of shares in escrow related to business combination (i) | |||||||||||
Purchase of common shares held for cancellation (ii) | ( | ( | |||||||||
Balance – September 30, 2024 | |||||||||||
(i) Purchase consideration for the acquisition of Circles Collective Inc. (O/A PeerBoard) included the issuance of an additional 26,185 common shares, at a fair value of $40.74 (C$51.68 ) per share, payable through April 2026 to an employee of the acquiree contingent on continued employment and is accounted for as compensation for post-acquisition services. On April 3, 2024, 8,728 of the shares were released from escrow and recognized in share capital.
(ii) On May 6, 2024, the Company renewed its normal course issuer bid (“NCIB”) to repurchase and cancel up to 1,764,037 of its common shares, representing approximately 10 % of the public float, over the 12-month period commencing May 20, 2024, and ending no later than May 19, 2025. All repurchases are made through the facilities of the Toronto Stock Exchange and are done at market prices. The amounts paid in excess of the average book value of the common shares are charged to deficit. During the nine months ended September 30, 2024, the Company repurchased a total of 282,494 common shares for cancellation at an average price of $39.01 (C$53.04 ) per common share for total cash consideration of $11,023 including transaction costs.
In connection with the NCIB, the Company entered into an automatic share purchase plan ("ASPP") with a designated broker for the purpose of allowing the Company to purchase its common shares under the NCIB during self-imposed trading blackout periods. Under the ASPP, the broker is authorized to repurchase common shares during blackout periods, without consultation with the Company, on predefined terms, including share price, time period and subject to other limitations imposed by the Company and subject to rules and policies of the TSX and applicable securities laws, such as a daily purchase restriction.
A liability, representing the maximum amount that the Company could be required to pay the designated broker
9
| DOCEBO INC. | ||
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS | ||
September 30, 2024 | ||
| (expressed in thousands of US dollars, except share amounts) | ||
under the ASPP, was recorded for $18,170 as at September 30, 2024. The offsetting amount to the liability has been recorded within deficit.
| 11 | |||||
The Company has four components of its share-based compensation plan: stock options, deferred share units (“DSUs”), restricted share units (“RSUs”), and employee share purchase plan (“ESPP”). Share-based compensation expense for the three and nine months ended September 30, 2024 was $1,815 and $5,670 , respectively (2023 - $1,845 and $4,438 ). The expense associated with each component is as follows:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||||||
| Stock options | |||||||||||||||||||||||
| DSUs | |||||||||||||||||||||||
| RSUs | |||||||||||||||||||||||
| ESPP | |||||||||||||||||||||||
The following table presents share-based compensation expense by function for the three and nine months ended September 30:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||||||
| Cost of revenue | |||||||||||||||||||||||
| General and administrative | |||||||||||||||||||||||
| Sales and marketing | |||||||||||||||||||||||
| Research and development | |||||||||||||||||||||||
The changes in the number of stock options during the nine months ended September 30, 2024 and 2023 were as follows:
2024 | 2023 | ||||||||||||||||||||||
| Number of options | Weighted average exercise price | Number of options | Weighted average exercise price | ||||||||||||||||||||
| # | C$ | # | C$ | ||||||||||||||||||||
| Options outstanding – January 1 | |||||||||||||||||||||||
| Options granted | |||||||||||||||||||||||
| Options forfeited | ( | ( | |||||||||||||||||||||
| Options exercised | ( | ( | |||||||||||||||||||||
| Options expired | ( | ||||||||||||||||||||||
Options outstanding – September 30 | |||||||||||||||||||||||
Options exercisable – September 30 | |||||||||||||||||||||||
The weighted average fair value of share options granted during the nine months ended September 30, 2024 and 2023 was estimated at the date of grant using the Black-Scholes option pricing model using the following inputs:
10
| DOCEBO INC. | ||
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS | ||
September 30, 2024 | ||
| (expressed in thousands of US dollars, except share amounts) | ||
2024 | 2023 | ||||||||||
| C$ | C$ | ||||||||||
| Weighted average stock price valuation | $ | $ | |||||||||
| Weighted average exercise price | $ | $ | |||||||||
| Risk-free interest rate | % | % | |||||||||
| Expected life in years | |||||||||||
| Expected dividend yield | % | % | |||||||||
| Volatility | % | % | |||||||||
| Weighted average fair value of options issued | $ | $ | |||||||||
The following table is a summary of the Company’s stock options outstanding as at September 30, 2024:
| Options outstanding | Options exercisable | |||||||||||||||||||||||||
| Exercise price range | Number outstanding | Weighted average remaining contractual life (years) | Exercise price range | Number exercisable | ||||||||||||||||||||||
| C$ | # | # | C$ | # | ||||||||||||||||||||||
The following table is a summary of the Company’s stock options outstanding as at September 30, 2023:
| Options outstanding | Options exercisable | |||||||||||||||||||||||||
| Exercise price range | Number outstanding | Weighted average remaining contractual life (years) | Exercise price range | Number exercisable | ||||||||||||||||||||||
| C$ | # | # | C$ | # | ||||||||||||||||||||||
DSUs
The following table presents information concerning the number of DSUs granted by the Company:
| # | |||||
DSUs – December 31, 2023 | |||||
Granted (at C$ | |||||
DSUs - September 30, 2024 | |||||
11
| DOCEBO INC. | ||
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS | ||
September 30, 2024 | ||
| (expressed in thousands of US dollars, except share amounts) | ||
RSUs
The following table presents information concerning the number of RSUs granted by the Company:
| # | |||||
RSUs – December 31, 2023 | |||||
Granted (at C$ | |||||
Released (at C$ | ( | ||||
Forfeited (at C$ | ( | ||||
RSUs - September 30, 2024 | |||||
| 12 | |||||
Basic and diluted net income per share for the three and nine months ended September 30 are calculated as follows:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Net income attributable to common shareholders | $ | $ | ( | ||||||||||||||||||||
| Basic weighted average number of common shares outstanding | |||||||||||||||||||||||
| Stock options | |||||||||||||||||||||||
| DSUs | |||||||||||||||||||||||
| RSUs | |||||||||||||||||||||||
| Diluted weighted average number of common shares outstanding | |||||||||||||||||||||||
| Basic earnings per common share | $ | $ | $ | $ | ( | ||||||||||||||||||
| Diluted earnings per common share | $ | $ | $ | $ | ( | ||||||||||||||||||
For the three and nine months ended September 30, 2024, there were 46,831 and 33,744 stock options, respectively, (three and nine months ended September 30, 2023 - 87,867
| 13 | |||||
Disaggregated revenue
The Company derives its revenues from two main sources, subscription to its SaaS application and associated premium support services, and professional services revenue, which includes services such as initial implementation, project management, training, and integration.
The following table presents a disaggregation of revenue for the three and nine months ended September 30:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||||||
| Subscription revenue | |||||||||||||||||||||||
| Professional services | |||||||||||||||||||||||
12
| DOCEBO INC. | ||
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS | ||
September 30, 2024 | ||
| (expressed in thousands of US dollars, except share amounts) | ||
| 14 | |||||
The following table represents cost of revenue for the three and nine months ended September 30:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||||||
| Employee salaries and benefits | |||||||||||||||||||||||
| Web hosting fees | |||||||||||||||||||||||
| Third party service fees | |||||||||||||||||||||||
| Other | |||||||||||||||||||||||
| 15 | |||||
The total employee compensation comprising salaries and benefits, and excluding share-based compensation, for the three and nine months ended September 30, 2024 was $29,172 and $85,731 , respectively (2023 - $27,104 and $81,927 ).
Employee compensation costs were included in the following expenses for the three and nine months ended September 30, 2024 and 2023 is as follows:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||||||
| Cost of revenue | |||||||||||||||||||||||
| General and administrative | |||||||||||||||||||||||
| Sales and marketing | |||||||||||||||||||||||
| Research and development | |||||||||||||||||||||||
| 16 | |||||
Key management personnel are those persons having the authority and responsibility for planning, directing and controlling activities of the Company, directly or indirectly. Key management personnel includes the Company’s Directors and Officers.
Compensation awarded to key management personnel for the three and nine months ended September 30, 2024 and 2023 is as follows:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||||||
| Salaries and benefits | |||||||||||||||||||||||
| Share-based compensation | |||||||||||||||||||||||
| 17 | |||||
13
| DOCEBO INC. | ||
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS | ||
September 30, 2024 | ||
| (expressed in thousands of US dollars, except share amounts) | ||
Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and arises principally from deposits with banks and outstanding receivables. The Company trades only with recognized, creditworthy third parties. Due to the Company’s diversified customer base, there is no particular concentration of credit risk related to the Company’s trade and other receivables. Trade and other receivables are monitored on an ongoing basis to ensure timely collection of amounts.
The carrying values of cash and cash equivalents, trade and other receivables, and trade and other payables approximate fair values due to the short-term nature of these items or being carried at fair value. The risk of material change in fair value is not considered to be significant. The Company does not use derivative financial instruments to manage this risk.
During the three and nine months ended September 30, 2024, there were no transfers of amounts between levels in the fair value hierarchy.
| 18 | |||||
The following tables present details on revenues derived in the following geographical locations for the three and nine months ended September 30, 2024 and 2023.
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||||||
| North America | |||||||||||||||||||||||
Rest of World | |||||||||||||||||||||||
14
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024
As used in this management’s discussion and analysis of financial condition and results of operations (“MD&A”), unless the context indicates or requires otherwise, all references to the “Company”, “Docebo”, “we”, “us” or “our” refer to Docebo Inc., together with our subsidiaries, on a consolidated basis as constituted on September 30, 2024.
This MD&A for the three and nine months ended September 30, 2024 and 2023 should be read in conjunction with the Company’s unaudited condensed consolidated interim financial statements and accompanying notes thereto for the three and nine months ended September 30, 2024 and 2023, and the Company's audited annual consolidated financial statements and accompanying notes thereto for the year ended December 31, 2023. The financial information presented in this MD&A is derived from the Company’s unaudited condensed consolidated interim financial statements for the three and nine months ended September 30, 2024 and 2023 which have been prepared in accordance with IFRS Accounting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). All amounts are in thousands of United States dollars except where otherwise indicated.
This MD&A is dated as of November 7, 2024.
Forward-looking Information
This MD&A contains “forward-looking information” and “forward-looking statements” (collectively, “forward-looking information”) within the meaning of applicable securities laws. Forward-looking information may relate to our future financial outlook and anticipated events or results and may include information regarding our financial position, business strategy, macroeconomic conditions and global economic uncertainty, war and inflation, including actions of Central banks to contain it, on our business, growth strategies, addressable markets, budgets, operations, financial results, taxes, dividend policy, plans and objectives. Particularly, information regarding our expectations of future results, performance, achievements, prospects or opportunities or the markets in which we operate is forward-looking information.
In some cases, forward-looking information can be identified by the use of forward-looking terminology such as “plans”, “targets”, “expects”, “is expected”, “an opportunity exists”, “budget”, “scheduled”, “estimates”, “outlook”, “forecasts”, “projection”, “prospects”, “strategy”, “intends”, “anticipates”, “believes”, or variations of such words and phrases or statements that certain actions, events or results “may”, “could”, “would”, “might” or, “will”, “occur” or “be achieved”, and similar words or the negative of these terms and similar terminology. In addition, any statements that refer to expectations, intentions, projections or other characterizations of future events or circumstances contain forward-looking information. Statements containing forward-looking information are not historical facts but instead represent management’s expectations, estimates and projections regarding future events or circumstances.
This forward-looking information includes, but is not limited to, statements regarding the Company’s business; future financial position and business strategy; the learning management industry; our growth rates and growth strategies; addressable markets for our solutions; the achievement of advances in and expansion of our platform; expectations regarding our revenue and the revenue generation potential of our platform and other products; our business plans and strategies; use of artificial intelligence (“AI”) in our platform and its impact on the Company’s business; and our competitive position in our industry; and our expectations regarding a key OEM customer’s intentions to reduce subscriptions for our solution. This forward-looking information is based on our opinions, estimates and assumptions in light of our experience and perception of historical trends, current conditions and expected future developments, as well as other factors that we currently believe are appropriate and reasonable in the circumstances. Despite a careful process to prepare and review the forward-looking information, there can be no assurance that the underlying opinions, estimates and assumptions will prove to be correct. Certain assumptions include: our ability to build our market share and enter new markets and industry verticals; our ability to attract and retain key personnel; our ability to maintain and expand geographic scope; our ability to execute on our expansion plans, including the continued incorporation of AI into our platform; our ability to continue investing in infrastructure to support our growth; our ability to obtain and maintain existing financing on acceptable terms; our
1
ability to execute on profitability initiatives; our ability to successfully integrate the companies we have acquired and to derive the benefits we expect from the acquisition thereof; currency exchange and interest rates; the impact of inflation and global macroeconomic conditions; the impact of competition; our ability to respond to the changes and trends in our industry or the global economy; and the changes in laws, rules, regulations, and global standards are material factors made in preparing forward-looking information and management’s expectations.
Forward-looking information is necessarily based on a number of opinions, estimates and assumptions that, while considered by the Company to be appropriate and reasonable as of the date of this MD&A, are subject to known and unknown risks, uncertainties, assumptions and other factors that may cause the actual results, level of activity, performance or achievements to be materially different from those expressed or implied by such forward-looking information, including but not limited to:
•the Company’s ability to execute its growth strategies;
•the impact of changing conditions in the global corporate e-learning market;
•increasing competition in the global corporate e-learning market in which the Company operates;
•fluctuations in currency exchange rates and volatility in financial markets;
•the Company’s ability to operate its business and effectively manage its growth under evolving macroeconomic conditions, such as high inflation and recessionary environments;
•fluctuations in the length and complexity of the sales cycle for our platform, especially for sales to larger enterprises;
•issues in the use of AI in our platform and potential resulting reputational harm or liability;
•changes in the attitudes, financial condition and demand of our target market;
•developments and changes in applicable laws and regulations;
•such other factors discussed in greater detail under the “Risk Factors” section of our Annual Information Form dated February 22, 2024 (“AIF”), which is available under our profile on SEDAR+ at www.sedarplus.ca.
If any of these risks or uncertainties materialize, or if the opinions, estimates or assumptions underlying the forward-looking information prove incorrect, actual results or future events might vary materially from those anticipated in the forward-looking information. The opinions, estimates or assumptions referred to above and described in greater detail in “Summary of Factors Affecting our Performance” and in the “Risk Factors” section of our AIF, should be considered carefully by prospective investors.
Although we have attempted to identify important risk factors that could cause actual results to differ materially from those contained in forward-looking information, there may be other risk factors not presently known to us or that we presently believe are not material that could also cause actual results or future events to differ materially from those expressed in such forward-looking information. There can be no assurance that such information will prove to be accurate, as actual results and future events could differ materially from those anticipated in such information. No forward-looking statement is a guarantee of future results. Accordingly, you should not place undue reliance on forward-looking information, which speaks only as of the date made. The forward-looking information contained in this MD&A represents our expectations as of the date specified herein, and are subject to change after such date. However, we disclaim any intention or obligation or undertaking to update or revise any forward-looking information whether as a result of new information, future events or otherwise, except as required under applicable securities laws.
All of the forward-looking information contained in this MD&A is expressly qualified by the foregoing cautionary statements.
Additional information relating to Docebo, including our AIF, can be found on SEDAR+ at www.sedarplus.ca.
Overview
At Docebo, our mission is to redefine the way enterprises, including their internal and external workforces, partners and customers, learn by applying new technologies to the traditional corporate Learning Management System (“LMS”) market. Founded in 2005, Docebo is a powerful learning platform, built for the business of learning. Docebo helps organizations around the world deliver scalable, personalized learning to customers, partners, and
2
employees, driving productivity, engagement, revenue, and growth. The Docebo Platform is stable and intuitive, with innovative technology for content generation, automation, and analytics, along with the industry’s most advanced AI capabilities. This enables businesses to create and manage content, effectively train diverse audiences, and measure the impact of their learning programs, all from a single platform.
Our platform is now used by more than 3,900 companies of all sizes, providing access to learners situated around the world in a variety of languages. Our customers range from Small and Medium Sized Businesses (SMBs) to large globally distributed enterprises in a wide variety of industries. We have registered offices in Toronto, Canada, Athens, Georgia (USA), Wilmington, Delaware (USA), Biassono, Italy, Dubai, United Arab Emirates, London, England, Paris, France, Frankfurt, Germany, Melbourne, Australia, and Dublin, Ireland. Our platform is sold primarily through a direct sales force located in several of these offices. We also have relationships with channel, service, technology and systems integrator partners around the world.
The Docebo Learning Platform currently includes the following capabilities: (i) “Learning Management and Delivery”, (ii) “Content Marketplace”, (iii) “Insights”, (iv) “Learning Evaluation”, (v) “Advanced Analytics”, (vi) “Communities”, (vii) “eCommerce”, (viii) “Integrations” and (ix) “Docebo Flow”.
The Docebo Learning Platform is a cloud-based solution that allows learning administrators to deliver scalable and flexible personalized learning experiences, from formal training to social learning, to multiple internal, external and blended audiences.
Docebo’s Content Marketplace allows learning administrators to access the industry’s best off-the-shelf learning content and provide their learners with high-quality, predeveloped learning content. Learning administrators can partner with a Docebo Content specialist to help curate the right resources from our library of 40,000+ courses.
The Insights module allows organizations to understand the results of their learning programs with data visualizations that are straightforward and actionable. With features like modern interactive dashboards for Super Admins and Power User, it offers a centralized source for all learning analytics needs. Customers can swiftly build, discover, and share meaningful insights, enabling quick and impactful decision-making on learning performance based on a single, reliable source of truth.
The Learning Evaluation module empowers learning administrators to incorporate the learner’s perspective into their analyses by facilitating the collection of feedback. This feedback enables organizations to demonstrate and enhance the effectiveness of their training programs while validating their investment in learning. Gain insights into how learning influences employee experience and performance through a combination of pre-built and custom questionnaires, tailored evaluation processes, and relevant learning benchmarks and metrics.
The Advanced Analytics Pack combines two essential tools for organizations ready to elevate their learning data and analytics. It offers seamless integration of learning data into any data ecosystem and Business Intelligence (BI) tool, allowing organizations to incorporate their learning and development data into a central repository. This integration helps them understand how learning impacts their business and contributes to their goals. Additionally, it unlocks a powerful BI tool within the Docebo platform, equipping Learning and Development teams with the resources they need to create customized metrics tailored to their specific needs. With advanced features at their fingertips, teams can confidently make data-driven decisions whenever necessary.
The Communities module seamlessly integrates a dynamic hub into the learning environment, enabling interactive learner communities to become a central part of the learning experience. With features like Q&A functionality, forums, spaces, personalized member profiles, rich moderation tools, and 1:1 messaging, the Communities module fosters a collaborative and engaging learning atmosphere. Designed to enhance both knowledge sharing and community interaction, it enriches the overall learning journey by driving collaboration and creating a strong sense of belonging among users.
The eCommerce module allows administrators to monetize from digital training contents, seamlessly managing and selling training offerings—whether it is courses, subscriptions, or content licensing—all from a single platform. With centralized control over pricing, catalog management, and discounts, admins can create public landing pages to
3
boost content visibility and customize learning by branch or group. Learners benefit from flexible purchasing options, including Training Credits, coupons, and discounts, ensuring a smooth, personalized buying experience through secure transactions across multiple payment gateways.
Docebo Integrations allow organizations to integrate Docebo with other business systems across their tech stack to improve the learner experience, drive efficiencies and scale learning programs. Connect with SSO, webinar tools, HR systems and more with off-the-shelf options or build and customize your own integrations and workflows for more unique requirements.
Docebo Flow allows businesses to build learning experiences outside of the Docebo learning environment in their own products or web environments so people can access learning where and when they need it, without having to switch between tools.
Additional modules can also be purchased for specific use cases and needs, including: “Docebo for Salesforce”, “Docebo Embed (OEM)”, “Docebo Mobile App Publisher”, and “Docebo for Microsoft Teams”. Docebo for Salesforce is a native integration that leverages Salesforce’s API and technology architecture to produce a learning experience that remains uniform no matter the use-case. Docebo Embed (OEM) eliminates disjointed learner experiences, long development cycles and ineffective partner models by allowing original equipment manufacturers (“OEMs”) to embed and re-sell the Docebo learning platform as a part of their software, including human capital management (“HCM”), risk management and retail/hospitality SaaS products. Docebo’s Mobile App Publisher product allows companies to create their own branded version of the award-winning “Docebo Go.Learn” mobile learning application and publish it as their own in Apple’s App Store, the Google Play Store or in their own Apple Store for Enterprise. Docebo Extended Enterprise breeds customer education, partner enablement, and retention by allowing customers to train multiple external audiences with a single LMS solution. Lastly, Docebo for Microsoft Teams is designed to remove barriers to learning, drive adoption and increase productivity by bringing learning directly into Microsoft Teams, where people at organizations who use this as their collaboration tool, already spend a large part of their time.
We generate revenue primarily from the provision of access to our platform, which is typically provided on the basis of an annual subscription fee and prepaid on a quarterly, semi-annual, or annual basis. We offer our customers the flexibility to choose annual or multi-year contract terms, with the majority of our enterprise customers choosing multi-year terms. This results in a relatively smooth revenue curve with good visibility into near-term revenue growth. We typically enter into subscription agreements with our customers, with pricing based on the number of active or registered users, with minimum user commitment levels, in a measured time period, and the number of modules requested by the customer. Our goal is to continue to grow revenues arising from our existing customer base as well as adding new subscription customers to our platform. Our business does not have significant seasonal attributes, although historically sales in the fourth quarter have tended to be slightly stronger than the first three. The Company operates on a global basis and for this reason has decided to report its consolidated financial results in U.S. dollars notwithstanding that the Company’s functional currency is the Canadian dollar. The Company does not currently hedge its exposure to currencies different than its functional currency.
The Company’s shares are listed under the symbol “DCBO” on both the Toronto Stock Exchange, as of October 8, 2019, following the completion of its initial public offering in Canada (the “TSX IPO”) and the Nasdaq Global Select Market (the “Nasdaq”), as of December 3, 2020, following the completion of its initial public offering in the United States (the “Nasdaq IPO” and together with the TSX IPO, the “IPOs”).
Non-IFRS Measures and Reconciliation of Non-IFRS Measures
This MD&A makes reference to certain non-IFRS measures including key performance indicators used by management and typically used by our competitors in the software-as-a-service (“SaaS”) industry. These measures are not recognized measures under IFRS and do not have a standardized meaning prescribed by IFRS and are therefore not necessarily 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 our results of operations from management’s perspective. Accordingly, these measures should not be considered in isolation nor as a substitute for analysis of our financial information reported under IFRS. These non-IFRS measures
4
are used to provide investors with alternative measures of our operating performance and liquidity and thus highlight trends in our business that may not otherwise be apparent when relying solely on IFRS measures. We also believe that securities analysts, investors and other interested parties frequently use non-IFRS measures, including SaaS industry metrics, in the evaluation of companies in the SaaS industry. Management also uses non-IFRS measures to facilitate operating performance comparisons from period to period, the preparation of annual operating budgets and forecasts and to determine components of executive compensation. The non-IFRS measures referred to in this MD&A include “Annual Recurring Revenue”, “Average Contract Value”, “Adjusted EBITDA”, “Adjusted Net Income”, “Adjusted Earnings per Share - Basic and Diluted”, “Working Capital” and “Free Cash Flow”.
Key Performance Indicators
We recognize subscription revenues ratably over the term of the subscription period under the provisions of our agreements with customers. The terms of our agreements, combined with high customer retention rates, provides us with a significant degree of visibility into our near-term revenues. Management uses a number of metrics, including the ones identified below, to measure the Company’s performance and customer trends, which are used to prepare financial plans and shape future strategy. Our key performance indicators may be calculated in a manner different than similar key performance indicators used by other companies.
Annual Recurring Revenue. We define Annual Recurring Revenue as the annualized equivalent value of the subscription revenue of all existing contracts (including OEM contracts) as at the date being measured, excluding non-recurring revenues from implementation, support and maintenance fees. Our customers generally enter into annual or multi-year contracts which are non-cancellable or cancellable with penalty. Accordingly, our calculation of Annual Recurring Revenue assumes that customers will renew the contractual commitments on a periodic basis as those commitments come up for renewal. Subscription agreements may be subject to price increases upon renewal reflecting both inflationary increases and the additional value provided by our solutions. In addition to the expected increase in subscription revenue from price increases over time, existing customers may subscribe for additional features, learners or services during the term. We believe that this measure provides a fair real-time measure of performance in a subscription-based environment. Annual Recurring Revenue provides us with visibility for consistent and predictable growth to our cash flows. Our strong total revenue growth coupled with increasing Annual Recurring Revenue indicates the continued strength in the expansion of our business and will continue to be our focus on a go-forward basis.
Average Contract Value. Average Contract Value is calculated as total Annual Recurring Revenue divided by the number of active customers.
Annual Recurring Revenue and Average Contract Value as at September 30 were as follows:
2024 | 2023 | Change | Change % | |||||||||||
| Annual Recurring Revenue (in millions of US dollars) | 214.1 | 181.8 | 32.3 | 17.8% | ||||||||||
| Average Contract Value (in thousands of US dollars) | 54.3 | 49.4 | 4.9 | 9.9% | ||||||||||
Adjusted EBITDA
Adjusted EBITDA is defined as net income excluding net finance income, depreciation and amortization, income taxes, share-based compensation and related payroll taxes, other income, foreign exchange gains and losses, acquisition related compensation, transaction related expenses and restructuring costs, if any.
The IFRS measure most directly comparable to Adjusted EBITDA presented in our financial statements is net income.
5
The following table reconciles Adjusted EBITDA to net income (loss) for the periods indicated:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
| $ | $ | $ | $ | ||||||||||||||
Net income (loss) | 4,959 | 4,047 | 14,826 | (382) | |||||||||||||
Finance income, net(1) | (623) | (1,933) | (1,839) | (6,506) | |||||||||||||
Depreciation and amortization(2) | 877 | 1,056 | 2,519 | 2,587 | |||||||||||||
Income tax expense | 382 | 997 | 496 | 1,918 | |||||||||||||
Share-based compensation(3) | 1,815 | 1,845 | 5,670 | 4,438 | |||||||||||||
Other (income) expense, net(4) | (1) | (2) | (16) | 181 | |||||||||||||
Foreign exchange loss (gain)(5) | 266 | (3,092) | (544) | 1,365 | |||||||||||||
Acquisition related payments(6) | 1,005 | 1,258 | 2,989 | 2,246 | |||||||||||||
Transaction related expenses(7) | — | 271 | — | 1,081 | |||||||||||||
Restructuring(8) | — | 65 | — | 2,849 | |||||||||||||
| Adjusted EBITDA | 8,680 | 4,512 | 24,101 | 9,777 | |||||||||||||
| Adjusted EBITDA as a percentage of total revenue | 15.7 | % | 9.7 | % | 15.1 | % | 7.4 | % | |||||||||
(1)Finance income, net, is primarily related to interest income earned on cash and cash equivalents as the funds are invested in highly liquid short-term interest-bearing marketable securities which is offset by interest expenses incurred on lease obligations, and contingent consideration as well as bank fees and other expenses.
(2)Depreciation and amortization expense is primarily related to depreciation expense on right-of-use assets (“ROU assets”), property and equipment and acquired intangible assets.
(3)These expenses represent non-cash expenditures recognized in connection with the issuance of share-based compensation to our employees and directors and cash payroll taxes paid on gains earned by option holders when stock options are exercised.
(4)Other (income) expense, net is primarily comprised of rental income from subleasing office space.
(5)These non-cash gains and losses relate to foreign exchange translation.
(6)These costs represent the earn-out portion of the consideration paid to the vendors of previously acquired businesses that is associated with the achievement of certain acquisition related performance and other obligations.
(7)These expenses relate to professional, legal, consulting, accounting and other fees related to acquisition activities that would otherwise have not been incurred and are not considered an expense indicative of continuing operations.
(8) There was a reduction in workforce during the second quarter of 2023 that resulted in severance payments to employees. Certain functions and the associated management structure were reorganized to realize synergies and ensure organizational agility.
Adjusted Net Income and Adjusted Earnings per Share - Basic and Diluted
Adjusted Net Income is defined as net income excluding amortization of intangible assets, share-based compensation and related payroll taxes, acquisition related compensation, transaction related expenses, restructuring costs, foreign exchange gains and losses, and income taxes.
Adjusted Earnings per share - basic and diluted is defined as Adjusted Net Income divided by the weighted average number of common shares (basic and diluted).
The IFRS measure most directly comparable to Adjusted Net Income presented in our financial statements is net income.
The following table reconciles net income (loss) to Adjusted Net Income for the periods indicated:
6
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
| $ | $ | $ | $ | ||||||||||||||
Net income (loss) | 4,959 | 4,047 | 14,826 | (382) | |||||||||||||
| Amortization of intangible assets | 176 | 381 | 521 | 692 | |||||||||||||
| Share-based compensation | 1,815 | 1,845 | 5,670 | 4,438 | |||||||||||||
| Acquisition related compensation | 1,005 | 1,258 | 2,989 | 2,246 | |||||||||||||
| Transaction related expenses | — | 271 | — | 1,081 | |||||||||||||
| Restructuring | — | 65 | — | 2,849 | |||||||||||||
Foreign exchange loss (gain) | 266 | (3,092) | (544) | 1,365 | |||||||||||||
Income tax expense (recovery) related to adjustments(1) | 34 | 177 | (4) | 567 | |||||||||||||
| Adjusted net income | 8,255 | 4,952 | 23,458 | 12,856 | |||||||||||||
| Weighted average number of common shares - basic | 30,221,380 | 32,474,975 | 30,296,756 | 32,907,374 | |||||||||||||
| Weighted average number of common shares - diluted | 30,940,172 | 33,513,101 | 31,013,951 | 32,907,374 | |||||||||||||
| Adjusted earnings per share - basic | 0.27 | 0.15 | 0.77 | 0.39 | |||||||||||||
| Adjusted earnings per share - diluted | 0.27 | 0.15 | 0.76 | 0.39 | |||||||||||||
(1) This line item reflects income tax expense on taxable adjustments using the tax rate of the applicable jurisdiction.
See “Liquidity, Capital Resources and Financing - Working Capital” and “Liquidity, Capital Resources and Financing - Free Cash Flow” in this MD&A for an explanation of Working Capital and Free Cash Flow (and, in the case of Free Cash Flow, a reconciliation of such measure to the most directly comparable IFRS measure presented in our financial statements).
Summary of Factors Affecting Our Performance
We believe that the growth and future success of our business depends on many factors, including those described below. While each of these factors presents significant opportunities for our business, they also pose important challenges, some of which are discussed below and in the “Risk Factors” section of the AIF.
Market adoption of cloud-based learning solutions may not grow as we expect, which may harm our business and results of operations and even if market demand for such solutions increases, the demand for our platform may not increase.
We believe our future success will depend in part on the growth, if any, in the demand for cloud-based learning management solutions, particularly enterprise-grade solutions. The widespread adoption of our platform depends not only on strong demand for new forms of learning management, but also for solutions delivered via a SaaS business model in particular. The market for cloud-based learning solutions is less mature than the market for in-person learning solutions, which many businesses currently use, and these businesses may be slow or unwilling to migrate from these legacy approaches. As such, it is difficult to predict customer demand for our platform, customer adoption and renewal, the rate at which existing customers expand their engagement with our platform, the size and growth rate of the market for our platform, the entry of competitive products into the market, or the success of existing competitive products. We offer our customers the flexibility to choose annual or multi-year contract terms. Although our contracts generally contain cancellation penalties, the difficulty and costs associated with switching to a competitor may not be significant for certain customers. New customers joining our platform may also decide not to continue or renew their subscription for reasons outside of our control. Furthermore, even if businesses want to adopt a cloud-based technology learning solution, it may take them a long time to fully transition to this type of learning solution or they could be delayed due to budget constraints, weakening economic conditions, or other factors. A portion of our customer basis is comprised of SMBs. We may experience customer turnover in respect of such SMBs, which are more susceptible than larger businesses to changes in general economic conditions and other risks affecting their businesses. Many of these SMBs may be in the entrepreneurial stage of their development and there is no guarantee that their businesses will succeed. Such customers may be particularly susceptible to uncertainty in the macroeconomic environment, including with respect to inflationary pressures, changes in consumer spending, exchange rate fluctuations, and increases of interest rates. Some businesses may also have long-
7
term contracts with existing vendors and cannot switch in the short term. Even if market demand for cloud-based technology learning solutions generally increases, we can make no assurance that adoption of our platform will also increase. If the market for cloud-based technology learning solutions does not grow as we expect or our platform does not achieve widespread adoption it could result in reduced customer spending, customer attrition, and decreased revenue, any of which would adversely affect our business and results of operations. We further believe that a significant portion of our market capitalization is based on our revenue growth rate. If we are unable to continue growing our revenues, or if new revenues are offset by the rate at which existing customers cancel, do not renew or downgrade their recurring subscriptions (known in the industry as “churn”), our market capitalization may be negatively impacted.
Natural disasters, public health crises, political crises, or other catastrophic or adverse events, including adverse and uncertain macroeconomic conditions may adversely affect our business, operating results or financial position.
Natural disasters, such as earthquakes, hurricanes, tornadoes, floods, and other adverse weather and climate conditions; unforeseen public health crises, and other pandemics and epidemics; political crises, such as terrorist attacks, war, and other political instability; or other catastrophic events, have and could in the future disrupt our operations or the operations of one or more of our third-party providers and vendors.
Additionally, our business and results of operations have been, and may continue to be, impacted by recent adverse and uncertain macroeconomic conditions, including higher inflation, higher interest rates, and fluctuations or volatility in capital markets or foreign currency exchange rates, the collapse of financial institutions and related uncertainty regarding geopolitical events such as the ongoing conflict between Russia and Ukraine as well as Israel and the surrounding area. In particular, we have experienced in certain instances, and may continue to experience, longer sales cycles or generally increased scrutiny on spending from existing and potential customers due to macroeconomic uncertainty. We cannot be certain how long these uncertain macroeconomic conditions and the resulting effects on our industry, our business strategy, and customers will persist.
If we fail to retain key employees or to recruit qualified technical and sales personnel, our business could be harmed.
We believe that our success depends on the continued employment of our senior management and other key employees. In addition, because our future success is dependent on our ability to continue to enhance and introduce new platform features, we are heavily dependent on our ability to attract and retain qualified personnel with the requisite education, background, and industry experience. As we expand our business, our continued success will also depend, in part, on our ability to attract and retain qualified sales, marketing, and operational personnel capable of supporting a larger and more diverse customer base. We and our competitors continue to face significant turnover in our employee base. Qualified individuals are in high demand in our industry, and we may incur significant costs to attract and retain them. The loss of the services of a significant number of our technology or sales personnel could be disruptive to our business development efforts or customer relationships. In addition, if any of our key employees join a competitor or decides to otherwise compete with us, we may experience a material disruption of our operations and business strategy, which may cause us to lose customers or increase operating expenses and may divert our attention as we seek to recruit replacements for the departed employees. Further, changes we make to our current and future work environments may not meet the needs or expectations of our employees or may be perceived as less favourable compared to other companies’ policies, which could negatively impact our ability to hire and retain qualified personnel. Our future work strategy and continued efforts related to employee onboarding, training and development and retention may not be successful. Further, our future work strategy is continuing to evolve and may not meet the needs of our existing and potential future employees and they may prefer work models offered by other companies.
If our customers do not expand their use of our platform beyond their current organizational engagements or renew their existing contracts with us, our ability to grow our business and improve our results of operations may be adversely affected.
Our future success depends, in part, on our ability to increase the adoption of our platform by our existing customers and future customers. Many of our customers initially use our platform in specific groups or departments within
8
their organization. In addition, our customers may initially use our platform for a specific use case. Our ability to grow our business depends in part on our ability to persuade customers to expand their use of our platform to address additional use cases. Further, to continue to grow our business, it is important that our customers renew their subscriptions when existing contracts expire and that we expand our relationships with our existing customers. Our customers have no obligation to renew their subscriptions, and our customers may decide not to renew their subscriptions with a similar contract period, at the same prices and terms, with the same or a greater number of learners, or at all. In the past, some of our customers have elected not to renew their agreements with us, and it is difficult to accurately predict whether we will have future success in retaining customers or expanding our relationships with them. We have experienced significant growth in the number of learners of our platform, but we do not know whether we will continue to achieve similar learner growth in the future, or whether learner growth could be offset by increased churn. Our ability to retain our customers and expand our deployments with them may decline or fluctuate as a result of a number of factors, including our customers’ satisfaction with our platform, our customer support, our prices, the prices and features of competing solutions, reductions in our customers’ spending levels, insufficient learner adoption of our platform, and new feature releases. If our customers do not purchase additional subscriptions or renew their existing subscriptions, renew on less favorable terms, or fail to continue to expand their engagement with our platform, our revenue may decline or grow less quickly than anticipated, which would harm our results of operations.
Our sales cycles can be unpredictable, and our sales efforts require considerable time and expense. As a result, the timing of our billings and revenue are difficult to predict and may vary substantially from period to period, which may cause our results of operations to fluctuate significantly.
Our results of operations may fluctuate, in part, because of the resource intensive nature of our sales efforts, the length and variability of our sales cycle, and difficulty in adjusting our operating expenses in the short term. The length of our sales cycle, from identification of the opportunity to delivery of access to our platform, can vary from customer to customer, with sales to larger businesses typically taking longer to complete. In addition, as we increase our sales to larger businesses, we face longer more complex customer requirements, and substantial upfront sales costs. With larger businesses, the decision to subscribe to our platform frequently requires the approvals of multiple management personnel and more technical personnel than would be typical of a smaller organization and, accordingly, sales to larger businesses may require us to invest more time educating these potential customers. Purchases by larger businesses are also frequently subject to budget constraints and unplanned administrative, processing, and other delays, which means we may not be able to come to agreement on the terms of the sale to larger businesses. If there is a reduction in information technology spending, due to weak economic conditions or otherwise, it may take several months, or even several quarters, for marketing opportunities to materialize.
To the extent our competitors develop products that our prospective customers view as equivalent or superior to our platform, our average sales cycle may increase. Additionally, if a key sales member leaves our employment or if our primary point of contact at a customer or potential customers leaves his or her employment, our sales cycle may be further extended or customer opportunities may be lost. As a result of the buying behavior of enterprises and the efforts of our sales force and partners to meet or exceed their sales objectives by the end of each fiscal quarter, we may generate a substantial portion of billings towards the end of each fiscal quarter. If a customer’s decision to purchase our platform is delayed or if the implementation of our platform takes longer than originally anticipated, the date on which we may recognize revenues from these transactions may be delayed. The unpredictability of the timing of customer purchases, particularly large purchases, could cause our billings and revenue to vary from period to period or to fall below expected levels for a given period, which will adversely affect our business, results of operations, and financial condition.
We may not receive significant revenue as a result of our current research and development efforts.
We reinvest a large percentage of our revenue in research and development, including AI. Our investment in our current research and development efforts may not provide a sufficient, timely return. We make and will continue to make significant investments in software research and development and related product opportunities. Investments in new technology and processes are inherently speculative. Commercial success depends on many factors including the degree of innovation of the products developed through our research and development efforts, sufficient support from our strategic partners, and effective distribution and marketing. Accelerated product introductions and short
9
product life cycles require high levels of expenditures for research and development. These expenditures may materially adversely affect our operating results if they are not offset by revenue increases. We believe that we must continue to dedicate a significant amount of resources to our research and development efforts in order to maintain our competitive position. However, significant revenue from new product and service investments may not be achieved for a number of years, if at all. Moreover, new products and services may not be profitable.
We believe our long-term success depends in part on continuing to expand our international sales and operations and we are therefore subject to a number of risks associated with international sales and operations.
We intend to continue expanding our international operations. In order to maintain and expand our sales internationally, we need to hire and train experienced personnel to staff and manage our foreign operations. To the extent that we experience difficulties in recruiting, training, managing, and retaining international staff, and specifically sales and marketing personnel, we may experience difficulties in growing our international sales.
Additionally, our international sales are subject to a number of risks, including, but not limited to, the following:
•unexpected costs and errors in tailoring our products for individual markets, including translation into foreign languages and adaptation for local practices;
•difficulties in adapting to customer desires due to language and cultural differences;
•new and different sources of competition;
•increased financial accounting and reporting burdens and complexities;
•increased expenses associated with international sales and operations, including establishing and maintaining office space and equipment for our international operations;
•lack of familiarity and burdens of complying with foreign laws, legal standards, privacy standards, regulatory requirements, tariffs, and other barriers;
•greater difficulty in enforcing contracts and accounts receivable collection and longer collection periods;
•practical difficulties of enforcing intellectual property rights in countries with fluctuating laws and standards and reduced or varied protection for intellectual property rights in some countries;
•unexpected changes in regulatory requirements, taxes, trade laws, tariffs, export quotas, custom duties, or other trade restrictions;
•limitations on technology infrastructure, which could limit our ability to migrate international operations to our existing systems, which could result in increased costs;
•difficulties in managing and staffing international operations and differing employer/employee relationships and local employment laws;
•fluctuations in exchange rates that may increase the volatility of our foreign-based revenue; and
•potentially adverse tax consequences, including the complexities of foreign value added tax (or other tax) systems and restrictions on the repatriation of earnings.
Additionally, operating in international markets also requires significant management attention and financial resources. We plan to continue investing substantial time and resources to expand our international operations, but we cannot be certain that these investments will produce desired levels of revenue or profitability. These factors and other factors could harm our ability to gain future international revenue and, consequently, materially affect our business, results of operations, and financial condition.
10
We may face exposure to foreign currency exchange rate fluctuations which may affect certain of our key performance indicators and our results of operations.
Revenues and operating expenses outside of Canada are often denominated in local functional currencies. Additionally, as we expand our international operations, we report our financial results in US dollars. Therefore, fluctuations in the value of the foreign currencies, including but not limited to the Canadian dollar, when translated into US dollars may have a significant impact on certain of our key performance indicators, including but not limited to our Annual Recurring Revenue, or otherwise affect our results of operations. We do not currently engage in currency hedging activities to limit the risk of unfavourable exchange rate fluctuations. In the future, we may use derivative instruments, such as foreign currency forward and option contracts, to hedge certain exposures to fluctuations in foreign currency exchange rates. The use of such hedging activities may not offset any or more than a portion of the adverse financial effects of unfavourable movements in foreign exchange rates over the limited time the hedges are in place. Moreover, the use of hedging instruments may introduce additional risks if we are unable to structure effective hedges with such instruments.
Our growth depends in part on the success of our strategic relationships with strategic partners as well as our ability to successfully integrate our platform with third party applications.
In addition to growing our direct sales channels, we intend to pursue additional relationships with strategic partners, which includes OEMs, Value Added Resellers, system integrators and service partners. Identifying the proper strategic partners will be essential to this growth strategy. Negotiating and documenting relationships with appropriate strategic partners will require significant time and resources, as will integrating third-party content and technology. Our agreements with strategic partners may not prohibit them from working with our competitors or from offering competing services. Our competitors may be effective in providing incentives to strategic partners to favour their products or services or to prevent or reduce subscriptions to our solution, including through a simple integration. In addition, these distributors and providers may not perform as expected under our agreements, and we have had, and may in the future have, disagreements or disputes with such distributors and providers, which could negatively affect our brand and reputation. In addition, acquisitions of our strategic partners by our competitors or acquisitions by our strategic partners of our competitors could end our strategic relationship with the acquired or strategic partner and result in a decrease in the number of our current and potential customers. For example, in January 2024, an OEM partner that contributed approximately 9% of our 2023 revenue announced that it had acquired a competitive learning experience platform software provider. We took legal measures to enforce the terms of the agreement, and the parties amicably resolved the dispute on a confidential basis and agreed to dismiss the litigation. However, we expect the OEM customer to favor its acquired product for its end customers over time, which we expect will result in reduced subscriptions for our solutions and negative impacts to our growth rate and harm our business, financial condition and results of operations. If we are unsuccessful in establishing or maintaining our strategic partnerships, our ability to compete in the marketplace or to grow our revenue could be impaired and our operating results could suffer. Even if we are successful, there can be no assurance that these relationships will result in improved operating results. A global economic slowdown and other factors could also adversely affect the businesses of our strategic partners, and it is possible that they may not be able to devote the resources we expect to the relationship.
Risks and challenges with the use of AI in our platform, including flawed algorithms, insufficient data sets and biased information, may result in reputational harm or liability.
Our platform uses AI, and we expect to continue building AI into our platform in the future. We envision a future in which AI operates within our cloud-based platform to offer an efficient and effective e-learning solution for our customers. As with many disruptive innovations, AI presents risks and challenges that could affect its adoption, and therefore our business. AI algorithms may be flawed. Datasets may be insufficient or contain biased information. Inappropriate or controversial data practices by us or others could impair the acceptance, utility and effectiveness of AI solutions. These deficiencies could undermine the decisions, predictions, or analysis AI applications produce, subjecting us to competitive harm, legal liability, and brand or reputational harm. If we enable or offer AI solutions that are controversial because of their impact on human rights, privacy, employment, equity, accessibility or other social issues, we may experience brand or reputational harm.
11
AI-related regulatory requirements placed on our software and services could impose increased costs on us, delay or prevent our introduction of new products and services and impair the function or value of our existing products and services.
As with many innovations, machine learning and AI present additional risks and challenges that could affect their adoption and therefore our business. For example, the development of machine learning and AI present emerging governance and transparency issues, including with respect to ethics and human rights, and if we enable or offer solutions on this front that are controversial, due to their impact, or perceived impact, we may experience brand or reputational harm, competitive harm, or legal liability. New regulations or standards have been or may be adopted in the space of AI such as the Draft Bill C-27 (Canada), which includes the Artificial Intelligence and Data Act in Canada (June 2022) and the EU AI Act. In the U.S., the National Institute for Standards and Technology (NIST) released, on January 26, 2023, the non-binding AI Risk Management Framework in the design, development, use and evaluation of AI products, services, and systems. In addition, the Federal Trade Commission issued several publications to set forth ground rules for AI development and can use its existing authority under various existing consumer protection laws to expand AI enforcement. The growing focus on AI regulations and guidelines may increase the burden and cost of research and development in this area, including by causing us to incur significant costs in order to adapt certain components of our platform to the requirements for the use of AI systems, subjecting us to brand or reputational harm, competitive harm, or legal liability. We may also be restricted in our ability to fully utilize AI and machine learning technologies as a result of legal and regulatory restrictions on data governance, including data collection and processing. Also, our positions on social and ethical issues may impact our ability to attract or retain employees, customers, and other users. In particular, our brand and reputation are associated with our public commitments to sustainability, equality, inclusivity, accessibility, and ethical use, and any perceived changes in our dedication to these commitments could impact our relationships with potential and current customers and other users. We cannot determine the impact these emerging and future laws, regulations, and standards may have on our business. Such laws, regulations and standards are often subject to differing interpretations and may be inconsistent among jurisdictions.
Key Components of Results of Operations
Docebo has always been operated and managed as a single economic entity, notwithstanding the fact that it has operations in several different countries. There is one management team that directs the activities of all aspects of the Company and it is managed globally through global department heads. As a result, we believe that we have one operating segment, being the consolidated company. Over time, this may change as the Company grows and when this occurs we will reflect the change in our reporting practice.
Revenue
We generate revenue from the following two primary sources:
•Recurring Subscriptions to Our Learning Platform and Related Products. Our customers enter into agreements that provide for recurring subscription fees. The majority of the customer agreements currently being entered into have a term of one to three years and are non-cancellable or cancellable with penalty. Subscription revenue per contract will vary depending upon the particular products that each customer subscribes for, the number and type of learners intended to utilize the platform and the term of the agreement. Subscription revenue is typically recognized evenly over the enforceable term of a contract, commencing on the in-service date.
•Professional Services. Our customers generally require support in implementing our product and training their learners. This support can include system integration, application integration, learner training and any required process-change analysis. Normally, these services are purchased at the same time as the original customer agreement is completed and while they are usually delivered during the 60-180 days immediately following the effective date of the customer agreement, timing can vary. As a result, unlike the recognition of recurring subscription revenue, the recognition of professional service revenue can be recorded unevenly from period to period. When customer agreements are renewed, there is not typically a need for additional professional services so as overall revenue increases over time, the percentage of revenue that is generated
12
from professional services will decrease. Revenues derived from professional services are recognized over the term that the service is provided.
Our agreements generally do not contain any cancellation or refund provisions without penalty, other than in the case of our default.
Cost of Revenue
Cost of revenue is comprised of costs related to provisioning and hosting our learning platform and related products, the delivery of professional services, and customer support. Significant expenses included in cost of revenue include employee salaries and benefits expenses, web hosting fees, third party service fees, and software costs.
Operating Expenses
Our primary operating expenses are as follows:
•General and Administrative. General and administrative expenses consist of employee salaries and benefits expenses for our finance, legal, administrative, human resources, and information technology and security teams. These costs also include consulting and professional service fees, transaction costs related to our acquisitions, software, travel, general office and administrative expenses, credit impairment losses, as well as public company costs including directors and officers liability insurance.
•Sales and Marketing. Sales and marketing expenses are comprised primarily of employee salaries and benefits expenses for our sales and marketing teams, amortization of contract acquisition costs, software, travel and advertising and marketing event costs. We intend to continue to grow our sales and marketing teams to support our growth strategy.
•Research and Development. Research and development expenses are comprised primarily of employee salaries and benefits for our product and innovation-related functions (net of tax credits), consulting and professional service fees, software, travel and web hosting fees. Our research and development team is focused on both continuous improvement of our existing learning platform, as well as developing new product modules and features. As Docebo’s growth continues, we expect our research and development costs to increase.
•Share-based Compensation. Share-based compensation expenses are comprised of the value of stock options granted to employees expensed over the vesting period of the options, deferred share units (“DSUs”), restricted share units (“RSUs”) and shares issued pursuant to the Employee Share Purchase Plan. In addition, the Company’s board of directors may fix, from time to time, a portion of the total compensation (including an annual retainer) paid by the Company to a director in a calendar year for service on the Board and directors may elect to receive a portion of their total compensation (including cash retainer) in the form of DSUs.
•Foreign Exchange. Foreign exchange primarily relates to translation of monetary assets and liabilities denominated in foreign currencies into functional currencies at the foreign exchange rate applicable at the end of each period.
•Depreciation and Amortization. Depreciation and amortization expense primarily relates to depreciation on property and equipment, and amortization of ROU assets and intangible assets. Property and equipment are comprised of furniture and office equipment, leasehold improvements and land and building. ROU assets are comprised of capitalized leases. Intangible assets are comprised of acquired intangible assets.
Other Expenses
•Finance Income, net. This includes costs related to interest income less interest on lease obligations, accretion of interest on contingent consideration and acquisition holdback payables, and bank fees and other expenses.
•Other (Income) Expense, net. These costs are comprised of rental income from subleasing office space.
13
Results of Operations
The following table outlines our consolidated statements of income (loss) and comprehensive (loss) income for the periods indicated:
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||
| $ | $ | $ | $ | |||||||||||||||||
| Revenue | 55,433 | 46,506 | 159,890 | 131,559 | ||||||||||||||||
| Cost of revenue | 10,462 | 8,779 | 30,645 | 25,243 | ||||||||||||||||
| Gross profit | 44,971 | 37,727 | 129,245 | 106,316 | ||||||||||||||||
| Operating expenses | ||||||||||||||||||||
| General and administrative | 8,384 | 8,317 | 24,715 | 25,218 | ||||||||||||||||
| Sales and marketing | 17,759 | 16,221 | 51,087 | 51,041 | ||||||||||||||||
| Research and development | 11,153 | 10,271 | 32,331 | 26,456 | ||||||||||||||||
| Share-based compensation | 1,815 | 1,845 | 5,670 | 4,438 | ||||||||||||||||
Foreign exchange loss (gain) | 266 | (3,092) | (544) | 1,365 | ||||||||||||||||
| Depreciation and amortization | 877 | 1,056 | 2,519 | 2,587 | ||||||||||||||||
| 40,254 | 34,618 | 115,778 | 111,105 | |||||||||||||||||
Operating income (loss) | 4,717 | 3,109 | 13,467 | (4,789) | ||||||||||||||||
Finance income, net | (623) | (1,933) | (1,839) | (6,506) | ||||||||||||||||
Other (income) expense, net | (1) | (2) | (16) | 181 | ||||||||||||||||
Income before income taxes | 5,341 | 5,044 | 15,322 | 1,536 | ||||||||||||||||
Income tax expense | 382 | 997 | 496 | 1,918 | ||||||||||||||||
Net income (loss) | 4,959 | 4,047 | 14,826 | (382) | ||||||||||||||||
Other comprehensive (income) loss | ||||||||||||||||||||
| Item that may be reclassified subsequently to income: | ||||||||||||||||||||
Exchange (gain) loss on translation of foreign operations | (761) | 3,776 | 583 | (592) | ||||||||||||||||
Comprehensive income | 5,720 | 271 | 14,243 | 210 | ||||||||||||||||
| Earnings per share - basic | 0.16 | 0.12 | 0.49 | (0.01) | ||||||||||||||||
| Earnings per share - diluted | 0.16 | 0.12 | 0.48 | (0.01) | ||||||||||||||||
| Weighted average number of common shares outstanding - basic | 30,221,380 | 32,474,975 | 30,296,756 | 32,907,374 | ||||||||||||||||
| Weighted average number of common shares outstanding - diluted | 30,940,172 | 33,513,101 | 31,013,951 | 32,907,374 | ||||||||||||||||
Review of Operations for the three and nine months ended September 30, 2024
14
Revenue
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
| Subscription revenue | 52,615 | 43,588 | 9,027 | 21 | % | 150,326 | 123,278 | 27,048 | 22 | % | |||||||||||||||||||
| Professional services | 2,818 | 2,918 | (100) | (3) | % | 9,564 | 8,281 | 1,283 | 15 | % | |||||||||||||||||||
| Total revenue | 55,433 | 46,506 | 8,927 | 19 | % | 159,890 | 131,559 | 28,331 | 22 | % | |||||||||||||||||||
Total revenue increased by $8.9 million or 19% for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 and increased by $28.3 million or 22% for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023. The increase in both periods was primarily due to growth in our customer base, as well as up-selling to existing customers, as the number of customers rose from 3,679 as at September 30, 2023 to 3,945 as at September 30, 2024 and the Average Contract Value per customer increased from approximately $49 thousand as at September 30, 2023 to approximately $54 thousand as at September 30, 2024. Average Contract Value is not a recognized measure under IFRS. See “Non-IFRS Measures and Reconciliation of Non-IFRS Measures”.
Subscription revenue increased by $9.0 million or 21% for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 and increased by $27.0 million or 22% for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023. The increase in both periods was driven by initial revenues from customers who did not contribute to subscription revenue during the prior period, and growth from existing customers.
Professional services revenue decreased by $0.1 million or 3% for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 and increased by $1.3 million or 15% for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023.
Cost of Revenue
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
| Cost of revenue | 10,462 | 8,779 | 1,683 | 19 | % | 30,645 | 25,243 | 5,402 | 21 | % | |||||||||||||||||||
| Percentage of total revenue | 18.9 | % | 18.9 | % | 19.2 | % | 19.2 | % | |||||||||||||||||||||
Cost of revenue increased by $1.7 million or 19% for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 and increased by $5.4 million or 21% for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023. The increase in both periods was primarily driven by increased hosting fees related to provisioning and hosting our learning platform as well as third party service fees.
Gross Profit
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
| Gross profit | 44,971 | 37,727 | 7,244 | 19 | % | 129,245 | 106,316 | 22,929 | 22 | % | |||||||||||||||||||
| Percentage of total revenue | 81.1 | % | 81.1 | % | 80.8 | % | 80.8 | % | |||||||||||||||||||||
Gross profit for the three months ended September 30, 2024 increased by $7.2 million or 19.2% and remained flat at 81.1% of revenue for the three months ended September 30, 2024 and September 30, 2023. Gross profit for the nine
15
months ended September 30, 2024 increased by $22.9 million or 21.6% and remained flat at 80.8% of revenue for the nine months ended September 30, 2024 and September 30, 2023.
Operating Expenses
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
| General and administrative | 8,384 | 8,317 | 67 | 1 | % | 24,715 | 25,218 | (503) | (2) | % | |||||||||||||||||||
| Sales and marketing | 17,759 | 16,221 | 1,538 | 9 | % | 51,087 | 51,041 | 46 | 0 | % | |||||||||||||||||||
| Research and development | 11,153 | 10,271 | 882 | 9 | % | 32,331 | 26,456 | 5,875 | 22 | % | |||||||||||||||||||
| Share-based compensation | 1,815 | 1,845 | (30) | (2) | % | 5,670 | 4,438 | 1,232 | 28 | % | |||||||||||||||||||
Foreign exchange loss (gain) | 266 | (3,092) | 3,358 | (109) | % | (544) | 1,365 | (1,909) | 140 | % | |||||||||||||||||||
| Depreciation and amortization | 877 | 1,056 | (179) | (17) | % | 2,519 | 2,587 | (68) | (3) | % | |||||||||||||||||||
| Total operating expenses | 40,254 | 34,618 | 5,636 | 16 | % | 115,778 | 111,105 | 4,673 | 4 | % | |||||||||||||||||||
General and Administrative Expenses
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
| General and administrative | 8,384 | 8,317 | 67 | 1 | % | 24,715 | 25,218 | (503) | (2) | % | |||||||||||||||||||
| Percentage of total revenue | 15.1 | % | 17.9 | % | 15.5 | % | 19.2 | % | |||||||||||||||||||||
General and administrative expenses increased by $0.1 million or 1% for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 and decreased by $0.5 million or 2% for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023. General and administrative expenses remained consistent, as increases in employee compensation related expenses were offset by cost optimization efforts.
Our general and administrative expenses as a percentage of total revenue decreased from 17.9% to 15.1% for the three months ended September 30, 2023 and September 30, 2024, respectively, and decreased from 19.2% to 15.5% for the nine months ended September 30, 2023 and September 30, 2024, respectively.
Sales and Marketing Expenses
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
| Sales and marketing | 17,759 | 16,221 | 1,538 | 9 | % | 51,087 | 51,041 | 46 | 0 | % | |||||||||||||||||||
| Percentage of total revenue | 32.0 | % | 34.9 | % | 32.0 | % | 38.8 | % | |||||||||||||||||||||
Sales and marketing expenses increased by $1.5 million or 9% for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 and remained relatively flat for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023. The increase was driven by an increase in personnel on the sales and marketing teams to support the Company’s growing customer base and sales expansion in new markets, as well as higher marketing and marketing event costs.
Our sales and marketing expenses as a percentage of total revenue decreased from 34.9% to 32.0% for the three months ended September 30, 2023 and September 30, 2024, respectively, and decreased from 38.8% to 32.0% for the nine months ended September 30, 2023 and September 30, 2024, respectively. We expect to continue to grow our sales and marketing team and incrementally invest in advertising and marketing events for so long as we can efficiently increase our revenue base.
16
Research and Development Expenses
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
| Research and development | 11,153 | 10,271 | 882 | 9 | % | 32,331 | 26,456 | 5,875 | 22 | % | |||||||||||||||||||
| Percentage of total revenue | 20.1 | % | 22.1 | % | 20.2 | % | 20.1 | % | |||||||||||||||||||||
Research and development expenses increased by $0.9 million or 9% for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 and increased by $5.9 million or 22% for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023. The increase in both periods was driven by the Company’s continued focus on maintaining and improving its existing platform and the development of new products, which resulted in higher personnel costs due to an increase in employee headcount, as well as additional costs incurred to become compliant with the Federal Risk and Authorization Management Program (‘FedRAMP’). On an absolute basis, we expect that research and development expenses will continue to grow as the Company maintains its efforts to keep its product at the leading edge of learning technology but will decrease as a percentage of revenue over time.
Our research and development expenses as a percentage of total revenue decreased from 22.1% to 20.1% for the three months ended September 30, 2023 and September 30, 2024, respectively, and increased from 20.1% to 20.2% for the nine months ended September 30, 2023 and September 30, 2024, respectively.
Share-Based Compensation
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
| Share-based compensation | 1,815 | 1,845 | (30) | (2) | % | 5,670 | 4,438 | 1,232 | 28 | % | |||||||||||||||||||
| Percentage of total revenue | 3.3 | % | 4.0 | % | 3.5 | % | 3.4 | % | |||||||||||||||||||||
Share-based compensation expense remained relatively flat for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 and increased by $1.2 million or 28% for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023. The increase was driven by equity compensation granted throughout the year.
Foreign Exchange Loss (Gain)
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
Foreign exchange loss (gain) | 266 | (3,092) | 3,358 | (109) | % | (544) | 1,365 | (1,909) | 140 | % | |||||||||||||||||||
| Percentage of total revenue | 0.5 | % | (6.6) | % | (0.3) | % | 1.0 | % | |||||||||||||||||||||
Foreign exchange loss (gain) primarily relates to translation of monetary assets and liabilities denominated in foreign currencies into functional currencies at the foreign exchange rate applicable at the end of each period. The Company holds cash and cash equivalents denominated in United States dollars. As a result of the movement of the United States dollar in comparison to the Canadian dollar (the Company’s functional currency), an unrealized foreign exchange loss was recorded for the three months ended September 30, 2024 while an unrealized gain was recorded for the nine months ended September 30, 2024, which represents a significant portion of the movement during the periods.
17
Depreciation and Amortization
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
| Depreciation and amortization | 877 | 1,056 | (179) | (17) | % | 2,519 | 2,587 | (68) | (3) | % | |||||||||||||||||||
| Percentage of total revenue | 1.6 | % | 2.3 | % | 1.6 | % | 2.0 | % | |||||||||||||||||||||
Depreciation and amortization expense decreased by $0.2 million or 17% for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 and remained essentially flat for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023. For the three months ended September 30, 2024, the decrease was due to our trademark intangible asset being fully amortized.
Non-Operating Income
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
| Finance income, net | (623) | (1,933) | 1,310 | (68) | % | (1,839) | (6,506) | 4,667 | (72) | % | |||||||||||||||||||
Other (income) expense, net | (1) | (2) | 1 | (50) | % | (16) | 181 | (197) | 109 | % | |||||||||||||||||||
Finance Income, net
Finance income, net, decreased by $1.3 million or 68% for the three months ended September 30, 2024 compared to the three months ended September 30, 2023 and decreased by $4.7 million or 72% for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023. The decrease was driven by a lower cash balance as some of the funds invested in highly liquid short-term interest-bearing marketable securities were redeemed to repurchase common shares under the Company’s substantial issuer bid at the end of fiscal 2023, and under the normal course issuer bid during the nine months ended September 30, 2024.
Other Expense (Income), net
Other (income) expense in the prior year is primarily comprised of losses incurred as a result of a terminated sublease offset by rental income from subleasing office space.
Key Statement of Financial Position Information
September 30, 2024 | December 31, 2023 | Change | Change | |||||||||||
| $ | $ | $ | % | |||||||||||
| Cash and cash equivalents | 82,033 | 71,950 | 10,083 | 14 | % | |||||||||
| Total assets | 174,136 | 158,375 | 15,761 | 10 | % | |||||||||
| Total long-term liabilities | 4,234 | 7,002 | (2,768) | (40) | % | |||||||||
| Total liabilities | 129,080 | 107,654 | 21,426 | 20 | % | |||||||||
Total Assets
September 30, 2024 compared to December 31, 2023
Total assets increased by $15.8 million from December 31, 2023 to September 30, 2024 with cash and cash equivalents accounting for $10.1 million of the increase primarily due to the timing of cash collections from customers. Additionally, prepaids and deposits and contract costs increased by $4.5 million and $2.7 million,
18
respectively. The increase in prepaid and deposits was a result of software purchases made in the first half of 2024. The increase in contract costs was a result of higher revenue recognized and the related contract commission and fulfillment costs.
Total Liabilities
September 30, 2024 compared to December 31, 2023
Total liabilities increased by $21.4 million or 20% from December 31, 2023 to September 30, 2024. The movement in liabilities was driven by an increase in liability related to the ASPP under the NCIB (each as defined herein), and deferred revenue, partially offset by a decrease in trade and other payables. A liability was recorded in the amount of $18.2 million related to the ASPP. The increase in deferred revenue of $5.2 million was driven by the growth in revenue, while the decrease in trade and other payables of $0.7 million was driven by timing of payments to vendors.
Quarterly Results of Operations
The following table sets forth selected unaudited quarterly statements of operations data for each of the eight quarters ended December 31, 2022 to September 30, 2024. The information for each of these quarters has been prepared on the same basis as the audited annual financial statements for the year ended December 31, 2023 and the unaudited condensed consolidated interim financial statements for the period ended September 30, 2024. This data should be read in conjunction with our audited annual financial statements for the year ended December 31, 2023 and the unaudited condensed consolidated interim financial statements for the period ended September 30, 2024. These quarterly operating results are not necessarily indicative of our operating results for a full year or any future period.
| Three months ended | ||||||||||||||||||||||||||
| (In thousands of US dollars, except per share data) | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | ||||||||||||||||||
| $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||
| Revenue | 55,433 | 53,054 | 51,403 | 49,280 | 46,506 | 43,594 | 41,459 | 38,955 | ||||||||||||||||||
Net income (loss) before taxes | 5,341 | 5,208 | 4,773 | 3,310 | 5,044 | (5,116) | 1,608 | 1,781 | ||||||||||||||||||
Net income (loss) attributable to equity owners of the Company | 4,959 | 4,698 | 5,169 | 3,222 | 4,047 | (5,674) | 1,245 | 1,600 | ||||||||||||||||||
| Earnings per share - basic | 0.16 | 0.15 | 0.17 | 0.10 | 0.12 | (0.17) | 0.04 | 0.05 | ||||||||||||||||||
| Earnings per share - diluted | 0.16 | 0.15 | 0.17 | 0.10 | 0.12 | (0.17) | 0.04 | 0.05 | ||||||||||||||||||
Revenue
Our total quarterly revenue increased sequentially for all periods presented which was primarily attributable to revenue from new customers, strong revenue retention and up-selling from existing customers, and delivery of professional services to customers. We cannot provide assurance that this pattern of sequential growth in revenue will continue.
Net Income (Loss)
Net income has improved or remained consistent relative to preceding periods as the Company continues to grow its revenue base while costs generally continue to decrease as a percentage of total revenue. The net losses incurred in prior periods were primarily attributable to unrealized losses in foreign exchange due to the weakening of the Canadian dollar relative to the US dollar.
See "Results of Operations" in this MD&A for a more detailed discussion of the year-over-year changes in revenues and net income.
19
Liquidity, Capital Resources and Financing
Overview
The general objectives of our capital management strategy are to preserve our capacity to continue operating, provide benefits to our stakeholders and provide an adequate return on investment to our shareholders by selling our platform and services at a price that is commensurate with the level of operating risk we assume. We thus determine the total amount of capital required consistent with risk levels. This capital structure is adjusted on a timely basis depending on changes in the economic environment and risks of the underlying assets. We are not subject to any externally imposed capital requirements.
Working Capital
Our primary source of cash flow is revenue from operations. Our approach to managing liquidity is to ensure, to the extent possible, that we always have sufficient liquidity to meet our liabilities as they become due. We do so by monitoring cash flow and performing budget-to-actual analysis on a regular basis.
Working Capital as at September 30, 2024 and 2023 was $9.9 million and $110.9 million, respectively. Working Capital is defined as current assets, excluding the current portion of the net investment in finance lease and contract costs, minus current liabilities, excluding borrowings, if any, and the current portion of contingent consideration and lease obligations. Working Capital is not a recognized measure under IFRS. See “Non-IFRS Measures and Reconciliation of Non-IFRS Measures”.
The following table represents the Company’s Working Capital position as at September 30, 2024 and 2023:
2024 | 2023 | |||||||
| $ | $ | |||||||
| Current assets | 140,815 | 224,664 | ||||||
| Less: Current portion of net investment in finance lease | (66) | (81) | ||||||
| Less: Current portion of contract costs | (7,715) | (5,484) | ||||||
| Current assets, net of net investment in finance lease and contract costs | 133,034 | 219,099 | ||||||
| Current liabilities | 124,846 | 110,827 | ||||||
| Less: Current portion of contingent consideration | — | (1,153) | ||||||
| Less: Current portion of lease obligations | (1,703) | (1,513) | ||||||
Current liabilities, net of contingent consideration and lease obligations | 123,143 | 108,161 | ||||||
| Working Capital | 9,891 | 110,938 | ||||||
Our principal cash requirements are for Working Capital. Given our existing cash and cash equivalents, we believe there is sufficient liquidity to meet our current and short-term growth requirements in addition to our long-term strategic objectives.
20
Cash Flows
The following table presents cash and cash equivalents as at September 30, 2024 and 2023, and cash flows from operating, investing, and financing activities for the three and nine months ended September 30, 2024 and 2023:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
| $ | $ | $ | $ | ||||||||||||||
| Cash and cash equivalents | 82,033 | 170,648 | 82,033 | 170,648 | |||||||||||||
| Net cash provided by (used in): | |||||||||||||||||
| Operating activities | 4,335 | 6,215 | 19,522 | 9,488 | |||||||||||||
| Investing activities | (471) | (120) | (1,208) | (9,273) | |||||||||||||
| Financing activities | (4,571) | (39,018) | (8,849) | (45,620) | |||||||||||||
| Effect of foreign exchange on cash and cash equivalents | 656 | (352) | 618 | (240) | |||||||||||||
Net increase (decrease) in cash and cash equivalents | (51) | (33,275) | 10,083 | (45,645) | |||||||||||||
Cash Flows from Operating Activities
Cash flows from operating activities for the three months ended September 30, 2024 were $4.3 million compared to $6.2 million for the three months ended September 30, 2023. The decrease was mainly due the timing of payments to vendors and mid-year bonus payouts.
Cash flows from operating activities for the nine months ended September 30, 2024 were $19.5 million compared to $9.5 million for the nine months ended September 30, 2023. The increase was driven by improved income before non-cash items as a result of stronger revenues while costs generally decreased as a percentage of total revenue compared to the same period in the prior year.
Cash Flows Used in Investing Activities
Cash flows used in investing activities for the three months ended September 30, 2024 were $0.5 million compared to $0.1 million for the three months ended September 30, 2023. Cash outflows for investing activities primarily relate to investments in property and equipment to support business growth.
Cash flows used in investing activities for the nine months ended September 30, 2024 were $1.2 million compared to $9.3 million for the nine months ended September 30, 2023. Cash outflows for investing activities in the comparative period primarily related to approximately $2.5 million cash consideration paid in connection with the acquisition of PeerBoard in April 2023 and approximately $6.2 million of cash consideration paid in connection with the acquisition of Edugo.AI in June 2023.
Cash Flows Used in Financing Activities
Cash flows used in financing activities for the three months ended September 30, 2024 were $4.6 million compared to $39.0 million for the three months ended September 30, 2023. Financing activities for the three months ended September 30, 2023 primarily relate to the $41.0 million repurchase of common shares for cancellation compared to the $5.9 million repurchased during the three months ended September 30, 2024.
Cash flows used in financing activities for the nine months ended September 30, 2024 were $8.8 million compared to $45.6 million for the nine months ended September 30, 2023. Financing activities for the nine months ended September 30, 2024 primarily related to the $11.0 million repurchase of common shares for cancellation, partially offset by interest income of $1.8 million earned on cash and cash equivalents.
Free Cash Flow
21
Free Cash Flow is defined as cash flows from operating activities less cash used for purchases of property and equipment and capitalized internal-use software costs, plus non-recurring expenditures such as the payment of acquisition-related compensation, the payment of transaction-related costs, and the payment of restructuring costs. Free Cash Flow is not a recognized measure under IFRS. See “Non-IFRS Measures and Reconciliation of Non-IFRS Measures”. The IFRS measure most directly comparable to Free Cash Flow presented in our financial statements is cash flow from operating activities.
The following table reconciles our cash flows from operating activities to Free Cash Flow for the three and nine months ended September 30, 2024 and 2023:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
| $ | $ | $ | $ | ||||||||||||||
Cash flows from operating activities | 4,335 | 6,215 | 19,522 | 9,488 | |||||||||||||
| Purchases of property and equipment | (471) | (120) | (958) | (386) | |||||||||||||
| Acquisition related compensation paid | 669 | — | 3,307 | 189 | |||||||||||||
| Transaction related expenses paid | — | 551 | 306 | 991 | |||||||||||||
| Restructuring costs paid | — | 1,707 | — | 2,831 | |||||||||||||
| Free Cash Flow | 4,533 | 8,353 | 22,177 | 13,113 | |||||||||||||
| Free Cash Flow as a percentage of total revenue | 8.2 | % | 18.0 | % | 13.9 | % | 10.0 | % | |||||||||
Normal Course Issuer Bid and Substantial Issuer Bid
On May 15, 2023, the Company announced the commencement of a normal course issuer bid (“NCIB”) to repurchase and cancel up to 1,650,672 of its common shares, representing approximately 5% of the total shares outstanding, over the 12-month period commencing May 18, 2023, and ending no later than May 17, 2024. All repurchases are made through the facilities of the Toronto Stock Exchange and are done at market prices.
In May 2023, the Company also entered into an automatic share purchase plan (“ASPP”) with a third-party broker for purposes of allowing the Company to purchase common shares under the NCIB during the Company's self-imposed trading blackout periods. Under the ASPP, the broker is authorized to repurchase common shares during blackout periods, without consultation with the Company, on predefined terms, including share price, time period and subject to other limitations imposed by the Company and subject to rules and policies of the TSX and applicable securities laws, such as a daily purchase restriction.
Under the previous NCIB, the Company repurchased and cancelled a total of 1,523,608 common shares at an average price of $38.56 (C$51.13) per common share for total cash consideration, including transaction costs, of $58.7 million.
In December 2023, the Company completed a substantial issuer bid (the “SIB”) under which the Company purchased for cancellation 1,818,181 of its outstanding common shares, at a price of $55.00 per common share, for aggregate consideration of $100 million, representing approximately 5.7% of the Company’s issued and outstanding common shares as of expiry of the bid. The SIB commenced on November 23, 2023 and expired on December 28, 2023.
On May 6, 2024, the Company renewed its NCIB to repurchase and cancel up to 1,764,037 of its common shares, representing approximately 10% of the public float, over the 12-month period commencing May 20, 2024, and ending no later than May 19, 2025. All repurchases are made through the facilities of the Toronto Stock Exchange and are done at market prices. In connection with the renewed NCIB, the Company entered into a new ASPP. The amounts paid in excess of the average book value of the common shares are charged to deficit. During the nine months ended September 30, 2024, the Company repurchased a total of 282,494 common shares for cancellation at an average price of $39.01 (C$53.04) per common share for total cash consideration of $11.0 million, including transaction costs.
22
A liability, representing the maximum amount the Company could be required to pay the designated broker under the ASPP, was recorded for $18.2 million as at September 30, 2024. The offsetting amount to the liability has been recorded within deficit.
Off-Balance Sheet Arrangements
In relation to the PeerBoard acquisition, as at September 30, 2024, $1.3 million of up to $4.0 million in additional consideration was paid. The remainder may be payable over the three years following the closing date of April 3, 2023, representing the earn-out portion of the consideration paid by the Company or one of its subsidiaries in connection with the transaction, based on certain performance milestones and employment obligations.
In relation to the Edugo.AI acquisition, as at September 30, 2024, $2.0 million of up to $8.0 million in additional consideration was paid. The remainder may be payable over the three years following the closing date of June 9, 2023, representing the earn-out portion of the consideration paid by the Company or one of its subsidiaries in connection with the transaction, based on certain performance milestones and employment obligations.
We have no other material off-balance sheet arrangements, other than certain operating leases that are not recognized as ROU assets under IFRS 16. From time to time, we may be contingently liable with respect to litigation and claims that arise in the normal course of operations.
Related Party Transactions
In the ordinary course of business, we may provide services (including our Platform) to, and enter into contracts with, related parties on terms similar to those offered to non-related parties. We have no related party transactions, other than those noted in Note 16 in our unaudited condensed consolidated interim financial statements.
Financial Instruments and Other Instruments
Credit Risk
Generally, the carrying amount in our consolidated statement of financial position exposed to credit risk, net of any applicable provisions for losses, represents the maximum amount exposed to credit risk.
Our credit risk is primarily attributable to our cash and cash equivalents and trade and other receivables. We do not require guarantees from our customers. Credit risk with respect to cash and cash equivalents is managed by maintaining balances only with highly-rated financial institutions.
Due to our diverse customer base, there is no particular concentration of credit risk related to our trade and other receivables. Moreover, balances for trade and other receivables are managed and analyzed on an ongoing basis to ensure provisions for expected credit losses are established and maintained at an appropriate amount.
We estimate provisions for expected credit losses based upon the expected collectability of all trade and other receivables, which takes into account the number of days past due, collection history, identification of specific customer exposure and current economic trends. A provision for expected credit loss on trade and other receivables is calculated as the difference between the carrying amount and the present value of the estimated future cash flow. Provisions for expected credit losses are charged to general and administrative expense in the consolidated statements of income. Receivables for which an expected credit loss provision was recognized are written off against the corresponding provision when they are deemed uncollectible. Expected credit losses for trade receivables are based on the expected credit loss model. The Company applies the simplified approach to determine the provision for trade and other receivables by recognizing lifetime expected losses on initial recognition through both the analysis of historical defaults and a reassessment of counterparty credit risk in revenue contracts on an annual basis.
The maximum exposure to credit risk at the date hereof is the carrying value of each class of receivables mentioned above. We do not hold any collateral as security.
23
Foreign Currency Exchange Risk
We are exposed to currency risk due to financial instruments denominated in foreign currencies. The Company’s primary exposure with respect to foreign currencies is from U.S. dollar denominated cash and cash equivalents, trade and other receivables, and trade and other payables in entities whose functional currency is other than U.S. dollars.
We have not entered into arrangements to hedge our exposure to currency risk.
Inflation Risk
We do not believe that inflation has had a material effect on our business, financial condition or results of operations. If our costs were to become subject to significant inflationary pressures, we may not be able to fully offset such higher costs through price increases. Our inability or failure to do so could harm our business, financial condition and results of operations
Critical Accounting Policies and Estimates
The preparation of our consolidated financial statements in conformity with IFRS requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. We review these estimates on an ongoing basis based on management’s best knowledge of current events and actions that we may undertake in the future. Actual results could differ from these estimates. Areas requiring the most significant estimates and judgments which are deemed critical are outlined below.
Revenue Recognition
Revenue recognition requires judgment and the use of estimates, especially in evaluating the various non-standard terms and conditions in our contracts with customers as to their effect on reported revenue.
The Company derives its revenues from two main sources: subscription and professional services revenue, which includes professional and premium support services such as initial implementation, project management, training, and integration. Professional services do not include significant customization to, or development of, the software. Revenue is recognized by applying the five-step framework under IFRS 15 Revenue from contracts with customers, as described in Note 3 of our audited annual consolidated financial statements for the year ended December 31, 2023.
The Company enters into significant revenue contracts with certain large enterprise customers that contain non-standard terms and conditions, pricing and promised services. Significant management judgement can be required to assess the impact of these items on the amount and timing of revenue recognition for these contracts including the determination of performance obligations, calculation of transaction price, allocation of transaction price across performance obligations, and timing of revenue recognition.
Outstanding Share Information
We are currently authorized to issue an unlimited number of common shares. As of the date hereof, 30,228,481 common shares, 871,890 stock options, 142,595 DSUs and 188,401 RSUs are issued and outstanding.
Foreign Currency Exchange (“FX”) Rates
Although our functional currency is the Canadian dollar, we have elected to report our financial results in U.S. dollars to improve the comparability of our financial results with our peers. Reporting our financial results in U.S. dollars also reduces the impact of foreign currency exchange fluctuations in the Company’s reported amounts, as our transactions denominated in U.S. dollars are significantly larger than Canadian dollars or Euros.
24
Our consolidated financial position and operating results have been translated to U.S. dollars applying FX rates outlined in the table below. FX rates are expressed as the amount of U.S. dollars required to purchase one Canadian dollar.
Period | Consolidated Statement of Financial Position | Consolidated Statement of Income and Comprehensive Income | |||||||||
Current Rate | Average Rate | ||||||||||
Three months ended September 30, 2023 | $0.7364 | $0.7460 | |||||||||
Three months ended September 30, 2024 | $0.7395 | $0.7338 | |||||||||
Disclosure Controls and Procedures and Internal Controls over Financial Reporting
Management of the Company, under the supervision of the Chief Executive Officer and Chief Financial Officer, is responsible for establishing and maintaining disclosure controls and procedures (as defined under applicable Canadian securities laws and by the United States Securities and Exchange Commission (“SEC”) in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (“the Exchange Act”) for the Company to ensure that material information relating to the Company, including its consolidated subsidiaries, that is required to be made known to the Chief Executive Officer and Chief Financial Officer by others within the Company and disclosed by the Company in reports filed or submitted by it under the Exchange Act is (i) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms; and (ii) accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
The Company’s management is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is a process designed by, or under the supervision of, the Chief Executive Officer and the Chief Financial Officer and effected by the Company’s board of directors, management and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board.
Management determined that there were no material weaknesses in the Company’s internal control over financial reporting as of September 30, 2024.
There have been no changes to the Company’s internal controls over financial reporting during the quarter ended September 30, 2024 that have materially affected, or are reasonably likely to materially affect, its internal controls over financial reporting.
25
Docebo Reports Third Quarter 2024 Results
TORONTO, ONTARIO - November 8, 2024 - Docebo Inc. (NASDAQ: DCBO; TSX:DCBO) (“Docebo” or the “Company”), a leading learning platform provider with a foundation in artificial intelligence (AI) and innovation, announced financial results for the three and nine months ended September 30, 2024. All amounts are expressed in US dollars unless otherwise stated.
“We surpassed our Q3 targets in both revenue and profitability, showcasing our continued leadership in automating learning outcomes for our customers." said Alessio Artuffo, President and CEO. "At Docebo Inspire, our largest customer event, we showcased our commitment to AI-driven innovation by unveiling cutting-edge applications and enhanced analytics. These advancements, offering a highly personalized learner experience, solidify Docebo's position as a disruptive leader in learning technology."
Third Quarter 2024 Financial Highlights
•Subscription revenue of $52.6 million, an increase of 21% from the comparative period in the prior year, represented 95% of total revenue.
•Total revenue of $55.4 million, an increase of 19% from the comparative period in the prior year.
•Gross profit of $45.0 million, an increase of 19% from the comparative period in the prior year, represented 81.1% of revenue in line with the comparative period in the prior year.
•Net income of $5.0 million, or $0.16 per share, compared to net income of $4.0 million, or $0.12 per share for the comparative period in the prior year.
•Adjusted Net Income1 of $8.3 million, or Adjusted Earnings per share of $0.27, compared to Adjusted Net Income of $5.0 million, or Adjusted Earnings per share of $0.15 for the comparative period in the prior year.
•Annual Recurring Revenue1 as at September 30, 2024 of $214.1 million, an increase of $32.3 million from $181.8 million as at the end of the third quarter of 2023, or an increase of 18%, including the positive impact of approximately 2 percentage points given the weakening of the U.S. dollar relative to foreign currencies.
•Adjusted EBITDA1 of $8.7 million, representing 15.7% of total revenue, compared to $4.5 million, representing 9.7% of total revenue, for the comparative period in the prior year. For the nine months ended September 30, 2024, Adjusted EBITDA improved to 15.1% of total revenue, up from 7.4% in the same period last year.
•Cash flow from operating activities of $4.3 million, compared to $6.2 million for the comparative period in the prior year.
•Free Cash Flow1 of $4.5 million, representing 8.2% of total revenue for the three months ended September 30, 2024, compared to $8.4 million, representing 18.0% of total revenue, for the comparative period in the prior year. The decrease was driven by the adoption and payout of semi-annual bonuses and the timing of payments to vendors. For the nine months ended September 30, 2024, Free Cash Flow improved to 13.9% of total revenue, up from 10.0% in the same period last year.
Third Quarter 2024 Business Highlights
•Docebo is now used by 3,945 customers, an increase from 3,679 customers at the end of September 30, 2023.
•Strong growth in Average Contract Value1, calculated as total Annual Recurring Revenue divided by the number of active customers, from $49,416 as at September 30, 2023 to $54,271 as at September 30, 2024.
•Notable new customer wins in the quarter is a leading global cybersecurity company based in North America that partnered with Docebo to consolidate their learning platform to address multiple Customer Experience (CX) and Employee Experience (EX) use cases for partner and customer training, sales enablement, skilling and upskilling, onboarding, and compliance training.
•Tumi Holdings, Inc., a manufacturer of high-end luxury and performance suitcases and bags for travel, chose Docebo to consolidate multiple CX and EX use cases across their global operations that span North America, APAC, Europe and China. A key requirement was that their learning technology partner have a track record of serving luxury retail brands and support both CX and EX learners spanning multiple cultures and in a large variety of languages.
•A leading insurance company serving Central and Eastern Europe serving more than 17 million customers across 17 countries in Central and Eastern Europe selected Docebo for the CX training of their broker network and for their EX training with use cases in sales enablement, onboarding, and compliance.
1
•Epicor, a global leader of industry-specific enterprise software, serves more than 23,000 customers across 150 countries with more than 2.3 million users daily. They chose Docebo to replace their internally developed learning system that had been supporting customer and partner training, sales enablement, onboarding and compliance. Their decision to partner with Docebo was driven by our ability to scale globally, forward looking technology roadmap, configurability and growing partner ecosystem as they consolidate their learning system throughout their network worldwide.
•A large and growing US-based furniture store known for their fast time-to-deliver and product availability, chose Docebo to be their learning solutions partner as they address retail, distribution and corporate training requirements. Their end decision was based on the need to deliver a highly personalized learning experience with social learning requirements, robust reporting, and ease of mass user management.
•A US-based major fast food company with operations in North American and the United Kingdom that has been a Docebo customer since 2022, expanded their use of our EX learning technology solutions as part of their larger initiative to increase their employees’ product knowledge, improving employee on the job satisfaction, and reducing costly employee turnover.
•The world’s leading event and exhibition organizer expanded their use of Docebo’s learning platform to support first responder firefighter and EMS training in fire departments across the US. This customer organizes both live and digital events every year, including the largest annual firefighter convention in the US, with the goal of attracting buyers with spending and decision-making power who are looking for solutions and innovations to help move their businesses forward.
1 Please refer to “Non-IFRS Measures and Reconciliation of Non-IFRS Measures” section of this press release.
Financial Outlook
Docebo is providing financial guidance for the three months ended December 31, 2024 as follows:
•Total revenue between $56.0 million and $56.2 million
•Adjusted EBITDA as a percentage of total revenue between 16.5% to 16.7%
Management expects subscription revenue to grow about two percentage points higher than overall company revenue while professional services revenue to be down sequentially from Q3.
Docebo is raising financial guidance for the fiscal year ended December 31, 2024 as follows:
•Total revenue growth of approximately 19.5%
•Adjusted EBITDA as a percentage of total revenue of approximately 15.5%
The information in this section is forward-looking. Please see the sections entitled “Non-IFRS Measures and Reconciliation of Non-IFRS Measures” and “Key Performance Indicators” in this press release for how we define “Adjusted EBITDA” and the section entitled “Forward-Looking Information.” A reconciliation of forward-looking “Adjusted EBITDA” to the most directly comparable IFRS measure is not available without unreasonable effort, as certain items cannot be reasonably predicted because of their high variability, complexity and low visibility. Docebo believes that this type of guidance provides useful insight into the anticipated performance of its business.
Third Quarter 2024 Results
2
Selected Financial Measures
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
Subscription Revenue (in thousands of US dollars) | 52,615 | 43,588 | 9,027 | 20.7 | % | 150,326 | 123,278 | 27,048 | 21.9 | % | |||||||||||||||||||
Professional Services (in thousands of US dollars) | 2,818 | 2,918 | (100) | (3.4) | % | 9,564 | 8,281 | 1,283 | 15.5 | % | |||||||||||||||||||
Total Revenue (in thousands of US dollars) | 55,433 | 46,506 | 8,927 | 19.2 | % | 159,890 | 131,559 | 28,331 | 21.5 | % | |||||||||||||||||||
Gross Profit (in thousands of US dollars) | 44,971 | 37,727 | 7,244 | 19.2 | % | 129,245 | 106,316 | 22,929 | 21.6 | % | |||||||||||||||||||
| Percentage of Total Revenue | 81.1 | % | 81.1 | % | 80.8 | % | 80.8 | % | |||||||||||||||||||||
Net Income (Loss) (in thousands of US dollars) | 4,959 | 4,047 | 912 | 22.5 | % | 14,826 | (382) | 15,208 | 3,981.2 | % | |||||||||||||||||||
| Earnings per Share - Basic | 0.16 | 0.12 | 0.04 | 33.3 | % | 0.49 | (0.01) | 0.50 | 5,000.0 | % | |||||||||||||||||||
| Earnings per Share - Diluted | 0.16 | 0.12 | 0.04 | 33.3 | % | 0.48 | (0.01) | 0.49 | 4,900.0 | % | |||||||||||||||||||
Cash Provided by Operating Activities (in thousands of US dollars) | 4,335 | 6,215 | (1,880) | (30.2) | % | 19,522 | 9,488 | 10,034 | 105.8 | % | |||||||||||||||||||
Key Performance Indicators and Non-IFRS Measures
As at September 30, | ||||||||||||||
2024 | 2023 | Change | Change % | |||||||||||
| Annual Recurring Revenue (in millions of US dollars) | 214.1 | 181.8 | 32.3 | 17.8 | % | |||||||||
| Average Contract Value (in thousands of US dollars) | 54.3 | 49.4 | 4.9 | 9.9 | % | |||||||||
| Customers | 3,945 | 3,679 | 266 | 7.2 | % | |||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||
2024 | 2023 | Change | Change | 2024 | 2023 | Change | Change | ||||||||||||||||||||||
| $ | $ | $ | % | $ | $ | $ | % | ||||||||||||||||||||||
Adjusted EBITDA (in thousands of US dollars) | 8,680 | 4,512 | 4,168 | 92.4 | % | 24,101 | 9,777 | 14,324 | 146.5 | % | |||||||||||||||||||
Adjusted Net Income (in thousands of US dollars) | 8,255 | 4,952 | 3,303 | 66.7 | % | 23,458 | 12,856 | 10,602 | 82.5 | % | |||||||||||||||||||
| Adjusted Earnings per Share - Basic | 0.27 | 0.15 | 0.12 | 80.0 | % | 0.77 | 0.39 | 0.38 | 97.4 | % | |||||||||||||||||||
| Adjusted Earnings per Share - Diluted | 0.27 | 0.15 | 0.12 | 80.0 | % | 0.76 | 0.39 | 0.37 | 94.9 | % | |||||||||||||||||||
Working Capital (in thousands of US dollars) | 9,891 | 110,938 | (101,047) | (91.1) | % | 9,891 | 110,938 | (101,047) | (91.1) | % | |||||||||||||||||||
Free Cash Flow (in thousands of US dollars) | 4,533 | 8,353 | (3,820) | (45.7) | % | 22,177 | 13,113 | 9,064 | 69.1 | % | |||||||||||||||||||
Conference Call
Management will host a conference call on Friday, November 8, 2024 at 8:00 am ET to discuss these third quarter results. To access the conference call, please dial +1-646-960-0169 or +1-888-440-6849 or access the webcast at
https://docebo.inc/events-and-presentations/default.aspx. The Company will post Prepared Management Remarks (in .pdf format) regarding its Q3-2024 results, which will be the subject of this call, on the Investor Relations section of Docebo’s website at https://investors.docebo.com.
The unaudited condensed consolidated interim financial statements for the nine months ended September 30, 2024 and Management’s Discussion & Analysis for the same period have been filed on SEDAR+ at www.sedarplus.ca and on EDGAR at
3
www.sec.gov. Alternatively, these documents along with a presentation in connection with the conference call can be accessed online at https://investors.docebo.com.
An archived recording of the conference call will be available until November 15, 2024 and for 90 days on our website. To listen to the recording, please visit the webcast link which can be found on Docebo’s investor relations website at https://docebo.inc/events-and-presentations/default.aspx or call +1-609-800-9909 or +1-800-770-2030 and enter passcode 8722408#.
Forward-Looking Information
This press release contains “forward-looking information” and “forward-looking statements” (collectively, “forward-looking information”) within the meaning of applicable securities laws.
In some cases, forward-looking information can be identified by the use of forward-looking terminology such as “plans”, “targets”, “expects”, “is expected”, “an opportunity exists”, “budget”, “scheduled”, “estimates”, “outlook”, “forecasts”, “projection”, “prospects”, “strategy”, “intends”, “anticipates”, “believes”, or variations of such words and phrases or statements that certain actions, events or results “may”, “could”, “would”, “might” or, “will”, “occur” or “be achieved”, and similar words or the negative of these terms and similar terminology. In addition, any statements that refer to expectations, intentions, projections or other characterizations of future events or circumstances contain forward-looking information. Statements containing forward-looking information are not historical facts but instead represent management’s expectations, estimates and projections regarding future events or circumstances.
This forward-looking information in this press release includes, but is not limited to, statements regarding the Company’s business; the guidance for the three months ended December 31, 2024 in respect of total revenue, Adjusted EBITDA as a percentage of total revenue and subscription revenue and fiscal year ended December 31, 2024 in respect of total revenue growth, and Adjusted EBITDA as a percentage of total revenue discussed under “Financial Outlook” in this press release; the expanded use of AI across our platform; future financial position and business strategy; the learning management industry; our growth rates and growth strategies; addressable markets for our solutions; the achievement of advances in and expansion of our platform; expectations regarding our revenue and the revenue generation potential of our platform and other products; our business plans and strategies; and our competitive position in our industry. This forward-looking information is based on our opinions, estimates and assumptions in light of our experience and perception of historical trends, current conditions and expected future developments, as well as other factors that we currently believe are appropriate and reasonable in the circumstances. Despite a careful process to prepare and review the forward-looking information, there can be no assurance that the underlying opinions, estimates and assumptions will prove to be correct. Certain assumptions include: our ability to build our market share and enter new markets and industry verticals; our ability to attract and retain key personnel; our ability to maintain and expand geographic scope; our ability to execute on our expansion plans; our ability to continue investing in infrastructure to support our growth; our ability to obtain and maintain existing financing on acceptable terms; our ability to execute on profitability initiatives; currency exchange and interest rates; the impact of inflation and global macroeconomic conditions; the impact of competition; our ability to respond to the changes and trends in our industry or the global economy; and the changes in laws, rules, regulations, and global standards are material factors made in preparing forward-looking information and management’s expectations.
Forward-looking information is necessarily based on a number of opinions, estimates and assumptions that, while considered by the Company to be appropriate and reasonable as of the date of this press release, are subject to known and unknown risks, uncertainties, assumptions and other factors that may cause the actual results, level of activity, performance or achievements to be materially different from those expressed or implied by such forward-looking information, including but not limited to:
•the Company’s ability to execute its growth strategies;
•the impact of changing conditions in the global corporate e-learning market;
•increasing competition in the global corporate e-learning market in which the Company operates;
•fluctuations in currency exchange rates and volatility in financial markets;
•changes in the attitudes, financial condition and demand of our target market;
•the Company’s ability to operate its business and effectively manage its growth under evolving macroeconomic conditions, such as high inflation and recessionary environments;
•developments and changes in applicable laws and regulations;
•fluctuations in the length and complexity of the sales cycle for our platform, especially for sales to larger enterprises;
•issues in the use of AI in our platform and potential resulting reputational harm or liability;
•such other factors discussed in greater detail under the “Risk Factors” section of our Annual Information Form dated February 22, 2024 (“AIF”), which is available under our profile on SEDAR+ at www.sedarplus.ca.
4
Our guidance for the three months ended December 31, 2024 in respect of total revenue, Adjusted EBITDA as a percentage of total revenue and subscription revenue and fiscal year ended December 31, 2024 in respect of total revenue, and Adjusted EBITDA as a percentage of total revenue is subject to certain assumptions and associated risks as stated under “Forward-Looking Statements,” and in particular the following:
•currency assumptions, in particular that the US dollar will remain strong against other major currencies;
•there will be continued macro-economic headwinds that will specifically affect our SMB and lower mid-market customers;
•there will be a seven-figure negative impact on our Annual Recurring Revenue base resulting from a large enterprise customer terminating its agreement with us following its acquisition of an organization that has an in-house LMS;
•our ability to win business from new customers and expand business from existing customers;
•the timing of new customer wins and expansion decisions by our existing customers;
•maintaining our customer retention levels, and specifically, that customers will renew contractual commitments on a periodic basis as those commitments come up for renewal, at rates not materially inconsistent with our historical experience; and
•with respect to Adjusted EBITDA as a percentage of revenue, our ability to contain expense levels while expanding our business.
If any of these risks or uncertainties materialize, or if the opinions, estimates or assumptions underlying the forward-looking information prove incorrect, actual results or future events might vary materially from those anticipated in the forward-looking information. The opinions, estimates or assumptions referred to above and described in greater detail in the “Summary of Factors Affecting our Performance” section of our MD&A for the three and nine months ended September 30, 2024 and in the “Risk Factors” section of our AIF, should be considered carefully by prospective investors.
Although we have attempted to identify important risk factors that could cause actual results to differ materially from those contained in forward-looking information, there may be other risk factors not presently known to us or that we presently believe are not material that could also cause actual results or future events to differ materially from those expressed in such forward-looking information. There can be no assurance that such information will prove to be accurate, as actual results and future events could differ materially from those anticipated in such information. No forward-looking statement is a guarantee of future results. Accordingly, you should not place undue reliance on forward-looking information, which speaks only as of the date made. The forward-looking information contained in this press release represents our expectations as of the date specified herein, and are subject to change after such date. However, we disclaim any intention or obligation or undertaking to update or revise any forward-looking information whether as a result of new information, future events or otherwise, except as required under applicable securities laws.
All of the forward-looking information contained in this press release is expressly qualified by the foregoing cautionary statements.
Additional information relating to Docebo, including our AIF, can be found on SEDAR+ at www.sedarplus.ca.
About Docebo
Docebo is redefining the way enterprises leverage technology to create and manage content, deliver training, and measure the business impact of their learning programs. With Docebo’s end-to-end learning platform, organizations worldwide are equipped to deliver scaled, personalized learning across all their audiences and use cases, driving growth and powering their business.
For further information, please contact:
Mike McCarthy
Vice President - Investor Relations
(214) 830-0641
mike.mccarthy@docebo.com
Results of Operations
The following table outlines our unaudited condensed consolidated interim statements of income (loss) and comprehensive income for the following periods:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
5
| (In thousands of US dollars, except per share data) | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| $ | $ | $ | $ | ||||||||||||||
| Revenue | 55,433 | 46,506 | 159,890 | 131,559 | |||||||||||||
| Cost of revenue | 10,462 | 8,779 | 30,645 | 25,243 | |||||||||||||
| Gross profit | 44,971 | 37,727 | 129,245 | 106,316 | |||||||||||||
| Operating expenses | |||||||||||||||||
| General and administrative | 8,384 | 8,317 | 24,715 | 25,218 | |||||||||||||
| Sales and marketing | 17,759 | 16,221 | 51,087 | 51,041 | |||||||||||||
| Research and development | 11,153 | 10,271 | 32,331 | 26,456 | |||||||||||||
| Share-based compensation | 1,815 | 1,845 | 5,670 | 4,438 | |||||||||||||
Foreign exchange loss (gain) | 266 | (3,092) | (544) | 1,365 | |||||||||||||
| Depreciation and amortization | 877 | 1,056 | 2,519 | 2,587 | |||||||||||||
| 40,254 | 34,618 | 115,778 | 111,105 | ||||||||||||||
Operating income (loss) | 4,717 | 3,109 | 13,467 | (4,789) | |||||||||||||
| Finance income, net | (623) | (1,933) | (1,839) | (6,506) | |||||||||||||
| Other (income) loss | (1) | (2) | (16) | 181 | |||||||||||||
Income before income taxes | 5,341 | 5,044 | 15,322 | 1,536 | |||||||||||||
Income tax expense | 382 | 997 | 496 | 1,918 | |||||||||||||
Net income (loss) | 4,959 | 4,047 | 14,826 | (382) | |||||||||||||
Other comprehensive (income) loss | |||||||||||||||||
| Item that may be reclassified subsequently to income: | |||||||||||||||||
Exchange (gain) loss on translation of foreign operations | (761) | 3,776 | 583 | (592) | |||||||||||||
Comprehensive income | 5,720 | 271 | 14,243 | 210 | |||||||||||||
| Earnings per share - basic | 0.16 | 0.12 | 0.49 | (0.01) | |||||||||||||
| Earnings per share - diluted | 0.16 | 0.12 | 0.48 | (0.01) | |||||||||||||
| Weighted average number of common shares outstanding - basic | 30,221,380 | 32,474,975 | 30,296,756 | 32,907,374 | |||||||||||||
| Weighted average number of common shares outstanding - diluted | 30,940,172 | 33,513,101 | 31,013,951 | 32,907,374 | |||||||||||||
Key Statement of Financial Position Information
(In thousands of US dollars, except percentages) | September 30, 2024 | December 31, 2023 | Change | Change | |||||||||||||
| $ | $ | $ | % | ||||||||||||||
Cash and cash equivalents | 82,033 | 71,950 | 10,083 | 14.0 | % | ||||||||||||
Total assets | 174,136 | 158,375 | 15,761 | 10.0 | % | ||||||||||||
Total liabilities | 129,080 | 107,654 | 21,426 | 19.9 | % | ||||||||||||
Total long-term liabilities | 4,234 | 7,002 | (2,768) | (39.5) | % | ||||||||||||
Non-IFRS Measures and Reconciliation of Non-IFRS Measures
This press release makes reference to certain non-IFRS measures including key performance indicators used by management and typically used by our competitors in the software-as-a-service (“SaaS”) industry. These measures are not recognized measures under IFRS and do not have a standardized meaning prescribed by IFRS and are therefore not necessarily 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 our results of operations from management’s perspective. Accordingly, these measures should not be considered in isolation nor as a substitute for analysis of our financial information reported under IFRS. These non-IFRS measures are used to provide investors with alternative measures of our operating performance and liquidity and thus highlight trends in our business that may not otherwise be apparent when relying
6
solely on IFRS measures. We also believe that securities analysts, investors and other interested parties frequently use non-IFRS measures, including SaaS industry metrics, in the evaluation of companies in the SaaS industry. Management also uses non-IFRS measures to facilitate operating performance comparisons from period to period, the preparation of annual operating budgets and forecasts and to determine components of executive compensation. The non-IFRS measures referred to in this press release include “Annual Recurring Revenue”, “Average Contract Value”, “Adjusted EBITDA”, “Adjusted Net Income”, “Adjusted Earnings per Share - Basic and Diluted”, “Working Capital” and “Free Cash Flow”.
Key Performance Indicators
We recognize subscription revenues ratably over the term of the subscription period under the provisions of our agreements with customers. The terms of our agreements, combined with high customer retention rates, provides us with a significant degree of visibility into our near-term revenues. Management uses a number of metrics, including the ones identified below, to measure the Company’s performance and customer trends, which are used to prepare financial plans and shape future strategy. Our key performance indicators may be calculated in a manner different than similar key performance indicators used by other companies.
•Annual Recurring Revenue: We define Annual Recurring Revenue as the annualized equivalent value of the subscription revenue of all existing contracts (including Original Equipment Manufacturer contracts) as at the date being measured, excluding non-recurring revenues from implementation, support and maintenance fees. Our customers generally enter into annual or multi-year contracts which are non-cancellable or cancellable with penalty. Accordingly, our calculation of Annual Recurring Revenue assumes that customers will renew the contractual commitments on a periodic basis as those commitments come up for renewal. Subscription agreements may be subject to price increases upon renewal reflecting both inflationary increases and the additional value provided by our solutions. In addition to the expected increase in subscription revenue from price increases over time, existing customers may subscribe for additional features, learners or services during the term. We believe that this measure provides a fair real-time measure of performance in a subscription-based environment. Annual Recurring Revenue provides us with visibility for consistent and predictable growth to our cash flows. Our strong total revenue growth coupled with increasing Annual Recurring Revenue indicates the continued strength in the expansion of our business and will continue to be our focus on a go-forward basis.
•Average Contract Value: Average Contract Value is calculated as total Annual Recurring Revenue divided by the number of active customers.
Annual Recurring Revenue and Average Contract Value as at September 30, 2024 and 2023 were as follows:
2024 | 2023 | Change | Change % | ||||||||||||||
| Annual Recurring Revenue (in millions of US dollars) | 214.1 | 181.8 | 32.3 | 17.8% | |||||||||||||
| Average Contract Value (in thousands of US dollars) | 54.3 | 49.4 | 4.9 | 9.9% | |||||||||||||
Adjusted EBITDA
Adjusted EBITDA is defined as net income excluding net finance income, depreciation and amortization, income taxes, share-based compensation and related payroll taxes, other income, foreign exchange gains and losses, acquisition related compensation, transaction related expenses and restructuring costs, if any.
The IFRS measure most directly comparable to Adjusted EBITDA presented in our financial statements is net income.
7
The following table reconciles Adjusted EBITDA to net income (loss) for the periods indicated:
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
(In thousands of US dollars) | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| $ | $ | $ | $ | ||||||||||||||
Net income (loss) | 4,959 | 4,047 | 14,826 | (382) | |||||||||||||
Finance income, net(1) | (623) | (1,933) | (1,839) | (6,506) | |||||||||||||
Depreciation and amortization(2) | 877 | 1,056 | 2,519 | 2,587 | |||||||||||||
Income tax expense | 382 | 997 | 496 | 1,918 | |||||||||||||
Share-based compensation(3) | 1,815 | 1,845 | 5,670 | 4,438 | |||||||||||||
Other income(4) | (1) | (2) | (16) | 181 | |||||||||||||
Foreign exchange loss (gain)(5) | 266 | (3,092) | (544) | 1,365 | |||||||||||||
Acquisition related compensation(6) | 1,005 | 1,258 | 2,989 | 2,246 | |||||||||||||
Transaction related expenses(7) | — | 271 | — | 1,081 | |||||||||||||
Restructuring(8) | — | 65 | — | 2,849 | |||||||||||||
| Adjusted EBITDA | 8,680 | 4,512 | 24,101 | 9,777 | |||||||||||||
| Adjusted EBITDA as a percentage of total revenue | 15.7 | % | 9.7 | % | 15.1 | % | 7.4 | % | |||||||||
(1)Finance income, net, is primarily related to interest income earned on cash and cash equivalents as the funds are invested in highly liquid short-term interest-bearing marketable securities which is offset by interest expenses incurred on lease obligations, and contingent consideration as well as bank fees and other expenses.
(2)Depreciation and amortization expense is primarily related to depreciation expense on right-of-use assets (“ROU assets”), property and equipment and acquired intangible assets.
(3)These expenses represent non-cash expenditures recognized in connection with the issuance of share-based compensation to our employees and directors and cash payroll taxes paid on gains earned by option holders when stock options are exercised.
(4)Other (income) expense, net is primarily comprised of rental income from subleasing office space.
(5)These non-cash gains and losses relate to foreign exchange translation.
(6)These costs represent the earn-out portion of the consideration paid to the vendors of previously acquired businesses that is associated with the achievement of certain acquisition related performance and other obligations.
(7)These expenses relate to professional, legal, consulting, accounting and other fees related to acquisition activities that would otherwise have not been incurred and are not considered an expense indicative of continuing operations.
(8) There was a reduction in workforce during the second quarter of 2023 that resulted in severance payments to employees. Certain functions and the associated management structure were reorganized to realize synergies and ensure organizational agility.
Adjusted Net Income and Adjusted Earnings per Share - Basic and Diluted
Adjusted Net Income is defined as net income excluding amortization of intangible assets, share-based compensation and related payroll taxes, acquisition related compensation, transaction related expenses, restructuring costs, foreign exchange gains and losses, and income taxes.
Adjusted Earnings per share - basic and diluted is defined as Adjusted Net Income divided by the weighted average number of common shares (basic and diluted).
The IFRS measure most directly comparable to Adjusted Net Income presented in our financial statements is net income.
The following table reconciles net income (loss) to Adjusted Net Income for the periods indicated:
8
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
| (In thousands of US dollars) | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| $ | $ | $ | $ | ||||||||||||||
Net income (loss) for the period | 4,959 | 4,047 | 14,826 | (382) | |||||||||||||
| Amortization of intangible assets | 176 | 381 | 521 | 692 | |||||||||||||
| Share-based compensation | 1,815 | 1,845 | 5,670 | 4,438 | |||||||||||||
| Acquisition related compensation | 1,005 | 1,258 | 2,989 | 2,246 | |||||||||||||
| Transaction related expenses | — | 271 | — | 1,081 | |||||||||||||
Restructuring | — | 65 | — | 2,849 | |||||||||||||
Foreign exchange loss (gain) | 266 | (3,092) | (544) | 1,365 | |||||||||||||
Income tax (recovery) expense related to adjustments(1) | 34 | 177 | (4) | 567 | |||||||||||||
| Adjusted net income (loss) | 8,255 | 4,952 | 23,458 | 12,856 | |||||||||||||
| Weighted average number of common shares - basic | 30,221,380 | 32,474,975 | 30,296,756 | 32,907,374 | |||||||||||||
| Weighted average number of common shares - diluted | 30,940,172 | 33,513,101 | 31,013,951 | 32,907,374 | |||||||||||||
| Adjusted earnings per share - basic | 0.27 | 0.15 | 0.77 | 0.39 | |||||||||||||
| Adjusted earnings per share - diluted | 0.27 | 0.15 | 0.76 | 0.39 | |||||||||||||
(1) This line item reflects income tax expense on taxable adjustments using the tax rate of the applicable jurisdiction.
Working Capital
Working Capital as at September 30, 2024 and 2023 was $9.9 million and $110.9 million, respectively. Working Capital is defined as current assets, excluding the current portion of the net investment in finance lease and contract costs, minus current liabilities, excluding borrowings, if any, and the current portion of contingent consideration and lease obligations. Working Capital is not a recognized measure under IFRS.
The following table represents the Company’s working capital position as at September 30, 2024 and 2023:
2024 | 2023 | ||||||||||
| $ | $ | ||||||||||
| Current assets | 140,815 | 224,664 | |||||||||
| Less: Current portion of net investment in finance lease | (66) | (81) | |||||||||
| Less: Current portion of contract costs | (7,715) | (5,484) | |||||||||
| Current assets, net of net investment in finance lease and contract costs | 133,034 | 219,099 | |||||||||
| Current liabilities | 124,846 | 110,827 | |||||||||
| Less: Current portion of contingent consideration | — | (1,153) | |||||||||
| Less: Current portion of lease obligations | (1,703) | (1,513) | |||||||||
Current liabilities, net of contingent consideration and lease obligations | 123,143 | 108,161 | |||||||||
| Working capital | 9,891 | 110,938 | |||||||||
Free Cash Flow
Free Cash Flow is defined as cash flows from operating activities less cash used for purchases of property and equipment and capitalized internal-use software costs, plus non-recurring expenditures such as the payment of acquisition-related compensation, the payment of transaction-related costs, and the payment of restructuring costs. Free Cash Flow is not a recognized measure under IFRS. The IFRS measure most directly comparable to Free Cash Flow presented in our financial statements is cash flow from operating activities.
The following table reconciles our cash flows from operating activities to Free Cash Flow for the periods indicated:
9
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||
(In thousands of US dollars) | 2024 | 2023 | 2024 | 2023 | |||||||||||||
| $ | $ | $ | $ | ||||||||||||||
Cash flow from operating activities | 4,335 | 6,215 | 19,522 | 9,488 | |||||||||||||
| Purchases of property and equipment | (471) | (120) | (958) | (386) | |||||||||||||
| Acquisition related compensation paid | 669 | — | 3,307 | 189 | |||||||||||||
| Transaction related expenses paid | — | 551 | 306 | 991 | |||||||||||||
Restructuring costs paid | — | 1,707 | — | 2,831 | |||||||||||||
Free cash flow | 4,533 | 8,353 | 22,177 | 13,113 | |||||||||||||
| Free cash flow as a percentage of total revenue | 8.2 | % | 18.0 | % | 13.9 | % | 10.0 | % | |||||||||
10
FORM 52-109F2
CERTIFICATION OF INTERIM FILINGS
FULL CERTIFICATE
CERTIFICATION OF INTERIM FILINGS
FULL CERTIFICATE
I, Alessio Artuffo, President and CEO of Docebo Inc., certify the following:
1. Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Docebo Inc. (the “issuer”) for the interim period ended September 30, 2024.
2. No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
3. Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
4. Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.
5. Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings
A.designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
I.material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
II.information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
B.designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
5.1 Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is Internal Control – Integrated Framework (COSO 2013 Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission.
5.2 N/A
5.3 N/A
6. Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on July 1, 2024 and ended on September 30, 2024 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
Date: November 8, 2024
/s/ Alessio Artuffo
Alessio Artuffo
President and CEO
FORM 52-109F2
CERTIFICATION OF INTERIM FILINGS
FULL CERTIFICATE
CERTIFICATION OF INTERIM FILINGS
FULL CERTIFICATE
I, Sukaran Mehta, Chief Financial Officer of Docebo Inc., certify the following:
1. Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Docebo Inc. (the “issuer”) for the interim period ended September 30, 2024.
2. No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
3. Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
4. Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.
5. Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings
A.designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
I.material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
II.information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
B.designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
5.1 Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is Internal Control – Integrated Framework (COSO 2013 Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission.
5.2 N/A
5.3 N/A
6. Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on July 1, 2024 and ended on September 30, 2024 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
Date: November 8, 2024
_/s/ Sukaran Mehta
Sukaran Mehta
Chief Financial Officer