Good day, and thank you for standing by. Welcome to the investor update meeting. At this time, all participants are in a listen-only mode. After the speaker's presentation, there will be a question-and-answer session. To ask a question during the session, you will need to press star one-one on your telephone. You will then hear an automated message advising your hand is raised. To withdraw your question, please press star one-one again. Please be advised that today's conference is being recorded. I would like to hand the conference over to your first speaker today, Rick Mills, CEO. Please go ahead.
Good morning, everybody. It's been a fast and furious couple of days. Sorry to be a couple of minutes late starting the call, but I look forward to just talking about CRI and the CDM combination. First and foremost, thank you for the call. Forward-looking statements, I think everybody's familiar with that. Let's get to the conference call agenda. The things that I will cover today are background and acquisition rationale, an overview of the Cineplex assets being acquired, transaction details, and then really talk about what does this mean for CRI. You know, how it doubles our scale, expands the total addressable market, increases the ARR, meaningful cost synergies, and ultimately the outlook for calendar year 2026. First, a little background on the acquisition. Back in right post-COVID, CDM or Cineplex put the CDM business unit up for sale. We participated in that process.
They ultimately decided to withdraw it from the market. It really started the conversation. For those of you on the call, George Sautter, our Chief Strategy Officer, George worked for Cineplex for, I think it was 13-plus years. We had George join CRI as a consultant to help in the first bid for CDM, and then ultimately George came on board as an employee of the company. We kept the conversation going. George and I would come up to Toronto a couple of times a year and sit down with the leadership of CDM and Cineplex and talk about the business unit. In 2023, we actually got in the same room and talked about, "Why don't we put the two companies together?" They would be better together. In 2024, we finally got into valuation discussions. What would it look like? What would it take? What's the dollar value?
Ultimately, January of this year, 2025, we executed NDAs, updated NDAs, and reviewed all the information. Ultimately, in May of this year, we gave them an indication of interest. Obviously, here we are today. Rationale for the acquisition. Number one, scale. As everybody on this call knows, we've talked about scale for a long time. This is a go-big or go-home business. This doubles the size of our company from $50 million to $100 million in revenue. Creates one of the largest North American digital media companies focused on the segments we are focused, which is QSR, retail, along with retail media networks, convenience stores, and stadium segments. Another interesting characteristic, both companies focus on large enterprise accounts. We are not built for mom-and-pop signage users. We are built for enterprise accounts.
The scope, it expands our total addressable market, you know, with the addition and focus on the lottery vertical, but it also takes us into the media revenue generation business with media sales. It also adds strength in content and strategy. Last but not least, cost synergies. We've identified a number of cost synergies. We believe there's about $10 million that comes from a number of areas. Yes, personnel is one of them. Number two is support and their entire support structure. Number three, the other area for synergies is really the fact that we would migrate a number of those users to our platforms because today they're paying third-party suppliers for use of other platforms. With us, that goes away. Let's talk about the revenue of the assets being acquired.
They have a number of different buckets of revenue across the five verticals, or I mean the four, five areas of the business. You can see each area of the business. The area that really is growing rapidly is the media. You see in 2024, that's the medical vertical right in the middle. They did about $20.7 million. This year, they're tracking for a 25% growth, but in media, it's actually larger than that. We expect this year in media, they will exceed $30 million in revenue. We are definitely excited about that. Now, you look at the four verticals, the malls and real estate. Of course, they have all of the large malls in Canada. The next slide, I'll talk about the mall network. They have established about 750 screens across 95 malls in Canada, 9 out of the top 10 malls in Canada.
They have existing accounts, but they generate revenue out of that retail media network. The next section is the retail vertical, right? You see Save-On-Foods, which is a very large food supplier, grocery supplier throughout Canada. Suncor, which is a series of 1,500 C-Store gas stations. North Carolina Lottery. In the retail, they have a number of accounts in the retail vertical. Financial, two of the biggest banks in Canada, Scotiabank and RBC, each both very large networks. In Canada, you very much have the Big Four banks. They have 50% of the Big Four financials. The last vertical is QSR. Tim Hortons and A&W are significant QSR customers. Tim Hortons specifically, they do all of the content here in Canada. It's a tremendous content account. Those are the verticals that they play in. Of course, they line up with ours very well. Let's talk about the mall network.
Ivanhoe Cambridge, Cadillac Fairview, Oxford, three of the largest mall operators throughout Canada. It's 76 of the most productive malls in Canada, 95 locations, 9 of the top 10. This is the network. It is jointly owned. In some cases, the equipment is owned by CDM. In other cases, the equipment is owned by the mall owner. However, CDM has the contract to sell the media in these malls. We have an agreement, and the sales for the media in those malls are generated at Cineplex Corporate. Cineplex Corporate, of course, has a whole sales team that sells the movie screen at theater before the start of every movie. They have 180 movie theaters, 70% of the Canadian movie theater market. The Cineplex sales team has been the strongest sales team in Canada selling this type of retail media network.
We signed a five-year exclusive representation for them to continue to sell the mall media for us. We expect that area to grow. A little bit about the transaction details. Purchase price is $50 million US, give or take, depending upon the exchange rate on the day we closed. It was financed with $48.5 million in straight bank debt and $30 million of convertible preferred equity at a fixed $3 conversion price. The $48.5 million senior debt comes from our current banking partner, First Merchants Bank, $12.5 million of a revolving credit facility and $36 million of a secured term. $30 million convertible comes from North Run Capital. It is non-toxic. It's very, very traditional convertible preferred. We're glad that Tom Ellis and Mike Bosco of North Run have teamed up with us to allow us to take this next step and grow.
After three years, we do have a mandatory conversion, if possible. We have to hit certain EBITDA and debt ratios, but we can force conversion after a three-year time period. There is a small coupon that's a PIK in that $30 million convertible preferred. What does this mean for CRI? Number one, it strengthens the leadership. It expands the enterprise presence in digital signage, digital out-of-home, and ad tech. We pick up some key leadership in verticals, particularly retail media networks, lottery, with stadium, etc. It adds recurring revenue. $18 million of additional day-one SaaS revenue and $20 million of attractive media revenue. It expands our content capability. CDM acts more as a true agency. They have tremendous creative capabilities that, you know, we do a certain number of quote menu boards. They do agency creative like top-tier agencies.
They've elbowed their way into some of their customers and are agency of record-like capabilities. We expect to do a lot of that with retail media network development as it grows. It broadens our vertical. Lottery. They won, it was recently announced, it's a North Carolina Lottery contract, and it was $54 million over a 10-year period. That's tremendous. That is just in the beginning deployment stages. We're currently initially deploying 1,500 locations. As of today, as of yet, only 200 locations have been deployed. They did announce an additional 500 locations will be added to that because they signed and announced they have reached an agreement with Food Lion all throughout the state of North Carolina. They expect to add another 500 locations to the lottery network. In addition, retail media network, we now own the largest mall digital out-of-home network in Canada. Period. We're excited about that.
Increasing profitability, redundant platform eliminations, it reduces SG&A support, dev cost, and increased scale brings a significant operating leverage leading to gross margin increase. A couple of the synergy examples. Number one, technology, CDM, they license third-party tech. They certainly pay well in excess of $1 million a year for third-party tech. Over time, we will convert some, if not all of that, to our own CMS and ad tech platforms. Eliminates redundant platforms. Additional media revenue is retained at reduced cost. That's one type of synergy. Number two, deployment. They outsourced all deployments, whereas CRI, we routinely deploy infrastructure at scale. Pretty simple. At the end of the day, reduced costs for ongoing and future rollouts for CDM customers, most specifically North Carolina Lottery and a couple of others that we're going to take over virtually right away. Third leg of this synergy stool, day two support.
They outsourced it to an offshore support center. We have a NOC located at our headquarters in Louisville, Kentucky. Over about a 120-day period, we will migrate. We expect that to be completed by February or March. That ends in reduced support cost. Okay. Adds significant recurring revenue. Here we were, CRI is $16 million approximately. We're adding $8.2 million of their ARR, plus you add $21 million of the media revenue, which is the portion we retain after commissions are paid to Cineplex. At the end of the day, we're at $45 million or about $46 million in recurring type revenue by the end of 2025. This is a huge leap for us. It continues to be all about scale. Outlook for 2026. There's accounting for the synergies. Revenue will exceed $100 million. Okay? Adjusted EBITDA margins in the high teens.
Once all synergies are realized, it'll take 12 months. It could go to 14 months. By the end of 2026, we see adjusted EBITDA margins that will exceed 20% and significant free cash flow generation. That is the quick investor update. At this point in time, I'd like to open it up for questions.
Thank you. At this time, we'll conduct the question-and-answer session. As a reminder, to ask a question, you will need to press star one-one on your telephone and wait for your name to be announced. To withdraw your question, please press star one-one again. Please stand by while we compile the Q&A roster. Our first question comes from the line of Jason Greer of Greer Home Capital Group. Your line is now open.
Great. Thanks, Rick. Congratulations. This seems like a fantastic deal. I want to start out talking about scale. When you go into competitive processes that you're going into today, how much more important or how much does that conversation change going forward now that you've got significantly more reach and significantly more capabilities? What is the likelihood of your ability to operate on bigger deals or to win more deals?
That's a great question, Jason. Number one, it adds a lot of expertise in retail media networks because when we can look a customer in the eye and say, "Yeah, we own and run the largest retail media network in the malls in Canada," the credibility that gives you is tremendous as you're talking today to customers about retail media network, number one. Number two, for customers that have joint operations across Canada and the U.S., now it's a big deal because we can cover both territories with kind of one interface to the customer. We see it as a big game changer for us.
Thanks, Rick. I also want to talk about where that retail media opportunity meets the media capabilities inside of CDM right now. What capabilities do you have to be able to go back to all your existing footprint with greater capabilities to now deploy more retail media opportunities and get them that targeted capability on an in-store basis?
The challenge that as we look to U.S.-based customers, right? The U.S.-based customers, we don't have a sales organization in the U.S. yet, but look for us to try and go find the right sales organizations that we can add in the U.S. to address U.S. customers. In Canada, it's pretty simple. We have the resources. We can approach Canadian customers now with our lower-cost structure and potentially win more retail media networks in Canada because we simply have a lower-cost structure and we have all the ad tech up and running and we have sales capability in Canada. We think it's going to be a game changer.
That's great. We haven't talked a lot about some of the other segments that they have capabilities like financial and real estate. Can you maybe just talk a little bit more about what you see the cross-sell opportunity in those new verticals?
In financial, we think it gives us a strong, credible sales base to go grow U.S.-based financial verticals because we have a couple of large financials now. We had Charles Schwab. We had Western Union. Now when you add Scotiabank, you add the large RBC, you're really operating at a different level for credibility to attack the financial verticals. There's that. The addition of a lottery, we expect to launch a lottery vertical. What I have been told from the CDM folks who have been chasing lottery now for about a year, in the next 12 months, 10 lotteries in the U.S. are putting out RFPs to do effectively what North Carolina has done. We see that as a tremendous opportunity to grow lottery. We have North Carolina Lottery. By the way, the North Carolina Lottery is the fourth largest lottery in the United States.
I had no idea, but North Carolina Lottery is considered a leader in the industry. A lot of lotteries look to North Carolina Lottery to see what they're doing. We think that gives us a tremendous leg up in the lottery market. One other vertical. As you know, we've had a lot of success in the U.S. in our QSR and drive-thru product. We see a tremendous opportunity to bring the drive-thru product up here to Canada and introduce that to Canadian QSRs. We think that will also be a game changer and really excite our Canadian-based sales team to go chase a bunch of QSRs here in Canada because they haven't had that range of products and depth of products that we now supply them with. You add all those opportunities up, Jason, there's a lot to go after.
There is a lot to go after. Appreciate all the color. Again, congratulations. Seems like a great deal. Appreciate the time, Rick.
Yeah, thank you. Appreciate it.
Thank you. One moment for our next question. Our next question comes from the line of Brian Kinstlinger of Alliance Global Partners. Your line is now open.
Great. Thanks so much. Congratulations, Rick, on what sounds like a long process here. I wanted to just start with lottery. If we could, you could kind of break down in these contracts, how much is hardware versus ad tech of these types of contracts? When do you expect the bulk of this remaining 1,300 to 1,800 locations will be installed? What's the competitive landscape since you just talked about a lot of new RFPs?
Great questions. Number one, we expect the North Carolina Lottery to be fully installed and up and running by the end of Q1 2026. If I could figure out how to get it in by Christmas time, they would love it. It's just not practical. In Q2, we think we'll go chase or go install the 500 additional Food Lion locations that they have contracted for. We have yet to give them a price and got to go through those processes, but our contract with them is exclusive and we don't see an issue. We'll roll that out. It's a 10-year operating agreement, right? It'll be nine and a half years left. It generates several million in additional SaaS per year once they are up and operating these locations. Number two, the competitive landscape.
There is a company that is based out of Canada that is a competitor in the lottery market. It is owned by StrataCash. We believe they've, shall I say, had the market somewhat to themselves, and we believe there's a great opportunity for us as a young and hungry competitor to go win that business. With a North Carolina Lottery as a referral, we think it gives us a tremendous leg up.
Are you the one generating the revenue on the screens for North Carolina? You'll install 1,500 screens, plus or minus. What's the RPU on that if you could share that at all?
No. We are not responsible for any of generating any revenue from those screens. It is a strictly SaaS arrangement where we are operating the screens and managing them for North Carolina Lottery. What North Carolina Lottery will be promoting on those screens is lottery sales. I believe the retailers that they've given it to, because the North Carolina Lottery is paying for the equipment that goes in as these convenience stores, and it's all about lift-in lottery tickets. I believe they've given the local retailer, you know, 30% of the loop or some amount of the loop, but most of it is promoting the sale of lottery tickets.
Now, is there a screen or hardware component to their business? If there's not, is that a synergistic opportunity for when they win new business for you to now provide screens as well?
For who? Ryan?
For example, if you won a lottery or media or contract with a mall, who was providing new screens on those contracts? If it wasn't Cineplex Digital Media, would that now fall to something that your services would help cross-sell for them? Does that make sense?
Yeah. There's two pieces there. Number one, the hardware piece. Up here in the Canadian mall network, Cineplex Digital Media has made some investments in some of that hardware. In the other side of the equation, it's the mall owner who's made investments. If the mall owner makes the hardware investments, the mall owner takes a bigger percentage of the revenue share, right? If Cineplex Digital Media made the hardware investments, Cineplex Digital Media takes more of the revenue share.
Is there a similar seasonality to their business as CRI?
Certainly. In the retail mall network, Q4 is always their biggest quarter. Yeah, because everybody wants to be in those malls beginning in the second half of October through November and December. Everybody wants to advertise in the malls.
Great. Okay. You have two other questions, sorry. You raised, I think when I did the math, $79 million-ish. Your purchase price is $50 million. Can you speak to the excess uses of cash?
Yeah, $79 million. There was, we have an existing credit facility of $21 million that had to be paid back. The $46 million is starting from zero. We're paying off our existing credit line, have a new credit facility, $46 million plus the $30 million of the injection.
Got it. What was paid down to CRI debt?
Yes. Yeah. That got, quote, paid down to zero, and then a new line come up. I say paid down to zero. We still have a remaining note due to the settlement of the contingent liability, Brian. Other than that, no. There was a very strong focus on having working capital in the business so the business had headroom. That was a real strong focus out of the North Run folks and the bank to make sure that the business had sufficient liquidity to operate, run, and grow.
Sounds like a good plan to me. Last question I have is you call out in the discussion of Outlook in your press release at the end of the Stellantis contract. What was the annual revenue run rate of that contract? Was it all recurring and spread evenly across quarters?
Yeah, it was $2.4 million a year, ballpark. Stellantis is in the U.S., as has been noted in the press, and is in real disarray. They've had a lot of challenges. We're still providing the service in Canada for the dealerships, but the U.S. simply had no budget. Their hands were tied. The department that was providing the services, their budget was reduced by 70%.
Oh, okay. Great. Thanks for all the details and congrats again.
Thank you. I appreciate the questions, Brian.
Thank you. One moment for our next question. Our next question comes from the line of John Hickman of Vandenberg Thomann. Your line is now open.
Hey, John.
Hey, John.
Hey, could you, what the gross margin for Cineplex Digital Media was, was that about the same as yours or all their outsourcing, was it lower?
No, it's about the same. It was the same, maybe just a hair lower, but directly in the same. That's where we believe there are synergies and cost pickups, right? Cost reduction.
Yeah, because you can.
We would expect to see potentially margins trend up a hair here as we go forward.
You said in your press release you were going to give us more information about Q4 when you report Q3?
Yeah.
Okay.
Yeah. The challenge is it's hard to talk about Q4 because the reason we have not closed this transaction, this transaction is currently under review, John, by the Competition Bureau in Canada, which, think of them as the DOJ in the U.S., right? If the Competition Bureau gives us the ability to close October 31, we're going to close October 31. If it goes till Thanksgiving, we got to go till Thanksgiving. I just lost that revenue because I didn't close until Thanksgiving. We don't have a sense for what the combined Q4 revenue is until we understand a close date.
Is there a possibility they don't agree?
First off, I can't say never, but every set of attorneys we've all looked at, there is virtually no competitive overlap. We don't run any digital signs in Canada. They do run CDM ran some in the U.S., but it's minimal. There's minimal overlap. We believe this is a check-the-box exercise. The only reason we had to do it is because of the size of the asset base. Okay?
Okay.
It's an accounting technique. You have to put the right-of-use assets. These mall networks have to get capitalized as an asset on the balance sheet for an accounting treatment, which put us over the threshold that the Canadian Bureau had to look into it. We have already been, we have talked to them three or four times. We believe this is going to be a big non-issue or a nothing burger, as we say, but we have to go through the process, John.
Okay. You didn't really run into these guys as a competitor on your day-to-day stuff before this merger?
No, not really. No. Particularly QSR and C-Store where we're having a lot of strength in the U.S. They just, they were not focused on QSR and C-Store in the U.S.
Okay. The account that got pushed out into Q4, is that the most recent win of yours?
Yeah. No, there's actually two of them. One was a large network that has now subsequently been funded, and we will start deploying. It just took them an extra 90 days to get their funding, so they have funding. The second piece was the startup of installing a bunch of QSR drive-thrus. The anticipation was we'd install a bunch of those in Q3, and it just took everybody longer on the customer side to get started up. We are currently installing multiples per week. It's now on track, but we missed a couple of months. It was a couple of things, John.
Okay, thank you.
Thanks for your questions. Appreciate it.
Thank you. One moment for our next question. Our next question comes from the line of Howard Halpern of Taglich Brothers. Your line is now open.
Congratulations, guys. Do you have a sense, up in Canada with the QSRs, what the potential for drive-thru that you have over the next number of years?
We've looked at the current customers and tried to decipher who has not gone digital in their drive-thru here in Canada. It currently is a pretty significant group that have not gone digital. Tim Hortons has still not gone digital, right? They have a bunch of locations up here. A&W has not gone digital. A&W is a little premier brand of 1,000 locations up here. Dairy Queen has franchisees throughout Canada. They have not gone digital. We actually, in the last quarter, installed our first two Freddys. The first two Freddys, I believe, came up to Canada because they expanded into Canada, and we've now installed the first two Freddys. We believe there's a tremendous opportunity here in Canada.
Okay. Could you talk about maybe their pipeline of business? I know your pipeline has been very strong. What is their pipeline like?
Their pipeline is, I would call it, it is not quite as strong as ours, okay? However, they are being invited to more RFP opportunities up here than we have been. We are excited about the potential, and we look to strengthen the pipelines.
How does this combination help jumpstart your initial pipeline of media ad tech that hasn't really yet gone live in the U.S.?
We bring tremendous knowledge and credibility. As I said earlier on the call, when we're talking to a customer and we talk about the fact that we own and run the largest retail media network in malls in Canada, all of a sudden they sit up and listen. We've been running it now for seven, eight years that this mall network has been up and running. It gives you tremendous credibility for our customers. Whether that customer is in Canada or that customer is in the U.S., they understand that we have real expertise running retail media networks.
Okay.
We think that's going to be a strong help in the sales pipeline.
Thank you. I look forward to talking to you in November.
Yes, sir. Okay.
Thank you. I'm showing no further questions at this time. I'll now turn it back to Rick Mills for closing remarks.
First and foremost, we appreciate folks taking time, logging into the call. We appreciate your support. Do want to just take a moment and thank the sponsors that helped us get this done, North Run Capital and First Merchants Bank. We appreciate all your support, and we look forward to growing this business over the next year. Thanks, everybody. Have a great day.
Thank you for your participation in today's conference. This does conclude the program. You may now disconnect.