Biggest changeThree Months Ended Quarterly Subscriber Data February 28, 2021 May 31, 2021 August 31, 2021 November 30, 2021 February 28, 2022 May 31, 2022 August 31, 2022 November 30, 2022 February 28, 2023 (subscribers and percentage growth) Subscribers (as of end of period) 1,306,000 1,366,470 1,408,609 1,470,385 1,525,972 1,542,762 1,600,013 1,678,606 1,717,077 Net subscriber growth for the three months 59,911 60,470 42,139 61,776 55,587 16,790 57,251 78,593 38,471 Growth against comparative prior year quarter 59 % 760 % 1 % (13 )% (7 )% 13 % 14 % 14 % 13 % 73 Three Months Ended Quarterly Financial Results Data February 28, 2021 May 31, 2021 August 31, 2021 November 30, 2021 February 28, 2022 (1) May 31, 2022 August 31, 2022 November 30, 2022 February 28, 2023 (in R thousands) Revenue 615,741 626,193 658,768 719,541 741,649 801,437 859,282 929,993 916,355 Subscription revenue 573,976 605,866 627,637 663,947 670,715 708,903 734,216 772,483 794,470 Hardware and installation revenue 37,274 14,770 19,241 11,506 13,239 12,875 16,710 30,893 (1,515 ) Other revenue 4,491 2,988 3,196 3,134 2,981 3,362 3,017 2,203 5,164 Carzuka - 2,569 8,694 23,884 32,163 50,005 65,406 71,700 63,734 Karooooo Logistics - - - 17,070 22,551 26,292 39,933 52,714 54,502 Cost of sales (206,276 ) (182,341 ) (207,044 ) (249,878 ) (283,298 ) (271,551 ) (290,069 ) (346,904 ) (326,149 ) Gross profit 409,465 443,852 451,724 469,663 458,351 529,886 569,213 583,089 590,206 Other income 810 785 500 532 24 737 3,420 3,852 1,819 Operating expenses (249,668 ) (276,513 ) (274,534 ) (265,485 ) (309,774 ) (313,133 ) (354,505 ) (377,810 ) (354,860 ) Sales and marketing (73,979 ) (88,693 ) (84,710 ) (79,888 ) (79,968 ) (95,959 ) (107,514 ) (118,514 ) (109,153 ) General and administration (105,183 ) (128,675 ) (131,857 ) (132,537 ) (162,258 ) (155,189 ) (178,551 ) (184,690 ) (186,173 ) Research and development (45,933 ) (32,741 ) (36,308 ) (37,277 ) (42,912 ) (41,541 ) (43,612 ) (46,577 ) (45,294 ) Expected credit losses on financial assets (24,593 ) (26,404 ) (21,659 ) (15,783 ) (24,636 ) (20,444 ) (24,828 ) (28,029 ) (14,240 ) Operating profit 160,587 168,124 177,690 204,710 148,601 217,490 218,128 209,131 237,165 IPO costs (25,570 ) (10,288 ) - - - - - - - Finance income 506 712 1,619 1,525 2,227 2,842 4,763 6,541 9,109 Finance costs (4,469 ) (1,891 ) (3,019 ) (3,756 ) (3,665 ) (3,619 ) (3,193 ) (488 ) (2,795 ) Fair value changes to derivative assets - - - - (506 ) - - - (971 ) Profit before taxation 131,054 156,657 176,290 202,479 146,657 216,713 219,698 215,184 242,508 Taxation (28,498 ) (48,742 ) (53,128 ) (54,165 ) (49,441 ) (60,374 ) (64,221 ) (68,096 ) (92,607 ) Profit for the year 102,556 107,915 123,162 148,314 97,216 156,339 155,477 147,088 149,901 Profit attributable to: Owners of the parent 59,308 88,275 119,148 146,201 96,329 153,533 152,544 145,553 145,522 Non-controlling interest 43,248 19,640 4,014 2,113 887 2,806 2,933 1,535 4,379 102,556 107,915 123,162 148,314 97,216 156,339 155,477 147,088 149,901 (1) Included in the fourth quarter of the year ended February 28, 2022 is the write-off of capitalized commission assets, of ZAR 15.3 million through profit or loss.
Biggest changeThree Months Ended Quarterly Subscriber Data May 31, 2022 August 31, 2022 November 30, 2022 February 28, 2023 May 31, 2023 August 31, 2023 November 30, 2023 February 29, 2024 (subscribers and percentage growth) Subscribers (as of end of period) 1,542,762 1,600,013 1,678,606 1,717,077 1,757,452 1,832,708 1,908,192 1,971,532 Net subscriber growth for the three months 16,790 57,251 78,593 38,471 40,375 75,256 75,484 63,340 Growth against comparative prior year quarter 13 % 14 % 14 % 13 % 14 % 15 % 14 % 15 % 73 Three Months Ended Quarterly Financial Results Data May 31, 2022 August 31, 2022 November 30, 2022 February 28, 2023 May 31, 2023 August 31, 2023 November 30, 2023 February 29, 2024 (in R thousands) Revenue 801,437 859,282 929,993 916,355 996,787 1,040,213 1,080,143 1,088,368 Subscription revenue 708,903 734,216 772,483 794,470 836,397 860,331 903,915 935,162 Hardware and installation revenue 12,875 16,710 30,893 (1,515 ) 16,527 21,914 15,731 18,264 Other revenue 3,362 3,017 2,203 5,164 2,670 4,029 2,880 8,864 Carzuka 50,005 65,406 71,700 63,734 81,563 84,673 70,463 38,088 Karooooo Logistics 26,292 39,933 52,714 54,502 59,630 69,266 87,154 87,990 Cost of sales (271,551 ) (290,069 ) (346,904 ) (326,149 ) (370,248 ) (379,676 ) (392,832 ) (371,918 ) Gross profit 529,886 569,213 583,089 590,206 626,539 660,537 687,311 716,450 Other income 737 3,420 3,852 1,819 2,328 4,939 1,537 3,027 Operating expenses (313,133 ) (354,505 ) (377,810 ) (354,860 ) (404,493 ) (418,290 ) (414,142 ) (423,243 ) Sales and marketing (95,959 ) (107,514 ) (118,514 ) (109,153 ) (124,705 ) (127,890 ) (124,978 ) (123,330 ) General and administration (155,189 ) (178,551 ) (184,690 ) (186,173 ) (198,263 ) (208,759 ) (207,753 ) (222,833 ) Research and development (41,541 ) (43,612 ) (46,577 ) (45,294 ) (49,651 ) (56,035 ) (53,657 ) (52,892 ) Expected credit losses on financial assets (20,444 ) (24,828 ) (28,029 ) (14,240 ) (31,874 ) (25,606 ) (27,754 ) (24,188 ) Operating profit 217,490 218,128 209,131 237,165 224,374 247,186 274,706 296,234 Finance income 2,842 4,763 6,541 9,109 10,878 9,287 8,203 11,050 Finance costs (3,619 ) (3,193 ) (488 ) (2,795 ) (2,174 ) (2,982 ) (4,250 ) (6,416 ) Fair value changes to derivative assets - - - (971 ) - - - (388 ) Profit before taxation 216,713 219,698 215,184 242,508 233,078 253,491 278,659 300,480 Taxation (60,374 ) (64,221 ) (68,096 ) (92,607 ) (71,131 ) (75,277 ) (79,327 ) (85,819 ) Profit for the year 156,339 155,477 147,088 149,901 161,947 178,214 199,332 216,661 Profit attributable to: 153,533 152,544 145,553 145,522 157,481 173,678 196,338 210,692 Owners of the parent 2,806 2,933 1,535 4,379 4,466 4,536 2,994 3,969 Non-controlling interest 156,339 155,477 147,088 149,901 161,947 178,214 199,332 214,661 74 E.
Year ended February 28 Y-o-Y % 2023 2023 2022 2021 2023 2022 (U.S.$ thousands (1) ) (in R thousands) Net cash generated from operating activities 61,424 1,126,663 931,706 937,851 21 % (1 )% Less: purchase of property, plant and equipment (31,602 ) (579,656 ) (552,634 ) (478,036 ) 5 % 16 % Free cash flow (a non-IFRS measure) 29,822 547,007 379,072 459,815 44 % (18 )% Net cash generated from operating activities as a percentage of revenue 32 % 32 % 34 % 41 % Less: purchase of property, plant and equipment as a percentage of revenue (17 )% (17 )% (20 )% (21 )% Free cash flow margin (a non-IFRS measure) 16 % 16 % 14 % 20 % (1) For convenience purposes only, amounts in South African rand as at February 28, 2023 have been translated to U.S. dollars using an exchange rate of ZAR 18.3425 to U.S.$1.00, the exchange rate for U.S. dollars at February 28, 2023 as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System.
Year ended February 29/28 Y-o-Y % 2024 2024 2023 2022 (2) 2024 2023 (U.S.$ thousands (1) ) (in R thousands) Net cash generated from operating activities 49,772 955,040 1,126,663 931,706 (15 )% 21 % Less: purchase of property, plant and equipment (45,671 ) (876,354 ) (579,656 ) (552,634 ) 51 % 5 % Free cash flow (a non-IFRS measure) 4,101 78,686 547,007 379,072 (86 )% 44 % Net cash generated from operating activities as a percentage of revenue 23 % 32 % 34 % Less: purchase of property, plant and equipment as a percentage of revenue (21 )% (17 )% (20 )% Free cash flow margin (a non-IFRS measure) 2 % 16 % 14 % (1) For convenience purposes only, amounts in South African rand as at February 29, 2024 have been translated to U.S. dollars using an exchange rate of ZAR 19.1884 to U.S.$1.00, the exchange rate for U.S. dollars at February 29, 2024 as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System.
Year ended February 28 Y-o-Y % 2023 2023 2022 2021 2023 2022 (U.S.$ thousands (1) ) (in R thousands) Profit for the year 33,191 608,806 476,607 497,420 28 % (4 )% Less: Finance income (1,268 ) (23,255 ) (6,083 ) (4,358 ) 282 % 40 % Add: Finance costs 550 10,095 12,331 9,302 (18 )% 33 % Add: Fair value changes to derivate assets 53 971 506 - 92 % 100 % Add: Taxation 15,554 285,298 205,476 198,628 39 % 3 % Add: Depreciation of property, plant and equipment and amortization of intangible assets 29,709 544,929 497,359 398,792 10 % 25 % Add: IPO costs - - 10,288 25,570 (100 )% (60 )% Add: Capitalized commission assets written-off (2) - - 15,301 - (100 )% 100 % Adjusted EBITDA (a non-IFRS measure) 77,789 1,426,844 1,211,785 1,125,354 18 % 8 % Profit Margin 17 % 17 % 17 % 22 % Adjusted EBITDA Margin (a non-IFRS measure) 41 % 41 % 44 % 49 % (1) For convenience purposes only, amounts in South African rand as at February 28, 2023 have been translated to U.S. dollars using an exchange rate of ZAR 18.3425 to U.S.$1.00, the exchange rate for U.S. dollars at February 28, 2023 as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System.
Year ended February 29/28 Y-o-Y % 2024 2024 2023 2022 (3) 2024 2023 (U.S.$ thousands (1) ) (in R thousands) Profit for the year 39,303 754,156 608,806 476,607 24 % 28 % Less: Finance income (2,054 ) (39,418 ) (23,255 ) (6,083 ) 70 % 282 % Add: Finance costs 825 15,822 10,095 12,331 57 % (18 )% Add: Fair value changes to derivate assets 20 388 971 506 (60 )% 92 % Add: Taxation 16,237 311,554 285,298 205,476 9 % 39 % Add: Depreciation of property, plant and equipment and amortization of intangible assets 33,778 648,142 544,931 497,359 19 % 10 % Add: IPO costs - - - 10,288 - (100 )% Add: Capitalized commission assets written-off (2) - - - 15,301 - (100 )% Adjusted EBITDA (a non-IFRS measure) 88,109 1,690,644 1,426,846 1,211,785 18 % 18 % Profit Margin 18 % 17 % 17 % Adjusted EBITDA Margin (a non-IFRS measure) 40 % 41 % 44 % (1) For convenience purposes only, amounts in South African rand as at February 29, 2024 have been translated to U.S. dollars using an exchange rate of ZAR 19.1884 to U.S.$1.00, the exchange rate for U.S. dollars at February 29, 2024 as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System.