LSI Industries Reports Fiscal 2025 Fourth Quarter and Full-Year Results and Declares Quarterly Cash Dividend
FISCAL 2025 FOURTH QUARTER RESULTS
-
Net Sales +20% y/y to$155.1 million -
Net Income
$8.2 million ; Adjusted Net Income$10.6 million -
Diluted EPS of
$0.26 ; Adjusted EPS$0.34 per diluted share -
EBITDA
$15.5 million ; Adjusted EBITDA$17.0 million or 11.0%/sales -
Free Cash Flow
$8.5 million
FISCAL 2025 FULL YEAR RESULTS
-
Net Sales +22% y/y to record$573.4 million -
Net Income
$24.4 million ; Adjusted net income$32.9 million -
Diluted EPS of
$0.79 ; Adjusted EPS of$1.07 per diluted share -
EBITDA of
$48.3 million ; Adjusted EBITDA$55.0 million or 9.6%/sales -
Free Cash Flow of
$34.7 million - Ratio of net debt to TTM Adjusted EBITDA of .8x
LSI reported net sales of
The Company generated adjusted EBITDA of
LSI continued to advance its vertical market strategy throughout fiscal 2025, including the integration of
The Company reported fiscal 2025 net income of
LSI generated solid free cash flow of
The Company declared a regular cash dividend of
MANAGEMENT COMMENTARY
“LSI finished fiscal 2025 with a strong fourth quarter, increasing sales and earnings both sequentially and on a year-over-year basis,” stated
“For the full fiscal year, LSI achieved record sales of
“Our balanced fourth quarter performance across Lighting and Display Solutions reflects the sustained vitality of our key vertical markets and increasing customer recognition of our expanding suite of products and services. Order activity in the fourth quarter was favorable, increasing 11% versus the prior-year period, resulting in a book-to-bill ratio of 1.0. Improved demand levels increased our backlog exiting the fiscal year 13% when compared to the prior-year period.
"We remain in the early phases of a cross-selling initiative designed to expand our addressable markets, while further entrenching LSI as the integrated solutions partner of choice to market-leading customer brands focused on elevating the consumer experience,” continued Clark. “At an execution level, we’re focused on continuing to build a pipeline of high-value project engagements with our leading portfolio of customer brands, while maintaining a rigorous focus on operational discipline and new product development. Our commitment to excellence, which includes an unwavering focus on a high ‘say-do’ ratio, continues to be a winning approach in the markets we serve entering fiscal 2026.
“Our Display Solutions segment delivered 29% year-over-year growth in the fourth quarter, supported by strong demand across both product categories and market verticals, together with full-quarter contributions from the Canada’s Best acquisition. On an organic basis, segment sales increased 10% on a year-over-year basis, driven by volume growth and price discipline. Sales into the refueling/c-store vertical increased 23% in the quarter, capping off a record year, driven by several large ongoing customer programs for LSI and EMI brand products. This sales momentum is expected to continue into fiscal 2026, with our largest refueling/c-store program projected to have up to eighteen months of additional site release activity. EMI had a successful first year as part of LSI, attaining record sales and improving adjusted EBITDA margin by more than 200 basis points.
“Favorable demand levels continue in the grocery vertical, with project site release and scheduling activity continuing to stabilize. Fourth quarter sales increased 31%, led by project growth in both refrigerated and non-refrigerated display products. Fourth quarter operating margin for grocery display improved over 200 basis points sequentially from the third quarter, reflecting the stabilization in customer scheduling/fulfillment. We enter fiscal 2026 with a healthy backlog and a strong production outlook through the end of the current calendar year.
“The fiscal fourth quarter represented the first full quarter performance from the Canada’s Best acquisition, which closed in
“The Lighting Segment generated sales growth of 12% in the fiscal fourth quarter, reflecting improved project order rates, particularly in larger projects, where market activity had slowed the last twelve months. Adjusted operating income increased 32%, and operating margin improved 250 basis points year-over-year, driven by volume and favorable price/mix. Project quotation and order rates remain active, and the backlog exiting fiscal 2025 was up 20% over last year.
“Our Lighting segment incurred minimal tariff impact in the fourth quarter, as existing inventories were utilized in manufacturing. The tariff impact will increase in the fiscal 2026 first quarter, as inventory procured during the highest tariff period is consumed in production. However, since we source the majority of our components domestically, the tariff is limited to several component categories. We expect to partially offset higher costs with previously implemented price increases and other cost reduction efforts. We do not expect tariffs to have a significant impact on Lighting margins in the first quarter or the balance of fiscal 2026.”
Clark concluded, “LSI enters fiscal 2026 well positioned to achieve next steps toward the objectives outlined in our 2028 Fast Forward Plan. We remain committed to advancing our vertical market strategy, with a focus on expanding our addressable markets, pursuing entry into new verticals, and enhancing operational excellence, while maintaining our disciplined approach toward capital allocation. While the macro policy environment remains dynamic, our team remains focused on delivering value for our customers, employees, and investors.”
FISCAL 2025 FOURTH QUARTER CONFERENCE CALL
A conference call will be held today at
A webcast of the conference call and accompanying presentation materials will be available in the Investor Relations section of LSI Industries’ website at www.lsicorp.com. Individuals can also participate by teleconference dial-in. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time to register, download and install any necessary audio software.
Details of the conference call are as follows: |
|
|
|
Domestic Live: |
877-407-4018 |
International Live: |
201-689-8471 |
To listen to a replay of the teleconference, which subsequently will be available through |
|
|
|
Domestic Replay: |
844-512-2921 |
International Replay: |
412-317-6671 |
Conference ID: |
13755001 |
ABOUT
Headquartered in
FORWARD-LOOKING STATEMENTS
For details on the uncertainties that may cause our actual results to be materially different than those expressed in our forward-looking statements, visit https://investors.lsicorp.com as well as our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q, which contain risk factors.
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||
(Unaudited) |
||||||||||||||
|
2025 |
|
|
2024 |
|
(In thousands, except per share data) |
|
2025 |
|
2024 |
||||
$ |
155,066 |
|
$ |
129,007 |
Net sales |
$ |
573,377 |
|
$ |
469,638 |
||||
|
||||||||||||||
|
114,298 |
|
|
95,173 |
Cost of products sold |
|
431,016 |
|
|
335,962 |
||||
|
153 |
|
|
- |
Expense on step-up basis of acquired lease |
|
356 |
|
|
- |
||||
|
182 |
|
|
- |
Severance costs and restructuring costs |
|
220 |
|
|
508 |
||||
|
||||||||||||||
|
40,433 |
|
|
33,834 |
Gross profit |
|
141,785 |
|
|
133,168 |
||||
|
||||||||||||||
|
25,648 |
|
|
21,257 |
Selling and administrative costs |
|
94,000 |
|
|
87,281 |
||||
|
970 |
|
|
1,185 |
Long-term performance based compensation |
|
4,939 |
|
|
4,380 |
||||
|
58 |
|
|
11 |
Severance costs and restructuring costs |
|
80 |
|
|
32 |
||||
|
1,588 |
|
|
1,388 |
Amortization expense of acquired intangible assets |
|
5,869 |
|
|
4,957 |
||||
|
225 |
|
|
982 |
Acquisition costs |
|
1,047 |
|
|
1,001 |
||||
|
- |
|
|
- |
Consulting expense: commercial growth initiatives |
|
81 |
|
|
- |
||||
|
||||||||||||||
|
11,944 |
|
|
9,011 |
Operating Income |
|
35,769 |
|
|
35,517 |
||||
|
||||||||||||||
|
(698 |
) |
|
121 |
Other (income) expense |
|
(398 |
) |
|
262 |
||||
|
865 |
|
|
1,003 |
Interest expense, net |
|
3,129 |
|
|
2,156 |
||||
|
||||||||||||||
|
11,777 |
|
|
7,887 |
Income before taxes |
|
33,038 |
|
|
33,099 |
||||
|
||||||||||||||
|
3,605 |
|
|
2,219 |
Income tax |
|
8,655 |
|
|
8,122 |
||||
|
||||||||||||||
$ |
8,172 |
|
$ |
5,668 |
Net income |
$ |
24,383 |
|
$ |
24,977 |
||||
|
||||||||||||||
Weighted Average Common Shares Outstanding |
||||||||||||||
|
30,090 |
|
|
29,256 |
Basic |
|
29,903 |
|
|
29,049 |
||||
|
30,968 |
|
|
30,245 |
Diluted |
|
30,832 |
|
|
30,068 |
||||
|
||||||||||||||
Earnings Per Share |
||||||||||||||
$ |
0.27 |
|
$ |
0.19 |
Basic |
$ |
0.82 |
|
$ |
0.86 |
||||
$ |
0.26 |
|
$ |
0.19 |
Diluted |
$ |
0.79 |
|
$ |
0.83 |
(amounts in thousands) |
||||||
|
|
|
||||
2025 |
|
2024 |
||||
Current assets |
$ |
194,166 |
$ |
162,499 |
||
Property, plant and equipment, net |
|
31,154 |
|
32,959 |
||
Other assets |
|
171,042 |
|
153,342 |
||
Total assets |
$ |
396,362 |
$ |
348,800 |
||
Current maturities of long-term debt |
$ |
3,571 |
$ |
3,571 |
||
Other current liabilities |
|
93,778 |
|
75,636 |
||
Long-term debt |
|
44,986 |
|
50,658 |
||
Other long-term liabilities |
|
23,305 |
|
14,580 |
||
Shareholders' equity |
|
230,722 |
|
204,355 |
||
$ |
396,362 |
$ |
348,800 |
|||
Three Months Ended
Net sales for the three months ended
Twelve Months Ended
Net sales for the twelve months ended
Balance Sheet
The balance sheet on
Cash Dividend Actions
The Board of Directors declared a regular cash dividend of
Non-GAAP Financial Measures
This press release includes adjustments to GAAP operating income, net income, and earnings per share for the three and twelve months ended
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||||
(Unaudited) |
||||||||||||||||||
2025 |
|
2024 |
|
% Change |
(In thousands, except per share data) |
2025 |
2024 |
% Change |
||||||||||
$ |
155,066 |
$ |
129,007 |
20 |
% |
Net sales |
$ |
573,377 |
$ |
469,638 |
22 |
% |
||||||
|
||||||||||||||||||
|
11,944 |
|
9,011 |
33 |
% |
Operating income as reported |
|
35,769 |
|
35,517 |
1 |
% |
||||||
|
||||||||||||||||||
|
970 |
|
1,185 |
-18 |
% |
Long-term performance based compensation |
|
4,939 |
|
4,380 |
13 |
% |
||||||
|
240 |
|
10 |
NM |
|
Severance costs and restructuring costs |
|
300 |
|
539 |
-44 |
% |
||||||
|
1,588 |
|
1,388 |
14 |
% |
Amortization expense of acquired intangible assets |
|
5,869 |
|
4,958 |
18 |
% |
||||||
|
225 |
|
982 |
-77 |
% |
Acquisition costs |
|
1,047 |
|
1,001 |
5 |
% |
||||||
|
153 |
|
- |
NM |
|
Expense on step-up basis of acquired lease |
|
356 |
|
- |
NM |
|
||||||
|
- |
|
- |
NM |
|
Consulting expense: commercial growth initiatives |
|
81 |
|
- |
NM |
|
||||||
|
||||||||||||||||||
$ |
15,120 |
$ |
12,576 |
20 |
% |
Operating income as adjusted |
$ |
48,361 |
$ |
46,395 |
4 |
% |
||||||
|
||||||||||||||||||
$ |
8,172 |
$ |
5,668 |
44 |
% |
Net income as reported |
$ |
24,383 |
$ |
24,977 |
-2 |
% |
||||||
|
||||||||||||||||||
$ |
10,577 |
$ |
8,304 |
27 |
% |
Net income as adjusted |
$ |
32,883 |
$ |
32,294 |
2 |
% |
||||||
|
||||||||||||||||||
$ |
0.26 |
$ |
0.19 |
41 |
% |
Earnings per share (diluted) as reported |
$ |
0.79 |
$ |
0.83 |
-5 |
% |
||||||
|
||||||||||||||||||
$ |
0.34 |
$ |
0.28 |
22 |
% |
Earnings per share (diluted) as adjusted |
$ |
1.07 |
$ |
1.07 |
-1 |
% |
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
2025 |
|
|
|
|
2024 |
|
|
(In thousands, except per share data) |
|
2025 |
|
|
2024 |
|
||||||||||||
|
Diluted EPS |
|
|
Diluted EPS |
|
Diluted EPS |
Diluted EPS |
||||||||||||||||||||
|
|
|
Reconciliation of net income to adjusted net income |
||||||||||||||||||||||||
$ |
8,172 |
|
$ |
0.26 |
|
$ |
5,667 |
|
$ |
0.19 |
Net income as reported |
$ |
24,383 |
|
$ |
0.79 |
|
$ |
24,977 |
|
$ |
0.83 |
|
||||
|
|||||||||||||||||||||||||||
|
912 |
|
|
0.04 |
|
|
906 |
|
|
0.03 |
Long-term performance based compensation |
|
3,951 |
|
|
0.13 |
|
|
3,272 |
|
|
0.11 |
|
||||
|
|||||||||||||||||||||||||||
|
- |
|
|
- |
|
|
- |
|
|
- |
Consulting expense: commercial growth initiatives |
|
62 |
|
|
- |
|
|
- |
|
|
- |
|
||||
|
|||||||||||||||||||||||||||
|
211 |
|
|
- |
|
|
722 |
|
|
0.02 |
Acquisition costs |
|
838 |
|
|
0.03 |
|
|
735 |
|
|
0.02 |
|
||||
|
|||||||||||||||||||||||||||
|
130 |
|
|
- |
|
|
- |
|
|
- |
Lease expense on the step-up basis of acquired leases |
|
285 |
|
|
0.01 |
|
|
- |
|
|
- |
|
||||
|
|||||||||||||||||||||||||||
|
195 |
|
|
0.01 |
|
|
5 |
|
|
- |
Severance costs and restructuring costs |
|
240 |
|
|
0.01 |
|
|
396 |
|
|
0.01 |
|
||||
|
|||||||||||||||||||||||||||
|
1,485 |
|
|
0.05 |
|
|
1,028 |
|
|
0.04 |
Amortization expense of acquired intangible assets |
|
4,745 |
|
|
0.16 |
|
|
3,671 |
|
|
0.13 |
|
||||
|
|||||||||||||||||||||||||||
|
(489 |
) |
|
(0.02 |
) |
|
- |
|
|
- |
Foreign currency transaction gain on intercompany loan |
|
(489 |
) |
|
(0.02 |
) |
|
- |
|
|
- |
|
||||
|
|||||||||||||||||||||||||||
|
(39 |
) |
|
- |
|
|
(24 |
) |
|
- |
Tax rate difference between reported and adjusted net income |
|
(1,132 |
) |
|
(0.04 |
) |
|
(757 |
) |
|
(0.03 |
) |
||||
|
|||||||||||||||||||||||||||
$ |
10,577 |
|
$ |
0.34 |
|
$ |
8,304 |
|
$ |
0.28 |
Net income adjusted |
$ |
32,883 |
|
$ |
1.07 |
|
$ |
32,294 |
|
$ |
1.07 |
|
Effective in the first quarter of fiscal 2025, LSI will include the amortization expense related to acquired intangible assets as an add-back to its non-GAAP reconciliation. Prior quarter non-GAAP reconciliations have been adjusted accordingly.
The foreign currency transaction gain on intercompany loan relates to an intercompany loan established as a result of the acquisition Canada’s
Three Months Ended
|
(Unaudited; In thousands) |
Twelve Months Ended
|
||||||||||||||||||||
Net Income to Adjusted EBITDA |
||||||||||||||||||||||
|
2025 |
|
|
|
2024 |
|
|
% Change |
|
2025 |
|
|
2024 |
|
% Change |
|||||||
|
8,172 |
|
|
5,668 |
|
44 |
% |
Net income as reported |
|
24,383 |
|
|
24,977 |
|
-2 |
% |
||||||
|
3,605 |
|
|
2,219 |
|
Income tax |
|
8,655 |
|
|
8,122 |
|
||||||||||
|
865 |
|
|
1,003 |
|
Interest expense, net |
|
3,129 |
|
|
2,156 |
|
||||||||||
|
(698 |
) |
|
121 |
|
Other expense (income) |
|
(398 |
) |
|
262 |
|
||||||||||
$ |
11,944 |
|
$ |
9,011 |
|
33 |
% |
Operating income as reported |
$ |
35,769 |
|
$ |
35,517 |
|
1 |
% |
||||||
|
||||||||||||||||||||||
|
3,555 |
|
|
2,856 |
|
Depreciation and amortization |
|
12,575 |
|
|
9,999 |
|
||||||||||
$ |
15,499 |
|
$ |
11,867 |
|
31 |
% |
EBITDA |
$ |
48,344 |
|
$ |
45,516 |
|
6 |
% |
||||||
|
||||||||||||||||||||||
|
970 |
|
|
1,185 |
|
Long-term performance based compensation |
|
4,939 |
|
|
4,380 |
|
||||||||||
|
240 |
|
|
10 |
|
Severance costs and restructuring costs |
|
300 |
|
|
539 |
|
||||||||||
|
225 |
|
|
982 |
|
Acquisition costs |
|
1,047 |
|
|
1,001 |
|
||||||||||
|
- |
|
|
- |
|
Consulting expense: commercial growth initiatives |
|
81 |
|
|
- |
|
||||||||||
|
153 |
|
|
- |
|
Expense on step-up basis of acquired lease |
|
356 |
|
|
- |
|
||||||||||
$ |
17,087 |
|
$ |
14,044 |
|
22 |
% |
Adjusted EBITDA |
$ |
55,067 |
|
$ |
51,436 |
|
7 |
% |
||||||
|
11.0 |
% |
|
10.9 |
% |
Adjusted EBITDA as a Percentage of Sales |
|
9.6 |
% |
|
11.0 |
% |
||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||
Three Months Ended
|
(Unaudited; In thousands) |
Twelve Months Ended
|
||||||||||||||||||||
Free Cash Flow |
||||||||||||||||||||||
|
2025 |
|
|
2024 |
|
% Change |
|
2025 |
|
|
2024 |
|
% Change |
|||||||||
$ |
9,499 |
|
$ |
11,096 |
|
-14 |
% |
Cash flow from operations |
$ |
38,118 |
|
$ |
43,393 |
|
-12 |
% |
||||||
|
||||||||||||||||||||||
|
(950 |
) |
|
(762 |
) |
Capital expenditures |
|
(3,465 |
) |
|
(5,388 |
) |
||||||||||
$ |
8,549 |
|
$ |
10,334 |
|
-17 |
% |
Free cash flow |
$ |
34,653 |
|
$ |
38,005 |
|
-9 |
% |
Net Debt to Adjusted EBITDA Ratio |
|
|||||||
(amounts in thousands) |
|
2025 |
|
|
2024 |
|
||
Current Maturity of Debt |
$ |
3,571 |
|
$ |
3,571 |
|
||
Long-Term Debt |
|
44,986 |
|
|
50,658 |
|
||
Total Debt |
$ |
48,557 |
|
$ |
54,229 |
|
||
Less: Cash |
|
(3,457 |
) |
|
(4,110 |
) |
||
Net Debt |
$ |
45,100 |
|
$ |
50,119 |
|
||
Adjusted EBITDA - Trailing Twelve Months |
$ |
55,067 |
|
$ |
51,436 |
|
||
Net Debt to Adjusted EBITDA Ratio |
|
0.82 |
|
|
0.97 |
|
Fourth Quarter |
|
|
|||||||
Organic compared to Inorganic Sales |
Q4 2025 |
|
Q4 2024 |
|
% Variance |
||||
Lighting Segment |
$ |
72,743 |
$ |
65,095 |
12 |
% |
|||
Display Solutions Segment | |||||||||
- Comparable Display Solutions Sales |
$ |
52,324 |
$ |
45,838 |
14 |
% |
|||
- EMI |
$ |
22,819 |
|
18,074 |
|||||
- |
$ |
7,180 |
$ |
- |
|||||
Total Display Solutions Sales |
$ |
82,323 |
$ |
63,912 |
29 |
% |
|||
Total net sales |
$ |
155,066 |
$ |
129,007 |
20 |
% |
|||
Less: | |||||||||
EMI |
|
22,819 |
|
18,074 |
- |
|
|||
|
|
7,180 |
|
- |
- |
|
|||
Total organic net sales |
$ |
125,067 |
$ |
110,933 |
11 |
% |
|||
Year-to-Date |
|||||||||
Organic compared to Inorganic Sales |
YTD 2025 |
YTD 2024 |
% Variance |
||||||
Lighting Segment |
$ |
248,356 |
$ |
262,413 |
-5 |
% |
|||
Display Solutions Segment | |||||||||
- Comparable Display Solutions Sales |
$ |
221,642 |
$ |
189,152 |
17 |
% |
|||
- EMI |
$ |
94,830 |
|
18,073 |
|||||
- |
$ |
8,549 |
$ |
- |
|||||
Total Display Solutions Sales |
$ |
325,021 |
$ |
207,225 |
57 |
% |
|||
Total net sales |
$ |
573,377 |
$ |
469,638 |
22 |
% |
|||
Less: | |||||||||
EMI |
|
94,830 |
|
18,073 |
- |
|
|||
|
|
8,549 |
|
- |
- |
|
|||
Total organic net sales |
$ |
469,998 |
$ |
451,565 |
4 |
% |
Reconciliation of net income to adjusted net income - Eight quarter view |
||||||||||||||
FY 2024 |
||||||||||||||
|
|
|
|
|
||||||||||
|
Diluted EPS |
|
|
Diluted EPS |
||||||||||
Q1 2024 |
|
Q2 2024 |
||||||||||||
Net income reported |
$ |
8,028 |
|
$ |
0.27 |
|
$ |
5,906 |
|
$ |
0.20 |
|
||
Consulting expense: commercial growth initiatives |
|
13 |
|
|
- |
|
|
- |
|
|
- |
|
||
Amortization expense of acquired intangible assets |
|
870 |
|
|
0.03 |
|
|
885 |
|
|
0.03 |
|
||
Severance costs/Restructuring costs |
|
256 |
|
|
0.01 |
|
|
34 |
|
|
- |
|
||
Long-term performance based compensation |
|
974 |
|
|
0.03 |
|
|
625 |
|
|
0.02 |
|
||
Tax rate difference between reported and adjusted net income |
|
(531 |
) |
|
(0.02 |
) |
|
(201 |
) |
|
(0.01 |
) |
||
Net income adjusted |
$ |
9,610 |
|
$ |
0.32 |
|
$ |
7,249 |
|
$ |
0.24 |
|
||
Adjusted net income % |
|
7.8 |
% |
|
6.7 |
% |
||||||||
FY 2024 |
||||||||||||||
Diluted EPS |
Diluted EPS |
|||||||||||||
Q3 2024 |
Q4 2024 |
|||||||||||||
Net income reported |
$ |
5,375 |
|
$ |
0.18 |
|
$ |
5,668 |
|
$ |
0.19 |
|
||
Acquisition costs |
|
- |
|
|
- |
|
|
722 |
|
|
0.02 |
|
||
Amortization expense of acquired intangible assets |
|
888 |
|
|
0.03 |
|
|
1,028 |
|
|
0.04 |
|
||
Severance costs/Restructuring costs |
|
101 |
|
|
- |
|
|
5 |
|
|
- |
|
||
Long-term performance based compensation |
|
767 |
|
|
0.03 |
|
|
906 |
|
|
0.03 |
|
||
Tax rate difference between reported and adjusted net income |
|
- |
|
|
- |
|
|
(25 |
) |
|
- |
|
||
Net income adjusted |
$ |
7,131 |
|
$ |
0.24 |
|
$ |
8,304 |
|
$ |
0.28 |
|
||
Adjusted net income % |
|
6.6 |
% |
|
6.4 |
% |
||||||||
FY 2025 |
||||||||||||||
|
|
|
|
|
||||||||||
|
Diluted EPS |
|
|
Diluted EPS |
||||||||||
Q1 2025 |
|
Q2 2025 |
||||||||||||
Net income reported |
$ |
6,682 |
|
$ |
0.22 |
|
$ |
5,647 |
|
$ |
0.18 |
|
||
Acquisition costs |
|
36 |
|
|
- |
|
|
- |
|
|
- |
|
||
Consulting expense: commercial growth initiatives |
|
- |
|
|
- |
|
|
62 |
|
|
- |
|
||
Amortization expense of acquired intangible assets |
|
1,042 |
|
|
0.03 |
|
|
1,090 |
|
|
0.04 |
|
||
Lease expense on the step-up basis of acquired leases |
|
50 |
|
|
- |
|
|
53 |
|
|
- |
|
||
Severance costs/Restructuring costs |
|
45 |
|
|
- |
|
|
- |
|
|
- |
|
||
Long-term performance based compensation |
|
881 |
|
|
0.03 |
|
|
1,294 |
|
|
0.04 |
|
||
Tax rate difference between reported and adjusted net income |
|
(755 |
) |
|
(0.02 |
) |
|
(150 |
) |
|
- |
|
||
Net income adjusted |
$ |
7,981 |
|
$ |
0.26 |
|
$ |
7,996 |
|
$ |
0.26 |
|
||
Adjusted net income % |
|
5.8 |
% |
|
5.4 |
% |
||||||||
FY 2025 |
||||||||||||||
Diluted EPS |
Diluted EPS |
|||||||||||||
Q3 2025 |
Q4 2025 |
|||||||||||||
Net income reported |
$ |
3,883 |
|
$ |
0.13 |
|
$ |
8,172 |
|
$ |
0.26 |
|
||
Acquisition costs |
|
577 |
|
|
0.02 |
|
|
211 |
|
|
- |
|
||
Consulting expense: commercial growth initiatives |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||
Amortization expense of acquired intangible assets |
|
1,128 |
|
|
0.04 |
|
|
1,485 |
|
|
0.05 |
|
||
Lease expense on the step-up basis of acquired leases |
|
52 |
|
|
- |
|
|
130 |
|
|
- |
|
||
Severance costs/Restructuring costs |
|
- |
|
|
- |
|
|
195 |
|
|
0.01 |
|
||
Long-term performance based compensation |
|
879 |
|
|
0.02 |
|
|
912 |
|
|
0.04 |
|
||
Foreign currency transaction gain on intercompany loan |
|
- |
|
|
- |
|
|
(489 |
) |
|
(0.02 |
) |
||
Tax rate difference between reported and adjusted net income |
|
(188 |
) |
|
(0.01 |
) |
|
(39 |
) |
|
- |
|
||
Net income adjusted |
$ |
6,331 |
|
$ |
0.20 |
|
$ |
10,577 |
|
$ |
0.34 |
|
||
Adjusted net income % |
|
4.8 |
% |
|
6.8 |
% |
||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20250821259041/en/
INVESTOR & MEDIA CONTACT
612-865-5072
LYTS@vallumadvisors.com
720.778.2415
LYTS@vallumadvisors.com
Source: