Q4 Revenue $91.0M; Adjusted EBITDA $18.9M; Adjusted EBITDA Margin 20.8%
Full-Year Revenue $295.0M; Adjusted EBITDA $50.4M; Adjusted EBITDA Margin 17.1%
VICTORIA, British Columbia--(BUSINESS WIRE)--September 24, 2026--
Vecima Networks Inc. (TSX: VCM) today reported financial results for the three months and full year ended June 30, 2026.
FINANCIAL HIGHLIGHTS
(Canadian dollars in millions except percentages, employees, and per share data)(1) Q4 FY26 Q3 FY26 Q4 FY25 FY 2026 FY 2025 --------------------------------- ------- ------- ------- ------- ------- Revenue $91.0 $62.9 $66.7 $295.0 $278.1 --------------------------------- ------- ------- ------- ------- ------- Gross Margin 45.4% 46.5% 26.3% 44.4% 37.5% --------------------------------- ------- ------- ------- ------- ------- Net Income (Loss) $5.4 $(0.5) $(13.3) $4.9 $(18.5) --------------------------------- ------- ------- ------- ------- ------- Earnings (Loss) Per Share(2) $0.22 $(0.02) $(0.55) $0.20 $(0.76) --------------------------------- ------- ------- ------- ------- ------- Adjusted Gross Margin(3,4) 45.0% 50.0% 36.7% 45.8% 39.9% --------------------------------- ------- ------- ------- ------- ------- Adjusted Earnings (Loss) Per Share(3,5,6) $0.21 $0.05 $(0.06) $0.34 $(0.22) --------------------------------- ------- ------- ------- ------- ------- Adjusted EBITDA(3) $18.9 $10.6 $6.2 $50.4 $26.4 --------------------------------- ------- ------- ------- ------- ------- Employees 601 580 562 601 562 --------------------------------- ------- ------- ------- ------- ------- (1) Includes results from continuing operations only, unless otherwise noted. Continuing operations do not include results for Vecima's Telematics segment, which was sold in July 2026. (2) Based on weighted average number of shares outstanding. (3) Adjusted Gross Margin, Adjusted Earnings Per Share, Adjusted EBITDA, and Adjusted EBITDA Margin do not have a standardized meaning under IFRS and therefore may not be comparable to similar measures provided by other issuers. (4) Adjusted gross margin adds back the impact of a non-cash write-down of inventories to net realizable value and warrant expense. (5) Adjusted earnings per share includes non-cash share-based compensation, which primarily reflects certain performance-based vesting thresholds achieved under the Company's Performance Share Unit Plan. (6) Adjusted earnings per share and Adjusted EBITDA include foreign exchange gains and losses. ------------------------------------------------------------------------------
"We delivered the strongest quarter in Vecima's history with wide-scale DAA rollouts gaining momentum as a major, multi-year cycle of demand continues to build," said Sumit Kumar, Chief Executive Officer of Vecima.
"Our fourth quarter results, which included record quarterly highs for revenue, adjusted EBITDA, and adjusted EBITDA margin, were driven by the anticipated surge in orders and record sales levels for our next-generation Entra DAA products. This included a ramp-up in shipments of our ERM3xx Remote-PHY modules, record sales for our Entra SF-4X Optical fiber-access platform, and continued market growth for our highly successful EN9000 GAP node."
"The fourth quarter also marked significant progress for our new vCMTS cloud-based solution, as we moved into deeper trials and commercialization. During the quarter, we advanced trial activity with our lead Tier 1 customer while also signing new agreements with additional customers, including a large Tier 1 operator in Canada. With customer engagements rapidly increasing across North America and Europe, we expect vCMTS to become a more significant contributor to our fiscal 2027 results, on the path to becoming a major growth driver for Vecima in the future."
"Our Commercial Video business added to the momentum as we signed an agreement with a major Tier 1 North American customer for TerraceIQ and secured additional design wins for this next-generation platform. And in our Content Delivery and Storage segment, we delivered double-digit growth, with fourth quarter revenue climbing 26% and full-year revenue up 12% year-over-year as managed IPTV uptake continued to expand."
"With broad-based demand now coalescing across multiple product lines, we have greater visibility into the near-term growth trajectory for our business," added Mr. Kumar. "Supported by customer orders and forecasts, we have again increased our outlook for calendar 2026 and now anticipate 27% to 32% revenue growth compared to calendar 2025, up from our previous forecast of 22.5% to 30.0%. Looking further ahead, we expect fiscal 2027 revenue to grow 30% to 35% compared to fiscal 2026 and we anticipate an adjusted EBITDA margin of approximately 20% in both calendar 2026 and fiscal 2027."
"After years of disciplined and sustained strategic execution, it is deeply satisfying to be realizing the rewards of our investments in the industry's deepest and broadest portfolio of innovative, interoperable, and increasingly software-centric cable and fiber access products and IPTV solutions. And we are simultaneously leading the way forward with new investments in a comprehensive, highly innovative, cloud-native portfolio that pave the way to the 50G future," concluded Mr. Kumar.
BUSINESS HIGHLIGHTS
Financial and Corporate
-- Achieved record quarterly consolidated sales results with revenue
climbing 36% to $91.0 million in Q4 fiscal 2026 from $66.7 million in Q4
fiscal 2025, and 45% from $62.9 million in Q3 fiscal 2026. Full-year
sales grew to $295.0 million, from $278.1 million in fiscal 2025, an
increase of 6%.
-- Fourth quarter gross margin and adjusted gross margin (non-IFRS)
climbed sharply to 45.4% and 45.0%, from 26.3% and 36.7%, respectively,
in Q4 fiscal 2025. Full-year gross margin and adjusted gross margin
increased to 44.4% and 45.8%, respectively, from 37.5% and 39.9%,
respectively, in fiscal 2025.
-- Fourth quarter adjusted EBITDA (non-IFRS) more than tripled to a record
$18.9 million, from $6.2 million in Q4 fiscal 2025 and increased 78% from
$10.6 million in Q3 fiscal 2026. Full-year adjusted EBITDA grew 91% to
$50.4 million, from $26.4 million in fiscal 2025.
-- Increased fourth quarter earnings per share to $0.22, from a loss per
share of $0.55 in Q4 fiscal 2025. Full-year earnings per share increased
to $0.20, from a loss per share of $0.76 in fiscal 2025.
-- Ended the year in a strong financial position with working capital of
$62.6 million at June 30, 2026, compared to $51.2 million at June 30,
2025. The continued focus on debt reduction lowered total net debt
(non-IFRS) to $40.7 million in Q4 fiscal 2026, from $54.4 million in Q3
fiscal 2026. Longer term, total net debt has decreased significantly from
a high of $92.0 million in Q3 fiscal 2024.
Video and Broadband Solutions (VBS)
-- The Video and Broadband Solutions segment achieved all-time record
quarterly sales of $80.1 million in the fourth quarter, an increase of
38% from $58.1 million in Q4 fiscal 2025, and up 53% from $52.2 million
in Q3 fiscal 2026. Full-year VBS sales grew to a record $249.9 million,
an increase of 5% from $237.9 million in fiscal 2025.
DAA (Entra Family)
-- Increased deployments of Entra DAA products generated record quarterly
Entra revenue of $77.3 million in Q4 fiscal 2026, up 42% from $54.6
million in Q4 fiscal 2025 and an increase of 57% from $49.3 million in Q3
fiscal 2026. Full-year Entra sales increased 7% year-over-year to a
record $237.9 million, from $222.7 million in fiscal 2025.
-- Record quarterly sales of EntraOptical, driven by growing SF-4X
R-OLT demand
-- ERM3xx RPD module shipments continued to gain momentum
-- Ramped up product deliveries under the multi-year agreement signed with
Charter Communications in Q3 fiscal 2026. The agreement has expanded
demand for Vecima's DOCSIS 4.0 Remote PHY Devices $(RPD)$, while also
broadening the Company's longstanding partnership with Charter across
fiber access.
-- Secured first purchase order from a top-ten cable operator in the U.S.,
for the EN9000/ERM324 platform. This expands Vecima's broadband access
relationship with this North American operator and continues to drive the
broad penetration of the EN9000 GAP Node in the North American market.
-- Achieved significant commercial momentum with vCMTS, Vecima's
next-generation, cloud-based DOCSIS core solution. Ended fiscal 2026 with
six committed, purchasing, and/or deployed vCMTS customers, including Cox
(recently acquired by Charter), Videotron, and four operators in Europe.
Subsequent to the year-end, won an additional European customer, bringing
total number of customers for our vCMTS solution to seven.
-- Continued to progress trial activity deployment with Cox,
Vecima's initial Tier 1 North American vCMTS customer, in
preparation for upcoming field trials.
-- Signed a vCMTS agreement with Canadian telecommunications leader,
Videotron, to advance the evolution of its next-generation DOCSIS
network in Canada.
-- In May 2026, announced an open, interoperable DAA partnership
with Teleste for European operators, extending Vecima's vCMTS
addressable market across Teleste's operator base.
-- Total DAA customer engagements grew to 150 worldwide by year-end, an
increase of 14 customers year-over-year. Seventy-seven of these customers
have ordered Entra products, underscoring increased deployment of
Vecima's DAA solutions.
-- Subsequent to the year-end, announced a partnership with Furukawa
Electric to deliver next-generation fiber-to-the-home (FTTH) products for
Japan's broadband market (July 23, 2026).
Commercial Video (Terrace Family)
-- Commercial Video results were in line with expectations and included
fourth quarter sales of $2.8 million and full-year sales of $11.8 million
(Q4 fiscal 2025: $3.4 million; Q3 fiscal 2026: $2.9 million; fiscal 2025:
$15.0 million). These results reflect the continued transition to
next-generation platforms, together with some of Vecima's newer
DAA-driven Commercial Video solutions now being accounted for as part of
Entra family sales.
-- Vecima's next-generation TerraceIQ Commercial Video solution continued
to gain broad traction with customers in the Americas.
-- Subsequent to year-end, signed a TerraceIQ agreement with a major Tier
1 North American operator. The customer expects to deploy TerraceIQ
across its networks.
-- Secured multiple TerraceIQ design wins with customers, including three
Tier 1 and one Tier 2 operators.
Content Delivery and Storage (CDS)
-- The Content Delivery and Storage segment achieved fourth quarter sales
of $10.8 million, an increase of 26% from $8.6 million in Q4 fiscal 2025
and slightly higher than the $10.7 million generated in Q3 fiscal 2026.
Full-year sales grew to $45.1 million, up 12% from $40.1 million in
fiscal 2025.
-- Achieved strong full-year CDS gross margin performance of 64.3% (fiscal
2025 - 60.8%).
-- Successfully deployed Phase 2 of Vecima's targeted Dynamic Ad Insertion
(DAI) solution with Hotwire Communications during the quarter. Vecima's
DAI solution enables operators to deliver targeted and personalized
advertising experiences, increasing video average revenue per user (ARPU),
without necessitating customer rate increases. The Phase 2 deployment
included the first production launch of Vecima's advertising asset
workflow manager, replacing third-party systems with a more dynamic,
feature-rich solution, driving higher product margins.
-- Completed the rollout of next-generation MediaScale storage solutions
with four operators.
-- Selected by a Tier 2 customer for MediaScale Origin to replace a
competitor's solution during the second half.
-- Continued to modernize a key Tier 1 customer's video infrastructure by
implementing modern on-demand video control plane software
-- Expanded Vecima's ad insertion platform with an in-house advertising
workflow manager, improving DAI product margin and establishing a
platform for future development.
Telematics
On July 31, 2026, Vecima closed the sale of its Telematics business to Lantronix Inc. for total cash consideration of $16.5M, subject to customary working capital adjustments. The purchase price includes $14.5M that was paid at closing and an additional $2.0M payable by the end of calendar 2026.
Vecima has met the criteria for presenting Telematics as a discontinued operation as at June 30, 2026 and as such, the results of the Telematics business segment have been classified as assets held for sale and discontinued operations. Telematics results have been removed from consolidated results and presented separately as discontinued operations in current and comparative results, except for the comparative periods in the consolidated statement of financial position. Unless otherwise indicated, all financial information represents the results from continuing operations.
Trade and Tariffs
While trade actions had a negligible impact on the 89% of Vecima's sales made to the US in fiscal 2026, the Company continues to closely monitor developments in an unpredictable trade environment. Vecima is one of the few competitors in the industry that fully "owns" its manufacturing process. This provides the flexibility to adapt quickly to changing macroeconomic conditions, including the ability to rapidly transition manufacturing to different countries when needed, an agility Vecima has demonstrated in the past.
Trade policy adjustments between the US and Canada introduced in summer 2026 have had minimal impact on Vecima's margins or competitive position, and the Company's forward outlook reflects the present trade landscape.
CONFERENCE CALL
A conference call and live audio webcast will be held today, Thursday, September 24, 2026 at 1:00 p.m. ET to discuss the Company's fourth quarter results. Vecima's audited annual consolidated financial statements and management's discussion and analysis for the three months and full year ended June 30, 2026 are available under the Company's profile at www.sedarplus.ca, and at https://vecima.com/investor-relations/financial-reports/.
To participate in the Q4FY26 teleconference, dial 1-833-752-3965 or 1-647-849-3105. The webcast will be available in real time at https://event.choruscall.com/mediaframe/webcast.html?webcastid=3P1KR0uc and will be archived on the Vecima website at https://vecima.com/investor-relations/earnings-call-archive/.
About Vecima Networks
Vecima Networks builds the intelligent infrastructure powering the next generation of connectivity. Through broadband access, content delivery, cloud-native software, automation, and AI-enabled solutions, Vecima helps service providers modernize cable and fiber networks, deliver exceptional broadband and video experiences, and operate more intelligent, efficient networks. As operators evolve toward AI-enabled, software-driven architectures, Vecima's platforms simplify operations, accelerate innovation, and enable the reliable, high-performance networks that connect homes, businesses, and communities around the world. Learn more at vecima.com.
Forward-Looking Statements
This news release contains "forward-looking information" and "forward-looking statements" within the meaning of applicable securities laws. Forward-looking information is generally identifiable by use of the words and phrases such as "believes," "may," "plans," "will," "anticipates," "intends," "could," "estimates," "expects," "forecasts," "projects," "outlook," "future," "growth," "trajectory," "momentum," "visibility," and similar expressions, including the negative of such expressions, although not all forward-looking information contains these identifying words.
Forward-looking information in this news release includes, without limitation, statements regarding: the Company's expectations for a significant resurgence of growth in fiscal Q4 and beyond; the customer forecast-driven visibility into demand across the next several periods; the Company's increased revenue growth outlook for calendar 2026; the Company's expectation of 27% to 32% revenue growth in calendar 2026 as compared to calendar 2025; the Company's expectation of an adjusted EBITDA margin of approximately 20% in both calendar 2026 and fiscal 2027; the timing, volume and impact of customer purchase orders and forecasts; anticipated increases in customer volumes in the near term; the expected impact of new design wins, customer engagements and product milestones; the Company's anticipated growth trajectory; the anticipated impact of accelerating and wide-scale DAA adoption; the Company's positioning for substantial value creation; the expectation that momentum will set the stage for new quarterly revenue records; the expectation that Entra fiber and cable-access products, including Entra RemotePHY, EN9000 and Entra Optical solutions, will lead near-term performance gains; the expected contribution of DOCSIS 4.0, vCMTS, IPTV and DAI solutions; the Company's strategy to build an innovative, interoperable portfolio of next-generation fiber and cable access products and IPTV solutions; the Company's expanding focus on software-centric products and platforms and preparation for the 50G future; expected sustained growth and financial performance scaling to new heights; the expected effect of tariffs, trade restrictions and CUSMA treatment on the Company's manufacturing and products; and the Company's ability to benefit from owning its manufacturing process.
Certain forward-looking information in this news release, including the Company's expected calendar 2026 revenue growth, adjusted EBITDA margin and adjusted EBITDA growth, constitutes a "financial outlook" within the meaning of applicable securities laws. This financial outlook is provided to assist readers in understanding management's current expectations regarding the Company's prospective financial performance for calendar 2026 and may not be appropriate for other purposes. For purposes of this news release, "calendar 2026" refers to the twelve-month period ending December 31, 2026, and "calendar 2025" refers to the twelve-month period ended December 31, 2025. Except for non-IFRS and other financial measures expressly identified as such, the financial outlook has been prepared using accounting policies that are generally consistent with those expected to be used by the Company in preparing its historical financial statements for the applicable period.
The forward-looking information and financial outlook in this news release are based on management's current expectations, estimates, forecasts and projections, as well as assumptions that management believes are reasonable as of the date of this news release. These assumptions include, without limitation, assumptions regarding: the timing, volume and conversion of customer purchase orders and forecasts into shipments and revenue; the absence of material cancellations, deferrals or reductions in anticipated customer orders; continued customer investment in DAA, DOCSIS 4.0, vCMTS, IPTV and DAI deployments; customer deployment schedules and purchasing patterns; the timing and success of design wins, product qualifications and customer engagements; demand for the Company's Entra RemotePHY, EN9000, Entra Optical, DOCSIS 4.0, vCMTS, IPTV and DAI solutions; the Company's ability to meet product development, interoperability, manufacturing, quality, supply chain and delivery milestones; expected product mix, pricing, gross margins, adjusted EBITDA margins and operating expense levels; the availability and cost of components, labour, materials and manufacturing capacity; foreign exchange rates; the Company's ability to maintain effective supplier and customer relationships; competitive conditions in the Company's markets; industry adoption of next-generation access and video technologies; the absence of material adverse changes in macroeconomic conditions, customer capital spending, industry consolidation, applicable laws, tariffs, trade restrictions, customs treatment, CUSMA treatment or geopolitical conditions; and the continued performance of the Company's products and platforms in line with customer requirements.
Actual results, performance or achievements may differ materially from those expressed or implied by the forward-looking information and financial outlook in this news release. Important risks and uncertainties that could cause actual results to differ materially include, among others: customer forecasts or purchase orders may be delayed, reduced, cancelled or not converted into revenue as expected; customer network upgrade projects and capital spending may be delayed, reprioritized or reduced; new products or platforms may not achieve expected market adoption, qualification, interoperability or performance milestones; manufacturing, quality, component availability, supply chain, delivery, product mix, pricing, margin or operating expense outcomes may differ from management's expectations; demand for DAA, DOCSIS 4.0, vCMTS, IPTV, DAI or other next-generation solutions may develop more slowly than expected; and competitive, foreign exchange, tariff, trade, geopolitical, cybersecurity, intellectual property, regulatory, litigation, customer concentration or general business risks may adversely affect the Company. A more complete discussion of the risks and uncertainties facing Vecima is disclosed under the heading "Risk Factors" in the Company's Annual Information Form dated September 24, 2026 and in the Company's other continuous disclosure filings with Canadian securities regulatory authorities, including the Company's Management's Discussion and Analysis for the three months and full year ended June 30, 2026 and 2025, available under the Company's profile at www.sedarplus.ca.
Forward-looking information and financial outlook is not a guarantee of future performance, and readers should not place undue reliance on them. All forward-looking information and financial outlooks in this news release are qualified in their entirety by this cautionary statement as of the date of this news release. The Company disclaims any obligation to revise or update any forward-looking information or financial outlook, or to publicly announce the result of any revisions to any such information, to reflect future results, events or developments, except as required by law.
Non-IFRS measures
This news release contains references to certain Non-IFRS measures that do not have standardized meanings prescribed by IFRS Accounting Standards. Readers should not consider these measures in isolation or as a substitute for analysis of the company's results as reported under IFRS Accounting Standards. These measures are defined differently by different companies and, therefore, might not be comparable to similar measures presented by other issuers. For information on the composition of these measures, as well as an explanation of how the company uses these measures, refer to Vecima's MD&A for the periods ended June 30, 2026 and 2025 (available on SEDAR+ at www.sedarplus.ca, and on Vecima's website at https://vecima.com/investor-relations/financial-reports/, which is incorporated by reference into this news release.
Adjusted Net Income and Adjusted Earnings per Share:
Calculation of
Adjusted
Earnings per
Share (in
thousands of FY
dollars) Q4 FY26 Q3 FY26 Q4 FY25 2026 FY 2025
-------------- ------- ------- --------- ------ -----------
Net income
(loss) from
continuing
operations $5,382 $ (512) $(13,296) $4,865 $(18,495)
Intangible
asset
impairment
expense, net
of tax -- -- 5,490 -- 5,490
Write-down of
inventory to
net
realizable
value, net of
tax 48 1,482 6,440 3,043 6,536
Loss on sale
of assets,
net of tax -- 7 -- 9 51
Warrant
expense
(recovery),
net of tax (241) 304 (11) 186 (1,384)
Advisory fees,
net of tax 99 -- -- 99 308
Restructuring
costs, net of
tax -- -- -- -- 2,210
-------------- ----- ----- ------- ----- -------
Adjusted net
income
(loss) $5,288 $1,281 $ (1,377) $8,202 $ (5,284)
-------------- ----- ----- ------- ----- -------
Net income
(loss) per
share from
continuing
operations $ 0.22 $(0.02) $ (0.55) $ 0.20 $ (0.76)
Intangible
asset
impairment
expense, net
of tax 0.00 0.00 0.23 0.00 0.23
Write-down of
inventory to
net
realizable
value, net of
tax 0.00 0.06 0.26 0.13 0.27
Loss on sale
of non-core
PP&E, net of
tax 0.00 0.00 0.00 0.00 0.00
Warrant
expense
(recovery),
net of tax (0.01) 0.01 0.00 0.01 (0.06)
Advisory fees,
net of tax 0.00 0.00 0.00 0.00 0.01
Restructuring
costs, net of
tax 0.00 0.00 0.00 0.00 0.09
-------------- ----- ----- ------- ----- -------
Adjusted
earnings
(loss) per
share(1)(2) $ 0.21 $ 0.05 $ (0.06) $ 0.34 $ (0.22)
-------------- ----- ----- ------- ----- -------
(1) Adjusted earnings per share includes non-cash share-based compensation
of $1.6 million or $0.07 per share for the year ended June 30, 2026,
$1.9 million or $0.08 per share for the year ended June 30, 2025, $0.3
million or $0.01 per share for the three months ended June 30, 2026,
$0.4 million or $0.01 per share for the three months ended March 31,
2026, and $0.4 million or $0.01 per share for the three months ended
June 30, 2025. The non-cash share-based compensation primarily reflects
certain performance-based vesting thresholds achieved under the
Company's Performance Share Unit Plan.
(2) Adjusted earnings per share includes foreign exchange loss of $0.7
million or $0.03 per share for the year ended June 30, 2026, a loss of
$2.0 million or $0.08 per share for the year ended June 30, 2025, a
loss of $0.4 million or $0.02 per share for the three months ended June
30, 2026, a gain of $0.2 million or $0.01 per share for the three
months ended March 31, 2026, and a gain of $1.5 million or $0.06 per
share for the three months ended June 30, 2025.
Adjusted Gross Margin:
Calculation of
Adjusted Gross
Margin (in
thousands of
dollars) Q4 FY26 Q3 FY26 Q4 FY25 FY 2026 FY 2025
-------------- ----------- ----------- ----------- ------------ ------------
Sales $90,969 $62,940 $66,668 $294,958 $278,050
Cost of sales 49,700 33,669 49,112 164,022 173,754
-------------- ------ ------ ------ ------- -------
Gross profit 41,269 29,271 17,556 130,936 104,296
Warrant
expense
(recovery)(1) (325) 385 (13) 241 (1,752)
Write-down
(recovery) of
inventory to
net
realizable
value (39) 1,822 6,956 4,006 8,428
-------------- ------ ------ ------ ------- -------
Adjusted gross
profit $40,905 $31,478 $24,499 $135,183 $110,972
-------------- ------ ------ ------ ------- -------
Adjusted gross
margin 45.0% 50.0% 36.7% 45.8% 39.9%
-------------- ------ ------ ------ ------- -------
(1) Reflects non-cash expense associated with warrants issued to a customer
which are recorded as a sales incentives under IFRS Accounting
Standards.
EBITDA and Adjusted EBITDA:
Calculation of
Adjusted
EBITDA (in
thousands of
dollars) Q4 FY26 Q3 FY26 Q4 FY25 FY 2026 FY 2025
-------------- ----------- ----------- ------------ ----------- ------------
Net income
(loss) from
continuing
operations $ 5,382 $ (512) $(13,296) $ 4,865 $(18,495)
Income tax
expense
(recovery) 4,299 (235) (5,596) 3,371 (6,983)
Interest
expense 2,223 1,821 3,233 9,080 10,010
Depreciation
of property,
plant and
equipment 619 607 633 2,694 3,092
Depreciation
of
right-of-use
assets 344 394 422 1,496 1,483
Amortization
of deferred
development
costs 5,155 5,263 4,691 20,094 15,900
Amortization
of intangible
assets 686 677 660 2,744 2,842
-------------- ------ ------ ------- ------ -------
EBITDA 18,708 8,015 (9,253) 44,344 7,849
Intangible
asset
impairment
expense -- -- 6,949 -- 6,949
Write-down of
inventory to
net
realizable
value 64 1,876 8,152 4,031 8,274
Loss on sale
of assets -- 9 -- 12 65
Warrant
expense
(recovery) (319) 385 (14) 247 (1,752)
Share-based
compensation 338 360 361 1,648 1,855
Advisory fees 131 -- -- 131 390
Restructuring
costs -- -- -- -- 2,798
-------------- ------ ------ ------- ------ -------
Adjusted
EBITDA $18,922 $10,645 $ 6,195 $50,413 $ 26,428
-------------- ------ ------ ------- ------ -------
Adjusted
EBITDA
margin 20.8% 16.9% 9.3% 17.1% 9.5%
-------------- ------ ------ ------- ------ -------
Net Debt:
Calculation of Net Debt June 30, June 30,
(in thousands of dollars) 2026 2025
------------------------------------- ----------- ----------
Revolving line of credit $ 13,768 $33,938
Current portion of long-term debt(1) 12,847 8,336
Long-term debt(1) 22,116 19,927
------------------------------------- ------ ------
48,731 62,201
Less: cash and cash equivalents (2,876) (3,441)
Less: lease liabilities (5,187) (5,150)
------------------------------------- ------ ------
Net debt $ 40,668 $53,610
------------------------------------- ------ ------
(1) Current and long-term debt includes lease liabilities on the
consolidated statements of financial position.
Research and Development Expenditures
Calculation of
R&D
Expenditures
(in thousands
of dollars) Q4 FY26 Q3 FY26 Q4 FY25 FY 2026 FY 2025
-------------- ----------- ----------- ----------- ------------ ------------
R&D expense
per
consolidated
statements of
comprehensive
income
(loss) $12,565 $13,175 $11,723 $ 50,426 $ 45,316
Deferred
development
costs 9,440 7,901 8,251 32,840 30,716
Amortization
of deferred
development
costs (5,155) (5,263) (4,691) (20,094) (15,900)
-------------- ------ ------ ------ ------- -------
Research and
development
expenditures $16,850 $15,813 $15,283 $ 63,172 $ 60,132
-------------- ------ ------ ------ ------- -------
Percentage of
sales 18.5% 25.8% 23.5% 21.4% 21.6%
-------------- ------ ------ ------ ------- -------
Discontinued Operations
Discontinued
Operations Income
Data (in
thousands of
dollars except
common share
data) Q4 FY26 Q3 FY26 Q4 FY25 FY 2026 FY 2025
----------------- -------- --------- --------- -------- ---------
Sales $ 1,766 $ 1,892 $ 2,088 $ 7,405 $ 7,813
Cost of sales 509 512 847 2,166 2,689
Gross profit 1,257 1,380 1,241 5,239 5,124
Operating
expenses 3,467 1,115 1,130 6,776 4,186
Operating income
(loss) (2,210) 265 111 (1,537) 938
Net income (loss) (2,279) 266 92 (1,691) 733
Net income (loss)
per share --
basic and
diluted $ (0.09) $ 0.01 $ 0.01 $ (0.07) $ 0.03
----------------- ------ ----- ----- ------ -----
Other Data:
Adjusted earnings
(loss) per
share $ (0.09) $ 0.01 $ 0.00 $ (0.07) $ 0.04
Adjusted EBITDA 502 625 511 2,359 2,428
Research and
development
expenditures $ 420 $ 408 $ 375 $ 1,560 $ 1,444
----------------- ------ ----- ----- ------ -----
VECIMA NETWORKS INC.
Consolidated Statements of Financial Position
(in thousands of Canadian dollars)
As at June 30, 2026 2025
------------------------------------------------------ -------- --------
Assets
Current assets
Cash and cash equivalents $ 2,876 $ 3,441
Accounts receivable 30,821 23,916
Income tax receivable 1,629 1,690
Inventories 92,382 110,631
Prepaid expenses and other current assets 8,530 6,685
Contract assets 4,620 1,159
Assets held for sale 10,329 --
------------------------------------------------------ ------- -------
Total current assets 151,187 147,522
Non-current assets
Property, plant and equipment 10,974 10,935
Right-of-use assets 4,773 4,824
Goodwill 10,812 16,934
Intangible assets 109,859 101,610
Investment tax credits 20,694 22,157
Deferred tax assets 27,004 27,656
Other long-term assets 250 431
------------------------------------------------------ ------- -------
Total assets $335,553 $332,069
------------------------------------------------------ ------- -------
Liabilities and shareholders' equity
Current liabilities
Revolving line of credit $ 13,768 $ 33,938
Accounts payable and accrued liabilities 46,127 37,694
Provisions 1,012 874
Deferred revenue 13,325 15,226
Current portion of financial liability 519 290
Current portion of long-term debt 12,847 8,336
Liabilities directly associated with assets held for
sale 1,001 --
------------------------------------------------------ ------- -------
Total current liabilities 88,599 96,358
Non-current liabilities
Provisions 595 460
Deferred revenue 8,132 1,755
Long-term debt 22,116 19,927
------------------------------------------------------ ------- -------
Total liabilities 119,442 118,500
------------------------------------------------------ ------- -------
Shareholders' equity
Share capital 24,152 24,152
Reserves 7,614 5,966
Retained earnings 179,682 181,857
Accumulated other comprehensive income 4,663 1,594
------------------------------------------------------ ------- -------
Total shareholders' equity 216,111 213,569
------------------------------------------------------ ------- -------
Total liabilities and shareholders' equity $335,553 $332,069
------------------------------------------------------ ------- -------
VECIMA NETWORKS INC.
Consolidated Statements of Comprehensive Income (Loss)
(in thousands of Canadian dollars, except per share amounts)
Years ended June 30, 2026 2025
------------------------------------------ ------------ --------------
Sales $ 294,958 $ 278,050
Cost of sales:
Cost of product and services 160,016 165,326
Write-down of inventory to net realizable
value 4,006 8,428
------------------------------------------ ---------- ----------
Total cost of sales 164,022 173,754
------------------------------------------ ---------- ----------
Gross profit 130,936 104,296
------------------------------------------ ---------- ----------
Operating expenses
Research and development 50,426 45,316
Sales and marketing 35,100 33,422
General and administrative 25,636 26,960
Impairment of intangible assets -- 6,949
Restructuring costs -- 2,798
Share-based compensation 1,648 1,855
Other expense 147 451
------------------------------------------ ---------- ----------
Total operating expenses 112,957 117,751
------------------------------------------ ---------- ----------
Operating income (loss) 17,979 (13,455)
Finance expense (9,063) (9,986)
Foreign exchange loss (680) (2,037)
------------------------------------------ ---------- ----------
Income (loss) before income taxes 8,236 (25,478)
Income tax expense (recovery) 3,371 (6,983)
------------------------------------------ ---------- ----------
Net income (loss) from continuing
operations 4,865 (18,495)
Net income (loss) from discontinued
operations (1,691) 733
------------------------------------------ ---------- ----------
Net income (loss) $ 3,174 $ (17,762)
------------------------------------------ ---------- ----------
Other comprehensive income (loss)
Item that may be subsequently reclassified
to net income (loss)
Exchange differences on translation of
foreign operations $ 3,069 $ (161)
------------------------------------------ ---------- ----------
Comprehensive income (loss) $ 6,243 $ (17,923)
------------------------------------------ ---------- ----------
Net income (loss) per share
Continuing operations $ 0.20 $ (0.76)
Discontinued operations (0.07) 0.03
------------------------------------------ ---------- ----------
Total basic net income (loss) per share $ 0.13 $ (0.73)
------------------------------------------ ---------- ----------
Weighted average number of common shares
outstanding 24,314,594 24,313,618
------------------------------------------ ---------- ----------
VECIMA NETWORKS INC.
Consolidated Statements of Changes in Equity
(in thousands of Canadian dollars)
Accumulated
other
Share Retained comprehensive
capital Reserves earnings income (loss) Total
-------------- -------- ---------- --------- ----------------- -----------
Balance as at
June 30,
2024 $ 24,117 $ 4,120 $204,968 $ 1,755 $234,960
Net loss -- -- (17,762) -- (17,762)
Other
comprehensive
loss -- -- -- (161) (161)
Dividends -- -- (5,349) -- (5,349)
Shares issued
by exercising
options 35 (9) -- -- 26
Share-based
payment
expense -- 1,855 -- -- 1,855
-------------- ------- ----- ------- ------ ----- -------
Balance as at
June 30,
2025 24,152 5,966 181,857 1,594 213,569
Net income -- -- 3,174 -- 3,174
Other
comprehensive
income -- -- -- 3,069 3,069
Dividends -- -- (5,349) -- (5,349)
Share-based
payment
expense -- 1,648 -- -- 1,648
-------------- ------- ----- ------- ------ ----- -------
Balance as at
June 30,
2026 $ 24,152 $ 7,614 $179,682 $ 4,663 $216,111
-------------- ------- ----- ------- ------ ----- -------
VECIMA NETWORKS INC.
Consolidated Statements of Cash Flows
(in thousands of Canadian dollars)
Years ended June 30 2026 2025
------------------------------------------------ --------- -----------
OPERATING ACTIVITIES
Net income (loss) from continuing operations $ 4,865 $(18,495)
Adjustments for non-cash items:
Loss on sale of property, plant and equipment 12 65
Depreciation and amortization 27,028 23,316
Impairment of intangible assets -- 6,949
Share-based compensation 1,648 1,855
Warrant expense (recovery) 247 (1,752)
Write-down of inventory to net realizable
value 4,031 8,274
Income tax expense (recovery) 614 (1,060)
Deferred income tax expense (recovery) 2,757 (5,923)
Interest expense 9,080 10,011
Interest income (17) (24)
Net change in working capital 15,592 42,057
(Decrease) increase in other long-term assets (102) 263
Increase in provisions 289 383
Income tax paid (3) (3,028)
Interest received 7 49
Interest paid (9,114) (10,366)
Cash provided by discontinued operations 866 823
------------------------------------------------ ------- -------
Cash provided by operating activities 57,800 53,397
------------------------------------------------ ------- -------
INVESTING ACTIVITIES
Deferred development costs (32,398) (29,494)
Capital expenditures (3,946) (2,310)
Proceeds from sale of property, plant and
equipment 6 161
Business acquisitions, net of cash acquired -- (3,881)
Cash used by discontinued operations (1,008) (1,116)
------------------------------------------------ ------- -------
Cash used in investing activities (37,346) (36,640)
------------------------------------------------ ------- -------
FINANCING ACTIVITIES
Net repayments of revolving line of credit (20,170) (17,794)
Principal repayments of lease liabilities (1,599) (1,515)
Repayment of term credit and loan facilities (922) (951)
Repayment of insurance financing (781) (960)
Repayment of EDC loan (2,333) --
Proceeds from insurance financing 692 935
Proceeds from EDC loan 10,000 6,000
Proceeds from shareholder loan -- 5,000
Dividends paid (5,349) (5,349)
Issuance of shares through exercised options -- 35
Cash used by discontinued operations (64) (82)
------------------------------------------------ ------- -------
Cash used in financing activities (20,526) (14,681)
------------------------------------------------ ------- -------
Net (decrease) increase in cash and cash
equivalents (72) 2,076
Effect of change in exchange rates on cash (493) (771)
Cash and cash equivalents, beginning of year 3,441 2,136
------------------------------------------------ ------- -------
Cash and cash equivalents, end of year $ 2,876 $ 3,441
------------------------------------------------ ------- -------
View source version on businesswire.com: https://www.businesswire.com/news/home/20260924227785/en/
CONTACT: Vecima Networks
Investor Relations - 250-881-1982
invest@vecima.com