Advisorshares Managed Bi... (AMEX:CRYP)
Historical Stock Chart
From May 2019 to May 2024
CryptoLogic delivers record revenue & strong earnings growth in
Q1 2005
First quarter revenue up 33%, earnings up 27% Disciplined execution, strategic
investments drive "blue-chip" performance in both poker and casino
TORONTO, May 11 /PRNewswire-FirstCall/ -- CryptoLogic Inc., a leading software
developer to the global Internet gaming market, announced today its financial
results for the first quarter ended March 31, 2005. Record revenue, strong
earnings and positive operating cash flow generation reflected continued growth
in the company's primary Internet casino and poker markets.
"CryptoLogic's excellent start to 2005 reaffirms our position as the blue-chip
e-gaming software company," said Lewis Rose, CryptoLogic's President and CEO.
"CryptoLogic is clearly benefiting from its investment in growth, and we will
continue to invest in order to maximize returns at this exciting time in our
industry. The landmark legislation to regulate Internet gaming in the UK for
the first time is further evidence of the global potential and growing
acceptance that this industry is here to stay."
-------------------------------------------------------------------------
Financial Highlights Three months ended
(in millions of US dollars, March 31,
except per share data) 2005 2004
-------------------------------------------------------------------------
Revenue $20.3 $15.2
Earnings $4.8 $3.8
Earnings per diluted share $0.34 $0.28
-------------------------------------------------------------------------
Fiscal 2005 first quarter highlights included:
- Quarterly revenue grew 33% to $20.3 million, and earnings grew 27%
over Q1 2004 to $4.8 million or $0.34 per diluted share. This exceeded
analysts' average consensus of $0.30 per diluted share;
- Internet poker fees derived from its WagerLogic subsidiary rose by
more than 200% over Q1 2004, and accounted for over 25% of Q1 2005
revenue. Continued growth from Internet poker licensees and poker
tournament software enhancements contributed to these strong results;
- The central poker room shared by WagerLogic licensees now attract more
than 6,000 simultaneous live online players, and is one of the world's
top 5 revenue generating poker sites on the Internet;
- Internet casino revenue derived from WagerLogic enjoyed healthy
growth, rising 6% over Q1 2004;
- Version 6 of the company's casino software was also released in
Spanish, French, Italian and German, contributing to international
appeal and European growth;
- Geographic diversification continued to be strong with licensees'
revenue from international markets growing to over 65% of total
revenue, up from over 60% in 2004;
- CryptoLogic's blue-chip status was reinforced in both the North
American and UK markets: the company was added to the main S&P/TSX
Composite Index in Canada; and expanded its shareholder base in the UK
by attracting a number of prominent institutional investors;
- Quarterly dividend of $0.05 per share, payable on June 15, 2005 to
shareholders of record as at June 8, 2005;
- Subsequent to quarter end, WagerLogic announced an exclusive,
multi-year agreement for the Internet rights to the first online slot
version of Bejeweled, an exceptionally popular game on the Internet;
and
- In April 2005, the British government enacted a law to regulate online
gaming in the UK for the first time - a position that CryptoLogic has
long advocated. This marks an historic first step for this major
jurisdiction to establish world-class standards for the safe, secure
and responsible use of this form of entertainment.
Strong First Quarter Performance (all financial figures expressed in
US dollars)
In the first quarter ended March 31, 2005, CryptoLogic achieved record revenue,
which rose 33% to $20.3 million (Q1 2004: $15.2 million). EBITDA(1) for the
quarter grew 26% to $5.8 million (Q1 2004: $4.6 million). Despite increased
costs associated with investing in the growth of the company's business to
drive higher revenue generation, EBITDA(1) margin for the quarter remained
solid at 29% as a percentage of revenue (Q1 2004: 30%). Earnings for the
quarter rose 27% to $4.8 million or $0.34 per diluted share (Q1 2004: $3.8
million or $0.28 per diluted share).
These strong gains reflected solid organic growth from existing customers in
the company's core casino market, and the fast-growing Internet poker arena.
CryptoLogic continued to benefit from the early returns from its major
investment program, which is aimed at significantly enhancing the company's
game and service offering and system infrastructure to support its customers'
growing online operations.
Given the considerable growth opportunities that are available to the company,
CryptoLogic is further enhancing its software, systems and product offerings.
This extends the major investment program from Q3 2004 to the end of 2005, now
planned at $12.5 million. Over the last three quarters, more than 65%, or $8.4
million of this program, has been invested as follows: $3.2 million in
operating costs and $5.2 million in capital expenditures (comprising $3.2
million for the purchase of capital assets and $2.0 million in capitalized
software development related to the investment program).
Balance Sheet Strength
CryptoLogic's financial strength continued to be reflected in its healthy
operating cash flow and strong balance sheet. At March 31, 2005, the company
had no debt, and total cash grew to $90.2 million or $6.36 per diluted share
(comprising cash and cash equivalents, short term investments, and including
security deposits of $7.0 million). CryptoLogic's working capital rose to $70.3
million or $4.96 per diluted share.
On May 9, CryptoLogic's Board declared the next quarterly dividend of $0.05 per
share, payable on June 15, 2005 to shareholders of record as at June 8, 2005.
Operating cash flow for the first quarter of 2005 was $2.6 million (Q1 2004:
$5.1 million). This decline was largely attributed to increased receivables
resulting from two licensees assuming responsibility for their own e-cash
processing, prepayment of royalty licensing fees related to new games in
development and reduced payables and accruals.
Geographic Diversification
CryptoLogic's blue-chip results reflect the steady profitability of a business
that is well diversified across the world's major Internet gaming markets.
Revenue generated from licensees' international players grew to over 65% of
first quarter revenue, up from over 60% in 2004. The UK and other European
markets remained solid contributors each at more than 30% of overall revenue in
the quarter, which was up from 30% and 20% respectively in 2004.
CryptoLogic enhanced the global appeal of its software by releasing Version 6
of its casino software in Spanish, French, Italian and German. European players
now enjoy a greater variety of games, including progressive jackpot and slot
games and classic card favourites--in their native languages.
Product Expansion
The Internet poker industry continues to enjoy strong momentum, with growth
forecasts of more than 100% for 2005 (source: Global Betting & Gaming
Consultants). CryptoLogic's investment in its poker software and network
scalability continued to produce excellent results: fees earned from Internet
poker rose more than 200% over Q1 2004, and accounted for more than 25% of
total Q1 2005 revenue.
WagerLogic's new six-seat poker tournament feature, which is branded
SIXPAK(TM), was a contributing factor to this growth. The software delivers
"final-table" action throughout an entire tournament event and expands
licensees' tournament offerings to their players. The central poker room shared
by licensees continued to reach new heights in popularity, now attracting more
than 6,000 simultaneous online players.
Internet casino remained a major contributor, accounting for 65% of total
revenue and growing 6% over Q1 2004 revenue even in this more competitive and
increasingly sophisticated game segment. The Internet casino industry - which
represents less than five percent of the world's land-based casino market
(source: Global Betting & Gaming Consultants) - continues to offer vast growth
potential.
New product innovation and market-targeted games are key growth drivers in the
Internet casino market. This imperative was underscored by WagerLogic's
recently announced five-year exclusive agreement for the Internet rights to the
slot version of Bejeweled, which will be one of the exciting games included in
a new casino Bonus Pack scheduled for release this autumn. Having garnered
multiple Game of the Year awards, the play-for-fun version of Bejeweled
continues to be one of the most popular titles with Internet players on AOL,
Yahoo! and MSN.
Regulatory Commitment and New UK Law
CryptoLogic has consistently advocated regulation of Internet gaming for the
protection of players and the credibility of the industry. The company welcomed
the British government's recent enactment of a law to regulate Internet gaming
in the UK for the first time - this will establish world-class standards for
the safe, secure and responsible use of this form of entertainment in one of
CryptoLogic's major markets. While the revised Gambling Act 2005 has become
law, it is expected to take more than 12 months to fully establish and
implement the new regulatory regime, during which time CryptoLogic will closely
monitor its progress. The first applications are expected to be accepted in
2006, with licenses granted and operational in 2007.
As one of the world's few suppliers with government-approved gaming
software--and with a customer list that includes some of the best names in UK
gaming--CryptoLogic's compliance to the highest regulatory practices is an
important competitive advantage as more jurisdictions make the sensible choice
to regulate interactive gaming.
Enhanced Investor Profile
In January 2005, CryptoLogic's shareholder base diversified through new UK
institutional investors having acquired approximately 8% of the company's then
outstanding shares. This should contribute to the company's liquidity on the
London Stock Exchange.
During the quarter, Standard & Poor's also added CryptoLogic to the main
S&P/TSX Composite Index and to the S&P/TSX SmallCap Index in the information
technology sector. Inclusion on the premier benchmark for Canadian equity
markets highlights CryptoLogic's market strength and exciting growth.
Outlook
CryptoLogic's disciplined execution and focused investments in its primary
growth markets have translated into early returns and contributed to a strong
start in 2005. The second quarter is traditionally not as strong as the first
quarter as Internet activity tends to soften in early summer. Accordingly,
Management forecasts second quarter revenue to range from $19.2-$19.6 million,
with earnings of $4.2-$4.4 million or $0.29-$0.30 per diluted share.
CryptoLogic's investment in its business is strengthening the company's global
position in both its core Internet casino and poker markets. With this growth
momentum, CryptoLogic is making further enhancements directed at the key areas
of its business--its casino and poker software offerings, system infrastructure
and scalability, and back-office and customer care.
Capital expenditures for the full year of 2005 are estimated to be $12.0
million, of which 35% relates to the company's normal course investment. The
balance includes: a move to new office premises this year to accommodate a
growing organization; and the remaining portion under the company's major
investment program to be capitalized. CryptoLogic's commitment to its business
today and for the future is intended to continue to enhance the company's
global leadership, competitive strength and prospects for increasing near and
long term returns for shareholders.
2005 First Quarter Analyst Call
-------------------------------
A conference call is scheduled for 8:30 a.m. (Eastern) (1:30 p.m. GMT) on
Wednesday, May 11, 2005. Interested parties should call either 416-695-5259,
1-877-888-3490 (North America) or international toll free number at (Country
Code) 800-4222-8835. Instant replay will be available until Wednesday, May 18,
2005 by calling 416-695-5275 or 1-866-518-1010.
Annual & Special Meeting of Shareholders
----------------------------------------
CryptoLogic's Annual and Special Meeting of Shareholders will be held at The
Design Exchange, Trading Floor, 234 Bay Street, Toronto, Canada, on Thursday,
May 12, 2005 at 4:30 p.m., Eastern time.
About CryptoLogic(R) (http://www.cryptologic.com/)
Focused on integrity and innovation, CryptoLogic Inc. is the world's largest
public online gaming software developer and supplier. Its leadership in
regulatory compliance makes it one of the very few companies with gaming
software that is certified to strict standards similar to land-based gaming.
WagerLogic Limited, a wholly-owned subsidiary of CryptoLogic, is responsible
for the licensing of its gaming software and services to an
internationally-recognized blue chip customer base worldwide. For information
on WagerLogic(R), visit http://www.wagerlogic.com/.
CryptoLogic's common shares trade on the Toronto Stock Exchange (symbol: CRY),
on the Nasdaq National Market (symbol: CRYP), and on the London Stock Exchange
(symbol: CRP).
(1) Management believes that EBITDA (earnings before interest, taxes,
and amortization) is a useful supplemental measure of performance.
However, EBITDA is not a recognized earnings measure under generally
accepted accounting principles (GAAP) and does not have a
standardized meaning. Therefore, EBITDA may not be comparable to
similar measures presented by other companies.
CRYPTOLOGIC FORWARD-LOOKING STATEMENT DISCLAIMER:
Statements in this press release which are not historical are forward-looking
statements made pursuant to the safe harbor provisions of the Private
Securities Litigation Reform Act of 1995. Investors are cautioned that all
forward-looking statements involve risks and uncertainties including, without
limitation, risks associated with the Company's financial condition and
prospects, legal risks associated with Internet gaming and risks of
governmental legislation and regulation, risks associated with market
acceptance and technological changes, risks associated with dependence on
licensees and key licensees, risks relating to international operations, risks
associated with competition and other risks detailed in the Company's filings
with securities regulatory authorities. These risks may cause results to differ
materially from those projected in the forward-looking statements.
MANAGEMENT'S DISCUSSION AND ANALYSIS
CryptoLogic Inc. and our subsidiaries are referred collectively as
"CryptoLogic", "the Company", "we", "us" and "our" throughout Management's
Discussion and Analysis ("MD&A"), unless otherwise specified. The following
MD&A should be read in conjunction with the unaudited consolidated interim
financial statements of CryptoLogic, including the notes thereto, for the three
months ended March 31, 2005 and March 31, 2004, and the audited consolidated
financial statements and the MD&A for the year ended December 31, 2004 as set
out in our 2004 Annual Report. Except where otherwise indicated, the reader may
assume that economic and industry factors are substantially unchanged from the
2004 year-end MD&A. This MD&A is dated May 11, 2005. Additional information
relating to CryptoLogic, including our Annual Information Form, is available on
SEDAR at http://www.sedar.com/ or EDGAR at http://www.sec.gov/.
All currency amounts are in US dollars, unless otherwise indicated.
BUSINESS OVERVIEW
CryptoLogic is a leader and the world's largest publicly traded online gaming
software developer and supplier serving the global Internet gaming market.
WagerLogic Limited ("WagerLogic"), a wholly-owned subsidiary of CryptoLogic,
provides licensing, e-cash management and customer support services for our
Internet gaming software to an internationally-recognized blue chip client base
("licensees" or "customers") around the world who operate under government
authority where their Internet businesses are domiciled.
OVERVIEW OF RESULTS
CryptoLogic delivered strong first quarter performance in 2005 marked by record
revenue, solid earnings and positive operating cash generation. In the more
competitive and increasingly demanding online casino market, licensees
benefited from WagerLogic's broadening casino offering and ongoing release of
new game choices and variations that help attract players and increase revenue
potential. WagerLogic licensees' central poker room continued to be one of the
fastest growing poker sites on the Internet, with Q1 2005 growing in excess of
200% over Q1 2004, and outpaced the industry's growth of 115% (source:
PokerPulse.com, an independent industry research Web site). Enhanced poker
tournament software and expanding poker system infrastructure were contributing
factors to our licensees' growth in this rapidly-growing game area.
Revenue for the first quarter of 2005 rose 33% to $20.3 million (Q1 2004: $15.2
million). EBITDA(1) increased by 26% to $5.8 million (Q1 2004: $4.6 million).
Despite increased investments to drive higher revenue generation, EBITDA(1)
margin remained solid at 29% as a percentage of revenue in 2005 (Q1 2004: 30%).
Furthermore, earnings increased by 27% to $4.8 million or $0.34 per diluted
share (Q1 2004: $3.8 million or $0.28 per diluted share).
CryptoLogic's strong balance sheet continued to be reflected in $90.2 million
in cash, cash equivalents and short term investments (including $7.0 million in
security deposits) at quarter-end. In addition, working capital grew to $70.3
million.
Given the considerable growth opportunities that are available to the company,
CryptoLogic is further enhancing its software, systems and product offerings.
This extends our major investment program from Q3 2004 to the end of 2005, now
planned at $12.5 million. Over the last three quarters, more than 65%, or $8.4
million of this program, has been invested, which is translating into early
incremental returns as evidenced by strong first quarter results.
RESULTS OF OPERATIONS
Revenue
Revenue in the first quarter of 2005 increased by 33% to $20.3 million (Q1
2004: $15.2 million). Typically one of the seasonally strongest quarters of the
year, CryptoLogic generated record first quarter revenue in 2005. Strong gains
reflected the considerable growth of licensees' Internet poker activities and
continued solid performance in their Internet casino businesses. The initial
returns of our major investment program have also contributed positively to the
Company's top-line performance.
During the quarter, Internet poker fees increased by more than 200% over Q1
2004. Internet poker fees accounted for more than 25% of Q1 2005 revenue. This
growth was driven by: rising player traffic to licensees' poker sites, which
was supported by increased system capacity; and continued enhancement of our
poker software, including the introduction of new features such as the
innovative SIXPAK(TM) six-seat tournament option, which expanded licensees'
tournament offerings to their players. As a result, WagerLogic licensees'
central poker room continued to be one of the fastest-growing rooms on the
Internet, and is among the top five revenue-generating poker sites in the
world, according to PokerPulse, with more than 6,000 live players
simultaneously online. WagerLogic expects to experience continued growth from
its poker licensees as they benefit from an enhanced poker offering and
capitalize on the fast-growing online poker market.
CryptoLogic's Internet casino revenue continued to reflect solid performance
and grew 6% over the same first quarter in 2004. This was evidence of the
continued strength of our existing major brand name licensees and the benefit
of an expanding casino game suite and new game introductions.
Licensees' revenue from international markets continued a positive trend and
rose over 65% of overall revenue, up from over 60% in fiscal 2004. The UK and
Continental Europe continued to be core markets and grew to account for more
than 60% of revenue (or over 30% each) compared with more than 50% in 2004 (or
30% and 20% respectively).
Operating Costs
Operating costs comprise software development and support costs that include
all personnel and compensation costs, licensee support, customer service costs
and compliance-related expenditures. Operating costs were $12.8 million in the
first quarter of 2005 or 63% of revenue (Q1 2004: $9.0 million or 59%).
Higher costs were in line with CryptoLogic's ongoing investments directed at
new casino games, enhancement of our poker offering, an expanding system
infrastructure to support growing player traffic and volumes, and enhancement
of our customer care and back-office processing and support services. Operating
costs also rose with increased processing fees associated with growing
financial transaction volumes.
In the second half of 2004, CryptoLogic embarked on a major investment program,
which is above and beyond our normal course expenditures to significantly
upgrade our gaming platform and system and service infrastructure. Given the
considerable growth opportunities that are available to the company, we are
making further enhancements. This extends our major investment program from Q3
2004 to the end of 2005, now planned at $12.5 million. Over the last three
quarters, more than 65%, or $8.4 million of this program, has been invested as
follows: $3.2 million in operating costs and $5.2 million in capital
expenditures (comprising $3.2 million for purchases of capital assets and $2.0
million in capitalized software development associated with the program).
CryptoLogic is already benefiting from the early returns of these investments
as evidenced by strong top-line performance. Even with higher investments,
CryptoLogic's growth expectations for the year continue on track as we continue
to manage expenditures in proportion to revenue generation.
General and Administrative Costs
General and administrative (G&A) expenses rose to $1.6 million for the quarter
(Q1 2004: $1.5 million), but declined to 8% of revenue (Q1 2004: 10%) due to
strong revenue performance. The rise in G&A costs was principally due to
increased facilities and infrastructure expenditures to support a growing
organization. Given our larger company, G&A expenses will rise modestly,
although are expected to remain fairly consistent as a percentage of revenue.
Finance Costs
Finance costs include bank charges and fees for bank drafts and letters of
credit. All letters of credit are secured by cash deposits, which are
classified as security deposits on our balance sheet. These costs remained
fairly consistent at $0.09 million for both Q1 2005 and the same period in
2004.
EBITDA(1)
EBITDA(1) for the first quarter of fiscal 2005 rose by 26% to $5.8 million (Q1
2004: $4.6 million). Despite increased costs associated with investing in key
areas of our business and infrastructure to support long term growth, EBITDA(1)
margin remained solid at 29% as a percentage of revenue in 2005 (Q1 2004: 30%).
EBITDA(1) is expected to remain at solid levels, although margins are expected
to decline as major investments carry into 2005 as planned.
(1) Management believes that EBITDA (earnings before interest, taxes, and
amortization) is a useful supplemental measure of performance.
However, EBITDA is not a recognized earnings measure under generally
accepted accounting principles (GAAP) and does not have a
standardized meaning. Therefore, EBITDA may not be comparable to
similar measures presented by other companies.
EBITDA is reconciled to earnings as follows:
For the three months
ended March 31,
---------------------------------------------------------------------
(In thousands of US dollars) 2005 2004
---------------------------------------------------------------------
Earnings $4,839 $3,821
Income taxes 795 611
Interest income (637) (244)
Amortization 802 424
---------------------------------------------------------------------
EBITDA $5,799 $4,612
---------------------------------------------------------------------
---------------------------------------------------------------------
Amortization
Amortization expense during the quarter rose to $0.8 million (Q1 2004: $0.4
million). The increase reflected higher investments in computer equipment,
leasehold improvements, software and licenses to support our growing
organization and the Company's major investment program.
Interest Income
Interest income rose to $0.6 million in the first quarter (Q1 2004: $0.2
million). The increase was a result of a higher cash position and better
interest yield.
Provision for Income Taxes
Income taxes for the quarter grew to $0.8 million (Q1 2004: $0.6 million),
primarily due to higher pre-tax profits and increased taxable income in higher
tax jurisdictions. The future income tax credit of $0.2 million was due to the
effect of the change in foreign exchange rates during the first quarter of
2005.
Earnings
Earnings for the quarter rose by 27% to $4.8 million or $0.34 per diluted share
(Q1 2004: $3.8 million or $0.28 per diluted share). First quarter results were
ahead of analysts' consensus of $0.30 per diluted share.
Summary of Quarterly Results
-------------------------------------------------------------------------
Fiscal Fiscal
2005 2004
-------------------------------------------------------------------------
(In thousands of US dollars,
except per share data) Q1 05 Q4 04 Q3 04 Q2 04 Q1 04
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Revenue $20,274 $17,949 $15,616 $14,925 $15,224
-------------------------------------------------------------------------
Interest income 637 426 361 262 244
-------------------------------------------------------------------------
Earnings 4,839 3,794 2,856 3,197 3,821
-------------------------------------------------------------------------
Earnings per share
Basic 0.36 0.29 0.22 0.25 0.30
Diluted 0.34 0.27 0.21 0.23 0.28
-------------------------------------------------------------------------
Basic weighted average number
of shares (000's) 13,573 13,185 13,076 12,979 12,641
-------------------------------------------------------------------------
Diluted weighted average
number of shares (000's) 14,184 13,871 13,642 13,734 13,419
-------------------------------------------------------------------------
-------------------------------------------------------
Fiscal
2003
-------------------------------------------------------
(In thousands of US dollars,
except per share data) Q4 03 Q3 03 Q2 03
-------------------------------------------------------
-------------------------------------------------------
Revenue $13,540 $10,944 $10,826
-------------------------------------------------------
Interest income 160 196 174
-------------------------------------------------------
Earnings 3,033 2,157 2,478
-------------------------------------------------------
Earnings per share
Basic 0.25 0.18 0.20
Diluted 0.23 0.17 0.20
-------------------------------------------------------
Basic weighted average number
of shares (000's) 12,280 12,256 12,237
-------------------------------------------------------
Diluted weighted average
number of shares (000's) 12,972 12,696 12,395
-------------------------------------------------------
Typically, our first and fourth quarters (during the winter and fall seasons)
are our strongest periods, and revenue in the middle two quarters can slow down
as Internet usage moderates in the summer months when players tend to be
outdoors. The sequential increase in Q1 2005 revenue over Q4 2004 was a result
of the continued significant growth in Internet poker fees combined with solid
casino revenue, while managing expenses to produce appropriate returns and
drive revenue generation.
LIQUIDITY AND CAPITAL RESOURCES
In the quarter, CryptoLogic continued to add to our strong financial position.
As at March 31, 2005, the Company had no debt, and a cash position of $90.2
million or $6.36 per diluted share, which comprised cash and cash equivalents,
short term investments, and included $7.0 million of security deposits. Working
capital grew to $70.3 million or $4.96 per diluted share.
Operating cash flow in the first quarter of 2005 was $2.6 million (Q1 2005:
$5.1 million). This decline was largely due to increased receivables resulting
from two licensees responsible for their own e-cash processing, prepayment of
royalty licensing fees related to new games under development, and reduced
payables and accruals.
CryptoLogic currently has 13.7 million common shares issued and outstanding,
and 1.1 million stock options and warrants outstanding.
CRITICAL ACCOUNTING POLICIES, CHANGES IN ACCOUNTING POLICIES AND
OFF-BALANCE SHEET ARRANGEMENTS
These items are unchanged as discussed in the Company's MD&A for the year ended
December 31, 2004 as contained in our 2004 Annual Report.
RISKS AND UNCERTAINTIES
The primary risks and uncertainties that affect and may affect us and our
business, financial condition and results of operations are substantially
unchanged from those discussed in the Company's MD&A for the year ended
December 31, 2004 as contained in our 2004 Annual Report.
OUTLOOK
CryptoLogic's excellent first quarter performance reflected the continued
execution of our focused strategy and the initial returns of our investment
initiatives targeted at key areas of our business. While online gaming
continues to promise vast market potential, a growing marketplace means growing
competition and increasingly sophisticated players, as well as the ongoing
challenges of US uncertainty.
Given CryptoLogic's strong financial results and growth momentum, we will
continue to invest further in our business to provide an expanding game and
services offering that help our licensees develop a loyal player community and
increase revenue potential.
Capital expenditures for the full year of 2005 are estimated to be $12.0
million, of which 35% relates to our normal course investment. The balance
includes: a move to new office premises this year to accommodate a growing
organization; and the remaining portion under the Company's major investment
program to be capitalized. CryptoLogic's commitment to its business today and
for the future is intended to continue to enhance the Company's global
leadership in our primary growth markets of online casino and poker,
competitive strength and prospects for increasing near and long term returns
for shareholders.
CRYPTOLOGIC INC.
CONSOLIDATED BALANCE SHEETS
(In thousands of US dollars)
-------------------------------------------------------------------------
As at As at
March 31, December 31,
2005 2004
(unaudited)
-------------------------------------------------------------------------
ASSETS
Current assets:
Cash and cash equivalents $69,256 $43,182
Security deposits 7,000 7,000
Short term investments 13,899 35,782
Accounts receivable and other 8,288 6,487
Prepaid expenses 3,092 1,754
-------------------------------------------------------------------------
101,535 94,205
User funds on deposit 20,729 18,908
Capital assets 10,025 9,227
Intangible assets 100 106
Goodwill 1,776 1,776
-------------------------------------------------------------------------
$134,165 $124,222
-------------------------------------------------------------------------
-------------------------------------------------------------------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable and accrued liabilities $28,989 $30,056
Income taxes payable 2,222 1,331
-------------------------------------------------------------------------
31,211 31,387
User funds held on deposit 20,729 18,908
Future income taxes 1,677 1,840
-------------------------------------------------------------------------
53,617 52,135
-------------------------------------------------------------------------
Shareholders' equity:
Share capital 24,699 20,380
Stock options 1,101 1,114
Retained earnings 54,748 50,593
-------------------------------------------------------------------------
80,548 72,087
-------------------------------------------------------------------------
$134,165 $124,222
-------------------------------------------------------------------------
-------------------------------------------------------------------------
CRYPTOLOGIC INC.
CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
(In thousands of US dollars)
(Unaudited)
-------------------------------------------------------------------------
For the three months
ended March 31,
2005 2004
-------------------------------------------------------------------------
Retained earnings, beginning of period $50,593 $38,758
Earnings 4,839 3,821
Dividends paid (684) (384)
-------------------------------------------------------------------------
Retained earnings, end of period $54,748 $42,195
-------------------------------------------------------------------------
-------------------------------------------------------------------------
CRYPTOLOGIC INC.
CONSOLIDATED STATEMENTS OF EARNINGS
(In thousands of US dollars, except per share information)
(Unaudited)
-------------------------------------------------------------------------
For the three months
ended March 31,
2005 2004
-------------------------------------------------------------------------
Revenue $20,274 $15,224
-------------------------------------------------------------------------
Expenses
Operating costs 12,754 9,014
General and administrative 1,631 1,506
Finance 90 92
Amortization 802 424
-------------------------------------------------------------------------
15,277 11,036
-------------------------------------------------------------------------
Earnings before undernoted 4,997 4,188
Interest income 637 244
-------------------------------------------------------------------------
Earnings before income taxes 5,634 4,432
Income taxes:
Current 958 277
Future (163) 334
-------------------------------------------------------------------------
795 611
-------------------------------------------------------------------------
Earnings $4,839 $3,821
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Earnings per common share
Basic $0.36 $0.30
Diluted $0.34 $0.28
Weighted average number of shares ('000s)
Basic 13,573 12,641
Diluted 14,184 13,419
CRYPTOLOGIC INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of US dollars)
(Unaudited)
-------------------------------------------------------------------------
For the three months
ended March 31,
2005 2004
-------------------------------------------------------------------------
Cash flows from (used in):
Operating activities:
Earnings $4,839 $3,821
Adjustments to reconcile earnings to cash
provided by (used in) operating activities:
Amortization 802 424
Future income taxes (163) 334
Stock options 425 263
Changes in operating assets and liabilities:
Security deposits - (450)
Accounts receivable and other (1,801) 182
Prepaid expenses (1,338) 203
Accounts payable and accrued liabilities (1,067) (245)
Income taxes payable 891 570
-------------------------------------------------------------------------
2,588 5,102
-------------------------------------------------------------------------
Financing activities:
Issue of capital stock 3,881 4,410
Dividends paid (684) (384)
-------------------------------------------------------------------------
3,197 4,026
-------------------------------------------------------------------------
Investing activities:
Purchase of capital assets (1,592) (764)
Purchase of intangible assets (2) (89)
Short term investments 21,883 (22,987)
-------------------------------------------------------------------------
20,289 (23,840)
-------------------------------------------------------------------------
Increase (decrease) in cash and cash equivalents 26,074 (14,712)
Cash and cash equivalents, beginning of period 43,182 44,010
-------------------------------------------------------------------------
Cash and cash equivalents, end of period $69,256 $29,298
-------------------------------------------------------------------------
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Supplemental cash flow information:
Non cash portion of option exercised $438 $204
-------------------------------------------------------------------------
-------------------------------------------------------------------------
NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS
As at March 31, 2005
(All figures are in thousands of US dollars,
except per share disclosure and where otherwise indicated)
(Unaudited)
These consolidated interim financial statements of CryptoLogic Inc.
(the "Company") have been prepared in accordance with Canadian generally
accepted accounting principles using the same accounting policies as were
used for the audited consolidated financial statements for the year ended
December 31, 2004. These consolidated interim financial statements should
be read in conjunction with the audited consolidated financial statements
for the year ended December 31, 2004, as set out in the 2004
Annual Report.
1. Stock Option Plan
In accordance with the guidelines of the Canadian Institute of Chartered
Accountants, the Company has expensed the costs of all stock option
grants issued on or after January 1, 2003. The fair value of the options
granted in 2004 and 2005 was made using the Black-Scholes option pricing
model under the following weighted assumptions:
2005 2004
---- ----
Dividend yield 0.75% 0.75%
Risk-free rate 3.25% 2.75%
Expected volatility 50.0% 50.0%
Expected life of options in years 5.0 5.0
The estimated fair value of options is recorded over the vesting period
of the options. The costs of stock options of $425 in Q1 2005 (Q1 2004:
$263) are included in operating costs. Consideration paid by employees on
the exercise of stock options is recorded as share capital.
For the year ended December 31, 2002, no compensation cost was recorded
on the grant of stock options during that year. In accordance with the
transitional provisions of the accounting guideline, additional pro forma
disclosure is presented as if the fair value method of accounting had
been used to account for stock options. The fair value of the options
granted was made using the Black-Scholes option pricing model under the
following weighted assumptions:
2002
----
Dividend yield -
Risk-free rate 2.0%
Expected volatility 100.0%
Expected life of options in years 5.0
Had compensation expense been determined based on the fair value of the
employee stock option awards for 2002 grants at the grant dates in
accordance with the new recommendations, the Company's earnings and
earnings per common share would have been changed to the following
pro forma amounts:
Three months Three months
ended ended
March 31, 2005 March 31, 2004
As Pro As Pro
reported forma reported forma
--------------------------------
('000) ('000) ('000) ('000)
Earnings $4,839 $4,658 $3,821 $3,637
Earnings per common share:
Basic $0.36 $0.34 $0.30 $0.29
Diluted $0.34 $0.33 $0.28 $0.27
2. Share Capital
Authorized:
Unlimited common shares
Issued and Outstanding:
Common Shares Series F Warrants Total
Stated Stated Stated
Issued Value Issued Value Value
-------------------------------------------------------------------------
('000) ('000) ('000)
Balance, December 31, 2003 12,300 $11,078 30 $272 $11,350
Exercise of stock options 1,011 9,030 - - 9,030
-------------------------------------------------------------------------
Balance, December 31, 2004 13,311 $20,108 30 $272 $20,380
-------------------------------------------------------------------------
Balance, December 31, 2004 13,311 $20,108 30 $272 $20,380
Exercise of stock options 385 3,893 - - 3,893
Exercise of Series F warrants 23 630 (23) (204) 426
-------------------------------------------------------------------------
Balance, March 31, 2005 13,719 $24,631 7 $68 $24,699
-------------------------------------------------------------------------
3. Normal Course Issuer Bid
In September 2004, the Board of Directors approved a share repurchase
plan, under a Normal Course Issuer Bid, to repurchase and cancel up to
1,250,000 of the Company's outstanding common shares for the period
commencing September 23, 2004 and ending September 22, 2005. As at
March 31, 2005, the Company has not repurchased any shares under this
plan.
4. Comparative Figures
Certain of the prior period's figures have been reclassified for
consistency with the current period's presentation.
DATASOURCE: CryptoLogic Inc.
CONTACT: CryptoLogic, (416) 545-1455: Nancy Chan-Palmateer, Director of
Communications; Jenifer Cua, Interim Chief Financial Officer; Argyle Rowland,
(416) 968-7311 (Media): Daniel Tisch, ext. 223, ;
Karen Passmore, ext. 228,