Dorel Industries Inc.: Dorel Reports Third Quarter 2024 Results

• Dorel Juvenile reports strong results with significant revenue growth
• Dorel Home underperforms as the furniture industry remains difficult

MONTRÉAL, Nov. 14, 2024 (GLOBE NEWSWIRE) -- Dorel Industries Inc. (TSX: DII.B, DII.A) today announced its financial results for the third quarter and nine months ended September 30, 2024.

Third quarter revenue was US$354.2 million, compared to US$359.7 million, down 1.5% from the same period a year ago. Reported net loss was US$21.9 million or US$0.67 per diluted share, compared to US$10.4 million or US$0.32 per diluted share last year. Adjusted net loss¹ for 2024 was US$20.2 million or US$0.62 per diluted share as compared to US$10.4 million or US$0.32 per diluted share last year.

Revenue for the nine months was US$1,053.4 million, compared to US$1,038.1 million, up 1.5% from the prior year. Reported net loss was US$99.0 million or US$3.04 per diluted share, compared to US$58.6 million or US$1.80 per diluted share a year ago. Adjusted net loss¹ for the first nine months of 2024 was US$50.7 million or US$1.56 per diluted share as compared to US$58.6 million or US$1.80 per diluted share a year ago.

"Dorel Juvenile earnings again exceeded last year's comparative quarter, driven by an organic revenue¹ increase of over 9%. Impressively, this revenue growth was in all three of our regions; North America, Europe and International. We had several significant customers events in the quarter and the reception to our new product launches in all regions has been very strong, with key deliveries beginning in the quarter. Conversely, Dorel Home faced significant challenges, resulting in a 14% decline in revenue compared to the same period last year. Within our categories, positive momentum in indoor seating, TV stands and step stools were not enough to offset declines in other categories. We continue to drive sales with promotional pricing, which coupled with lower production efficiency meant our gross margins were lower than expected. We initiated substantial cost reduction initiatives in the quarter as we continue to right-size the business to current realities," stated Dorel President & CEO, Martin Schwartz.

____________________
¹ This is a non-GAAP financial ratio or measure with no standardized meaning prescribed by IFRS and therefore is unlikely to be comparable to similar measures presented by other issuers. Refer to the section "Definition and reconciliation of non-GAAP financial ratios and measures" in this press release.

Summary of Financial Information (unaudited)
Third Quarters Ended September 30,
All figures in thousands of US $, except per share amounts
	2024		2023		Change
	$		$		%
Revenue	354,220		359,661		(1.5)	%
Net loss	(21,900	)	(10,360	)	111.4	%
Per share - Basic	(0.67	)	(0.32	)	109.4	%
Per share - Diluted	(0.67	)	(0.32	)	109.4	%
Adjusted net loss (1)	(20,206	)	(10,360	)	95.0	%
Per share - Diluted (1)	(0.62	)	(0.32	)	93.8	%
Number of shares outstanding -
Basic weighted average	32,583,148		32,540,167
Diluted weighted average	32,583,148		32,540,167
(1) This is a non-GAAP financial ratio or measure with no standardized meaning prescribed by IFRS and therefore is unlikely to be comparable to similar measures presented by other issuers. Refer to the section "Definition and reconciliation of non-GAAP financial ratios and measures" in this press release.
Summary of Financial Information (unaudited)
Nine Months Ended September 30,
All figures in thousands of US $, except per share amounts
	2024		2023		Change
	$		$		%
Revenue	1,053,369		1,038,069		1.5	%
Net loss	(98,950	)	(58,593	)	68.9	%
Per share - Basic	(3.04	)	(1.80	)	68.9	%
Per share - Diluted	(3.04	)	(1.80	)	68.9	%
Adjusted net loss (1)	(50,658	)	(58,593	)	(13.5)	%
Per share - Diluted (1)	(1.56	)	(1.80	)	(13.3)	%
Number of shares outstanding -
Basic weighted average	32,565,816		32,538,473
Diluted weighted average	32,565,816		32,538,473
(1) This is a non-GAAP financial ratio or measure with no standardized meaning prescribed by IFRS and therefore is unlikely to be comparable to similar measures presented by other issuers. Refer to the section "Definition and reconciliation of non-GAAP financial ratios and measures" in this press release.

Dorel Juvenile
All figures in thousands of US $
Third Quarters Ended September 30 (unaudited)
	2024			2023			Change
	$		% of rev.	$		% of rev.	%
Revenue	222,098			205,957			7.8	%
Gross profit	62,761		28.3%	55,024		26.7%	14.1	%
Operating profit	7,192			3,186			125.7	%
Adjusted operating profit (1)	7,940			3,186			149.2	%
(1) This is a non-GAAP financial ratio or measure with no standardized meaning prescribed by IFRS and therefore is unlikely to be comparable to similar measures presented by other issuers. Refer to the section "Definition and reconciliation of non-GAAP financial ratios and measures" in this press release.
All figures in thousands of US $
Nine Months Ended September 30 (unaudited)
	2024			2023			Change
	$		% of rev.	$		% of rev.	%
Revenue	651,222			617,743			5.4	%
Gross profit	180,885		27.8%	154,753		25.1%	16.9	%
Operating profit (loss)	14,012			(4,888	)		n.m.
Adjusted operating profit (loss) (1)	15,937			(4,888	)		n.m.
n.m. = not meaningful
(1) This is a non-GAAP financial ratio or measure with no standardized meaning prescribed by IFRS and therefore is unlikely to be comparable to similar measures presented by other issuers. Refer to the section "Definition and reconciliation of non-GAAP financial ratios and measures" in this press release.

For the third quarter of 2024, Dorel Juvenile reported revenue of US$222.1 million, marking a 7.8% increase compared to the same period last year. Excluding the impact of foreign exchange rate fluctuations year over year, organic revenue¹ growth was 9.2%. This growth was driven by strong performances in the key markets of Brazil, the United States and Europe. The trends of the first half continued in terms of brand and product mix, but from a channel perspective e-commerce was the principal driver of the increase after a lower-than-expected start to the year.

Reported operating profit for the quarter was US$7.2 million compared to US$3.2 million the prior year and adjusted operating profit¹ for the quarter was US$7.9 million, a US$4.7 million improvement over 2023. Gross margins were helped by a slightly weaker U.S. dollar and lower input costs versus the prior year, which more than offset higher supply chain costs in 2024. This resulted in a 160 basis point increase in gross margins. As anticipated, contrary to the first half of the year, Europe was the principal contributor to the earnings improvement as its new products began to ship in more meaningful quantities, a trend that is expected to continue for the balance of the year.

Dorel Home
All figures in thousands of US $
Third Quarters Ended September 30 (unaudited)
	2024			2023			Change
	$		% of rev.	$		% of rev.	%
Revenue	132,122			153,704			(14.0)	%
Gross profit	2,809		2.1%	10,971		7.1%	(74.4)	%
Operating loss	(13,177	)		(3,562	)		269.9	%
Adjusted gross profit (1)	3,547		2.7%	10,971		7.1%	(67.7)	%
Adjusted operating loss (1)	(12,039	)		(3,562	)		238.0	%
(1) This is a non-GAAP financial ratio or measure with no standardized meaning prescribed by IFRS and therefore is unlikely to be comparable to similar measures presented by other issuers. Refer to the section "Definition and reconciliation of non-GAAP financial ratios and measures" in this press release.
All figures in thousands of US $
Nine Months Ended September 30 (unaudited)
	2024			2023			Change
	$		% of rev.	$		% of rev.	%
Revenue	402,147			420,326			(4.3)	%
Gross profit	19,103		4.8%	18,190		4.3%	5.0	%
Operating loss	(70,380	)		(27,431	)		156.6	%
Adjusted gross profit (1)	19,841		4.9%	18,190		4.3%	9.1	%
Adjusted operating loss (1)	(23,755	)		(27,431	)		(13.4)	%
(1) This is a non-GAAP financial ratio or measure with no standardized meaning prescribed by IFRS and therefore is unlikely to be comparable to similar measures presented by other issuers. Refer to the section "Definition and reconciliation of non-GAAP financial ratios and measures" in this press release.

In the third quarter of 2024, Dorel Home recorded a 14.0% decrease in revenue compared to the same period last year. This decline was primarily due to lower sales in several categories, including fireplaces, futons, dressers, indoor tables, and utility storage. However, the Company saw strong sales in indoor seating, TV stands, and step stools, which helped to partially offset the overall revenue decline. On a sequential basis, brick-and-mortar sales increased slightly from second quarter and Cosco Home & Office continues to deliver increased sales and strong profitability, both significant positives for the segment.

Gross margin for the quarter decreased by 500 basis points compared to the prior year, mainly due to increased promotional pricing and lower volume efficiency due to decreased production levels at the Company's ready-to-assemble (RTA) plants. Additionally, margins were negatively impacted by costs related to the closure of the Tiffin, Ohio RTA plant initiated in the third quarter. Inventories are down US$32.3 million from the third quarter of 2023 as the Company reduced new purchases and depleted inventory on-hand through increased promotional pricing. Operating expenses increased due to an impairment charge related to a customer bankruptcy filing, partially offset by lower selling expenses. Consequently, the operating loss increased by 269.9%, or US$9.6 million, from the prior year quarter.

During the quarter, the closure of the RTA manufacturing facility, located in Tiffin, Ohio and the transfer of production to Cornwall, Ontario was initiated and thus far successfully executed. This resulted in one-time charges of US$2.6 million in cost of sales and restructuring charges of US$1.1 million. Of this amount, US$3.3 million was non-cash and relate to accelerated depreciation of machinery and equipment and inventory write-downs. This transition to one efficient and profitable facility for domestic RTA furniture production will provide improved earnings going forward and is a key part of the segment's right-sizing activities.

Outlook

"As we look ahead, Dorel Juvenile remains committed to driving sustainable growth through strategic investments in product innovation, continued market share gains and operational efficiency. We anticipate continued strong performance in our key markets, supported by our robust e-commerce channels and successful partnerships with key suppliers and retailers. Despite potential challenges from currency fluctuations and container costs, we are confident in our ability to navigate these headwinds and deliver sequential earnings improvement for the fourth quarter," commented Dorel President & CEO, Martin Schwartz.

"Dorel Home is on a path to reduce its costs and match its footprint to current revenue expectations, which are substantially lower than our peak years of 2020 and 2021. We have expanded our restructuring plan announced at the end of 2023 with the consolidation of our RTA facilities in the third quarter and will be initiating other aggressive actions by the end of the year to right-size the business. We acknowledge that we are operating within a challenging industry, but we believe we can operate profitably with our dual sourcing business model of efficient domestic production coupled with overseas imports. With our recent success at major brick-and-mortar retailers and traditional leadership in e-commerce, we will focus on key profitable categories and targeted promotional activities. We remain confident in our ability to adapt to market conditions and deliver value to our shareholders," concluded Mr. Schwartz.

Conference Call

Dorel Industries Inc. will hold a conference call to discuss these results on Thursday, November 14, 2024 at 1:00 PM Eastern Time. Interested parties can join the call by dialing 1-844-763-8274. The conference call can also be accessed via live webcast at http://www.dorel.com. If you are unable to call in at this time, you may access a recording of the meeting by calling 1-855-669-9658 and entering the passcode 1819669 on your phone. This recording will be available on Thursday, November 14, 2024 as of 4:30 PM until 11:59 PM on Thursday, November 21, 2024.

Condensed consolidated interim financial statements as at September 30, 2024 will be available on the Company's website, www.dorel.com, and will be available through the SEDAR website.

Profile

Dorel Industries Inc. (TSX: DII.B, DII.A) is a global organization, operating two distinct businesses in juvenile products and home products. Dorel's strength lies in the diversity, innovation and quality of its products as well as the superiority of its brands. Dorel Juvenile's powerfully branded products include global brands Maxi-Cosi, Safety 1st and Tiny Love, complemented by regional brands such as BebeConfort, Cosco, Mother's Choice and Infanti. Dorel Home, with its comprehensive e-commerce platform, markets a wide assortment of domestically produced and imported furniture. Dorel has annual sales of US$1.4 billion and employs approximately 3,900 people in facilities located in twenty-two countries worldwide.

Caution Regarding Forward-Looking Statements

Certain statements included in this press release may constitute "forward-looking statements" within the meaning of applicable Canadian securities legislation. Except as may be required by Canadian securities laws, the Company does not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Forward-looking statements, by their very nature, are subject to numerous risks and uncertainties, including statements regarding the impact of the macro-economic environment, including inflationary pressures, changes in consumer spending, exchange rate fluctuations and increases in interest rates on the Company's business, financial position and operations, and are based on several assumptions which give rise to the possibility that actual results could differ materially from the Company's expectations expressed in or implied by such forward-looking statements and that the objectives, plans, strategic priorities and business outlook may not be achieved. As a result, the Company cannot guarantee that any forward-looking statement will materialize, or if any of them do, what benefits the Company will derive from them. Forward-looking statements are provided in this press release for the purpose of giving information about management's current expectations and plans and allowing investors and others to get a better understanding of the Company's operating environment. However, readers are cautioned that it may not be appropriate to use such forward-looking statements for any other purpose.

Forward-looking statements made in this press release are based on a number of assumptions that the Company believed were reasonable on the day it made the forward-looking statements. Factors that could cause actual results to differ materially from the Company's expectations expressed in or implied by the forward-looking statements include:

• general economic and financial conditions, including those resulting from the current high inflationary environment;
• changes in applicable laws or regulations;
• changes in product costs and supply channels, including disruption of the Company's supply chain resulting from the macro-economic environment;
• foreign currency fluctuations, including high levels of volatility in foreign currencies with respect to the US dollar reflecting uncertainties related to the macro-economic environment;
• customer and credit risk, including the concentration of revenues with a small number of customers;
• costs associated with product liability;
• changes in income tax legislation or the interpretation or application of those rules;
• the continued ability to develop products and support brand names;
• changes in the regulatory environment;
• outbreak of public health crises, such as the COVID-19 pandemic, that could adversely affect global economies and financial markets, resulting in an economic downturn which could be for a prolonged period of time and have a material adverse effect on the demand for the Company's products and on its business, financial condition and results of operations;
• the effect of international conflicts on the Company's sales, including the ongoing Russia-Ukraine war and the Israeli-Hamas war;
• continued access to capital resources, including compliance by the Company with all of the covenants under its ABL facility and term loan facility, and the related costs of borrowing, all of which may be adversely impacted by the macro-economic environment;
• failures related to information technology systems;
• changes in assumptions in the valuation of goodwill and other intangible assets and any future decline in market capitalization;
• there being no certainty that the Company will declare any dividend in the future;
• increased exposure to cybersecurity risks as a result of remote work by the Company's employees;
• the Company's ability to protect its current and future technologies and products and to defend its intellectual property rights;
• potential damage to the Company's reputation; and
• the effect of climate change on the Company.

These and other risk factors that could cause actual results to differ materially from expectations expressed in or implied by the forward-looking statements are discussed in the Company's annual MD&A and Annual Information Form filed with the applicable Canadian securities regulatory authorities. The risk factors set out in the previously mentioned documents are expressly incorporated by reference herein in their entirety.

The Company cautions readers that the risks described above are not the only ones that could impact it. Additional risks and uncertainties not currently known to the Company or that the Company currently deems to be immaterial may also have a material adverse effect on the Company's business, financial condition, or results of operations. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results.

All figures in the tables below are in thousands of US $, except per share amounts.

Consolidated Results
	Third Quarters Ended									Nine Months Ended
	Sep 30,		Sep 30,		Variation					Sep 30,		Sep 30,		Variation
	2024		2023		$			%		2024		2023		$			%
Revenue	354,220		359,661		(5,441	)	(1.5)	%		1,053,369		1,038,069		15,300		1.5	%
Cost of sales	288,650		293,666		(5,016	)	(1.7)	%		853,381		865,126		(11,745	)	(1.4)	%
Gross profit	65,570		65,995		(425	)	(0.6)	%		199,988		172,943		27,045		15.6	%
Adjusted gross profit (1)	66,308		65,995		313		0.5	%		200,726		172,943		27,783		16.1	%
Selling expenses	30,801		32,222		(1,421	)	(4.4)	%		95,903		95,838		65		0.1	%
General and administrative expenses	36,552		31,424		5,128		16.3	%		104,234		103,051		1,183		1.1	%
Research and development expenses	6,135		6,113		22		0.4	%		17,852		18,557		(705	)	(3.8)	%
Impairment loss (reversal) on trade accounts receivable	2,002		(53	)	2,055		n.m.			2,222		280		1,942		n.m.
Restructuring costs	1,148		-		1,148		100.0	%		2,510		-		2,510		100.0	%
Impairment loss on goodwill	-		-		-		n/a			45,302		-		45,302		100.0	%
Operating loss	(11,068	)	(3,711	)	7,357		198.2	%		(68,035	)	(44,783	)	23,252		51.9	%
Adjusted operating loss (1)	(9,182	)	(3,711	)	5,471		147.4	%		(19,485	)	(44,783	)	(25,298	)	(56.5)	%
Finance expenses	10,220		6,464		3,756		58.1	%		28,862		18,763		10,099		53.8	%
Loss before income taxes	(21,288	)	(10,175	)	11,113		109.2	%		(96,897	)	(63,546	)	33,351		52.5	%
Income taxes expense (recovery)	612		185		427		230.8	%		2,053		(4,953	)	7,006		n.m.
Net loss	(21,900	)	(10,360	)	11,540		111.4	%		(98,950	)	(58,593	)	40,357		68.9	%
Adjusted net loss (1)	(20,206	)	(10,360	)	9,846		95.0	%		(50,658	)	(58,593	)	(7,935	)	(13.5)	%
Basic loss per share	(0.67	)	(0.32	)	0.35		109.4	%		(3.04	)	(1.80	)	1.24		68.9	%
Diluted loss per share	(0.67	)	(0.32	)	0.35		109.4	%		(3.04	)	(1.80	)	1.24		68.9	%
Adjusted diluted loss per share (1)	(0.62	)	(0.32	)	0.30		93.8	%		(1.56	)	(1.80	)	(0.24	)	(13.3)	%
Weighted average number of shares - Basic	32,583,148		32,540,167		n/a		n/a			32,565,816		32,538,473		n/a		n/a
Weighted average number of shares - Diluted	32,583,148		32,540,167		n/a		n/a			32,565,816		32,538,473		n/a		n/a
Gross margin (2)	18.5	%	18.3	%	n/a		20 bp			19.0	%	16.7	%	n/a		230 bp
Adjusted gross margin (1)	18.7	%	18.3	%	n/a		40 bp			19.1	%	16.7	%	n/a		240 bp
Selling expenses as a percentage of revenue (3)	8.7	%	9.0	%	n/a		(30) bp			9.1	%	9.2	%	n/a		(10) bp
General and administrative expenses as a percentage of revenue (4)	10.3	%	8.7	%	n/a		160 bp			9.9	%	9.9	%	n/a		- bp
n.m. = not meaningful
n/a = not applicable
bp = basis point
(1) This is a non-GAAP financial ratio or measure with no standardized meaning prescribed by IFRS and therefore is unlikely to be comparable to similar measures presented by other issuers. Refer to the section "Definition and reconciliation of non-GAAP financial ratios and measures" in this press release.
(2) Gross margin is defined as gross profit divided by revenue.
(3) Selling expenses as a percentage of revenue is defined as selling expenses divided by revenue.
(4) General and administrative expenses as a percentage of revenue is defined as general and administrative expenses divided by revenue.

Dorel Juvenile
	Third Quarters Ended									Nine Months Ended
	Sep 30,		Sep 30,		Variation					Sep 30,		Sep 30,		Variation
	2024		2023		$			%		2024		2023		$			%
Revenue	222,098		205,957		16,141		7.8	%		651,222		617,743		33,479		5.4	%
Cost of sales	159,337		150,933		8,404		5.6	%		470,337		462,990		7,347		1.6	%
Gross profit	62,761		55,024		7,737		14.1	%		180,885		154,753		26,132		16.9	%
Selling expenses	25,375		26,008		(633	)	(2.4)	%		79,412		76,897		2,515		3.3	%
General and administrative expenses	24,367		21,095		3,272		15.5	%		71,177		67,830		3,347		4.9	%
Research and development expenses	4,915		4,835		80		1.7	%		14,047		14,656		(609	)	(4.2)	%
Impairment loss (reversal) on trade accounts receivable	164		(100	)	264		n.m.			312		258		54		20.9	%
Restructuring costs	748		-		748		100.0	%		1,925		-		1,925		100.0	%
Operating profit (loss)	7,192		3,186		4,006		125.7	%		14,012		(4,888	)	18,900		n.m.
Adjusted operating profit (loss) (1)	7,940		3,186		4,754		149.2	%		15,937		(4,888	)	20,825		n.m.
Gross margin (2)	28.3	%	26.7	%	n/a		160 bp			27.8	%	25.1	%	n/a		270 bp
Selling expenses as a percentage of revenue (3)	11.4	%	12.6	%	n/a		(120) bp			12.2	%	12.4	%	n/a		(20) bp
General and administrative expenses as a percentage of revenue (4)	11.0	%	10.2	%	n/a		80 bp			10.9	%	11.0	%	n/a		(10) bp
n.m. = not meaningful
n/a = not applicable
bp = basis point
(1) This is a non-GAAP financial ratio or measure with no standardized meaning prescribed by IFRS and therefore is unlikely to be comparable to similar measures presented by other issuers. Refer to the section "Definition and reconciliation of non-GAAP financial ratios and measures" in this press release.
(2) Gross margin is defined as gross profit divided by revenue.
(3) Selling expenses as a percentage of revenue is defined as selling expenses divided by revenue.
(4) General and administrative expenses as a percentage of revenue is defined as general and administrative expenses divided by revenue.

Dorel Home
	Third Quarters Ended									Nine Months Ended
	Sep 30,		Sep 30,		Variation					Sep 30,		Sep 30,		Variation
	2024		2023		$			%		2024		2023		$			%
Revenue	132,122		153,704		(21,582	)	(14.0)	%		402,147		420,326		(18,179	)	(4.3)	%
Cost of sales	129,313		142,733		(13,420	)	(9.4)	%		383,044		402,136		(19,092	)	(4.7)	%
Gross profit	2,809		10,971		(8,162	)	(74.4)	%		19,103		18,190		913		5.0	%
Adjusted gross profit (1)	3,547		10,971		(7,424	)	(67.7)	%		19,841		18,190		1,651		9.1	%
Selling expenses	5,426		6,214		(788	)	(12.7)	%		16,491		18,941		(2,450	)	(12.9)	%
General and administrative expenses	7,102		6,994		108		1.5	%		21,390		22,757		(1,367	)	(6.0)	%
Research and development expenses	1,220		1,278		(58	)	(4.5)	%		3,805		3,901		(96	)	(2.5)	%
Impairment loss on trade accounts receivable	1,838		47		1,791		n.m.			1,910		22		1,888		n.m.
Restructuring costs	400		-		400		100.0	%		585		-		585		100.0	%
Impairment loss on goodwill	-		-		-		n/a			45,302		-		45,302		100.0	%
Operating loss	(13,177	)	(3,562	)	9,615		269.9	%		(70,380	)	(27,431	)	42,949		156.6	%
Adjusted operating loss (1)	(12,039	)	(3,562	)	8,477		238.0	%		(23,755	)	(27,431	)	(3,676	)	(13.4)	%
Gross margin (2)	2.1	%	7.1	%	n/a		(500) bp			4.8	%	4.3	%	n/a		50 bp
Adjusted gross margin (1)	2.7	%	7.1	%	n/a		(440) bp			4.9	%	4.3	%	n/a		60 bp
Selling expenses as a percentage of revenue (3)	4.1	%	4.0	%	n/a		10 bp			4.1	%	4.5	%	n/a		(40) bp
General and administrative expenses as a percentage of revenue (4)	5.4	%	4.6	%	n/a		80 bp			5.3	%	5.4	%	n/a		(10) bp
n.m. = not meaningful
n/a = not applicable
bp = basis point
(1) This is a non-GAAP financial ratio or measure with no standardized meaning prescribed by IFRS and therefore is unlikely to be comparable to similar measures presented by other issuers. Refer to the section "Definition and reconciliation of non-GAAP financial ratios and measures" in this press release.
(2) Gross margin is defined as gross profit divided by revenue.
(3) Selling expenses as a percentage of revenue is defined as selling expenses divided by revenue.
(4) General and administrative expenses as a percentage of revenue is defined as general and administrative expenses divided by revenue.

Definition and Reconciliation of Non-GAAP Financial Ratios and Measures

Dorel presents in this press release certain non-GAAP financial ratios and measures, as described below. These non-GAAP financial ratios and measures do not have a standardized meaning prescribed by IFRS and therefore are unlikely to be comparable to similar measures presented by other issuers. These non-GAAP financial ratios and measures should not be considered in isolation or as a substitute for a measure prepared in accordance with IFRS. Contained within this press release are reconciliations of the non-GAAP financial ratios and measures to the most directly comparable financial measures calculated in accordance with IFRS.

Dorel believes that the non-GAAP financial ratios and measures used in this press release provide investors with additional information to analyze its results and to measure its financial performance by excluding the variation caused by certain items that Dorel believes do not reflect its core business performance and provides better comparability between the periods presented. Excluding these items does not imply they are necessarily non-recurring. The non-GAAP financial measures are also used by management to assess Dorel's financial performance and to make operating and strategic decisions.

Adjustments to non-GAAP financial ratios and measures
As noted above, certain of our non-GAAP financial measures and ratios exclude the variation caused by certain adjustments that affect the comparability of Dorel's financial results and could potentially distort the analysis of trends in its business performance. Adjustments which impact more than one non-GAAP financial ratio and measure are explained below.

Restructuring costs
Restructuring costs are comprised of costs directly related to significant exit activities, including the sale of manufacturing facilities, closure of businesses, reorganization, optimization, transformation, and consolidation to improve the competitive position of the Company in the marketplace and to reduce costs and bring efficiencies, and acquisition-related costs in connection with business acquisitions. Restructuring costs are included as an adjustment of adjusted gross profit, adjusted gross margin, adjusted operating profit (loss), adjusted net income (loss) and adjusted diluted earnings (loss) per share. Restructuring costs were respectively US$1.9 million and US$3.2 million for the third quarter and nine months ended September 30, 2024 (none in 2023). Refer to the section "Impairment loss on goodwill and restructuring costs" in the MD&A for more details.

Impairment loss on goodwill
Impairment loss on goodwill is included as an adjustment of adjusted operating profit (loss), adjusted net income (loss) and adjusted diluted earnings (loss) per share. Impairment loss on goodwill was respectively nil and US$45.3 million for the third quarter and nine months ended September 30, 2024 (none in 2023). Refer to the section "Impairment loss on goodwill and restructuring costs" in the MD&A for more details.

Adjusted gross profit and adjusted gross margin
Adjusted gross profit is calculated as gross profit excluding the impact of restructuring costs. Adjusted gross margin is a non-GAAP ratio and is calculated as adjusted gross profit divided by revenue. Dorel uses adjusted gross profit and adjusted gross margin to measure its performance from one period to the next, without the variation caused by the impacts of the items described above. Dorel also uses adjusted gross profit and adjusted gross margin on a segment basis to measure its performance at the segment level. Dorel excludes this item because it affects the comparability of its financial results and could potentially distort the analysis of trends in its business performance. Certain investors and analysts use the adjusted gross profit and adjusted gross margin to measure the business performance of the Company as a whole and at the segment level from one period to the next, without the variation caused by the impact of the restructuring costs. Excluding this item does not imply it is necessarily non-recurring. These ratios and measures do not have any standardized meanings prescribed by IFRS and are therefore unlikely to be comparable to a similar measure presented by other companies.

	Third Quarters Ended					Nine Months Ended
	Sep 30,		Sep 30,			Sep 30,		Sep 30,
	2024		2023			2024		2023
Gross profit	65,570		65,995			199,988		172,943
Adjustment for:
Restructuring costs recorded within gross profit	738		-			738		-
Adjusted gross profit	66,308		65,995			200,726		172,943
Adjusted gross margin (1)	18.7	%	18.3	%		19.1	%	16.7	%
(1) This is a non-GAAP financial ratio and it is calculated as adjusted gross profit divided by revenue.
	Third Quarters Ended					Nine Months Ended
	Sep 30,		Sep 30,			Sep 30,		Sep 30,
Dorel Home	2024		2023			2024		2023
Gross profit	2,809		10,971			19,103		18,190
Adjustment for:
Restructuring costs recorded within gross profit	738		-			738		-
Adjusted gross profit	3,547		10,971			19,841		18,190
Adjusted gross margin (1)	2.7	%	7.1	%		4.9	%	4.3	%
(1) This is a non-GAAP financial ratio and it is calculated as adjusted gross profit divided by revenue.
Adjusted operating profit (loss) Adjusted operating profit (loss) is calculated as operating profit (loss) excluding the impact of restructuring costs. Adjusted operating profit (loss) also excludes impairment loss on goodwill. Management uses adjusted operating profit (loss) to measure its performance from one period to the next, without the variation caused by the impacts of the items described above. Dorel also uses adjusted operating profit (loss) on a segment basis to measure its performance at the segment level. Dorel excludes these items because they affect the comparability of its financial results and could potentially distort the analysis of trends in its business performance. Certain investors and analysts use the adjusted operating profit (loss) to measure the business performance of the Company as a whole and at the segment level from one period to the next, without the variation caused by the impact of the restructuring costs and impairment loss on goodwill. Excluding these items does not imply they are necessarily non-recurring. This measure does not have any standardized meaning prescribed by IFRS and is therefore unlikely to be comparable to a similar measure presented by other companies.
	Third Quarters Ended					Nine Months Ended
	Sep 30,		Sep 30,			Sep 30,		Sep 30,
	2024		2023			2024		2023
Operating loss	(11,068	)	(3,711	)		(68,035	)	(44,783	)
Adjustment for:
Total restructuring costs	1,886		-			3,248		-
Impairment loss on goodwill	-		-			45,302		-
Adjusted operating loss	(9,182	)	(3,711	)		(19,485	)	(44,783	)
	Third Quarters Ended					Nine Months Ended
	Sep 30,		Sep 30,			Sep 30,		Sep 30,
Dorel Juvenile	2024		2023			2024		2023
Operating profit (loss)	7,192		3,186			14,012		(4,888	)
Adjustment for:
Restructuring costs	748		-			1,925		-
Adjusted operating profit (loss)	7,940		3,186			15,937		(4,888	)
	Third Quarters Ended					Nine Months Ended
	Sep 30,		Sep 30,			Sep 30,		Sep 30,
Dorel Home	2024		2023			2024		2023
Operating loss	(13,177	)	(3,562	)		(70,380	)	(27,431	)
Adjustment for:
Restructuring costs	1,138		-			1,323		-
Impairment loss on goodwill	-		-			45,302		-
Adjusted operating loss	(12,039	)	(3,562	)		(23,755	)	(27,431	)
Adjusted net income (loss) and adjusted diluted earnings (loss) per share Adjusted net income (loss) is calculated as net income (loss) excluding the impact of restructuring costs and impairment loss on goodwill, as well as income taxes expense (recovery) relating to the adjustments above. Adjusted diluted earnings (loss) per share is a non-GAAP ratio and is calculated as adjusted net income (loss) divided by the weighted average number of diluted shares. Management uses adjusted net income (loss) and adjusted diluted earnings (loss) per share to measure its performance from one period to the next, without the variation caused by the impacts of the items described above. Dorel excludes these items because they affect the comparability of its financial results and could potentially distort the analysis of trends in its business performance. Certain investors and analysts use the adjusted net income (loss) and adjusted diluted earnings (loss) per share to measure the business performance of the Company from one period to the next. Excluding these items does not imply they are necessarily non-recurring. These measures do not have any standardized meanings prescribed by IFRS and are therefore unlikely to be comparable to a similar measure presented by other companies.
	Third Quarters Ended					Nine Months Ended
	Sep 30,		Sep 30,			Sep 30,		Sep 30,
	2024		2023			2024		2023
Net loss	(21,900	)	(10,360	)		(98,950	)	(58,593	)
Adjustment for:
Total restructuring costs	1,886		-			3,248		-
Impairment loss on goodwill	-		-			45,302		-
Income taxes recovery relating to the above-noted adjustments	(192	)	-			(258	)	-
Adjusted net loss	(20,206	)	(10,360	)		(50,658	)	(58,593	)
Basic loss per share	(0.67	)	(0.32	)		(3.04	)	(1.80	)
Diluted loss per share	(0.67	)	(0.32	)		(3.04	)	(1.80	)
Adjusted diluted loss per share (1)	(0.62	)	(0.32	)		(1.56	)	(1.80	)
(1) This is a non-GAAP financial ratio and it is calculated as adjusted net income (loss) divided by weighted average number of diluted shares.

Organic revenue growth (decline) and adjusted organic revenue growth (decline)
Organic revenue growth (decline) is calculated as revenue growth (decline) compared to the previous period, excluding the impact of varying foreign exchange rates. Adjusted organic revenue growth (decline) is calculated as revenue growth (decline) compared to the previous period, excluding the impact of varying foreign exchange rates and the impact of the acquired businesses for the first year of operation and the sale of divisions. Management uses organic revenue growth (decline) and adjusted organic revenue growth (decline) to measure its performance from one period to the next, without the variation caused by the impacts of the items described above. Dorel excludes these items because they affect the comparability of its financial results and could potentially distort the analysis of trends in its business performance. Certain investors and analysts use organic revenue growth (decline) and adjusted organic revenue growth (decline) to measure the business performance of the Company as a whole and at the segment level from one period to the next. Excluding these items does not imply they are necessarily non-recurring. These measures do not have any standardized meanings prescribed by IFRS and are therefore unlikely to be comparable to a similar measure presented by other companies.

	Third Quarters Ended September 30,
	Consolidated									Dorel Juvenile									Dorel Home
	2024				2023					2024				2023					2024				2023
	$		%		$		%			$		%		$		%			$		%		$		%
Revenue of the period	354,220				359,661					222,098				205,957					132,122				153,704
Revenue of the comparative period	(359,661	)			(374,143	)				(205,957	)			(186,695	)				(153,704	)			(187,448	)
Revenue (decline) growth	(5,441	)	(1.5	)	(14,482	)	(3.9	)		16,141		7.8		19,262		10.3			(21,582	)	(14.0	)	(33,744	)	(18.0	)
Impact of varying foreign exchange rates	2,838		0.8		(7,651	)	(2.0	)		2,869		1.4		(7,256	)	(3.9	)		(31	)	(0.1	)	(395	)	(0.2	)
Organic revenue (decline) growth (1)	(2,603	)	(0.7	)	(22,133	)	(5.9	)		19,010		9.2		12,006		6.4			(21,613	)	(14.1	)	(34,139	)	(18.2	)
(1) This is a non-GAAP financial ratio or measure with no standardized meaning prescribed by IFRS and therefore is unlikely to be comparable to similar measures presented by other issuers. Refer to the section "Definition and reconciliation of non-GAAP financial ratios and measures" in this press release.
	Nine Months Ended September 30,
	Consolidated									Dorel Juvenile									Dorel Home
	2024				2023					2024				2023					2024				2023
	$		%		$		%			$		%		$		%			$		%		$		%
Revenue of the period	1,053,369				1,038,069					651,222				617,743					402,147				420,326
Revenue of the comparative period	(1,038,069	)			(1,230,013	)				(617,743	)			(621,268	)				(420,326	)			(608,745	)
Revenue growth (decline)	15,300		1.5		(191,944	)	(15.6	)		33,479		5.4		(3,525	)	(0.6	)		(18,179	)	(4.3	)	(188,419	)	(31.0	)
Impact of varying foreign exchange rates	5,450		0.5		(4,140	)	(0.3	)		5,540		0.9		(4,483	)	(0.7	)		(90	)	-		343		0.1
Organic revenue growth (decline) (1)	20,750		2.0		(196,084	)	(15.9	)		39,019		6.3		(8,008	)	(1.3	)		(18,269	)	(4.3	)	(188,076	)	(30.9	)
(1) This is a non-GAAP financial ratio or measure with no standardized meaning prescribed by IFRS and therefore is unlikely to be comparable to similar measures presented by other issuers. Refer to the section "Definition and reconciliation of non-GAAP financial ratios and measures" in this press release.

CONTACTS:
Dorel Industries Inc.
John Paikopoulos
[phone]

Dorel Industries Inc.
Jeffrey Schwartz
[phone]