UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of September 2020
Commission File Number 001-38442

IBEX LIMITED
(Translation of registrant’s name into English)

Crawford House, 50 Cedar Avenue
Hamilton HM11, Bermuda
(441) 295-6500
(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

☒ Form 20-F ☐ Form 40-F

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐



IBEX LIMITED
FORM 6-K

IBEX Limited (the “Company”) is furnishing under the cover of Form 6-K the following:

Earnings Release

Exhibit 99.1  Press release, dated September 24, 2020, entitled “IBEX Limited Announces Record Fourth Quarter and Fiscal Year 2020 Financial Results”

Incorporation by Reference

The unaudited consolidated statements of financial position, unaudited consolidated statements of profit or loss and other comprehensive income,  unaudited consolidated statements of cash flows, and unaudited supplemental non-GAAP financial information contained in the press release attached as Exhibit 99.1 to this report on Form 6-K are hereby incorporated by reference into the Company’s registration statement on Form S-8 (File No. 333-242044), to be a part thereof from the date on which this report is submitted, to the extent not superseded by documents or reports subsequently filed or furnished. The other information in this Form 6-K, including the exhibit attached hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in any such filing.


Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 
IBEX LIMITED
   
 
By:
/s/ Karl Gabel
 
Name: Karl Gabel
 
Title: Chief Financial Officer
   
Date: September 24, 2020
 




Exhibit 99.1

September 24, 2020



FOR IMMEDIATE RELEASE:
IBEX Limited Announces Record Fourth Quarter and Fiscal Year 2020 Financial Results
 
Fiscal Year 2020
 

Revenue increased 10% year-over-year to $405.1 million

Net income from continuing operations increased to $7.8 million

Adjusted EBITDA increased 49% year-over-year to $54.1 million

Strong net cash flow from operating activities of $51.7 million

Q4 Fiscal 2020
 

Revenue increased 14.7% year-over-year to $100.9 million

Net loss from continuing operations decreased to $3.8 million

Adjusted EBITDA increased 83% to $13.5 million

WASHINGTON, DC— (BUSINESS WIRE)—Sept 24, 2020—IBEX Limited (“ibex”), a leading global provider of outsourced CX solutions, today announced financial results for the fourth quarter and fiscal year ended June 30, 2020.

“Fiscal year 2020 was a milestone year for ibex–delivering record revenues surpassing $400 million, growing net income from continuing operations and increasing Adjusted EBITDA to over $50 million,” commented Bob Dechant, chief executive officer of ibex.  “We continue to be focused on helping the world’s leading brands connect with their customers in unique and innovative ways, with particular focus on technology-led digital solutions.  We also won important new logos with new economy and blue chip clients, and reported 100% client retention.  Based on our expected revenue growth and robust pipeline, we are confident in our ability to accelerate additional customer wins, expand geographically and deliver solid cash flow in 2021.

Fiscal Year 2020 Financial Highlights:

Revenue
 

Revenue increased 10% to $405.1 million, compared to $368.4 million in the prior year.
 
Net Income / (Loss) From Continuing Operations
 

Net income from continuing operations increased to $7.8 million, compared to a net loss from continuing operations of $4.5 million in the prior year.

Net income / (loss) from continuing operations margin increased to 1.9%, compared to (1.2)% in the prior year.

Non-GAAP adjusted net income from continuing operations increased to $15.6 million, compared to $1.8 million in the prior year.
 

Adjusted EBITDA
 

Non-GAAP adjusted EBITDA from continuing operations increased to $54.1 million, compared to $36.3 million in the prior year.

Non-GAAP adjusted EBITDA from continuing operations margin increased to 13.4%, compared to 9.9% in the prior year.
 
Earnings Per Share
 

IFRS fully diluted earnings per share was $0.00 in fiscal years 2020 and 2019.*

Non-GAAP pro forma adjusted earnings per share increased to $0.84, compared to $0.10 in the prior year.
 
