Transcat Reports Strong Fiscal First Quarter 2026 Financial Results with Double-Digit Revenue & Gross Profit Growth
-
Q1’26 Adjusted EBITDA Increased 15% to
$11.8 Million Driven by Double-Digit Revenue Growth
-
Q1’26 Service Revenue Increased 12% to
$49.1 Million
-
Q1’26 Distribution Revenue Grew 19% to
$27.3 Million on Increased Demand for Rentals
-
Q1’26 Distribution Gross Margins Expanded
130 Basis Points to a Record 35.2%
-
Acquisition of
Essco Calibration Laboratory with$22 Million in Annual, Margin-Accretive Revenue
-
Management to Host Conference Call Tomorrow at
11:00 a.m. Eastern Time
Management Commentary
"The
"Acquisitions continue to be a cornerstone of our growth strategy. We are extremely excited about the recent acquisition of Essco Calibration, the largest deal in
"Looking forward, the macro environment continues to be a challenge, but our diversified portfolio of products and services along with a strong financial profile will continue to differentiate
First Quarter Fiscal 2026 Review
(Results are compared with the first quarter of the fiscal year ended
($ in thousands) |
|
|
|
|
|
|
|
|
|
Change |
||||||
|
|
FY26 Q1 |
|
FY25 Q1 |
|
$'s |
|
|
% |
|||||||
Service Revenue |
|
$ |
49,144 |
|
|
$ |
43,778 |
|
|
$ |
5,366 |
|
|
|
12.3 |
% |
Distribution Revenue |
|
|
27,280 |
|
|
|
22,929 |
|
|
|
4,351 |
|
|
|
19.0 |
% |
Revenue |
|
$ |
76,424 |
|
|
$ |
66,707 |
|
|
$ |
9,717 |
|
|
|
14.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
$ |
25,821 |
|
|
$ |
22,655 |
|
|
$ |
3,166 |
|
|
|
14.0 |
% |
Gross Margin |
|
|
33.8 |
% |
|
|
34.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
5,338 |
|
|
$ |
5,099 |
|
|
$ |
239 |
|
|
|
4.7 |
% |
Operating Margin |
|
|
7.0 |
% |
|
|
7.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
3,261 |
|
|
$ |
4,408 |
|
|
$ |
(1,147 |
) |
|
|
(26.0 |
)% |
|
|
|
4.3 |
% |
|
|
6.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
|
$ |
11,768 |
|
|
$ |
10,212 |
|
|
$ |
1,556 |
|
|
|
15.2 |
% |
Adjusted EBITDA* Margin |
|
|
15.4 |
% |
|
|
15.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$ |
0.35 |
|
|
$ |
0.48 |
|
|
$ |
(0.13 |
) |
|
|
(27.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted EPS* |
|
$ |
0.59 |
|
|
$ |
0.68 |
|
|
$ |
(0.09 |
) |
|
|
(13.2 |
)% |
*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
Operating expenses were
Adjusted EBITDA was
Service segment first quarter results
Represents the accredited calibration, repair, inspection and laboratory instrument services business (64.3% of total revenue for the first quarter of fiscal 2026).
($ in thousand) |
|
|
|
|
|
|
|
|
|
Change |
||||||
|
|
FY26 Q1 |
|
FY25 Q1 |
|
$'s |
|
% |
||||||||
Service Segment Revenue |
|
$ |
49,144 |
|
|
$ |
43,778 |
|
|
$ |
5,366 |
|
|
|
12.3 |
% |
Gross Profit |
|
$ |
16,209 |
|
|
$ |
14,883 |
|
|
$ |
1,326 |
|
|
|
8.9 |
% |
Gross Margin |
|
|
33.0 |
% |
|
|
34.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
2,567 |
|
|
$ |
4,090 |
|
|
$ |
(1,523 |
) |
|
|
(37.2 |
)% |
Operating Margin |
|
|
5.2 |
% |
|
|
9.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
|
$ |
6,930 |
|
|
$ |
6,964 |
|
|
$ |
(34 |
) |
|
|
(0.5 |
)% |
Adjusted EBITDA* Margin |
|
|
14.1 |
% |
|
|
15.9 |
% |
|
|
|
|
|
|
|
|
*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 (35.7% of total revenue for the second quarter of fiscal 2025).
($ in thousands) |
|
|
|
|
|
|
|
|
|
Change |
||||||
|
|
FY26 Q1 |
|
FY25 Q1 |
|
$'s |
|
% |
||||||||
Distribution Segment Revenue |
|
$ |
27,280 |
|
|
$ |
22,929 |
|
|
$ |
4,351 |
|
|
|
19.0 |
% |
Gross Profit |
|
$ |
9,612 |
|
|
$ |
7,772 |
|
|
$ |
1,840 |
|
|
|
23.7 |
% |
Gross Margin |
|
|
35.2 |
% |
|
|
33.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
2,771 |
|
|
$ |
1,009 |
|
|
$ |
1,762 |
|
|
|
174.6 |
% |
Operating Margin |
|
|
10.2 |
% |
|
|
4.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
|
$ |
4,839 |
|
|
$ |
3,248 |
|
|
$ |
1,591 |
|
|
|
49.0 |
% |
Adjusted EBITDA* Margin |
|
|
17.7 |
% |
|
|
14.2 |
% |
|
|
|
|
|
|
|
|
*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
Balance Sheet and Cash Flow Overview
On
Fiscal First Quarter 2026 Results Webcast and Conference Call
|
|
|
|
Dial-in – Toll-Free US / |
|
Dial-in – Toll / International: (203) 518-9783 |
|
Conference ID: |
|
Webcast and accompanying slide presentation: |
|
https://viavid.webcasts.com/starthere.jsp?ei=1727811&tp_key=beaff2fcef |
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) |
||||||
|
|
First Quarter Ended |
||||||
|
|
|
|
|
||||
|
|
2025 |
|
2024 |
||||
|
|
|
|
|
|
|
||
Service Revenue |
|
$ |
49,144 |
|
|
$ |
43,778 |
|
Distribution Revenue |
|
|
27,280 |
|
|
|
22,929 |
|
Total Revenue |
|
|
76,424 |
|
|
|
66,707 |
|
|
|
|
|
|
|
|
||
Cost of Service Revenue |
|
|
32,935 |
|
|
|
28,895 |
|
Cost of Distribution Revenue |
|
|
17,668 |
|
|
|
15,157 |
|
Total Cost of Revenue |
|
|
50,603 |
|
|
|
44,052 |
|
|
|
|
|
|
|
|
||
Gross Profit |
|
|
25,821 |
|
|
|
22,655 |
|
|
|
|
|
|
|
|
||
Selling, Marketing and Warehouse Expenses |
|
|
9,515 |
|
|
|
7,801 |
|
General and Administrative Expenses |
|
|
10,968 |
|
|
|
9,755 |
|
Total Operating Expenses |
|
|
20,483 |
|
|
|
17,556 |
|
|
|
|
|
|
|
|
||
Operating Income |
|
|
5,338 |
|
|
|
5,099 |
|
|
|
|
|
|
|
|
||
Interest Expense |
|
|
451 |
|
|
|
52 |
|
Interest Income |
|
|
(11 |
) |
|
|
(312 |
) |
Other Expense |
|
|
333 |
|
|
|
131 |
|
Total Interest and Other Expense/(Income), net |
|
|
773 |
|
|
|
(129 |
) |
|
|
|
|
|
|
|
||
Income Before Provision For Income Taxes |
|
|
4,565 |
|
|
|
5,228 |
|
Provision for Income Taxes |
|
|
1,304 |
|
|
|
820 |
|
|
|
|
|
|
|
|
||
Net Income |
|
$ |
3,261 |
|
|
$ |
4,408 |
|
|
|
|
|
|
|
|
||
Basic Earnings Per Share |
|
$ |
0.35 |
|
|
$ |
0.49 |
|
Weighted Average Shares Outstanding |
|
|
9,317 |
|
|
|
9,064 |
|
|
|
|
|
|
|
|
||
Diluted Earnings Per Share |
|
$ |
0.35 |
|
|
$ |
0.48 |
|
Weighted Average Shares Outstanding |
|
|
9,389 |
|
|
|
9,196 |
|
CONSOLIDATED BALANCE SHEETS (In Thousands, Except Share and Per Share Amounts) |
||||||||
|
|
(Unaudited) |
|
(Audited) |
||||
|
|
|
|
|
||||
|
|
2025 |
|
2025 |
||||
ASSETS |
|
|
|
|
|
|
||
Current Assets: |
|
|
|
|
|
|
||
Cash and Cash Equivalents |
|
$ |
1,861 |
|
|
$ |
1,517 |
|
Accounts Receivable, less allowance for credit losses of |
|
|
57,651 |
|
|
|
55,941 |
|
Other Receivables |
|
|
708 |
|
|
|
373 |
|
Inventory |
|
|
15,392 |
|
|
|
14,483 |
|
Prepaid Expenses and Other Current Assets |
|
|
4,042 |
|
|
|
5,695 |
|
Total Current Assets |
|
|
79,654 |
|
|
|
78,009 |
|
Property and Equipment, net |
|
|
52,161 |
|
|
|
50,024 |
|
|
|
|
177,114 |
|
|
|
176,928 |
|
Intangible Assets, net |
|
|
51,933 |
|
|
|
54,777 |
|
Right to Use Assets |
|
|
30,505 |
|
|
|
24,345 |
|
Other Assets |
|
|
1,169 |
|
|
|
1,159 |
|
Total Assets |
|
$ |
392,536 |
|
|
$ |
385,242 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
||
Current Liabilities: |
|
|
|
|
|
|
||
Accounts Payable |
|
$ |
13,455 |
|
|
$ |
16,755 |
|
Accrued Compensation and Other Current Liabilities |
|
|
12,608 |
|
|
|
15,466 |
|
Current Portion of Long-Term Debt |
|
|
1,217 |
|
|
|
1,816 |
|
Total Current Liabilities |
|
|
27,280 |
|
|
|
34,037 |
|
Long-Term Debt |
|
|
33,182 |
|
|
|
30,892 |
|
Deferred Tax Liabilities, net |
|
|
9,310 |
|
|
|
9,286 |
|
Lease Liabilities |
|
|
27,476 |
|
|
|
21,395 |
|
Other Liabilities |
|
|
2,752 |
|
|
|
2,752 |
|
Total Liabilities |
|
|
100,000 |
|
|
|
98,362 |
|
|
|
|
|
|
|
|
||
Shareholders' Equity: |
|
|
|
|
|
|
||
Common Stock, par value |
|
|
4,659 |
|
|
|
4,658 |
|
Capital in Excess of Par Value |
|
|
192,548 |
|
|
|
191,167 |
|
Accumulated Other Comprehensive Loss |
|
|
(461 |
) |
|
|
(1,469 |
) |
Retained Earnings |
|
|
95,790 |
|
|
|
92,524 |
|
Total Shareholders' Equity |
|
|
292,536 |
|
|
|
286,880 |
|
Total Liabilities and Shareholders' Equity |
|
$ |
392,536 |
|
|
$ |
385,242 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (In Thousands) |
||||||||
|
|
(Unaudited) |
||||||
|
|
Three Months Ended |
||||||
|
|
|
|
|
||||
|
|
2025 |
|
2024 |
||||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
||
Net Income |
|
$ |
3,261 |
|
|
$ |
4,408 |
|
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: |
|
|
|
|
|
|
||
Net Loss/(Gain) on Disposal of Property and Equipment |
|
|
54 |
|
|
|
(4 |
) |
Noncash Lease Expense |
|
|
915 |
|
|
|
850 |
|
Deferred Income Taxes |
|
|
24 |
|
|
|
(4 |
) |
Depreciation and Amortization |
|
|
5,605 |
|
|
|
4,113 |
|
Provision for Accounts Receivable and Inventory Reserves |
|
|
118 |
|
|
|
(89 |
) |
Stock-Based Compensation Expense |
|
|
1,130 |
|
|
|
697 |
|
Changes in Assets and Liabilities, net of acquisitions: |
|
|
|
|
|
|
||
Accounts Receivable and Other Receivables |
|
|
(1,214 |
) |
|
|
2,814 |
|
Inventory |
|
|
(745 |
) |
|
|
(235 |
) |
Prepaid Expenses and Other Current Assets |
|
|
1,737 |
|
|
|
(687 |
) |
Accounts Payable |
|
|
(3,300 |
) |
|
|
1,425 |
|
Accrued Compensation and Other Current Liabilities |
|
|
(4,338 |
) |
|
|
(5,123 |
) |
Income Taxes Payable |
|
|
376 |
|
|
|
759 |
|
Net Cash Provided by Operating Activities |
|
|
3,623 |
|
|
|
8,924 |
|
|
|
|
|
|
|
|
||
Cash Flows from Investing Activities: |
|
|
|
|
|
|
||
Purchase of Property and Equipment |
|
|
(4,598 |
) |
|
|
(3,674 |
) |
Business Acquisitions, net of cash acquired |
|
|
- |
|
|
|
(15,953 |
) |
Sales of |
|
|
- |
|
|
|
15,533 |
|
|
|
|
(4,598 |
) |
|
|
(4,094 |
) |
|
|
|
|
|
|
|
||
Cash Flows from Financing Activities: |
|
|
|
|
|
|
||
Proceeds From/(Repayment of) Revolving Credit Facility, net |
|
|
2,291 |
|
|
|
- |
|
Repayments of Term Loan |
|
|
(602 |
) |
|
|
(576 |
) |
Issuance of Common Stock, net of direct costs |
|
|
257 |
|
|
|
260 |
|
Repurchase of Common Stock |
|
|
- |
|
|
|
(1,619 |
) |
Net Cash Provided by/(Used in) Financing Activities |
|
|
1,946 |
|
|
|
(1,935 |
) |
|
|
|
|
|
|
|
||
Effect of Exchange Rate Changes on Cash and Cash Equivalents |
|
|
(627 |
) |
|
|
116 |
|
|
|
|
|
|
|
|
||
Net Increase in Cash and Cash Equivalents |
|
|
344 |
|
|
|
3,011 |
|
Cash and Cash Equivalents at Beginning of Period |
|
|
1,517 |
|
|
|
19,646 |
|
Cash and Cash Equivalents at End of Period |
|
$ |
1,861 |
|
|
$ |
22,657 |
|
|
|
|
|
|
|
|
||
Supplemental Disclosure of Cash Flow Activity: |
|
|
|
|
|
|
||
Cash (received)/paid during the period for: |
|
|
|
|
|
|
||
Interest |
|
$ |
457 |
|
|
$ |
259 |
|
Income Taxes, net |
|
$ |
(180 |
) |
|
$ |
63 |
|
Supplemental Disclosure of Non-Cash Investing and Financing Activities: |
|
|
|
|
|
|
||
Common stock issued for acquisitions |
|
$ |
- |
|
|
$ |
32,781 |
|
Balance Sheet Reclassification of Property and Equipment, net to Inventory |
|
$ |
210 |
|
|
$ |
410 |
|
Adjusted EBITDA Reconciliation Table (In thousands) (Unaudited) |
||||||||||||||||||||
|
|
Fiscal 2026 |
||||||||||||||||||
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
YTD |
||||||||||
Net Income |
|
$ |
3,261 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
$ |
3,261 |
|
+ Interest Income |
|
|
440 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
440 |
|
+ Tax Provision |
|
|
1,304 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,304 |
|
+ Depreciation & Amortization |
|
|
5,605 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,605 |
|
+ Transaction Expenses |
|
|
28 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
28 |
|
+ Non-cash Stock Compensation |
|
|
1,130 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,130 |
|
Adjusted EBITDA |
|
$ |
11,768 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
$ |
11,768 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Breakdown |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Operating Income |
|
$ |
2,567 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
$ |
2,567 |
|
+ Depreciation & Amortization |
|
|
3,763 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,763 |
|
+ Transaction Expenses |
|
|
28 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
28 |
|
+ Other Expense |
|
|
(230 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(230 |
) |
+ Non-cash Stock Compensation |
|
|
802 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
802 |
|
Service Adjusted EBITDA |
|
$ |
6,930 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
$ |
6,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Operating Income |
|
$ |
2,771 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
2,771 |
|
+ Depreciation & Amortization |
|
|
1,842 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
1,842 |
|
+ Transaction Expenses |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
+ Other Expense |
|
|
(103 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
(103 |
) |
+ Non-cash Stock Compensation |
|
|
329 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
329 |
|
Distribution Adjusted EBITDA |
|
$ |
4,839 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
$ |
4,839 |
|
Adjusted EBITDA Reconciliation Table (In thousands) (Unaudited) |
||||||||||||||||||||
|
|
Fiscal 2025 |
||||||||||||||||||
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
YTD |
||||||||||
Net Income |
|
$ |
4,408 |
|
|
|
3,286 |
|
|
|
2,357 |
|
|
|
4,464 |
|
|
|
14,515 |
|
+ Interest Expense / (Income) |
|
|
(260 |
) |
|
|
(210 |
) |
|
|
(20 |
) |
|
|
463 |
|
|
|
(27 |
) |
+ Tax Provision |
|
|
820 |
|
|
|
427 |
|
|
|
772 |
|
|
|
1,792 |
|
|
|
3,811 |
|
+ Depreciation & Amortization |
|
|
4,113 |
|
|
|
4,399 |
|
|
|
4,430 |
|
|
|
5,625 |
|
|
|
18,567 |
|
+ Transaction Expenses |
|
|
434 |
|
|
|
32 |
|
|
|
778 |
|
|
|
33 |
|
|
|
1,277 |
|
+ Acquisition Earn-Out Adjustment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(835 |
) |
|
|
(835 |
) |
+ Other (Expense) / Income |
|
|
- |
|
|
|
1 |
|
|
|
(855 |
) |
|
|
30 |
|
|
|
(824 |
) |
+ Non-cash Stock Compensation |
|
|
697 |
|
|
|
926 |
|
|
|
452 |
|
|
|
1,173 |
|
|
|
3,248 |
|
Adjusted EBITDA |
|
$ |
10,212 |
|
|
$ |
8,861 |
|
|
$ |
7,914 |
|
|
$ |
12,745 |
|
|
$ |
39,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Breakdown |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Operating Income |
|
$ |
4,091 |
|
|
|
3,704 |
|
|
|
1,412 |
|
|
|
5,976 |
|
|
|
15,183 |
|
+ Depreciation & Amortization |
|
|
2,402 |
|
|
|
2,455 |
|
|
|
2,451 |
|
|
|
3,774 |
|
|
|
11,082 |
|
+ Transaction Expenses |
|
|
146 |
|
|
|
- |
|
|
|
778 |
|
|
|
11 |
|
|
|
935 |
|
+ Acquisition Earn-Out Adjustment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(256 |
) |
|
|
(256 |
) |
+ Other (Expense) / Income |
|
|
(96 |
) |
|
|
(164 |
) |
|
|
94 |
|
|
|
(133 |
) |
|
|
(299 |
) |
+ Non-cash Stock Compensation |
|
|
421 |
|
|
|
629 |
|
|
|
186 |
|
|
|
813 |
|
|
|
2,049 |
|
Service Adjusted EBITDA |
|
$ |
6,964 |
|
|
$ |
6,624 |
|
|
$ |
4,921 |
|
|
$ |
10,185 |
|
|
$ |
28,694 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Operating Income |
|
$ |
1,008 |
|
|
|
31 |
|
|
|
688 |
|
|
|
964 |
|
|
|
2,691 |
|
+ Depreciation & Amortization |
|
|
1,711 |
|
|
|
1,944 |
|
|
|
1,979 |
|
|
|
1,851 |
|
|
|
7,485 |
|
+ Transaction Expense |
|
|
288 |
|
|
|
32 |
|
|
|
- |
|
|
|
22 |
|
|
|
342 |
|
+ Acquisition Contingent Consideration Adjustment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(579 |
) |
|
|
(579 |
) |
+ Other (Expense) / Income |
|
|
(35 |
) |
|
|
(67 |
) |
|
|
60 |
|
|
|
(58 |
) |
|
|
(100 |
) |
+ Non-cash Stock Compensation |
|
|
276 |
|
|
|
297 |
|
|
|
266 |
|
|
|
360 |
|
|
|
1,199 |
|
Distribution Adjusted EBITDA |
|
$ |
3,248 |
|
|
$ |
2,237 |
|
|
$ |
2,993 |
|
|
$ |
2,560 |
|
|
$ |
11,038 |
|
Adjusted Diluted EPS Reconciliation Table (In Thousands, Except Per Share Amounts) (Unaudited) |
||||||||||||||||||||
|
|
Fiscal 2026 |
||||||||||||||||||
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
YTD |
||||||||||
Net Income |
|
$ |
3,261 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,261 |
|
+ Amortization of Intangible Assets |
|
|
2,844 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,844 |
|
+ Acquisition Amortization of Backlog |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
+ Acquisition Deal Costs |
|
|
28 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
28 |
|
+ Acquisition Stock Expense |
|
|
145 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
145 |
|
+ Income Tax Effect at 25% |
|
|
(754 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(754 |
) |
Adjusted Net Income |
|
|
5,524 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Diluted Shares Outstanding |
|
|
9,389 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
9,389 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share |
|
$ |
0.35 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
$ |
0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted Earnings Per Share |
|
$ |
0.59 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
$ |
0.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2025 |
||||||||||||||||||
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
YTD |
||||||||||
Net Income |
|
$ |
4,408 |
|
|
|
3,286 |
|
|
|
2,357 |
|
|
|
4,464 |
|
|
|
14,515 |
|
+ Amortization of Intangible Assets |
|
|
1,749 |
|
|
|
1,888 |
|
|
|
1,879 |
|
|
|
2,906 |
|
|
|
8,422 |
|
+ Acquisition Amortization of Backlog |
|
|
24 |
|
|
|
4 |
|
|
|
- |
|
|
|
- |
|
|
|
28 |
|
+ Acquisition Deal Costs |
|
|
434 |
|
|
|
33 |
|
|
|
778 |
|
|
|
34 |
|
|
|
1,279 |
|
+ Acquisition Stock Expense |
|
|
234 |
|
|
|
130 |
|
|
|
(261 |
) |
|
|
141 |
|
|
|
244 |
|
+ Income Tax Effect at 25% |
|
|
(610 |
) |
|
|
(514 |
) |
|
|
(599 |
) |
|
|
(770 |
) |
|
|
(2,493 |
) |
+ Acquisition Earn-Out Adjustment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(836 |
) |
|
|
(836 |
) |
Adjusted Net Income |
|
$ |
6,239 |
|
|
$ |
4,827 |
|
|
$ |
4,154 |
|
|
$ |
5,939 |
|
|
$ |
21,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Diluted Shares Outstanding |
|
|
9,196 |
|
|
|
9,282 |
|
|
|
9,326 |
|
|
|
9,287 |
|
|
|
9,254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share |
|
$ |
0.48 |
|
|
$ |
0.35 |
|
|
$ |
0.25 |
|
|
$ |
0.48 |
|
|
$ |
1.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted Earnings Per Share |
|
$ |
0.68 |
|
|
$ |
0.52 |
|
|
$ |
0.45 |
|
|
$ |
0.64 |
|
|
$ |
2.29 |
|
Additional Information - Business Segment Data (Dollars in thousands) (Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Change |
||||||
SERVICE |
|
FY 2026 Q1 |
|
FY 2025 Q1 |
|
$'s |
|
% |
||||||||
Service Revenue |
|
$ |
49,144 |
|
|
$ |
43,778 |
|
|
$ |
5,366 |
|
|
|
12.3 |
% |
Cost of Revenue |
|
|
32,935 |
|
|
|
28,895 |
|
|
|
4,040 |
|
|
|
14.0 |
% |
Gross Profit |
|
$ |
16,209 |
|
|
$ |
14,883 |
|
|
$ |
1,326 |
|
|
|
8.9 |
% |
Gross Margin |
|
|
33.0 |
% |
|
|
34.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
5,866 |
|
|
$ |
4,303 |
|
|
$ |
1,563 |
|
|
|
36.3 |
% |
General and Administrative Expenses |
|
|
7,776 |
|
|
|
6,490 |
|
|
|
1,286 |
|
|
|
19.8 |
% |
Operating Income |
|
$ |
2,567 |
|
|
$ |
4,090 |
|
|
$ |
(1,523 |
) |
|
|
(37.2 |
)% |
% of Revenue |
|
|
5.2 |
% |
|
|
9.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
||||||
DISTRIBUTION |
|
FY 2026 Q1 |
|
FY 2025 Q1 |
|
$'s |
|
% |
||||||||
Distribution Revenue |
|
$ |
27,280 |
|
|
$ |
22,929 |
|
|
$ |
4,351 |
|
|
|
19.0 |
% |
Cost of Revenue |
|
|
17,668 |
|
|
|
15,157 |
|
|
|
2,511 |
|
|
|
16.6 |
% |
Gross Profit |
|
$ |
9,612 |
|
|
$ |
7,772 |
|
|
$ |
1,840 |
|
|
|
23.7 |
% |
Gross Margin |
|
|
35.2 |
% |
|
|
33.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
3,650 |
|
|
$ |
3,498 |
|
|
$ |
152 |
|
|
|
4.3 |
% |
General and Administrative Expenses |
|
|
3,191 |
|
|
|
3,265 |
|
|
|
(74 |
) |
|
|
(2.3 |
)% |
Operating Income |
|
$ |
2,771 |
|
|
$ |
1,009 |
|
|
$ |
1,762 |
|
|
|
174.6 |
% |
% of Sales |
|
|
10.2 |
% |
|
|
4.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
||||||
TOTAL |
|
FY 2026 Q1 |
|
FY 2025 Q1 |
|
$'s |
|
% |
||||||||
Total Revenue |
|
$ |
76,424 |
|
|
$ |
66,707 |
|
|
$ |
9,717 |
|
|
|
14.6 |
% |
Total Cost of Revenue |
|
|
50,603 |
|
|
|
44,052 |
|
|
|
6,551 |
|
|
|
14.9 |
% |
Gross Profit |
|
$ |
25,821 |
|
|
$ |
22,655 |
|
|
$ |
3,166 |
|
|
|
14.0 |
% |
Gross Margin |
|
|
33.8 |
% |
|
|
34.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
9,516 |
|
|
$ |
7,801 |
|
|
$ |
1,715 |
|
|
|
22.0 |
% |
General and Administrative Expenses |
|
|
10,967 |
|
|
|
9,755 |
|
|
|
1,212 |
|
|
|
12.4 |
% |
Operating Income |
|
$ |
5,338 |
|
|
$ |
5,099 |
|
|
$ |
239 |
|
|
|
4.7 |
% |
% of Revenue |
|
|
7.0 |
% |
|
|
7.6 |
% |
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250806195298/en/
Investor Relations
Executive Vice President
Phone: (949) 491-8235
TRNS@mzgroup.us
www.mzgroup.us
Source: