Transcat Reports Second Quarter Results with Growth in Revenue and Gross Profit
- Consolidated Revenue grew 8% compared to prior year
- Distribution Gross Profit grew 10% on double-digit Revenue growth
- Services Gross Profit grew 4% driven by 4% Organic Revenue growth
“Consolidated revenue was up 8%. Consistent demand in our Calibration Services business was supported by our differentiated value proposition which resonates well in the highly regulated end markets we serve, including life sciences,” commented
“Though the magnitude of Nexa's slowdown was greater than what we expected, we have identified the root causes and are committed to returning the Nexa business to growth. This includes fully integrating Nexa's sales and marketing into
"Nexa has performed very well since acquisition in calendar 2021, and while collaborating on a regular basis to drive calibration sales growth, we allowed that group to operate in a more autonomous fashion and missed an opportunity to fully integrate Nexa into the proven
“Transcat has a proven history of successfully identifying, acquiring, and integrating dynamic companies that have expanded our addressable markets, widened the breadth of offerings, and allowed us to leverage existing infrastructure. In addition to strong returns, the acquisitions present compelling cross-sell synergies to drive organic revenue growth into these newly acquired customer bases. Transcat’s acquisition pipeline remains robust and is focused on all our strategic channels.”
Second Quarter Fiscal 2025 Review
(Results are compared with the second quarter of the fiscal year ended
($ in thousands) |
|
|
|
|
|
|
|
|
|
Change |
|
|||||
|
|
FY25 Q2 |
|
|
FY24 Q2 |
|
|
$'s |
|
|
% |
|
||||
Service Revenue |
|
$ |
44,083 |
|
|
$ |
41,431 |
|
|
$ |
2,652 |
|
|
|
6.4 |
% |
Distribution Revenue |
|
|
23,743 |
|
|
|
21,373 |
|
|
|
2,370 |
|
|
|
11.1 |
% |
Revenue |
|
$ |
67,826 |
|
|
$ |
62,804 |
|
|
$ |
5,022 |
|
|
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
$ |
21,206 |
|
|
$ |
20,125 |
|
|
$ |
1,081 |
|
|
|
5.4 |
% |
Gross Margin |
|
|
31.3 |
% |
|
|
32.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
3,735 |
|
|
$ |
1,643 |
|
|
$ |
2,092 |
|
|
|
127.3 |
% |
Operating Margin |
|
|
5.5 |
% |
|
|
2.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
3,286 |
|
|
$ |
460 |
|
|
$ |
2,826 |
|
|
|
614.3 |
% |
|
|
|
4.8 |
% |
|
|
0.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
|
$ |
8,861 |
|
|
$ |
9,330 |
|
|
$ |
(469 |
) |
|
|
(5.0 |
)% |
Adjusted EBITDA* Margin |
|
|
13.1 |
% |
|
|
14.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$ |
0.35 |
|
|
$ |
0.06 |
|
|
$ |
0.29 |
|
|
|
483.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted EPS* |
|
$ |
0.52 |
|
|
$ |
0.60 |
|
|
$ |
(0.08 |
) |
|
|
(13.3 |
)% |
*See Note 1 on page 5 for a description of these non-GAAP financial measures and pages 10, 11 and 12 for the reconciliation tables. |
Consolidated revenue was
Service segment second quarter results
Represents the accredited calibration, repair, inspection and laboratory instrument services business (65.0% of total revenue for the second quarter of fiscal 2025).
($ in thousand) |
|
|
|
|
|
|
|
|
|
Change |
|
|||||
|
|
FY25 Q2 |
|
|
FY24 Q2 |
|
|
$'s |
|
|
% |
|
||||
Service Segment Revenue |
|
$ |
44,083 |
|
|
$ |
41,431 |
|
|
$ |
2,652 |
|
|
|
6.4 |
% |
Gross Profit |
|
$ |
14,591 |
|
|
$ |
14,084 |
|
|
$ |
507 |
|
|
|
3.6 |
% |
Gross Margin |
|
|
33.1 |
% |
|
|
34.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
3,704 |
|
|
$ |
742 |
|
|
$ |
2,962 |
|
|
|
399.2 |
% |
Operating Margin |
|
|
8.4 |
% |
|
|
1.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
|
$ |
6,624 |
|
|
$ |
6,798 |
|
|
$ |
(174 |
) |
|
|
(2.6 |
)% |
Adjusted EBITDA* Margin |
|
|
15.0 |
% |
|
|
16.4 |
% |
|
|
|
|
|
|
|
|
*See Note 1 on page 5 for a description of this non-GAAP financial measure and pages 10 and 11 for the Adjusted EBITDA Reconciliation tables. |
Service segment revenue was
Distribution segment second quarter results
Represents the sale and rental of new and used professional grade handheld test, measurement and control instrumentation (35.0% of total revenue for the second quarter of fiscal 2025).
($ in thousands) |
|
|
|
|
|
|
|
|
|
Change |
|
|||||
|
|
FY25 Q2 |
|
|
FY24 Q2 |
|
|
$'s |
|
|
% |
|
||||
Distribution Segment Revenue |
|
$ |
23,743 |
|
|
$ |
21,373 |
|
|
$ |
2,370 |
|
|
|
11.1 |
% |
Gross Profit |
|
$ |
6,615 |
|
|
$ |
6,041 |
|
|
$ |
574 |
|
|
|
9.5 |
% |
Gross Margin |
|
|
27.9 |
% |
|
|
28.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
31 |
|
|
$ |
901 |
|
|
$ |
(870 |
) |
|
|
(96.6 |
)% |
Operating Margin |
|
|
0.1 |
% |
|
|
4.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
|
$ |
2,237 |
|
|
$ |
2,532 |
|
|
$ |
(295 |
) |
|
|
(11.7 |
)% |
Adjusted EBITDA* Margin |
|
|
9.4 |
% |
|
|
11.8 |
% |
|
|
|
|
|
|
|
|
*See Note 1 on page 5 for a description of this non-GAAP financial measure and pages 10 and 11 for the Adjusted EBITDA Reconciliation tables. |
Distribution revenue was
Six Month Review
(Results are compared with the first six months of fiscal 2024)
Total revenue was
Adjusted EBITDA was
Balance Sheet and Cash Flow Overview
On
Outlook
“We expect FY25 organic Service revenue growth in the mid-single digits when normalized for the extra week in fiscal 2024 and gross margin expansion. We anticipate a return to high single digit organic growth by the first half of fiscal 2026.”
“Automation of our calibration processes and focus on productivity remain key enablers of margin expansion. We have demonstrated the ability to leverage these tools to improve our operational efficiency, which has become visible in our financial performance over time.”
“We continue to work our robust acquisition pipeline and are pleased with the current flow of strategic opportunities.”
Webcast and Conference Call
A telephonic replay will be available from
NOTE 1 – Non-GAAP Financial Measures
In addition to reporting net income, a
In addition to reporting Diluted Earnings Per Share, a GAAP measure, we present Adjusted Diluted Earnings Per Share (net income plus acquisition related amortization expense, acquisition related transaction expenses, acquisition related stock-based compensation, and acquisition amortization of backlog; divided by the average diluted shares outstanding during the period), which is a non-GAAP measure. Our management believes Adjusted Diluted Earnings Per Share is an important measure of our operating performance because it provides a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance. Adjusted Diluted Earnings Per Share is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of Diluted Earnings Per Share and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted Diluted Earnings Per Share, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies. See page 12 for the Adjusted Diluted EPS Reconciliationtable.
ABOUT
Transcat’s strategy is to leverage its strong brand and unique value proposition that includes its comprehensive instrument service capabilities, enterprise asset management, and leading distribution platform to drive organic sales growth. The Company will also look to expand its addressable calibration market through acquisitions and capability investments to further realize the inherent leverage of its business model. More information about
Safe Harbor Statement
This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of historical fact and thus are subject to risks, uncertainties and assumptions. Forward-looking statements relate to expectations, estimates, beliefs, assumptions and predictions of future events and are identified by words such as “aim,” “anticipates,” “believes,” “can,” “could,” “designed,” “estimates,” “expects,” “focus,” “goal,” “intends,” “may,” “plan,” “outlook,” “potential,” “seek,” “strategy,” “strive,” “target,” “will,” “would,” and other similar words. All statements addressing operating performance, events or developments that
FINANCIAL TABLES FOLLOW.
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||||||
(In Thousands, Except Per Share Amounts) |
||||||||||||||||
|
|
(Unaudited) |
|
|
(Unaudited) |
|
||||||||||
|
|
Second Quarter Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
September
|
|
|
September
|
|
|
September
|
|
|
September
|
|
||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Revenue |
|
$ |
44,083 |
|
|
$ |
41,431 |
|
|
$ |
87,861 |
|
|
$ |
81,284 |
|
Distribution Revenue |
|
|
23,743 |
|
|
|
21,373 |
|
|
|
46,672 |
|
|
|
42,118 |
|
Total Revenue |
|
|
67,826 |
|
|
|
62,804 |
|
|
|
134,533 |
|
|
|
123,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Service Revenue |
|
|
29,492 |
|
|
|
27,347 |
|
|
|
58,387 |
|
|
|
54,229 |
|
Cost of Distribution Revenue |
|
|
17,128 |
|
|
|
15,332 |
|
|
|
32,285 |
|
|
|
30,338 |
|
Total Cost of Revenue |
|
|
46,620 |
|
|
|
42,679 |
|
|
|
90,672 |
|
|
|
84,567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
|
21,206 |
|
|
|
20,125 |
|
|
|
43,861 |
|
|
|
38,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing and Warehouse Expenses |
|
|
8,181 |
|
|
|
6,856 |
|
|
|
15,982 |
|
|
|
13,325 |
|
General and Administrative Expenses |
|
|
9,290 |
|
|
|
11,626 |
|
|
|
19,045 |
|
|
|
19,227 |
|
Total Operating Expenses |
|
|
17,471 |
|
|
|
18,482 |
|
|
|
35,027 |
|
|
|
32,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
3,735 |
|
|
|
1,643 |
|
|
|
8,834 |
|
|
|
6,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
76 |
|
|
|
890 |
|
|
|
128 |
|
|
|
1,704 |
|
Interest Income |
|
|
(286 |
) |
|
|
- |
|
|
|
(598 |
) |
|
|
- |
|
Other Expense (Income) |
|
|
232 |
|
|
|
(49 |
) |
|
|
363 |
|
|
|
15 |
|
Total Interest and Other, net |
|
|
22 |
|
|
|
841 |
|
|
|
(107 |
) |
|
|
1,719 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Provision For Income Taxes |
|
|
3,713 |
|
|
|
802 |
|
|
|
8,941 |
|
|
|
4,564 |
|
Provision for Income Taxes |
|
|
427 |
|
|
|
342 |
|
|
|
1,247 |
|
|
|
1,155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
3,286 |
|
|
$ |
460 |
|
|
$ |
7,694 |
|
|
$ |
3,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Share |
|
$ |
0.36 |
|
|
$ |
0.06 |
|
|
$ |
0.84 |
|
|
$ |
0.44 |
|
Average Shares Outstanding |
|
|
9,159 |
|
|
|
7,819 |
|
|
|
9,107 |
|
|
|
7,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share |
|
$ |
0.35 |
|
|
$ |
0.06 |
|
|
$ |
0.83 |
|
|
$ |
0.43 |
|
Average Shares Outstanding |
|
|
9,282 |
|
|
|
7,948 |
|
|
|
9,222 |
|
|
|
7,840 |
|
|
||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||
(In Thousands, Except Share and Per Share Amounts) |
||||||||
|
|
(Unaudited) |
|
|
(Audited) |
|
||
|
|
|
|
|
|
|
||
|
|
2024 |
|
|
2024 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
$ |
23,815 |
|
|
$ |
19,646 |
|
|
|
|
- |
|
|
$ |
15,533 |
|
Accounts Receivable, less allowance for credit losses of |
|
|
48,933 |
|
|
|
47,779 |
|
Other Receivables |
|
|
628 |
|
|
|
506 |
|
Inventory, net |
|
|
15,549 |
|
|
|
17,418 |
|
Prepaid Expenses and Other Current Assets |
|
|
6,241 |
|
|
|
4,276 |
|
Total Current Assets |
|
|
95,166 |
|
|
|
105,158 |
|
Property and Equipment, net |
|
|
47,493 |
|
|
|
38,944 |
|
|
|
|
138,127 |
|
|
|
105,585 |
|
Intangible Assets, net |
|
|
24,362 |
|
|
|
19,987 |
|
Right to Use Assets, net |
|
|
17,309 |
|
|
|
16,823 |
|
Other Assets |
|
|
1,096 |
|
|
|
1,055 |
|
Total Assets |
|
$ |
323,553 |
|
|
$ |
287,552 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
Accounts Payable |
|
$ |
13,043 |
|
|
$ |
11,495 |
|
Accrued Compensation and Other Current Liabilities |
|
|
11,092 |
|
|
|
19,665 |
|
Current Portion of Long-Term Debt |
|
|
2,386 |
|
|
|
2,339 |
|
Total Current Liabilities |
|
|
26,521 |
|
|
|
33,499 |
|
Long-Term Debt |
|
|
612 |
|
|
|
1,817 |
|
Deferred Tax Liabilities, net |
|
|
9,297 |
|
|
|
9,291 |
|
Lease Liabilities |
|
|
14,661 |
|
|
|
14,873 |
|
Other Liabilities |
|
|
3,705 |
|
|
|
2,903 |
|
Total Liabilities |
|
|
54,796 |
|
|
|
62,383 |
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity: |
|
|
|
|
|
|
|
|
Common Stock, par value |
|
|
4,600 |
|
|
|
4,420 |
|
Capital in Excess of Par Value |
|
|
178,986 |
|
|
|
141,624 |
|
Accumulated Other Comprehensive Loss |
|
|
(718 |
) |
|
|
(949 |
) |
Retained Earnings |
|
|
85,889 |
|
|
|
80,074 |
|
Total Shareholders' Equity |
|
|
268,757 |
|
|
|
225,169 |
|
Total Liabilities and Shareholders' Equity |
|
$ |
323,553 |
|
|
$ |
287,552 |
|
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(In Thousands) |
||||||||
|
|
(Unaudited) |
|
|||||
|
|
Six Months Ended |
|
|||||
|
|
|
|
|
|
|
||
|
|
2024 |
|
|
2023 |
|
||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
|
|
Net Income |
|
$ |
7,694 |
|
|
$ |
3,409 |
|
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: |
|
|
|
|
|
|
|
|
Net Loss on Disposal of Property and Equipment |
|
|
43 |
|
|
|
11 |
|
Deferred Income Taxes |
|
|
6 |
|
|
|
23 |
|
Depreciation and Amortization |
|
|
8,513 |
|
|
|
6,078 |
|
Provision for Accounts Receivable and Inventory Reserves |
|
|
108 |
|
|
|
347 |
|
Stock-Based Compensation Expense |
|
|
1,623 |
|
|
|
2,171 |
|
Changes in Assets and Liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
Accounts Receivable and Other Receivables |
|
|
1,746 |
|
|
|
2,384 |
|
Inventory |
|
|
2,597 |
|
|
|
3,376 |
|
Prepaid Expenses and Other Current Assets |
|
|
(1,918 |
) |
|
|
465 |
|
Accounts Payable |
|
|
1,525 |
|
|
|
(3,969 |
) |
Accrued Compensation and Other Current Liabilities |
|
|
(3,248 |
) |
|
|
1,677 |
|
Income Taxes Payable |
|
|
(2,930 |
) |
|
|
- |
|
Net Cash Provided by Operating Activities |
|
|
15,759 |
|
|
|
15,972 |
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|
|
Purchase of Property and Equipment |
|
|
(7,633 |
) |
|
|
(5,444 |
) |
Business Acquisitions, net of cash acquired |
|
|
(15,858 |
) |
|
|
(12,882 |
) |
Sales of |
|
|
15,533 |
|
|
|
- |
|
|
|
|
(7,958 |
) |
|
|
(18,326 |
) |
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities: |
|
|
|
|
|
|
|
|
Repayment of Revolving Credit Facility, net |
|
|
- |
|
|
|
5,288 |
|
Repayments of Term Loan |
|
|
(1,158 |
) |
|
|
(1,112 |
) |
Issuance of Common Stock, net of direct costs |
|
|
838 |
|
|
|
384 |
|
Repurchase of Common Stock |
|
|
(3,026 |
) |
|
|
(2,247 |
) |
|
|
|
(3,346 |
) |
|
|
2,313 |
|
|
|
|
|
|
|
|
|
|
Effect of Exchange Rate Changes on Cash and Cash Equivalents |
|
|
(286 |
) |
|
|
(244 |
) |
|
|
|
|
|
|
|
|
|
Net Increase/(Decrease) in Cash and Cash Equivalents |
|
|
4,169 |
|
|
|
(285 |
) |
Cash and Cash Equivalents at Beginning of Period |
|
|
19,646 |
|
|
|
1,531 |
|
Cash and Cash Equivalents at End of Period |
|
$ |
23,815 |
|
|
$ |
1,246 |
|
|
||||||||||||||||||||
Adjusted EBITDA Reconciliation Table |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
Fiscal 2025 |
|
|||||||||||||||||
|
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
YTD |
|
|||||
Net Income |
|
$ |
4,408 |
|
|
$ |
3,286 |
|
|
|
|
|
|
|
|
|
|
$ |
7,694 |
|
+ Interest Income |
|
|
(260 |
) |
|
|
(210 |
) |
|
|
|
|
|
|
|
|
|
|
(470 |
) |
+ Other Expense |
|
|
131 |
|
|
|
232 |
|
|
|
|
|
|
|
|
|
|
|
363 |
|
+ Tax Provision |
|
|
820 |
|
|
|
427 |
|
|
|
|
|
|
|
|
|
|
|
1,247 |
|
Operating Income |
|
$ |
5,099 |
|
|
$ |
3,735 |
|
|
|
|
|
|
|
|
|
|
$ |
8,834 |
|
+ Depreciation & Amortization |
|
|
4,113 |
|
|
|
4,399 |
|
|
|
|
|
|
|
|
|
|
|
8,512 |
|
+ Transaction Expenses |
|
|
434 |
|
|
|
33 |
|
|
|
|
|
|
|
|
|
|
|
467 |
|
+ Other Expense |
|
|
(131 |
) |
|
|
(232 |
) |
|
|
|
|
|
|
|
|
|
|
(363 |
) |
+ Non-cash Stock Compensation |
|
|
697 |
|
|
|
926 |
|
|
|
|
|
|
|
|
|
|
|
1,623 |
|
Adjusted EBITDA |
|
$ |
10,212 |
|
|
$ |
8,861 |
|
|
|
|
|
|
|
|
|
|
$ |
19,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Breakdown |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Operating Income |
|
$ |
4,091 |
|
|
$ |
3,704 |
|
|
|
|
|
|
|
|
|
|
$ |
7,795 |
|
+ Depreciation & Amortization |
|
|
2,402 |
|
|
|
2,455 |
|
|
|
|
|
|
|
|
|
|
|
4,857 |
|
+ Transaction Expenses |
|
|
146 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
146 |
|
+ Other Expense |
|
|
(96 |
) |
|
|
(164 |
) |
|
|
|
|
|
|
|
|
|
|
(260 |
) |
+ Non-cash Stock Compensation |
|
|
421 |
|
|
|
629 |
|
|
|
|
|
|
|
|
|
|
|
1,050 |
|
Service Adjusted EBITDA |
|
$ |
6,964 |
|
|
$ |
6,624 |
|
|
|
|
|
|
|
|
|
|
$ |
13,588 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Operating Income |
|
$ |
1,008 |
|
|
$ |
31 |
|
|
|
|
|
|
|
|
|
|
$ |
1,039 |
|
+ Depreciation & Amortization |
|
|
1,711 |
|
|
|
1,944 |
|
|
|
|
|
|
|
|
|
|
|
3,655 |
|
+ Transaction Expenses |
|
|
288 |
|
|
|
32 |
|
|
|
|
|
|
|
|
|
|
|
320 |
|
+ Other Expense |
|
|
(35 |
) |
|
|
(67 |
) |
|
|
|
|
|
|
|
|
|
|
(102 |
) |
+ Non-cash Stock Compensation |
|
|
276 |
|
|
|
297 |
|
|
|
|
|
|
|
|
|
|
|
573 |
|
Distribution Adjusted EBITDA |
|
$ |
3,248 |
|
|
$ |
2,237 |
|
|
|
|
|
|
|
|
|
|
$ |
5,485 |
|
|
||||||||||||||||||||
Adjusted EBITDA Reconciliation Table |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
Fiscal 2024 |
|
|||||||||||||||||
|
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
YTD |
|
|||||
Net Income |
|
$ |
2,949 |
|
|
$ |
460 |
|
|
$ |
3,348 |
|
|
$ |
6,890 |
|
|
$ |
13,647 |
|
+ Interest Expense / (Income) |
|
|
814 |
|
|
|
890 |
|
|
|
(266 |
) |
|
|
(411 |
) |
|
|
1,027 |
|
+ Other Expense / (Income) |
|
|
64 |
|
|
|
(49 |
) |
|
|
289 |
|
|
|
11 |
|
|
|
315 |
|
+ Tax Provision |
|
|
813 |
|
|
|
342 |
|
|
|
923 |
|
|
|
2,714 |
|
|
|
4,792 |
|
Operating Income |
|
$ |
4,640 |
|
|
$ |
1,643 |
|
|
$ |
4,294 |
|
|
$ |
9,204 |
|
|
$ |
19,781 |
|
+ Depreciation & Amortization |
|
|
2,790 |
|
|
|
3,269 |
|
|
|
3,783 |
|
|
|
3,635 |
|
|
|
13,477 |
|
+ Transaction Expenses |
|
|
185 |
|
|
|
328 |
|
|
|
78 |
|
|
|
37 |
|
|
|
628 |
|
+ Acquisition Earn-Out Adjustment |
|
|
- |
|
|
|
2,800 |
|
|
|
87 |
|
|
|
(2,357 |
) |
|
|
530 |
|
+ Other (Expense) / Income |
|
|
(64 |
) |
|
|
49 |
|
|
|
(289 |
) |
|
|
(11 |
) |
|
|
(315 |
) |
+ Non-cash Stock Compensation |
|
|
930 |
|
|
|
1,241 |
|
|
|
1,167 |
|
|
|
1,174 |
|
|
|
4,512 |
|
Adjusted EBITDA |
|
$ |
8,481 |
|
|
$ |
9,330 |
|
|
$ |
9,120 |
|
|
$ |
11,682 |
|
|
$ |
38,613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Breakdown |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Operating Income |
|
$ |
3,192 |
|
|
$ |
742 |
|
|
$ |
2,966 |
|
|
$ |
8,144 |
|
|
$ |
15,044 |
|
+ Depreciation & Amortization |
|
|
2,226 |
|
|
|
2,325 |
|
|
|
2,362 |
|
|
|
2,280 |
|
|
|
9,193 |
|
+ Transaction Expenses |
|
|
185 |
|
|
|
76 |
|
|
|
30 |
|
|
|
(44 |
) |
|
|
247 |
|
+ Acquisition Earn-Out Adjustment |
|
|
- |
|
|
|
2,800 |
|
|
|
87 |
|
|
|
(2,357 |
) |
|
|
530 |
|
+ Other (Expense) / Income |
|
|
(47 |
) |
|
|
29 |
|
|
|
(203 |
) |
|
|
(18 |
) |
|
|
(239 |
) |
+ Non-cash Stock Compensation |
|
|
676 |
|
|
|
826 |
|
|
|
737 |
|
|
|
736 |
|
|
|
2,975 |
|
Service Adjusted EBITDA |
|
$ |
6,232 |
|
|
$ |
6,798 |
|
|
$ |
5,979 |
|
|
$ |
8,741 |
|
|
$ |
27,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Operating Income |
|
$ |
1,448 |
|
|
$ |
901 |
|
|
$ |
1,328 |
|
|
$ |
1,060 |
|
|
$ |
4,737 |
|
+ Depreciation & Amortization |
|
|
564 |
|
|
|
944 |
|
|
|
1,421 |
|
|
|
1,355 |
|
|
|
4,284 |
|
+ Transaction Expenses |
|
|
- |
|
|
|
252 |
|
|
|
48 |
|
|
|
81 |
|
|
|
381 |
|
+ Other (Expense) / Income |
|
|
(17 |
) |
|
|
20 |
|
|
|
(86 |
) |
|
|
7 |
|
|
|
(76 |
) |
+ Non-cash Stock Compensation |
|
|
254 |
|
|
|
415 |
|
|
|
430 |
|
|
|
438 |
|
|
|
1,537 |
|
Distribution Adjusted EBITDA |
|
$ |
2,249 |
|
|
$ |
2,532 |
|
|
$ |
3,141 |
|
|
$ |
2,941 |
|
|
$ |
10,863 |
|
|
||||||||||||||||||||
Adjusted Diluted EPS Reconciliation Table |
||||||||||||||||||||
(In Thousands, Except Per Share Amounts) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
Fiscal 2025 |
|
|||||||||||||||||
|
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
YTD |
|
|||||
Net Income |
|
$ |
4,408 |
|
|
$ |
3,286 |
|
|
|
|
|
|
|
|
|
|
$ |
7,694 |
|
+ Amortization of Intangible Assets |
|
|
1,749 |
|
|
|
1,888 |
|
|
|
|
|
|
|
|
|
|
|
3,637 |
|
+ Acquisition Amortization of Backlog |
|
|
24 |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
28 |
|
+ Acquisition Deal Costs |
|
|
434 |
|
|
|
33 |
|
|
|
|
|
|
|
|
|
|
|
467 |
|
+ Acquisition Stock Expense |
|
|
234 |
|
|
|
130 |
|
|
|
|
|
|
|
|
|
|
|
364 |
|
+ Income Tax Effect at 25% |
|
|
(610 |
) |
|
|
(514 |
) |
|
|
|
|
|
|
|
|
|
|
(1,124 |
) |
Adjusted Net Income |
|
$ |
6,239 |
|
|
$ |
4,827 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
11,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Diluted Shares Outstanding |
|
|
9,196 |
|
|
|
9,282 |
|
|
|
|
|
|
|
|
|
|
|
9,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share |
|
$ |
0.48 |
|
|
$ |
0.35 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
0.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted Earnings Per Share |
|
$ |
0.68 |
|
|
$ |
0.52 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2024 |
|
|||||||||||||||||
|
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
YTD |
|
|||||
Net Income |
|
$ |
2,949 |
|
|
$ |
460 |
|
|
$ |
3,348 |
|
|
$ |
6,890 |
|
|
$ |
13,647 |
|
+ Amortization of Intangible Assets |
|
|
1,093 |
|
|
|
1,416 |
|
|
|
1,674 |
|
|
|
1,447 |
|
|
|
5,630 |
|
+ Acquisition Amortization of Backlog |
|
|
- |
|
|
|
19 |
|
|
|
24 |
|
|
|
24 |
|
|
|
67 |
|
+ Acquisition Deal Costs |
|
|
185 |
|
|
|
328 |
|
|
|
78 |
|
|
|
81 |
|
|
|
672 |
|
+ Acquisition Stock Expense |
|
|
182 |
|
|
|
274 |
|
|
|
265 |
|
|
|
258 |
|
|
|
979 |
|
+ Income Tax Effect at 25% |
|
|
(365 |
) |
|
|
(509 |
) |
|
|
(532 |
) |
|
|
(431 |
) |
|
|
(1,837 |
) |
+ Acquisition Earn-Out Adjustment |
|
|
- |
|
|
|
2,800 |
|
|
|
87 |
|
|
|
(2,358 |
) |
|
|
529 |
|
Adjusted Net Income |
|
$ |
4,044 |
|
|
$ |
4,788 |
|
|
$ |
4,944 |
|
|
$ |
5,911 |
|
|
$ |
19,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Diluted Shares Outstanding |
|
|
7,762 |
|
|
|
7,948 |
|
|
|
8,752 |
|
|
|
8,972 |
|
|
|
8,352 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share |
|
$ |
0.38 |
|
|
$ |
0.06 |
|
|
$ |
0.38 |
|
|
$ |
0.77 |
|
|
$ |
1.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted Earnings Per Share |
|
$ |
0.52 |
|
|
$ |
0.60 |
|
|
$ |
0.56 |
|
|
$ |
0.66 |
|
|
$ |
2.36 |
|
|
||||||||||||||||
Additional Information - Business Segment Data |
||||||||||||||||
(Dollars in thousands) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Change |
|
|||||
SERVICE |
|
FY 2025
|
|
|
FY 2024
|
|
|
$'s |
|
|
|
% |
||||
Service Revenue |
|
$ |
44,083 |
|
|
$ |
41,431 |
|
|
$ |
2,652 |
|
|
|
6.4 |
% |
Cost of Revenue |
|
|
29,492 |
|
|
|
27,347 |
|
|
|
2,145 |
|
|
|
7.8 |
% |
Gross Profit |
|
$ |
14,591 |
|
|
$ |
14,084 |
|
|
$ |
507 |
|
|
|
3.6 |
% |
Gross Margin |
|
|
33.1 |
% |
|
|
34.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
4,586 |
|
|
$ |
4,143 |
|
|
$ |
443 |
|
|
|
10.7 |
% |
General and Administrative Expenses |
|
|
6,301 |
|
|
|
9,199 |
|
|
|
(2,898 |
) |
|
|
(31.5 |
)% |
Operating Income |
|
$ |
3,704 |
|
|
$ |
742 |
|
|
$ |
2,962 |
|
|
|
399.2 |
% |
% of Revenue |
|
|
8.4 |
% |
|
|
1.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|||||
DISTRIBUTION |
|
FY 2025
|
|
|
FY 2024
|
|
|
$'s |
|
|
|
% |
||||
Distribution Revenue |
|
$ |
23,743 |
|
|
$ |
21,373 |
|
|
$ |
2,370 |
|
|
|
11.1 |
% |
Cost of Revenue |
|
|
17,128 |
|
|
|
15,332 |
|
|
|
1,796 |
|
|
|
11.7 |
% |
Gross Profit |
|
$ |
6,615 |
|
|
$ |
6,041 |
|
|
$ |
574 |
|
|
|
9.5 |
% |
Gross Margin |
|
|
27.9 |
% |
|
|
28.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
3,595 |
|
|
$ |
2,713 |
|
|
$ |
882 |
|
|
|
32.5 |
% |
General and Administrative Expenses |
|
|
2,989 |
|
|
|
2,427 |
|
|
|
562 |
|
|
|
23.2 |
% |
Operating Income |
|
$ |
31 |
|
|
$ |
901 |
|
|
$ |
(870 |
) |
|
|
(96.6 |
)% |
% of Sales |
|
|
0.1 |
% |
|
|
4.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|||||
TOTAL |
|
FY 2025
|
|
|
FY 2024
|
|
|
$'s |
|
|
|
% |
||||
Total Revenue |
|
$ |
67,826 |
|
|
$ |
62,804 |
|
|
$ |
5,022 |
|
|
|
8.0 |
% |
Total Cost of Revenue |
|
|
46,620 |
|
|
|
42,679 |
|
|
|
3,941 |
|
|
|
9.2 |
% |
Gross Profit |
|
$ |
21,206 |
|
|
$ |
20,125 |
|
|
$ |
1,081 |
|
|
|
5.4 |
% |
Gross Margin |
|
|
31.3 |
% |
|
|
32.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
8,181 |
|
|
$ |
6,856 |
|
|
$ |
1,325 |
|
|
|
19.3 |
% |
General and Administrative Expenses |
|
|
9,290 |
|
|
|
11,626 |
|
|
|
(2,336 |
) |
|
|
(20.1 |
)% |
Operating Income |
|
$ |
3,735 |
|
|
$ |
1,643 |
|
|
$ |
2,092 |
|
|
|
127.3 |
% |
% of Revenue |
|
|
5.5 |
% |
|
|
2.6 |
% |
|
|
|
|
|
|
|
|
|
||||||||||||||||
Additional Information - Business Segment Data |
||||||||||||||||
(Dollars in thousands) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Change |
|
|||||
|
|
FY 2025 |
|
|
FY 2024 |
|
|
|
|
|
|
|
|
|
||
SERVICE |
|
YTD |
|
|
YTD |
|
|
$'s |
|
|
% |
|
||||
Service Revenue |
|
$ |
87,861 |
|
|
$ |
81,284 |
|
|
$ |
6,577 |
|
|
|
8.1 |
% |
Cost of Revenue |
|
|
58,387 |
|
|
|
54,229 |
|
|
|
4,158 |
|
|
|
7.7 |
% |
Gross Profit |
|
$ |
29,474 |
|
|
$ |
27,055 |
|
|
$ |
2,419 |
|
|
|
8.9 |
% |
Gross Margin |
|
|
33.5 |
% |
|
|
33.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
8,890 |
|
|
$ |
8,250 |
|
|
$ |
640 |
|
|
|
7.8 |
% |
General and Administrative Expenses |
|
|
12,790 |
|
|
|
14,871 |
|
|
|
(2,081 |
) |
|
|
(14.0 |
)% |
Operating Income |
|
$ |
7,794 |
|
|
$ |
3,934 |
|
|
$ |
3,860 |
|
|
|
98.1 |
% |
% of Revenue |
|
|
8.9 |
% |
|
|
4.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|||||
|
|
FY 2025 |
|
|
FY 2024 |
|
|
|
|
|
|
|
|
|
||
DISTRIBUTION |
|
YTD |
|
|
YTD |
|
|
$'s |
|
|
|
% |
||||
Distribution Revenue |
|
$ |
46,672 |
|
|
$ |
42,118 |
|
|
$ |
4,554 |
|
|
|
10.8 |
% |
Cost of Revenue |
|
|
32,285 |
|
|
|
30,338 |
|
|
|
1,947 |
|
|
|
6.4 |
% |
Gross Profit |
|
$ |
14,387 |
|
|
$ |
11,780 |
|
|
$ |
2,607 |
|
|
|
22.1 |
% |
Gross Margin |
|
|
30.8 |
% |
|
|
28.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
7,093 |
|
|
$ |
5,075 |
|
|
$ |
2,018 |
|
|
|
39.8 |
% |
General and Administrative Expenses |
|
|
6,254 |
|
|
|
4,356 |
|
|
|
1,898 |
|
|
|
43.6 |
% |
Operating Income |
|
$ |
1,040 |
|
|
$ |
2,349 |
|
|
$ |
(1,309 |
) |
|
|
(55.7 |
)% |
% of Sales |
|
|
2.2 |
% |
|
|
5.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|||||
|
|
FY 2025 |
|
|
FY 2024 |
|
|
|
|
|
|
|
|
|
||
TOTAL |
|
YTD |
|
|
YTD |
|
|
$'s |
|
|
% |
|
||||
Total Revenue |
|
$ |
134,533 |
|
|
$ |
123,402 |
|
|
$ |
11,131 |
|
|
|
9.0 |
% |
Total Cost of Revenue |
|
|
90,672 |
|
|
|
84,567 |
|
|
|
6,105 |
|
|
|
7.2 |
% |
Gross Profit |
|
$ |
43,861 |
|
|
$ |
38,835 |
|
|
$ |
5,026 |
|
|
|
12.9 |
% |
Gross Margin |
|
|
32.6 |
% |
|
|
31.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
15,983 |
|
|
$ |
13,325 |
|
|
$ |
2,658 |
|
|
|
19.9 |
% |
General and Administrative Expenses |
|
|
19,044 |
|
|
|
19,227 |
|
|
|
(183 |
) |
|
|
(1.0 |
)% |
Operating Income |
|
$ |
8,834 |
|
|
$ |
6,283 |
|
|
$ |
2,551 |
|
|
|
40.6 |
% |
% of Revenue |
|
|
6.6 |
% |
|
|
5.1 |
% |
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241028914815/en/
For more information contact:
Phone: (585) 505-6530
Email: Thomas.Barbato@transcat.com
Source: