Supremex Inc. (“Supremex” or the “Company”) (TSX: SXP), a
leading North American manufacturer and marketer of envelopes and a
growing provider of paper-based packaging solutions, today
announced its results for the second quarter ended June 30, 2023.
The Company will hold a conference call to discuss these results,
today at 10:00 a.m. (Eastern Time).
Second Quarter Financial Highlights and
Recent Events
- Total revenue increased by 14.6% to $71.7 million, from $62.5
million in the second quarter of 2022.
- Envelope segment revenue up 7.3% to $49.3 million, from $45.9
million in the prior year.
- Packaging and specialty products segment revenue of $22.4
million, up 34.7% from $16.6 million last year.
- Net earnings were $2.1 million, compared to $7.4 million last
year.
- Earnings per share of $0.08, versus $0.28 a year ago.
- Adjusted EBITDA1 of $9.6 million, or 13.3% of revenue, versus
$13.9 million, or 22.3% of revenue, a year ago.
- Acquisition on May 8, 2023 of Graf-Pak Inc. (“Graf-Pak”), a
provider of folding carton packaging solutions located in the
province of Quebec.
- Appointment of François Bolduc as Chief Financial Officer of
the Company, effective July 4, 2023.
- On August 9, 2023, the Board of Directors declared a quarterly
dividend of $0.035 per common share, payable on September 22, 2023
to shareholders of record at the close of business on September 7,
2023.
Financial Highlights (in
thousands of dollars, except for per share amounts and margins)
|
Three-month periodsended
June 30 |
Six-month periodsended June
30 |
2023 |
2022 |
2023 |
2022 |
Statements of Earnings |
Revenue |
71,666 |
62,518 |
160,088 |
125,787 |
Operating earnings |
4,471 |
10,314 |
18,842 |
19,143 |
Adjusted EBITDA(1) |
9,562 |
13,914 |
28,403 |
25,997 |
Adjusted EBITDA margin(1) |
13.3% |
22.3% |
17.7% |
20.7% |
Net earnings |
2,113 |
7,364 |
11,609 |
13,666 |
Basic and diluted net earnings per share |
0.08 |
0.28 |
0.45 |
0.52 |
Adjusted net earnings(1) |
2,270 |
7,364 |
12,050 |
13,675 |
Adjusted net earnings per share(1) |
0.09 |
0.28 |
0.46 |
0.52 |
Cash Flow |
|
|
|
|
Net cash flows related to operating activities |
10,006 |
10,426 |
17,547 |
10,637 |
Free cash flow(1) |
9,808 |
10,235 |
13,211 |
10,131 |
(1) Non-IFRS financial measures or ratios.
Non-IFRS financial measures do not have standardized meanings
prescribed by IFRS and therefore may not be comparable to similar
measures presented by other entities. Refer to the non-IFRS
financial measures section for definitions and reconciliations.
“Our second quarter results reflect the
temporary effect of inventory adjustments by certain customers and
lower demand from sectors more affected by inflation and interest
rate levels,” said Stewart Emerson, President & CEO of
Supremex. “The first half of 2023 was a very busy period,
especially for our Packaging operations, as we consolidated a
significant portion of our folding carton activities under one roof
in Lachine while also integrating two acquisitions. Our Envelope
business continued to generate a solid free cash flow which allowed
us to fund our expansion and reduce debt by $3.1 million this past
quarter.”
“Although disappointed with the transitory
profitability reduction in Packaging, we are excited with the
significant potential of the Lachine facility. Its considerable
footprint will enable us to further expand folding carton
production to better meet additional demand from this growing
market. In this regard, the Graf-Pak operations have been
successfully merged into Lachine and we continue to assess
initiatives to further optimize efficiency and achieve synergies by
leveraging available capacity,” concluded Mr. Emerson.
Summary of three-month period ended June
30, 2023
Revenue
Total revenue for the three-month period ended
June 30, 2023, was $71.7 million, representing an increase of
$9.2 million, or 14.6%, from the equivalent quarter of 2022
essentially reflecting the acquisitions of Royal Envelope
Corporation (“Royal Envelope”), Impression Paragraph Inc.
(“Paragraph”) and Graf-Pak.
Envelope Segment
Revenue was $49.3 million, representing an
increase of $3.4 million, or 7.3%, from $45.9 million in the second
quarter of 2022. The increase reflects a $9.1 million contribution
from the Royal Envelope acquisition, an average selling price
increase of 33.6% from last year’s second quarter primarily
reflecting a more favourable customer and product mix in U.S.
operations and price increases implemented throughout 2022 to
mitigate input cost inflation, as well as a favourable currency
conversion effect. These factors were partially offset by a lower
volume of units sold following last year’s over-ordering in a time
of tight supply, and macro-economic effects of rising interest
rates and higher inflation. The Envelope segment represented 68.7%
of the Company’s revenue in the quarter, compared with 73.4% during
the equivalent period of last year.
Packaging & Specialty Products Segment
Revenue was $22.4 million, up 34.7% from $16.6
million for the corresponding quarter of 2022. The increase is
attributable to a $7.8 million contribution from the Paragraph
acquisition, while the activities of Graf-Pak have been integrated
into the pre-existing operations of the Company, and higher demand
for e-commerce packaging solutions. These factors were partially
offset by the wind down of the Durabox operations in 2022, lower
demand from certain sectors more closely correlated to economic
conditions and the residual effect on sales from the inefficiencies
from consolidating the folding carton operations in Lachine
concurrently with integrating acquisitions. Packaging &
Specialty Products represented 31.3% of the Company’s revenue in
the quarter, up from 26.6% during the equivalent period of last
year.
EBITDA2 and Adjusted
EBITDA2
EBITDA was $9.4 million, down from $13.9 million
in the second quarter of 2022. Adjusted EBITDA amounted to $9.6
million, compared to $13.9 million for the same period last year.
The decrease reflects higher operating and selling, general and
administrative expenses. The Adjusted EBITDA margin was 13.3% of
revenue, compared to 22.3% in the equivalent quarter of 2022.
Envelope Segment
Adjusted EBITDA was $9.7 million, compared to
$11.6 million in the second quarter of 2022. This decrease
mainly reflects a lower volume of units sold following last year’s
over-ordering in a time of tight supply which negatively impacted
the absorption of fixed costs. On a percentage of segmented
revenue, Adjusted EBITDA from the envelope segment was 19.6%,
compared with 25.3% in the equivalent period of 2022.
Packaging & Specialty Products Segment
Adjusted EBITDA was $1.7 million, versus $3.3
million in the second quarter of 2022. This decrease is mainly
explained by lower demand from certain sectors more closely
correlated to economic conditions, which negatively impacted the
absorption of fixed costs and by the residual effect on
profitability of inefficiencies from consolidating the folding
carton operations in Lachine concurrently with integrating business
acquisitions. On a percentage of segmented revenue, Adjusted EBITDA
from the packaging and specialty operations was 7.4%, compared to
19.6% in the equivalent period of 2022.
Corporate and unallocated costs
The Corporate and unallocated costs were $1.8
million in the second quarter of 2023, compared to $0.9 million in
the second quarter of 2022. The increase is essentially
attributable to a foreign exchange loss and, to a lesser extent, an
unfavourable adjustment related to the DSUs and PSUs during the
quarter.
Net Earnings, Adjusted Net Earnings, Net
Earnings per share and Adjusted Net Earnings per
share3
Net earnings were $2.1 million or $0.08 per
share for the three-month period ended June 30, 2023, compared to
$7.4 million or $0.28 per share for the equivalent period last
year.
Adjusted net earnings were $2.3 million or $0.09
per share for the three-month period ended June 30, 2023, compared
to $7.4 million or $0.28 per share for the equivalent period last
year.
Summary of six-month period ended June
30, 2023
Revenue
Total revenue for the six-month period ended
June 30, 2023, was $160.1 million, representing an increase of
$34.3 million, or 27.3%, from the equivalent period of 2022
essentially reflecting the acquisitions of Royal Envelope,
Paragraph and Graf-Pak.
Envelope Segment
Revenue was $113.7 million, representing an
increase of $23.2 million, or 25.6%, from $90.5 million in the
six-month period ended June 30, 2022. The increase is attributable
to a $21.1 million contribution from Royal Envelope, an average
selling price increase of 36.6% from last year primarily reflecting
a more favourable customer and product mix in U.S. operations and
price increases implemented throughout 2022 to mitigate input cost
inflation, as well as a favourable currency conversion effect.
These factors were partially offset by the volume reduction in the
second quarter. Envelope represented 71.0% of the Company’s revenue
in the period, versus 72.0% during the equivalent period of last
year.
Packaging & Specialty Products Segment
Revenue was $46.4 million, up 31.5%, from $35.3
million in the corresponding period of 2022. The increase reflects
a $15.6 million contribution from the Paragraph acquisition and
higher demand for e-commerce packaging solutions. These factors
were partially offset by the wind down of the Durabox operations in
2022, lower demand from certain sectors more closely correlated to
economic conditions and the residual effect on sales from the
inefficiencies from consolidating the folding carton operations in
Lachine concurrently with integrating acquisitions. Packaging &
Specialty Products represented 29.0% of the Company’s revenue in
the first half of 2023, compared with 28.0% during the equivalent
period of last year.
EBITDA4
and Adjusted EBITDA4
EBITDA was $27.8 million, up from $26.0 million
in the first six months of 2022. Adjusted EBITDA was
$28.4 million, up from $26.0 million for the same period a
year ago. This increase reflects higher total revenue, partially
offset by the higher material and labour costs as well as higher
selling, general and administrative expenses. The Adjusted EBITDA
margin reached 17.7% in the first half of 2023, versus 20.7% in the
first half of 2022.
Envelope Segment
Adjusted EBITDA was $26.9 million, up from $21.6
million in the first half of 2022. This increase was primarily due
to higher revenue, driven by an increase in the average selling
price and a more favorable product mix in U.S. operations,
partially offset by the effect of lower volume on the absorption of
fixed costs. On a percentage of segmented revenue, Adjusted EBITDA
from the envelope segment was 23.7%, compared to 23.8% in the
equivalent period of 2022.
Packaging & Specialty Products Segment
Adjusted EBITDA was $5.5 million, compared to
$7.4 million in the first half of 2022. This decrease mostly
reflects lower demand from certain sectors more closely correlated
to economic conditions which impacted the absorption of fixed costs
and the residual effect on profitability of inefficiencies from
consolidating the folding carton operations in Lachine concurrently
with integrating acquisitions. On a percentage of segmented
revenue, Adjusted EBITDA from the packaging and specialty
operations was 11.9%, compared to 21.1% in the equivalent period of
2022.
Corporate and unallocated costs
The Corporate and unallocated costs were $4.0
million compared to $3.0 million in the first half of 2022. The
increase resulted mainly from a foreign exchange loss and
severances.
Net Earnings, Adjusted Net Earnings, Net
Earnings per share and Adjusted Net Earnings per
share4
Net earnings were $11.6 million or $0.45 per
share for the six-month period ended June 30, 2023, compared to
$13.7 million or $0.52 per share for the equivalent period last
year.
Adjusted net earnings amounted to $12.1 million
or $0.46 per share for the six-month period ended June 30, 2023,
compared to $13.7 million or $0.52 per share for the equivalent
period in 2022.
Liquidity and Capital
Resources
Cash Flow
Net cash flows from operating activities were
$10.0 million for the three-month period ended June 30, 2023,
compared to $10.4 million for the same period in 2022. The slight
decrease is attributable to lower profitability mostly offset by
lower working capital requirements this quarter compared to the
equivalent period of 2022.
For the six-month period ended June 30, 2023,
net cash flows from operating activities reached $17.5 million,
compared to $10.6 million in the equivalent period of 2022. The
increase is mainly attributable to lower working capital
requirement partially offset by lower profitability.
Free cash flow4 amounted to $9.8 million in the
second quarter of 2023 compared to $10.2 million for the same
period last year. The slight decrease mirrors a similar reduction
in cash flow from operations.
Free cash flow4 amounted to $13.2 million in the
six-month period ended June 30, 2023 compared to $10.1 million in
the corresponding period of 2022. The increase is mainly
attributable to higher cash flow from operations, partially offset
by higher acquisitions of property, plant and equipment.
Normal Course Issuer Bid
(“NCIB”)
During the three and six-month periods ended
June 30, 2023, the Company repurchased 56,700 common shares for
cancellation under its NCIB program for a total consideration of
$0.3 million.
Subject to the approval of the TSX, the Company
intends to renew its NCIB which expires on August 30, 2023.
Debt and Leverage
The Company’s total debt increased to $78.2
million as at June 30, 2023, compared to $54.7 million as at
December 31, 2022. The increase is essentially attributable to the
acquisitions of Paragraph and Graf-Pak for considerations of $25.7
million and $6.0 million, respectively, net of cash acquired,
partially offset by debt repayment resulting from a solid free cash
flow generation.
Dividend Declaration
On August 9, 2023, the Board of Directors
declared a quarterly dividend of $0.035 per common share, payable
on September 22, 2023, to the shareholders of record at the close
of business on September 7, 2023. This dividend is designated as an
“eligible” dividend for the purpose of the Income Tax Act (Canada)
and any similar provincial legislation.
Outlook
Since the beginning of 2023, new order intake
has slowed appreciably as customers work through excess inventory
built via over-ordering in a time of tight supply in 2022 and
macro-economic conditions including rising interest rates and high
inflation, which has adversely affected discretionary spending. The
Company expects these conditions to affect its operations in the
third quarter and potentially into the fourth quarter. Supremex
will rely on its solid reputation and geographic reach to assist in
mitigating a slowdown while continuing to tightly control
expenses.
The Company will continue to focus on
integrating the Royal Envelope Corporation, Impression Paragraph
Inc. and Graf-Pak business acquisitions, while actively seeking to
capture all sales and cost synergies. As planned, Graf-Pak’s
operations have been merged into the Lachine facility and the
Company continues to assess optimization initiatives to leverage
Lachine’s larger capacity.
With respect to capital deployment for 2023, the
Company will continue to look for strategic acquisitions, mainly in
the Packaging and specialty products segment, while sustaining
capital returns to shareholders.
August 10, 2023 - Second Quarter Results
Conference Call:
A conference call to discuss the Company’s
results for the second quarter ended June 30, 2023 will be held
Thursday, August 10, 2023 at 10:00 a.m. (Eastern Time).
A live broadcast of the Conference Call will be
available on the Company’s website, in the Investors section under
Webcast.
To participate (professional investment
community only) or to listen to the live conference call, please
dial the following numbers. We suggest that participants call-in at
least 5 minutes prior to the scheduled start time:
⋅ Confirmation Number: |
10022126 |
⋅
Local (Vancouver) and international participants, dial: |
604-638-5340 |
⋅
North-American participants, dial toll-free: |
1-800-319-4610 |
|
|
A replay of the conference call will be
available on the Company’s website in the Investors section under
Webcast. To listen to a recording of the conference call, please
call toll-free 1-855-669-9658 or 604-674-8052 and enter
the code 0277. The recording will be available until Thursday,
August 17, 2023.
Non-IFRS Financial Measures
Non-IFRS financial measures do not have any
standardized meaning prescribed by IFRS and therefore may not be
comparable to similar measures presented by other companies and
should not be viewed as alternatives to measures of financial
performance prepared in accordance with IFRS. Management considers
these metrics to be information which may assist investors in
evaluating the Company’s profitability and enable better
comparability of the results from one period to another.
These Non-IFRS Financial Measures are defined as
follows:
Non-IFRS Measure |
Definition |
EBITDA |
EBITDA represents earnings before net financing charges, income tax
expense, depreciation of property, plant and equipment and
right-of-use assets and amortization of intangible assets. The
Company uses EBITDA to assess its performance. Management believes
this non-IFRS measure, provides users with an enhanced
understanding of its operating earnings. |
Adjusted EBITDA |
Adjusted EBITDA represents EBITDA adjusted to remove items of
significance that are not in the normal course of operations. These
items of significance include, when applicable, but are not limited
to, charges for impairment of assets, restructuring expenses, value
adjustment on inventory acquired and business acquisition costs.
The Company uses Adjusted EBITDA to assess its operating
performance, excluding items that are not in the normal course of
operations. Management believes this non-IFRS measure, provides
users with enhanced understanding of the Company’s operating
earnings and increase the transparency and clarity of the Company’s
core results. It also allows users to better evaluate the Company’s
operating profitability when compared to previous years. |
Adjusted EBITDA margin |
Adjusted EBITDA margin is a percentage corresponding to the ratio
of Adjusted EBITDA divided by revenue. The Company uses Adjusted
EBITDA margin for purpose of evaluating business performance,
excluding items that are not in the normal course of operations.
Management believes this non-IFRS measure, provides users with
enhanced understanding of its results and related trends. |
Adjusted net earnings |
Adjusted net earnings represents net earnings excluding items of
significance listed above under Adjusted EBITDA, net of income
taxes. The Company uses Adjusted net earnings to assess its
business performance and profitability without the effect of items
that are not in the normal course of operations, net of income
taxes. Management believes this non-IFRS measure, provides users
with an alternative assessment of the Company’s earnings without
the effect of items that are not it the normal course of operations
making it valuable to assess ongoing operations and trends in the
business performance. Management also believes this non-IFRS
measure provides users with enhanced understanding of the Company’s
results and provides better comparability between periods. |
Adjusted net earnings per share |
Adjusted net earnings per share represents Adjusted net earnings
divided by the weighted average number of common shares outstanding
for the relevant period. The Company uses Adjusted net earnings per
share for purposes of evaluating performance and profitability,
excluding items that are not in the normal course of operations of
the Company, net of income taxes, on a per share basis. |
Free cash flow |
This measure corresponds to net cash flows related to operating
activities according to the consolidated statements of cash flows
less additions (net of disposals) to property, plant and equipment
and intangible assets. Management considers Free cash flow to be a
good indicator of the Company’s financial strength and operating
performance because it shows the amount of funds available to
manage growth, repay debt and reinvest in the Company. Management
considers this measure useful to provide investors with a
perspective on its ability to generate liquidity, after making
capital investments required to support business operations and
long-term value creation. |
The following tables provide the reconciliation of
Non-IFRS Financial Measures:
Reconciliation of Net earnings to Adjusted
EBITDA (in thousands of dollars, except for margins)
|
Three-month periodsended
June 30 |
Six-month periodsended June
30 |
2023 |
2022 |
2023 |
2022 |
Net earnings |
2,113 |
7,364 |
11,609 |
13,666 |
Income tax expense |
850 |
2,458 |
4,255 |
4,542 |
Net financing charges |
1,508 |
492 |
2,978 |
935 |
Depreciation of property, plant and equipment |
1,722 |
1,640 |
3,269 |
2,890 |
Depreciation of right-of-use assets |
1,380 |
1,091 |
2,726 |
2,175 |
Amortization of intangible assets |
1,777 |
869 |
2,970 |
1,777 |
EBITDA |
9,350 |
13,914 |
27,807 |
25,985 |
Acquisition costs related to business combinations |
72 |
— |
263 |
12 |
Restructuring expenses |
129 |
— |
255 |
— |
Value adjustment on acquired inventory through a business
combination |
11 |
— |
78 |
— |
Adjusted EBITDA |
9,562 |
13,914 |
28,403 |
25,997 |
Adjusted EBITDA margin (%) |
13.3% |
22.3% |
17.7% |
20.7% |
|
|
|
|
|
Reconciliation of Net earnings to Adjusted
net earnings and of Net earnings per share to Adjusted net earnings
per share (in thousands of dollars, except for per share
amounts)
|
Three-month periodsended
June 30 |
Six-month periodsended June
30 |
2023 |
2022 |
2023 |
2022 |
Net earnings |
2,113 |
7,364 |
11,609 |
13,666 |
Adjustments, net of income taxes |
|
|
|
|
Acquisition costs related to business combinations |
53 |
— |
194 |
9 |
Restructuring expenses |
95 |
— |
188 |
— |
Value adjustment on acquired inventory through a business
combination |
9 |
— |
59 |
— |
Adjusted net earnings |
2,270 |
7,364 |
12,050 |
13,675 |
|
Net earnings per share |
0.08 |
0.28 |
0.45 |
0.52 |
Adjustments, net of income taxes, per share |
0.01 |
— |
0.01 |
— |
Adjusted net earnings per share |
0.09 |
0.28 |
0.46 |
0.52 |
|
Reconciliation of Cash flows related to
operating activities to Free cash flow (in thousands of
dollars)
|
Three-month periods ended
June 30 |
Six-month periods ended June
30 |
2023 |
2022 |
2023 |
2022 |
Cash flows related to operating activities |
10,006 |
10,426 |
17,547 |
10,637 |
Acquisitions (net of disposals) of property, plant and
equipment |
(164) |
(175) |
(4,297) |
(381) |
Acquisitions of intangible assets |
(34) |
(16) |
(39) |
(125) |
Free cash flow |
9,808 |
10,235 |
13,211 |
10,131 |
|
|
|
|
|
Forward-Looking Information
This press release contains “forward-looking
information” within the meaning of applicable Canadian securities
laws, including (but not limited to) statements about the EBITDA,
Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net earnings,
Adjusted net earnings per share, free cash flow5, capital
expenditures, dividend payments and future performance of Supremex
and similar statements or information concerning anticipated future
results, circumstances, performance or expectations.
Forward-looking information may include words such as anticipate,
assumption, believe, could, expect, goal, guidance, intend, may,
objective, outlook, plan, seek, should, strive, target and will.
Such information relates to future events or future performance and
reflects current assumptions, expectations and estimates of
management regarding growth, results of operations, performance,
business prospects and opportunities, Canadian economic environment
and ability to attract and retain customers. Such forward-looking
information reflects current assumptions, expectations and
estimates of management and is based on information currently
available to Supremex as at the date of this press release. Such
assumptions, expectations and estimates are discussed throughout
the MD&A for the year ended December 31, 2022. Supremex
cautions that such assumptions may not materialize and that
economic conditions such as heightened inflation and central banks’
large interest rate hikes, economic downturns or recessions, may
render such assumptions, although believed reasonable at the time
they were made, subject to greater uncertainty.
Forward-looking information is subject to
certain risks and uncertainties and should not be read as a
guarantee of future performance or results and actual results may
differ materially from the conclusion, forecast or projection
stated in such forward-looking information. These risks and
uncertainties include but are not limited to the following: decline
in envelope consumption, growth and diversification strategy, key
personnel, labour shortage, contributions to employee benefits
plans, cyber security and data protection, raw material price
increases, operational disruption, dependence on and loss of
customer relationships, increase of competition, economic cycles,
exchange rate fluctuation, interest rate fluctuation, credit risks
with respect to trade receivables, availability of capital,
concerns about protection of the environment, potential risk of
litigation, no guarantee to pay dividends and other external risks
such as global health crisis and pandemic and inflation. Such risks
and uncertainties are discussed throughout the MD&A for the
year ended December 31, 2022, and in particular, in ‘’Risk
Factors’’. Consequently, the Company cannot guarantee that any
forward-looking information will materialize. Readers should not
place any undue reliance on such forward-looking information unless
otherwise required by applicable securities legislation. The
Company expressly disclaims any intention and assumes no obligation
to update or revise any forward-looking information, whether as a
result of new information, future events or otherwise.
The Management Discussion and Analysis and
Financial Statements can be found on www.sedar.com and on Supremex’
website.
About Supremex
Supremex is a leading North American
manufacturer and marketer of envelopes and a growing provider of
paper-based packaging solutions. Supremex operates eleven
manufacturing facilities across four provinces in Canada and six
manufacturing facilities in four states in the United States
employing over 1,000 people. Supremex’ growing footprint allows it
to efficiently manufacture and distribute envelope and packaging
solutions designed to the specifications of major national and
multinational corporations, direct mailers, resellers, government
entities, SMEs and solutions providers.
For more information, please visit
www.supremex.com.
Contact: |
|
Stewart Emerson |
Martin Goulet, M.Sc., CFA |
President & CEO |
MBC Capital Markets Advisors |
investors@supremex.com |
mgoulet@maisonbrison.com |
514 595-0555, extension 2316 |
514 731-0000, extension 229 |
|
|
1 Non-IFRS financial measures or ratios. Refer to the
non-IFRS financial measures section for definitions and
reconciliations.2 Non-IFRS financial measures or ratios. Refer
to the non-IFRS financial measures section for definitions and
reconciliations.3 Non-IFRS financial measures or ratios. Refer
to the non-IFRS financial measures section for definitions and
reconciliations.4 Non-IFRS financial measures or ratios. Refer
to the non-IFRS financial measures section for definitions and
reconciliations.5 Non-IFRS financial measures or ratios. Refer to
the non-IFRS financial measures section for definitions and
reconciliations.
Supremex (TSX:SXP)
Historical Stock Chart
From Nov 2024 to Dec 2024
Supremex (TSX:SXP)
Historical Stock Chart
From Dec 2023 to Dec 2024