Karooooo Limited (owner of Cartrack Holdings) Announces Fourth Quarter and Full Year 2021 Results
Karooooo Ltd reported strong financial results for Q4 and FY 2021, highlighting resilience amidst the pandemic. The company added 59,911 new subscribers in Q4, a 59% increase from Q4 2020, contributing to a total of 1.3 million subscribers. Total revenue grew 21% to ZAR 616 million, with subscription revenue up 14% to ZAR 574 million. Adjusted net income rose 12% to ZAR 128 million. Despite COVID-19 challenges, Karooooo's NASDAQ listing raised USD 33.8 million for growth initiatives, positioning the company for ongoing expansion in the mobility SaaS sector.
- Q4 2021 subscriber growth of 59% year-over-year.
- Total revenue increased 21% to ZAR 616 million in Q4 2021.
- Adjusted net income grew 12% to ZAR 128 million in Q4 2021.
- Successful NASDAQ listing raised USD 33.8 million for growth.
- Expected credit losses increased to 4.0% of revenue in Q4 2021 from 2.9% in Q4 2020 due to defaults.
- Operating expenses rose 24% in Q4 2021, indicating higher costs amid expansion efforts.
SINGAPORE, May 6, 2021 /PRNewswire/ -- Karooooo Ltd. ("Karooooo"), that owns
"We are committed to our mission, to build the leading mobility SaaS platform that maximizes the value of data, which drove our strong fourth quarter and full year 2021 result. This result was supported by our continuous innovation, adaptability and resilience during a challenging pandemic." said Zak Calisto, founder and CEO of Karooooo and Cartrack. "Our robust subscription-based business model, combined with a strategic broad industry approach, low customer and industry concentration risk with strategic and prudent capital allocation allowed us to add 59,911 net new subscribers in the fourth quarter (
Important note: At year end, February 28, 2021, the period end reported on in this announcement, Karooooo was a privately owned company fully owned by Zak Calisto (founder and CEO of Cartrack) and Cartrack was listed as a public company on the Johannesburg Stock Exchange (JSE). Karooooo was a non-operating entity, with its only asset being
Full Year 2021 results for Cartrack as listed on the JSE at year end, February 28, 2021:
SCALE
- Strong net subscriber additions of 179,485 despite pandemic, up
8% (FY 2020: 165,717) - 1,306,000 subscribers in total, up
16% (FY 2020: 1,126,515) - Strong momentum in the number of net subscriber additions in the last two quarters of FY 2021
- Q1 FY 2021: 7,032 down
76% (Q1 FY 2020: 29,275) - Q2 FY 2021: 41,626 down
15% (Q2 FY 2020: 48,897) - Q3 FY 2021: 70,916 up
42% (Q3 FY 2020: 49,775) - Q4 FY 2021: 59,911 up
59% (Q4 FY 2020:37,770)
GROWTH
- Total revenue increased
18% to ZAR 2,291 million (FY 2020: ZAR1,942 million) - Subscription revenue increased
17% to ZAR 2,209 million (FY 2020: ZAR1,888 million) - High revenue visibility with subscription revenue being
96% of total revenue (FY 2020:97% )
EARNINGS
- Net Income increased
19% to ZAR542 million (FY 2020: ZAR456 million) - For illustrative purposes Earnings per share of Cartrack increased
20% to ZAR17.86 (FY 2020: ZAR14.83) given the reinvestment offer ratio where 10 Cartrack shares is equivalent to 1 Karooooo share - Adjusted EBITDA increased
20% to ZAR1,128 million (FY 2020: ZAR937 million) - EBITDA margin of
49% (FY 2020:48% )
As noted, Karooooo is a non-operating entity, owning the operating entity Cartrack. The difference between Cartrack's results reported above and the results of Karooooo below relates only to the corporate expenses and withholding taxes of Karooooo and the IPO costs expensed in full year 2021. The corporate expenses of Karooooo include bank charges, custody fees, legal and professional fees, loan arrangement fees and exchange differences.
Karooooo Fourth Quarter 2021 Highlights:
(All comparisons relative to the Fourth Quarter 2020)
SCALE
- Strong net subscriber additions of 59,911, up
59% (Q4 2020: 37,770)
GROWTH
- Total revenue increased
21% to ZAR616 million (Q4 2020: ZAR511 million) - Subscription revenue increased
14% to ZAR574 million (Q4 2020: ZAR503 million)
EARNINGS
- Adjusted Net Income increased
12% to ZAR128 million (Q4 2020: ZAR114 million) - Adjusted Earnings per share increased
12% to ZAR4.17 (Q4 2020: ZAR3.73) - For illustrative purposes Earnings per share of Cartrack increased
19% to ZAR4.48 (FY 2020: ZAR3.78) given the reinvestment offer ratio where 10 Cartrack shares is equivalent to 1 Karooooo share - Adjusted EBITDA increased
15% to ZAR269 million (Q4 2020: ZAR234 million)
Karooooo Full Year 2021 Highlights:
(All comparisons relative to the Full Year 2020)
SCALE
- Strong net subscriber additions of 179,485 despite pandemic, up
8% (FY 2020: 165,717) - 1,306,000 subscribers in total, up
16% (FY 2020: 1,126,515) - Strong momentum in the number of net subscriber additions in the last two quarters of FY 2021
- Q1 FY 2021: 7,032 down
76% (Q1 FY 2020: 29,275) - Q2 FY 2021: 41,626 down
15% (Q2 FY 2020: 48,897) - Q3 FY 2021: 70,916 up
42% (Q3 FY 2020: 49,775) - Q4 FY 2021: 59,911 up
59% (Q4 FY 2020:37,770)
GROWTH
- Total revenue increased
18% to ZAR2,291 million (FY 2020: ZAR1,942 million) - Subscription revenue increased
17% to ZAR2,209 million (FY 2020: ZAR1,888 million) - High revenue visibility with subscription revenue being
96% of total revenue (FY 2020:97% )
EARNINGS
- Adjusted Net Income increased
18% to ZAR523 million (FY 2020: ZAR444 million) - Adjusted EBITDA increased
21% to ZAR1,125 million (FY 2020: ZAR927 million) - Adjusted EBITDA margin of
49% (FY 2020:48% )
Prior to Karooooo's NASDAQ IPO in April this year, Cartrack was listed as a public company on the Johannesburg Stock Exchange since 2014, delivering a consistent strong historical growth trajectory during this time. Cartrack achieved compound annual growth in its subscriber base of
"Our NASDAQ listing is the next step in our journey of growth and we are pleased to report strong results for our 2021 financial year despite the operating restrictions caused by COVID-19. This listing enhances our exposure to international investment funds with investment strategies focused on the growth prospects of technology and software businesses. It also increases access to the deep and mature US equity capital markets. At the same time, we want to provide South African investors, many long-standing supportive shareholders of Cartrack, the opportunity to remain invested in the business and its growth prospects, thus the reinvestment offer concluded by an inward secondary listing on the Johannesburg Stock Exchange on April 21, 2021." said Zak Calisto.
Although COVID-19 subdued the company's performance specifically during the first two quarters of full year 2021, its subscriber base still grew by
Commenting on this result Calisto said, "We continue to experience an increase in demand for our Software-as-a-Service "SaaS" platform, as our customers similarly continue to derive intelligent and materially valuable solutions for their day-to-day challenges, giving them an edge on their competitors. Sales and collections improved significantly in the last two quarters of the year, during which we added the highest number of net new subscribers over a six-month period in our history."
Karooooo's NASDAQ listing raised USD33,810,000 gross cash proceeds for general corporate purposes including the growth and expansion of Cartrack, such as research and development. The costs of IPO expensed in the fourth quarter of full year 2021 were ZAR26 million. It is estimated that a further ZAR12 million will be expensed and the remainder will be set-off against share capital in the first quarter of full year 2022.
"We continue to enhance and optimize the Cartrack platform for the evolving future of mobility and see tremendous runway to drive long-term growth in this massive market where the vehicle population continues to grow and there is an increasing demand for digitalization," concluded Calisto.
Fourth Quarter 2021
Subscription Revenues
Subscription revenue increased
Total Revenue
Total revenue increased
Expected Credit Losses on Financial Assets
Expected credit losses on financial assets consist of bad debts expensed, the movement on the expected credit loss provision and any bad debts recovered. Expected credit losses as a percentage of revenue increased to
Operating Expenses
The group's business model is fully vertically integrated in the design, development, production, support and distribution unlike many of its competitors. Its growing R&D center in Singapore is positioned to ensure our continued access to world-class talent.
As planned, operating expenses increased
On an annual basis, Karooooo's number of employees at the end of full year 2021 was
Sales and marketing costs as a percentage of subscription revenue increased marginally to
R&D costs increased to
General and administration costs decreased to
Adjusted Net Income and Adjusted Earnings per Share
Adjusted Net Income, a non-IFRS measure, for the fourth quarter of 2021 was ZAR128 million,
Similarly Adjusted earnings per share, a non-IFRS measure, increased
Cartrack's earnings per share increased
Adjusted EBITDA Margin
Adjusted EBITDA, a non IFRS measure, increased
The Year Ended February 28, 2021
Subscription Revenues
Subscription revenue increased to ZAR2,209 million, organic growth of
The number of subscribers grew
Karooooo's Annualized Recurring Revenue (ARR) at February 28, 2021 was estimated at ZAR2,377 million (USD163 million, applying an exchange rate of 14.6250 ZAR:USD as of February 28,2021).
Total Revenue
Total revenue increased
Expected Credit Losses on Financial Assets
Expected credit losses as a percentage of revenue increased to
Operating Expenses
Operating expenses increased
Sales and marketing costs as a percentage of subscription revenue increased to
R&D costs increased to
General and administration costs decreased to
Adjusted Net Income and Adjusted Earnings per Share
Adjusted Net Income, a non-IFRS measure, increased
The group's Adjusted earnings per share, a non-IFRS measure, increased
For the benefit of historical Cartrack shareholders and comparability to prior periods, it is useful to note that Cartrack's earnings per share increased
Adjusted EBITDA Margin
Adjusted EBITDA, a non IFRS measure, increased
Unit Economics
Karooooo's low cost of subscriber acquisition and cost of servicing subscribers coupled with a consistent Average Revenue per Subscriber (ARPU) differentiates it from others in the industry and is an important indicator of its ability to achieve sustainable subscriber growth and maintain margins while continuing to offer compelling pricing to subscribers. These key competitive advantages continue to support the group's growth trajectory.
ARPU
ARPU measures the monetization of Karooooo's platform and is an indicator of pricing efficiency, competitiveness and market positioning. It is calculated on a quarterly basis by dividing the cumulative subscription revenue for the quarter by the average of the opening subscriber balance at the beginning of the quarter and closing subscriber balance at the end of the quarter. On an annual basis ARPU is calculated as the average of the four quarterly ARPUs in that year. The group's ARPU has been fairly consistent since inception more than 15 years ago. Management believes that ARPU of approximately ZAR150 provides attractive margins and sustainable growth in most countries.
The group achieved an ARPU of ZAR154 in full year 2021, marginally higher than ZAR151 in full year 2020. On a quarterly basis, ARPU was ZAR150 in the fourth quarter of 2021 largely due to the strong surge in the pandemic in Africa (excluding South Africa) during this quarter. The effects of the pandemic in this region lagged that of other regions with it most significantly impacted in quarter four by the discounts allowed to loyal customers which were severely affected by the pandemic.
Low Cost of Acquiring a Subscriber
The cost of subscriber acquisition includes the cost of the telematics device, the cost of installation, together with any related labor costs for our automotive technicians and the cost of the direct sales commission. Karooooo's low cost of subscriber acquisition benefits from its vertically integrated business model, which allows it to control costs, improve efficiencies and be in direct contact with customers instead of relying on third parties.
The cost of subscriber acquisition for full year 2021 was ZAR1,433 per subscriber compared to ZAR1,488 per subscriber for full year 2020, a
Low Cost of Servicing a Subscriber
Similarly, Karooooo's low cost of servicing a subscriber is driven by its vertically integrated business model, prudent cost control and the efficiency created by its proprietary business systems. The average cost of servicing a subscriber per month for full year 2021 was ZAR58 per subscriber improving by
Balance Sheet and Liquidity
Karooooo has a robust balance sheet with ample capacity to fund organic growth and remains disciplined in its approach to capital allocation and cash management. This is particularly important in a high-growth phase with accelerated investment in customer acquisition. Prudent capital management is monitored and managed on an ongoing basis.
The group has certain telematic data collection equipment designated for installation in client vehicles which were accounted for as inventory. During the current year, the group revised the classification of the telematic data collection equipment to property, plant and equipment, since they represent tangible items that are held for use in the supply of services, and are expected to be used for more than one period.
The company's cash position was bolstered subsequent to year end on its NASDAQ listing on April 1, 2021 raising USD33,810,000 gross cash proceeds for general corporate purposes including the growth and expansion of Cartrack, such as research and development. Further, Karooooo purchased all the minority Cartrack shares for ZAR4,018 million including Security Transfer Tax and raised ZAR3,952 million on the issuance of Karooooo JSE shares ("KRO").
The group has a ZAR925 million unutilized bank facility with The Standard Bank of South Africa Limited should it be required for strategic growth initiatives.
Capital is continuously being deployed efficiently across Karooooo's business evidenced by the company's high return on equity of
Cash Flow
Karooooo's highly cash generative business model resulted in cash generated from operations of ZAR931 million compared to ZAR901 million reported for full year 2020. If taking into account the change in classification of telematic data collection equipment to property, plant and equipment, from Inventory, the cash generated from operations for full year 2021 increases
The group generated free cash flow, a non-IFRS measure, of ZAR453 million for full year 2021 compared to ZAR513 million for full year 2020. The slight reduction in free cash flow relates to strategic management action taken to increase the holding of telematic devices as to avoid potential component supply shortages. Ahead of the anticipated growth outlook, management remains focused on prudently optimizing PPE levels so that distribution and production lead times can be met. The group's inventory of uninstalled telematics devices, included in Property, Plant and Equipment on the balance sheet increased
The group paid dividend of ZAR418 million (FY 2020: ZAR92 million) during full year 2021 prior to listing on the NASDAQ.
Notwithstanding the significant and continuing investment in research, operations and distribution Karooooo remains highly cash generative with a strong cash flow forecast for the foreseeable future.
Outlook
Karoooo has a history of consistent organic growth, scalability, strong earnings and financial discipline. The company is highly cash generative with most of its revenues recurring in nature and it operates with high operating and EBITDA margins.
Operating in a growing and materially underpenetrated global automotive market coupled with a growing vehicle population and the trend of customers seeking digitalized software solutions to address higher operating costs, unproductive use of resources and inefficient workflows, Karooooo remains well positioned for growth. The group offers a key "must have" service to its customers, driving efficiency through a powerful and differentiated digital platform that is feature-rich and vertically integrated.
Karooooo has multiple levers for expansion and continues to enhance and optimize the Cartrack platform for the evolving future of mobility to drive sustained profitable growth, supported and enhanced by its unleveraged balance sheet and strong cash position.
As a result of the numerous uncertainties associated with the ongoing impact of COVID-19, it is extremely difficult to provide guidance with any degree of certainty. However, Karooooo currently expects the group to continue growing within the following ranges for full year 2022 compared to full year 2021:
- Number of subscribers 1,500,000 and 1,600,000
- Subscription revenue between ZAR2.5 billion and ZAR 2.7 billion
- Adjusted EBITDA margin between
45% and50%
Actual results may differ materially from Karooooo's Financial Outlook as a result of the pandemic, among other factors described under "Forward-Looking Statements" below.
Segment Overview for Full Year 2020
South Africa
Subscription revenue earned in South Africa remains the main contributor to the group's total subscription revenue accounting for
Adjusted EBITDA in South Africa increased
Asia Pacific, Middle East and United States
Asia Pacific is the second largest revenue contributor and presents the greatest potential in the medium to long term as markets remain considerably underpenetrated due to fragmented market participants delivering entry-level offerings.
Subscription revenue increased
Cartrack's investment in the United States continues to yield many key insights that have positively contributed to the Group and remains strategic in nature.
Europe
The European segment's growth was also limited by operational restrictions and national lockdowns in various European countries, most severely in the first quarter and fourth quarter of full year 2020. It delivered subscription revenue growth of
Africa (excluding South Africa)
This segment remains a positive cash generator and is strategic to Karooooo's operations in Southern Africa. Despite the subscriber base in Africa growing by
Events subsequent to the year ended February 28, 2021
Karooooo listed on the NASDAQ on April 1, 2021 and has raised USD33,810,000 gross cash for general corporate purposes including the growth and expansion of Cartrack, such as research and development. Karooooo issued 1,207,500 shares at an offer price of USD28.00 per share which is equivalent to the offer price made to Cartrack shareholders to participate in the reinvestment offer and thus enabled Karooooo to proceed with this initial public offering in order to meet the requirements to list on the NASDAQ. Currently there are 21,540,394 shares in issue on the NASDAQ (20,332,894 owned by Cartrack founder Zak Calisto and the remainder by public shareholders).
The reinvestment offer to Cartrack shareholders (see Cartrack SENS announcement of January 19, 2021) was finalized on April 16, 2021 with
Karooooo, as listed on the NASDAQ and inward listed on the JSE on April 21, 2021, now owns
The listing comprises 30,951,106 Karooooo shares (21,540,394 of which are issued on the US shares register and 9,410,712 of which are issued on the SA share register) in the "Software" sector and sub-sector on the Main Board of the JSE. Of the 9,410,712 Karooooo shares on the SA share register, 5,774,312 are public shareholders constituting a
IPO costs incurred
Total expected IPO costs amount to ZAR77 million of which ZAR32 million is expensed and ZAR45 million will be set-off against share capital. The costs of the IPO expensed in the fourth quarter of full year 2021 were ZAR26 million. It is estimated that a further ZAR6 million will be expensed and the remainder will be set-off against share capital in the first quarter of full year 2022.
Taxes and Dividend Policy
Karooooo is headquartered and incorporated in Singapore where dividends are tax exempt.
Any future determination to pay cash dividends will be at the discretion of the board of directors and will depend on many factors, including general and economic conditions, financial condition and operating results, available cash and current and anticipated cash needs, capital requirements, contractual, legal, tax and regulatory restrictions, including restrictive covenants contained in our financing agreements, the ability of the group's subsidiaries to distribute funds to Karooooo and such other factors as the board of directors may deem relevant. The board may, by ordinary resolution, declare dividends at a general meeting of its shareholders, but no dividend shall be payable except out of our profits, and the amount of any such dividend shall not exceed the amount recommended by the board of directors. Subject to Karooooo's constitution and in accordance with the Singapore Companies Act, the board of directors may, without the approval of shareholders, declare and pay interim dividends, but any final dividends the board declares must be approved by an ordinary resolution at a general meeting of shareholders.
Conference Call Information
Karooooo management will host a conference call and audio webcast at 8:00 a.m. (Eastern Daylight Time), 2:00 p.m. (South African Time) and 8:00 p.m. (Singaporean Time) on May 6, 2021 to discuss the Group's financial results and current business outlook:
- Webcast registration is available at https://edge.media-server.com/mmc/p/3b9qvbjj
- To listen to the live conference call, please dial in country toll-free numbers
United States 1-844-760-0770; Singapore 800-616-2392; United Kingdom 0800-051-4241;
South Africa 0800-999-946 or international dial in number + 65 671-353-30 - Conference call access code 947-8826,
- The webcast of the call and the earnings release will be accessible on the Investors section of the Company's website www.karooooo.com. A webcast replay will be available approximately two hours after the conclusion of the live event.
IFRS Accounting
We prepare our consolidated financial statements in accordance with IFRS as issued by the IASB. The summary consolidated financial information presented has been derived from the consolidated financial statements of Karooooo.
About Karooooo
Karooooo, headquartered in Singapore, is the provider of a leading global mobility SaaS platform that maximizes the value of automotive and workflow data by providing real-time data analytics solutions for smart transportation to over 1.3m connected vehicles. The Cartrack (wholly owned by Karooooo) SaaS platform, provides customers with differentiated insights and data analytics to optimize their business and workforce, increase efficiency, decrease costs, improve safety, monitor environmental impact, assist with regulatory compliance and manage risk. As of February 2021, there were over 75,000 commercial customers using the Cartrack platform. For more information, visit www.cartrack.com
Investor Relations Contact | Media Contact | ||
+27 84 512 5393 |
KAROOOOO LIMITED | |||||
CONSOLIDATED STATEMENT OF PROFIT OR LOSS | |||||
(UNAUDITED) | |||||
QUARTER FOUR | FULL YEAR | ||||
2021 | 2020 | 2021 | 2020 | ||
(ZAR Thousands) | |||||
Revenue | 615,741 | 510,570 | 2,290,543 | 1,941,893 | |
Cost of sales | (206,276) | (151,510) | (670,523) | (574,770) | |
Gross profit | 409,465 | 359,060 | 1,620,020 | 1,367,123 | |
Other income | 810 | (472) | 2,166 | 1,867 | |
Expected credit losses on financial assets | (24,593) | (14,666) | (80,842) | (54,872) | |
Operating expenses | (225,095) | (181,380) | (814,782) | (683,196) | |
Sales and marketing | (64,849) | (44,055) | (238,110) | (177,870) | |
General and Administration | (130,523) | (125,877) | (476,534) | (460,402) | |
Research and development | (29,723) | (11,448) | (100,138) | (44,924) | |
Operating profit | 160,587 | 162,542 | 726,562 | 630,922 | |
Finance income | 506 | 986 | 4,358 | 2,592 | |
Finance costs | (4,469) | (2,593) | (9,302) | (16,831) | |
IPO costs | (25,570) | - | (25,570) | - | |
Net income before taxation | 131,054 | 160,935 | 696,048 | 616,683 | |
Taxation | (28,498) | (46,828) | (198,628) | (173,157) | |
Net income for the period | 102,556 | 114,107 | 497,420 | 443,526 | |
Net income attributable to: | |||||
Owners of the parent | 59,308 | 75,846 | 318,183 | 289,882 | |
Non-controlling interest | 43,248 | 38,261 | 179,237 | 153,644 | |
Net income for the period | 102,556 | 114,107 | 497,420 | 443,526 | |
Earnings per share | |||||
Basic and diluted earnings per share (ZAR) | 2.92 | 3.73 | 15.65 | 14.26 | |
Adjusted Earnings per share | |||||
Adjusted Basic and diluted adjusted earnings per share (ZAR) | 4.17 | 3.73 | 16.91 | 14.26 | |
KAROOOOO LIMITED | |||
CONSOLIDATED STATEMENT OF FINANCIAL POSITION | |||
(UNAUDITED) | |||
FULL YEAR | |||
2021 | 2020 | ||
(ZAR Thousands) | |||
ASSETS | |||
Non-current assets | |||
Goodwill | 124,152 | 131,503 | |
Intangible assets | 59,339 | 40,739 | |
Property, plant and equipment | 1,137,192 | 854,506 | |
Capitalized commission assets | 201,075 | 144,549 | |
Deferred tax assets | 122,708 | 106,482 | |
Loans to related parties | 19,400 | - | |
Total non-current assets | 1,663,866 | 1,277,779 | |
Current assets | |||
Inventories | - | 151,616 | |
Trade and other receivables | 324,170 | 251,747 | |
Loans to related parties | - | 11,013 | |
Taxation | 15,412 | 6,511 | |
Cash and cash equivalents | 987,357 | 146,591 | |
Total current assets | 1,326,939 | 567,478 | |
Total assets | 2,990,805 | 1,845,257 | |
EQUITY AND LIABILITIES | |||
Equity | |||
Share capital | 10 | 10 | |
Foreign currency translation reserve | 9,705 | 11,851 | |
Retained earnings | 877,070 | 835,978 | |
Investment by owner | 30,383 | 30,383 | |
Equity attributable to equity holders of parent | 917,168 | 878,222 | |
Non-controlling interest | 365,278 | 346,913 | |
Total equity | 1,282,446 | 1,225,135 | |
Liabilities | |||
Non-current liabilities | |||
Term loans | 10,468 | 17,815 | |
Capitalized lease liabilities | 60,283 | 54,148 | |
Amounts received in advance | 85,655 | 55,817 | |
Deferred tax liabilities | 117,686 | 85,392 | |
Total non-current liabilities | 274,092 | 213,172 | |
Current liabilities | |||
Term loans | 5,462 | 5,154 | |
Trade and other payables | 283,756 | 170,972 | |
Loans from related parties | 890,103 | 8,362 | |
Capitalized lease liabilities | 38,401 | 44,849 | |
Taxation | 25,615 | 22,969 | |
Provision for warranties | 981 | 1,679 | |
Amount received in advance | 161,110 | 152,965 | |
Bank overdraft | 28,839 | - | |
Total current liabilities | 1,434,267 | 406,950 | |
Total liabilities | 1,708,359 | 620,122 | |
Total equity and liabilities | 2,990,805 | 1,845,257 | |
KAROOOOO LIMITED | |||||
CONSOLIDATED STATEMENT OF CASH FLOW | |||||
(UNAUDITED) | |||||
QUARTER FOUR | FULL YEAR | ||||
2021 | 2020 | 2021 | 2020 | ||
(ZAR Thousands) | |||||
Cash flows from operating activities | |||||
Cash generated from operations | 287,044 | 348,869 | 1,122,211 | 1,054,554 | |
Finance income received | 506 | 986 | 4,358 | 2,592 | |
Finance costs paid | (3,609) | (5,296) | (7,636) | (9,323) | |
Taxation paid | (67,129) | (49,827) | (187,887) | (146,599) | |
Net cash generated from operating activities | 216,812 | 294,732 | 931,046 | 901,224 | |
Cash flows from investing activities | |||||
Purchase of property, plant and equipment | (173,936) | (80,129) | (477,655) | (388,723) | |
Proceeds on disposal of property, plant and equipment | 1,000 | 4,797 | 6,997 | 6,532 | |
Investment in intangible assets | (11,927) | (14,164) | (45,630) | (34,245) | |
Advances of loans to related parties | (8,400) | (11,000) | (8,400) | (11,000) | |
Repayment of loans from related parties | - | - | 14 | - | |
Net cash utilized by investing activities | (193,263) | (100,496) | (524,674) | (427,436) | |
Cash flows from financing activities | |||||
Acquisitions of increase in control of subsidiary | - | - | (11,773) | - | |
Proceeds from related party loans | 882,194 | - | 881,033 | - | |
Proceeds from issuance of share capital | - | - | - | 10 | |
Repayment of term loans | (1,361) | (33,181) | (8,247) | (217,815) | |
Payments of capitalized lease liabilities | (11,352) | (30,478) | (52,339) | (58,417) | |
Dividends paid | (9,090) | (60,100) | (418,094) | (92,008) | |
Net cash (utilized by)/generated financing activities | 860,391 | (123,759) | 390,580 | (368,230) | |
Total cash movements for year | 883,940 | 70,477 | 796,952 | 105,558 | |
Cash and cash equivalents as at the beginning of the year | 66,708 | 134,452 | 146,591 | 38,144 | |
Translation differences on cash and cash equivalents | 7,870 | (2,948) | 14,975 | 2,889 | |
Total cash and cash equivalents at the end of the year | 958,518 | 201,981 | 958,518 | 146,591 | |
KAROOOOO LIMITED | ||
SEGMENT INFORMATION | ||
(UNAUDITED) | ||
The following table sets forth the subscriber numbers by segment at the end of the periods presented | ||
FULL YEAR | ||
2021 | 2020 | |
South Africa | 1,013,751 | 868,736 |
Africa-Other | 62,222 | 60,128 |
Europe | 111,091 | 98,928 |
Asia-Pacific, Middle East and USA | 118,936 | 98,723 |
Total by operating segment | 1,306,000 | 1,126,515 |
The following table sets forth the segment revenue for the periods presented | ||
FULL YEAR | ||
2021 | 2020 | |
(ZAR Thousands) | ||
South Africa | 1,681,928 | 1,417,465 |
Africa-Other | 105,895 | 115,974 |
Europe | 219,866 | 173,266 |
Asia-Pacific, Middle East and USA | 282,854 | 235,188 |
Total by operating segment | 2,290,543 | 1,941,893 |
The following table sets forth the segment subscription revenue for the periods presented | ||
FULL YEAR | ||
2021 | 2020 | |
(ZAR Thousands) | ||
South Africa | 1,621,636 | 1,383,980 |
Africa-Other | 93,752 | 106,977 |
Europe | 214,459 | 168,314 |
Asia-Pacific, Middle East and USA | 279,170 | 228,446 |
Total by operating segment | 2,209,017 | 1,887,717 |
The following table sets forth the segment Adjusted EBITDA for the periods presented | ||
FULL YEAR | ||
2021 | 2020 | |
(ZAR Thousands) | ||
South Africa | 893,748 | 747,229 |
Africa-Other | 38,787 | 42,098 |
Europe | 103,684 | 81,782 |
Asia-Pacific, Middle East and USA | 91,481 | 66,376 |
Total by operating segment | 1,127,700 | 937,485 |
KAROOOOO LIMITED | ||||
RECONCILIATION OF ADJUSTED EBITDA | ||||
(UNAUDITED) | ||||
QUARTER FOUR | FULL YEAR | |||
2021 | 2020 | 2021 | 2020 | |
(ZAR thousands) | ||||
Net income for the period | 102,556 | 114,107 | 497,420 | 443,526 |
Less: Finance income | (506) | (986) | (4,358) | (2,592) |
Add: Finance costs | 4,469 | 2,593 | 9,302 | 16,831 |
Add: Taxation | 28,498 | 46,828 | 198,628 | 173,157 |
Add: Depreciation and amortization | 107,993 | 71,702 | 398,792 | 295,762 |
Add: IPO costs | 25,570 | - | 25,570 | - |
Adjusted EBITDA | 268,580 | 234,244 | 1,125,354 | 926,684 |
Add: Corporate (1) | 2,043 | 197 | 2,346 | 10,801 |
Adjusted EBITDA excluding corporate expenses | 270,623 | 234,441 | 1,127,700 | 937,485 |
(1) We define Corporate as the corporate expenses of Karooooo which include bank charges, custody fees, legal and professional fees, loan arrangement fees and exchange losses. | ||||
KAROOOOO LIMITED | ||||
RECONCILIATION OF FREE CASH FLOW | ||||
(UNAUDITED) | ||||
QUARTER FOUR | FULL YEAR | |||
2021 | 2020 | 2021 | 2020 | |
(ZAR Thousands) | ||||
Net cash generated from operating activities | 216,812 | 294,732 | 931,046 | 901,224 |
Less: purchase of property, plant and equipment | (173,936) | (80,129) | (477,655) | (388,723) |
Free cash flow | 42,876 | 214,603 | 453,391 | 512,501 |
KAROOOOO LIMITED | |||||
RECONCILIATION OF BASIC AND DILUTED EARNINGS AND ADJUSTED EARNINGS PER SHARE | |||||
(UNAUDITED) | |||||
QUARTER FOUR | FULL YEAR | ||||
2021 | 2020 | 2021 | 2020 | ||
Basic and diluted earnings per share | |||||
The calculation of basic and diluted earnings per share has been based on the net income attributable to ordinary shareholders and the weighted average number of ordinary shares in issue. | |||||
Basic and diluted earnings per share (ZAR) | |||||
Basic and diluted earnings per share (ZAR) | 2.92 | 3.73 | 15.65 | 14.26 | |
Weighted average number of ordinary shares in issue at period end (000's) | 20,333 | 20,333 | 20,333 | 20,333 | |
20,333 | 20,333 | 20,333 | 20,333 | ||
Basic earnings | |||||
Net income attributable to ordinary shareholders (ZAR 000's) | 59,308 | 75,846 | 318,183 | 289,882 | |
Net income attributable to ordinary shareholders (ZAR 000's) | 59,308 | 75,846 | 318,183 | 289,882 | |
Adjusted basic and diluted earnings per share | |||||
The calculation of adjusted basic and diluted earnings per share has been based on the adjusted net income attributable to ordinary shareholders and the weighted average number of ordinary shares in issue. | |||||
Adjusted basic and diluted earnings per share (ZAR) | |||||
Adjusted basic and diluted earnings per share (ZAR) | 4.17 | 3.73 | 16.91 | 14.26 | |
Weighted average number of ordinary shares in issue at period end (000's) | 20,333 | 20,333 | 20,333 | 20,333 | |
20,333 | 20,333 | 20,333 | 20,333 | ||
Reconciliation between basic earnings and adjusted earnings (ZAR 000's) | |||||
Basic earnings | 59,308 | 75,846 | 318,183 | 289,882 | |
Adjust for | |||||
IPO costs | 25,570 | - | 25,570 | - | |
Tax effect on above | - | - | - | - | |
Adjusted earnings attributable to ordinary shareholders (ZAR 000's) | 84,878 | 75,846 | 343,753 | 289,882 | |
KAROOOOO LIMITED | |||||
RECONCILIATION OF BASIC AND DILUTED HEADLINE AND ADJUSTED HEADLINE EARNINGS PER SHARE | |||||
(UNAUDITED) | |||||
QUARTER FOUR | FULL YEAR | ||||
2021 | 2020 | 2021 | 2020 | ||
Headline earnings per share | |||||
The calculation of headline earnings per share has been based on the net income attributable to ordinary shareholders computed in terms of SAICA circular 1/2019 and the weighted average number of ordinary shares in issue as determined above in basic earnings per share section. | |||||
Headline earnings per share (ZAR) | |||||
Basic and diluted headline earnings per share (ZAR) | 2.90 | 3.75 | 15.61 | 14.23 | |
Weighted average number of ordinary shares in issue at period end (000's) | 20,333 | 20,333 | 20,333 | 20,333 | |
20,333 | 20,333 | 20,333 | 20,333 | ||
Reconciliation between basic earnings and headline earnings (ZAR 000's) | |||||
Basic earnings | 59,308 | 75,846 | 318,183 | 289,882 | |
Adjust for | |||||
Profit / (loss) on disposal of property, plant and equipment | (445) | 481 | (1,191) | (755) | |
Tax effect on above | 125 | (135) | 333 | 211 | |
Headline earnings attributable to ordinary shareholders (ZAR 000's) | 58,988 | 76,192 | 317,325 | 289,338 | |
Adjusted headline earnings per share | |||||
The calculation of adjusted headline earnings per share has been based on the net income attributable to ordinary shareholders computed in terms of SAICA circular 1/2019 and the weighted average number of ordinary shares in issue as determined above in basic earnings per share section. | |||||
Adjusted headline earnings per share (ZAR) | |||||
Basic and diluted adjusted headline earnings per share (ZAR) | 4.16 | 3.75 | 16.86 | 14.23 | |
Weighted average number of ordinary shares in issue at period end (000's) | 20,333 | 20,333 | 20,333 | 20,333 | |
20,333 | 20,333 | 20,333 | 20,333 | ||
Reconciliation between adjusted basic earnings and adjusted headline earnings (ZAR 000's) | |||||
Adjusted basic earnings | 84,878 | 75,846 | 343,753 | 289,882 | |
Adjust for | |||||
Profit / (loss) on disposal of property, plant and equipment | (445) | 481 | (1,191) | (755) | |
Tax effect on above | 125 | (135) | 333 | 211 | |
Adjusted headline earnings attributable to ordinary shareholders (ZAR 000's) | 84,558 | 76,192 | 342,895 | 289,338 | |
Definitions
Adjusted Net Income
Net income defined by IFRS excluding the impact of once-off non-recurring operational expenses. IPO costs of ZAR26 million were expensed in full year 2021.
Adjusted Earnings per Share
Earnings per share defined by IFRS excluding the impact of once-off non-recurring operational expenses. IPO costs of ZAR26 million were expensed in full year 2021.
Adjusted EBITDA
We define Adjusted EBITDA as profit less finance income plus finance costs, taxation, depreciation and amortization and corporate expenses of Karooooo Ltd. relating to bank charges, custody fees, legal and professional fees, loan arrangement fees, certain withholding taxes, exchange losses and any corporate action/IPO costs. In addition to our results determined in accordance with IFRS, we believe Adjusted EBITDA, a non- IFRS measure, is useful in evaluating our operating performance. We use Adjusted EBITDA in our operational and financial decision-making and believe Adjusted EBITDA is useful to investors because similar measures are frequently used by securities analysts, investors, ratings agencies and other interested parties to evaluate our competitors and to measure profitability. However, non-IFRS financial information is presented for supplemental informational purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with IFRS. Investors are encouraged to review the related IFRS financial measure and the reconciliation of Adjusted EBITDA to profit, its most directly comparable IFRS financial measure, and not to rely on any single financial measure to evaluate our business. See "Summary Financial and Other Information" for a reconciliation of profit, the most directly comparable IFRS financial measure, to Adjusted EBITDA.
Adjusted EBITDA Margin
We define Adjusted EBITDA Margin as Adjusted EBITDA (above) divided by revenue. In addition to our results determined in accordance with IFRS, we believe Adjusted EBITDA Margin, a non- IFRS measure, is useful in evaluating our operating performance. We use Adjusted EBITDA Margin in our operational and financial decision-making and believe Adjusted EBITDA Margin is useful to investors because similar measures are frequently used by securities analysts, investors, ratings agencies and other interested parties to evaluate our competitors and to measure profitability. However, non-IFRS financial information is presented for supplemental informational purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with IFRS.
Annualized Recurring Revenue (ARR)
ARR is defined as the annual run-rate subscription revenue of subscription agreements from all customers at a point in time, calculated by taking the monthly subscription revenue for all customers during that month and multiplying by twelve.
Earnings per share
Basic earnings per share in accordance with IFRS.
Free Cash Flow
We define free cash flow as net cash generated from operating activities less purchases of property, plant and equipment. Free cash flow margin is calculated as free cash flow divided by revenue. In addition to our results determined in accordance with IFRS, we believe free cash flow and free cash flow margin, which are non-IFRS measures, are useful in evaluating our operating performance. We believe that free cash flow and free cash flow margin are useful indicators of liquidity and the ability of the company to turn revenues into free cash flow, respectively, that provide information to management and investors about the amount of cash generated from our operations that, after the investments in property and equipment and capitalized internal-use software, can be used for strategic initiatives, including investing in our business, and strengthening our financial position. However, non-IFRS financial information is presented for supplemental informational purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with IFRS. Investors are encouraged to review the related IFRS financial measure and the reconciliation of free cash flow and free cash flow margin to net cash generated operating activities and net cash generated from operating activities as a percentage of revenue, their most directly comparable IFRS financial measure, and not to rely on any single financial measure to evaluate our business. See "Summary Financial and Other Information" for a reconciliation of net cash generated from operating activities, the most directly comparable IFRS financial measure, to free cash flow.
Headline earnings per share (HEPS)
The inclusion of HEPS in this press release is a requirement of our listing on the JSE. Basic and diluted HEPS is calculated using net income which has been determined based on IFRS. Accordingly, this may differ to the headline earnings per share calculation of other companies listed on the JSE as these companies may report their financial results under a different financial reporting framework. Basic or diluted HEPS is calculated using IFRS net income adjusted for the (profit)/loss on sale of property, plant and equipment divided by the weighted average number of ordinary shares in issue. We have provided a reconciliation between our net income used to calculate basic and diluted earnings per share and headline earnings used to calculate HEPS and have included the weighted average number of shares in issue for the period.
Adjusted headline earnings per share
Calculated using adjusted net income defined above, adjusted for the (profit)/loss on sale of property, plant and equipment divided by the weighted average number of ordinary shares in issue.
Forward-Looking Statements
This press release (which includes any oral statements made in connection therewith, as applicable) includes "forward-looking statements." Forward-looking statements are based on our beliefs and assumptions and on information currently available to us, and include, without limitation, statements regarding our business, financial condition, strategy, results of operations, certain of our plans, objectives, assumptions, expectations, prospects and beliefs and statements regarding other future events or prospects. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words "believe," "expect," "plan," "intend," "seek," "anticipate," "estimate," "predict," "potential," "assume," "continue," "may," "will," "should," "could," "shall," "risk" or the negative of these terms or similar expressions that are predictions of or indicate future events and future trends.
By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. We caution you that forward-looking statements are not guarantees of future performance and that our actual results of operations, financial condition and liquidity, the development of the industry in which we operate and the effect of acquisitions on us may differ materially from those made in or suggested by the forward-looking statements contained in this press release. In addition, even if our results of operations, financial condition and liquidity, the development of the industry in which we operate and the effect of acquisitions on us are consistent with the forward-looking statements contained in this press release, those results or developments may not be indicative of results or developments in subsequent periods.
Important factors that could cause actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements are disclosed under the "Risk Factors" and "Cautionary Statement Regarding Forward-Looking Statements" sections of the Registration Statement on Form F-1 filed on March 22, 2021.
You are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date of this press release. We disclaim any duty to update and do not intend to update any forward-looking statements, all of which are expressly qualified by the statements in this section, to reflect events or circumstances after the date of this press release.
Non-IFRS Financial Measures
This press release includes certain non-IFRS financial measures, including adjusted EBITDA, adjusted EBITDA margin, free cash flow and free cash flow margin. These non-IFRS financial measures are not measures of financial performance in accordance with IFRS and may exclude items that are significant in understanding and assessing our financial results. Therefore, these measures should not be considered in isolation or as an alternative or superior to IFRS measures. You should be aware that our presentation of these measures may not be comparable to similarly-titled measures used by other companies. Please see the reconciliations included in this press release.
View original content to download multimedia:http://www.prnewswire.com/news-releases/karooooo-limited-owner-of-cartrack-holdings-announces-fourth-quarter-and-full-year-2021-results-301285255.html
SOURCE Karooooo Ltd.
FAQ
What were Karooooo's subscriber growth figures for Q4 2021?
How much did Karooooo's total revenue grow in Q4 2021?
What is the adjusted net income for Karooooo in Q4 2021?
What was the purpose of Karooooo's NASDAQ listing?
How did the COVID-19 pandemic affect Karooooo's financial performance?