Cash Flow, Balance Sheet, and Capital Expenditures
 

Cash flow from operations increased to $51.7 million, compared to $2.2 million in the prior year.

Non-GAAP free cash flow increased to $25.6 million, compared to an outflow of $2.5 million in the prior year.

Non-GAAP net debt decreased to $84.1 million, compared to $109.4 million in the prior year.

Capital expenditures were $16.9 million, or 4.2% of revenue, compared to $9.7 million, or 2.6% of prior year revenue.
 
Fourth Quarter 2020 Financial Highlights:
 
Revenue
 

Revenue of $100.9 million was minimally impacted by COVID-19, and increased 14.7% compared to the prior year quarter.
 
Net Income / (Loss) From Continuing Operations
 

Net loss from continuing operations decreased to $3.8 million, compared to a net loss from continuing operations of $4.6 million in the prior year quarter.

Net loss from continuing operations margin decreased to (3.8)%, compared to (5.3)% in the prior year quarter.

Non-GAAP adjusted net income from continuing operations increased to $2.6 million, compared to a non-GAAP adjusted net loss from continuing operations of $1.4 million in the prior year quarter.
 
Adjusted EBITDA
 

Non-GAAP adjusted EBITDA from continuing operations increased to $13.5 million, compared to $7.4 million in the prior year quarter.

Non-GAAP adjusted EBITDA from continuing operations margin increased to 13.4%, compared to 8.4% in the prior year quarter.
 

Earnings Per Share
 

IFRS fully diluted earnings per share was $0.00 in the fourth quarter of fiscal years 2020 and 2019.*

Non-GAAP pro forma adjusted earnings per share increased to $0.14, compared to ($0.07) in the prior year quarter.
 
* IFRS fully diluted earnings per share does not reflect the recapitalization that occurred in connection with ibex’s initial public offering.
 
Fiscal Year 2020 Business Highlights:
 

Added 24 new customer logos

Top three client concentration decreased to 43.7% from 50.6% in the prior year

Launched the Wave X Purpose Built Technology Suite enabling highly customized CX solutions

Digital business increased to 30% of our overall revenue to $119.6 million

New Economy revenue increased by 35% compared to prior year

Non-voice revenue increased by 42% compared to prior year

Increased our nearshore and offshore footprint by opening three new sites and adding 1,730 workstations in the Philippines and 843 in nearshore sites, boosting our non-US capacity by 35% over prior year

Expanded our digital marketing and on-line customer acquisition solutions by adding the Healthcare, Financial Services and Utility industries to our portfolio

2021 Business Outlook
 
IBEX Limited expects full year 2021 revenue of $431 million to $435 million and Adjusted EBITDA from continuing operations of $59.5 million to $61 million.

Conference Call and Webcast Information

IBEX Limited will host a conference call and live webcast to discuss its fourth quarter and fiscal year 2020 financial results at 4:30 p.m. Eastern Time today, September 24, 2020. To access the conference call, dial (833) 614-1408 for the U.S. or Canada, or for international callers (914) 987-7129 and provide conference ID 5273769. The webcast will be available live on the Investors section of ibex's website at: https://investors.ibex.co/.

An audio replay of the call will also be available to investors beginning at approximately 6:30 p.m. Eastern Time on September 24, 2020, until 7:30 p.m. Eastern Time on October 1, by dialing (855) 859-2056 for the U.S. or Canada, or for international callers, (404) 537-3406 and entering passcode 5273769. In addition, an archived webcast will be available on the Investors section of ibex's website at: https://investors.ibex.co/.

Financial Information
 
While the financial figures included in this press release have been computed in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) applicable to interim periods for the fourth quarter and applicable to financial statements for the fiscal year, this announcement does not contain sufficient information to constitute an interim financial report as defined in International Accounting Standards 34, “Interim Financial Reporting” nor a financial statement as defined by International Accounting Standards 1 “Presentation of Financial Statements.” The financial information in this press release has not been audited. Results for the fourth quarter of fiscal year 2020 and 2019 were calculated based on the difference between our unaudited results for fiscal year 2020 and 2019, respectively, and our previously-reported results for the nine months ended March 31, 2020 and 2019, respectively.  Our independent registered public accounting firm, BDO LLP, has not audited, reviewed, compiled, or performed any procedures with respect to our results for the fourth quarter of fiscal year 2020 or 2019.


Non-GAAP Financial Measures

We provide non-GAAP financial measures in addition to reported IFRS results prepared in accordance with IFRS. Management believes these measures help illustrate underlying trends in ibex’s business and uses the non-GAAP financial measures to establish budgets and operational goals, for managing ibex’s business and evaluating its performance. We anticipate that we will continue to report both IFRS and certain non-GAAP financial measures in our financial results. Because ibex’s non-GAAP financial measures are not calculated according to IFRS, these measures are not comparable to IFRS and may not necessarily be comparable to similarly described non-GAAP measures reported by other companies within ibex’s industry. Consequently, our non-GAAP financial measures should not be evaluated in isolation or replace comparable IFRS measures, but, rather, should be considered together with our unaudited consolidated statements of financial position, unaudited consolidated statements of profit or loss and other comprehensive income, and unaudited consolidated statements of cash flows presented herein and prepared in accordance with IFRS issued by IASB.

In this earnings release, we are introducing “adjusted net income / (loss) from continuing operations,” which we define as net income / (loss) from continuing operations before the effect of the following items: non-recurring expenses (including litigation and settlement expenses, costs related to COVID-19, and expenses related to our initial public offering), impairment, other income, fair value adjustment related to the Amazon warrant, share-based payments, and foreign exchange gains or losses.  We believe these items are not reflective of our long-term performance.  We use adjusted net income / (loss) from continuing operations internally to understand what we believe to be the recurring nature of our net income / (loss) from continuing operations and as a basis to calculate a pro forma adjusted earnings per share now that our initial public offering has been consummated. We also believe that adjusted net income / (loss) from continuing operations is widely used by investors, securities analysts and other interested parties as a supplemental measure of profitability.

ibex is not providing a quantitative reconciliation of forward-looking non-GAAP adjusted EBITDA from continuing operations to the most directly comparable IFRS measure because it is unable to predict with reasonable certainty the ultimate outcome of certain significant items without unreasonable effort. These items include, but are not limited to, non-recurring expenses, fair value adjustments, share-based compensation expense, and impairment of assets. These items are uncertain, depend on various factors, and could have a material impact on IFRS reported results for the guidance period.

About ibex

ibex helps the world’s preeminent brands more effectively engage their customers with services ranging from customer support, technical support, inbound/outbound sales, business intelligence and analytics, digital demand generation, and CX surveys and feedback analytics.


Forward Looking Statements

In addition to historical information, this release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terminology such as “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “should,” “plan,” “expect,” “predict,” “potential,” or the negative of these terms or other similar expressions.  These statements include, but are not limited to, statements regarding our future financial and operating performance, including our outlook and guidance, and our strategies, priorities and business plans. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. Factors that could impact our actual results include: developments relating to COVID-19; the Frontier restructuring and its proceedings under Chapter 11 of the United States Bankruptcy Code; our ability to attract new business and retain key clients; our ability to enter into multi-year contracts with our clients at appropriate rates; the potential for our clients or potential clients to consolidate; our clients deciding to enter into or further expand their insourcing activities; our ability to operate as an integrated company under the IBEX brand; our ability to manage portions of our business that have long sales cycles and long implementation cycles that require significant resources and working capital; our ability to manage our international operations, particularly in Pakistan and the Philippines and increasingly in Jamaica and Nicaragua; our ability to comply with applicable laws and regulations, including those regarding privacy, data protection and information security; our ability to manage the inelasticity of our labor costs relative to short-term movements in client demand; our ability to realize the anticipated strategic and financial benefits of our relationship with Amazon; our ability to recruit, engage, motivate, manage and retain our global workforce; our ability to anticipate, develop and implement information technology solutions that keep pace with evolving industry standards and changing client demands; our ability to maintain and enhance our reputation and brand; and other factors discussed under the heading “Risk Factors”  in our final prospectus filed with the U.S. Securities and Exchange Commission (the “SEC”) on August 10, 2020, our annual report on Form 20-F to be filed with the SEC and any other risk factors we include in subsequent reports on Form 6-K. Because of these uncertainties, you should not make any investment decisions based on our estimates and forward-looking statements. Except as required by law, we undertake no obligation to publicly update any forward-looking statements for any reason after the date of this press release whether as a result of new information, future events or otherwise.

Media Contact: Rosemary Hanratty, Senior Director of Marketing, ibex, 412.539.7099, rosemary.hanratty@ibex.co

IR Contact: Brinlea Johnson, The Blueshirt Group, 415.269.2645, brinlea@blueshirtgroup.com


IBEX Limited
Unaudited Consolidated Statements of Financial Position


US$ in thousands
 
June 30, 2020
   
June 30, 2019
 
Assets
           
Non-current assets
           
Goodwill
 
$
11,832
   
$
11,832
 
Other intangible assets
   
2,781
     
2,928
 
Property and equipment
   
84,588
     
82,309
 
Investment in joint venture
   
331
     
227
 
Deferred tax asset
   
2,223
     
2,517
 
Warrant asset
   
2,611
     
3,316
 
Other assets
   
4,834
     
3,398
 
Total non-current assets
 
$
109,200
   
$
106,527
 
                 
Current assets
               
Trade and other receivables
   
62,579
     
71,134
 
Due from related parties
   
1,587
     
1,768
 
Cash and cash equivalents
   
21,870
     
8,873
 
Total current assets
 
$
86,036
   
$
81,775
 
Total assets
 
$
195,236
   
$
188,302
 
                 
Equity and liabilities
               
Equity attributable to owners of the parent
               
Share capital
 
$
12
   
$
12
 
Additional paid-in capital
   
96,207
     
96,207
 
Other reserves
   
29,456
     
29,585
 
Accumulated deficit
   
(109,527
)
   
(117,176
)
Total equity
 
$
16,148
   
$
8,628
 
                 
Non-current liabilities
               
Deferred revenue
 
$
434
   
$
753
 
Lease liabilities
   
62,044
     
58,602
 
Borrowings
   
3,782
     
7,184
 
Deferred tax liability
   
117
     
147
 
Other non-current liabilities
   
7,058
     
1,607
 
Total non-current liabilities
 
$
73,435
   
$
68,293
 
                 
Current liabilities
               
Trade and other payables
 
$
53,213
   
$
46,890
 
Income tax payables
   
3,087
     
1,467
 
Lease liabilities
   
12,668
     
10,632
 
Borrowings
   
27,476
     
41,835
 
Deferred revenue
   
3,470
     
4,388
 
Due to related parties
   
5,739
     
6,169
 
Total current liabilities
 
$
105,653
   
$
111,381
 
Total liabilities
 
$
179,088
   
$
179,674
 
Total equity and liabilities
 
$
195,236
   
$
188,302
 


IBEX Limited
Unaudited Consolidated Statements of Profit or Loss and Other Comprehensive Income

   
Quarter ended
   
Year ended
 
US$ in thousands
 
June 30, 2020
   
June 30, 2019
   
June 30, 2020
   
June 30, 2019
 
Revenue
 
$
100,880
   
$
87,915
   
$
405,135
   
$
368,380
 
                                 
Payroll and related costs
   
69,009
     
63,098
     
276,255
     
254,592
 
Share-based payments
   
478
     
48
     
359
     
4,087
 
Reseller commission and lead expenses
   
3,724
     
4,839
     
17,328
     
27,877
 
Depreciation and amortization
   
6,012
     
5,203
     
24,472
     
20,895
 
Other operating costs
   
22,391
     
17,004
     
67,208
     
54,124
 
Income / (loss) from operations
   
(734
)
   
(2,277
)
   
19,513
     
6,805
 
                                 
Finance expenses
   
(2,238
)
   
(2,251
)
   
(9,428
)
   
(7,709
)
Income / (loss) before taxation
   
(2,972
)
   
(4,528
)
   
10,085
     
(904
)
                                 
Income tax expense
   
(833
)
   
(119
)
   
(2,315
)
   
(3,615
)
Net income / (loss) from continuing operations
   
(3,805
)
   
(4,647
)
   
7,770
     
(4,519
)
Net income on discontinued operation, net of tax
   
-
     
8,568
     
-
     
15,484
 
Net income / (loss) for the year
   
(3,805
)
   
3,921
     
7,770
     
10,965
 
                                 
Other comprehensive income / (loss)
                               
Item that will not be subsequently reclassified to profit or loss
                               
Actuarial (loss) / gain on retirement benefits
   
(184
)
   
109
     
(184
)
   
109
 
Item that will be subsequently reclassified to profit or loss
                               
Foreign currency translation adjustment
   
(211
)
   
(64
)
   
(248
)
   
(316
)
Cash flow hedge - changes in fair value
   
(518
)
   
-
     
(518
)
   
-
 
     
(913
)
   
45
     
(950
)
   
(207
)
Total comprehensive income / (loss)
 
$
(4,718
)
 
$
3,966
   
$
6,820
   
$
10,758
 
                                 
Loss per share from continuing operations attributable to the ordinary equity holders of the parent
                               
Basic loss per share
 
$
-
   
$
-
   
$
-
   
$
-
 
                                 
Diluted loss per share
 
$
(0.29
)
 
$
(0.37
)
 
$
-
   
$
(0.36
)
                                 
Loss per share attributable to the ordinary equity holders of the parent
                               
Basic loss per share
 
$
-
   
$
-
   
$
-
   
$
-
 
                                 
Diluted loss per share
 
$
-
   
$
-
   
$
-
   
$
-
 


IBEX Limited
Unaudited Consolidated Statements of Cash Flows

   
Quarter ended
   
Year ended
 
US$ in thousands
 
June 30, 2020
   
June 30, 2019
   
June 30, 2020
   
June 30, 2019
 
CASH FLOWS FROM OPERATING ACTIVITIES
                       
Income / (loss) before taxation
 
$
(2,972
)
 
$
5,325
   
$
10,085
   
$
19,410
 
Adjustments for:
                               
Depreciation and amortization
   
6,012
     
5,498
     
24,472
     
21,805
 
Amortization of warrant asset
   
154
     
178
     
705
     
643
 
Foreign currency translation loss
   
(444
)
   
(602
)
   
(195
)
   
78
 
Share warrants
   
2,506
     
1
     
3,138
     
(364
)
Phantom expense
   
166
     
33
     
(31
)
   
(300
)
Share-based payments
   
312
     
30
     
390
     
5,262
 
Allowance of expected credit losses
   
123
     
184
     
224
     
343
 
Share of profit from investment in joint venture
   
(119
)
   
(39
)
   
(533
)
   
(351
)
(Gain) / loss on disposal of fixed assets
   
63
     
(99
)
   
(10
)
   
(140
)
Provision for defined benefit scheme
   
(13
)
   
129
     
121
     
129
 
Impairment on intangibles
   
777
     
-
     
777
     
163
 
Finance costs
   
2,239
     
3,747
     
9,429
     
13,383
 
Decrease / (Increase) in trade and other receivables
   
888
     
(1,992
)
   
9,042
     
(18,019
)
Increase in renewal receivables
   
-
     
(15,290
)
   
-
     
(35,022
)
Increase in prepayments and other assets
   
(35
)
   
(167
)
   
(1,435
)
   
(173
)
Increase in trade and other payables and other liabilities
   
12,027
     
13,130
     
7,106
     
8,997
 
Cash generated from operations
   
21,684
     
10,066
     
63,285
     
15,844
 
Interest paid
   
(2,239
)
   
(3,784
)
   
(9,429
)
   
(13,054
)
Income taxes paid
   
(1,379
)
   
(260
)
   
(2,137
)
   
(588
)
Net cash inflow from operating activities
 
$
18,066
   
$
6,022
   
$
51,719
   
$
2,202
 
                                 
CASH FLOWS FROM INVESTING ACTIVITIES
                               
Purchase of property and equipment
 
$
(264
)
 
$
(2,910
)
 
$
(4,283
)
 
$
(5,612
)
Purchase of other intangible assets
   
(497
)
   
(78
)
   
(982
)
   
(622
)
Return on investment from joint venture
   
(309
)
   
-
     
-
     
96
 
Proceed from sale of assets
   
-
     
109
     
-
     
188
 
Cash adjustment from sale of subsidiary to parent company
   
-
     
(3,554
)
   
-
     
(3,554
)
Capital repayment from joint venture
   
430
     
144
     
430
     
420
 
Net cash outflow from investing activities
 
$
(640
)
 
$
(6,289
)
 
$
(4,835
)
 
$
(9,084
)
                                 
CASH FLOWS FROM FINANCING ACTIVITIES
                               
Proceeds from line of credit
 
$
20,042
   
$
36,515
   
$
127,567
   
$
168,674
 
Repayments of line of credit
   
(24,633
)
   
(36,349
)
   
(142,118
)
   
(162,851
)
Proceeds from borrowings
   
-
     
2,284
     
1,000
     
36,617
 
Repayment of borrowings
   
(3,227
)
   
(2,192
)
   
(8,033
)
   
(6,081
)
Repayment of related party loans
   
-
     
-
     
-
     
(1,200
)
Principal payments on lease obligations
   
(3,227
)
   
(2,895
)
   
(12,162
)
   
(10,535
)
Repayment private placement notes
   
-
     
-
     
-
     
(14,500
)
Dividend distribution
   
-
     
(1,600
)
   
(121
)
   
(1,600
)
Payment of senior preferred shares
   
-
     
-
     
-
     
(5,972
)
Net cash (outflow) / inflow from financing activities
 
$
(11,045
)
 
$
(4,237
)
 
$
(33,867
)
 
$
2,552
 

                               
Effects of exchange rate difference on cash and cash equivalents
   
18
     
(60
)
   
(20
)
   
(316
)
Net increase / (decrease) in cash and cash equivalents
 
$
6,399
   
$
(4,564
)
 
$
12,997
   
$
(4,646
)
Cash and cash equivalents at beginning of the period
 
$
15,471
   
$
13,437
   
$
8,873
   
$
13,519
 
Cash and cash equivalents at end of the period
 
$
21,870
   
$
8,873
   
$
21,870
   
$
8,873
 


IBEX Limited
Unaudited Supplemental Non-GAAP Information

Reconciliation of Net Income from continuing operations to Adjusted EBITDA from continuing operations

   
Quarter ended June 30,
   
Year ended June 30,
 
US$ in thousands
 
2020
   
2019
   
2020
   
2019
 
Net income / (loss) from continuing operations
 
$
(3,805
)
 
$
(4,647
)
 
$
7,770
   
$
(4,519
)
Finance expense
   
2,238
     
2,251
     
9,428
     
7,709
 
Income tax expense
   
833
     
119
     
2,315
     
3,615
 
Depreciation and amortization
   
6,012
     
5,203
     
24,472
     
20,895
 
EBITDA from continuing operations
 
$
5,278
   
$
2,926
   
$
43,985
   
$
27,700
 
Non-recurring expenses
   
5,085
     
4,239
     
6,482
     
4,239
 
Impairment
   
777
     
-
     
777
     
163
 
Other income
   
(227
)
   
(177
)
   
(745
)
   
(804
)
Fair value adjustment
   
2,506
     
1
     
3,138
     
(364
)
Share-based payments
   
478
     
48
     
359
     
4,087
 
Foreign exchange (gain) / loss
   
(372
)
   
349
     
151
     
1,274
 
Adjusted EBITDA from continuing operations
 
$
13,525
   
$
7,386
   
$
54,147
   
$
36,295
 

Reconciliation of Net income / (loss) from continuing operations to Adjusted net income / (loss) from continuing operations

   
Quarter ended June 30,
   
Year ended June 30,
 
US$ in thousands
 
2020
   
2019
   
2020
   
2019
 
Net income / (loss) from continuing operations
 
$
(3,805
)
 
$
(4,647
)
 
$
7,770
   
$
(4,519
)
Non-recurring expenses
   
5,085
     
4,239
     
6,482
     
4,239
 
Impairment
   
777
     
-
     
777
     
163
 
Other income
   
(227
)
   
(177
)
   
(745
)
   
(804
)
Fair value adjustment
   
2,506
     
1
     
3,138
     
(364
)
Share-based payments
   
478
     
48
     
359
     
4,087
 
Foreign exchange (gain) / loss
   
(372
)
   
349
     
151
     
1,274
 
Total adjustments
 
$
8,247
   
$
4,460
   
$
10,162
   
$
8,595
 
Normalized tax rate*
   
22.9
%
   
26.5
%
   
22.9
%
   
26.5
%
Tax impact of adjustments
   
(1,889
)
   
(1,182
)
   
(2,327
)
   
(2,278
)
                                 
Adjusted net income / (loss) from continuing operations
 
$
2,553
   
$
(1,369
)
 
$
15,605
   
$
1,798
 

  * The 2019 tax rate has been adjusted to remove the impact of the cancellation of the legacy ESOP plan.

Calculation of pro forma adjusted earnings per share

   
Quarter ended June 30,
   
Year ended June 30,
 
US$ in thousands
 
2020
   
2019
   
2020
   
2019
 
                         
Adjusted net income / (loss) from continuing operations
 
$
2,553
   
$
(1,369
)
 
$
15,605
   
$
1,798
 
Pro forma fully diluted shares*
   
18,680,377
     
18,680,377
     
18,680,377
     
18,680,377
 
Pro forma adjusted earnings / (loss) per share
 
$
0.14
   
$
(0.07
)
 
$
0.84
   
$
0.10
 

* Pro forma fully diluted shares outstanding immediately following our initial public offering in August 2020.


IBEX Limited
Unaudited Supplemental Non-GAAP Information, continued

Calculation of free cash flow

   
Year ended June 30,
 
US$ in thousands
 
2020
   
2019
 
             
Net cash inflow from operating activities
 
$
51,719
   
$
2,202
 
Add: Impact of discontinued operations
   
-
     
13,396
 
Less:
               
Capital expenditures
   
16,917
     
9,707
 
Lease payments on right-of-use assets
   
9,147
     
8,411
 
Free cash flow
 
$
25,655
   
$
(2,520
)

Calculation of Net Debt

US$ in thousands
 
June 30, 2020
   
June 30, 2019
 
Borrowings
           
Current
 
$
27,476
   
$
41,835
 
Non-Current
   
3,782
     
7,184
 
   
$
31,258
   
$
49,019
 
Leases
               
Current
   
12,668
     
10,632
 
Non-Current
   
62,044
     
58,602
 
   
$
74,712
   
$
69,234
 
Total Debt
 
$
105,970
   
$
118,253
 
Cash
   
21,870
     
8,873
 
Net Debt
 
$
84,100
   
$
109,380