Continues to deliver solid financial results in
face of continued market headwinds;
Generated $12.1
million in cash from operations;
Debt free and well positioned for further
growth
RENTON,
Wash., Feb. 8, 2024 /PRNewswire/ -- Radiant
Logistics, Inc. (NYSE American: RLGT), a technology-enabled global
transportation and value-added logistics services company, today
reported financial results for the three and six months ended
December 31, 2023.
Financial Highlights – Three Months Ended
December 31, 2023
- Revenues decreased to $201.1
million for the second fiscal quarter ended December 31, 2023, down $77.0 million or 27.7%, compared to revenues of
$278.1 million for the comparable
prior year period.
- Gross profit decreased to $58.8
million for the second fiscal quarter ended December 31, 2023, down $11.8 million or 16.7%, compared to gross profit
of $70.6 million for the comparable
prior year period.
- Adjusted gross profit, a non-GAAP financial measure, decreased
to $62.0 million for the second
fiscal quarter ended December 31,
2023, down $12.0 million or
16.2%, compared to adjusted gross profit of $74.0 million for the comparable prior year
period.
- Net income attributable to Radiant Logistics, Inc. decreased to
$1.0 million, or $0.02 per basic and fully diluted share for the
second fiscal quarter ended December 31,
2023, down $3.8 million or
79.2%, compared to $4.8 million, or
$0.10 per basic and fully diluted
share for the comparable prior year period.
- Adjusted net income, a non-GAAP financial measure, decreased to
$5.5 million, or $0.12 per basic and $0.11 per fully diluted share for the second
fiscal quarter ended December 31,
2023, down $5.6 million or
50.5%, compared to adjusted net income of $11.1 million, or $0.23 per basic and fully diluted share for the
comparable prior year period. Adjusted net income is calculated by
applying a normalized tax rate of 24.5% and excluding other items
not considered part of regular operating activities.
- Adjusted EBITDA, a non-GAAP financial measure, decreased to
$7.7 million for the second fiscal
quarter ended December 31, 2023, down
$8.5 million or 52.5%, compared to
adjusted EBITDA of $16.2 million for
the comparable prior year period.
- Adjusted EBITDA margin (adjusted EBITDA expressed as a
percentage of adjusted gross profit), a non-GAAP financial measure,
decreased to 12.4% or 950 basis points, for the second fiscal
quarter ended December 31, 2023,
compared to adjusted EBITDA margin of 21.9% for the comparable
prior year period.
Acquisition Update
Effective October 1, 2023, the
Company acquired the operations of Daleray Corporation ("Daleray"),
a Fort Lauderdale, Florida based,
privately held company that has operated under the Company's
Distribution By Air brand since 2014. Daleray is well recognized
for its expertise and in-depth knowledge and support of the cruise
industry and will transition to operate under the Radiant Global
Logistics brand over the balance of 2023 and will anchor the
Company's cruise logistics service offerings in south Florida. The Company structured the
transaction similar to its previous transactions, with a portion of
the expected purchase price payable in subsequent periods based on
the future performance of the acquired operations.
On February 7, 2024, the Company
announced that it acquired Select Logistics, Inc. and Select
Cartage, Inc. (collectively "Select"), both Doral, Florida based, privately held companies
that have operated as part of the Company's Adcom Worldwide brand
since 2007. Select is also well recognized for its expertise and
in-depth knowledge and support of the cruise industry and is
expected to transition to the Radiant brand and combine with the
operations of Daleray to solidify the Company's cruise logistics
service offerings in south Florida. The Company structured the
transaction similar to its previous transactions, with a portion of
the expected purchase price payable in subsequent periods based on
the future performance of the acquired operations.
Stock Buy-Back
We purchased 532,401 shares of our common stock at an average
cost of $5.79 per share for an
aggregate cost of $3.1 million during
the six months ended December 31, 2023.
As of December 31, 2023, the Company had 46,921,448
shares outstanding.
CEO Bohn Crain Comments on Results
"Our results for the quarter ended December 31, 2023 continue to reflect the
difficult freight markets being experienced by the entire industry
as well as our operations," said Bohn
Crain, Founder and CEO of Radiant Logistics. "This extended
period of weak freight demand combined with excess capacity
continues to negatively impact not only our current results, but
also the year-over-year comparison to our record results for prior
year period. With that said, we remain optimistic that we are at or
near the bottom of this cycle and would expect markets to begin to
find their way to more sustainable and normalized levels towards
the back half of calendar 2024."
Mr. Crain continued, "Notwithstanding the tough year over year
comparisons, we continue to deliver meaningfully positive results
and have generated $16.9 million in
adjusted EBITDA and $12.1 million in
cash from operations for the six months ended
December 31, 2023. In addition, we continue to enjoy a
strong balance sheet finishing the quarter with approximately
$32.9 million of cash on hand and
nothing drawn on our $200.0 million
credit facility.
As previously discussed, we believe we are well positioned to
navigate through these slower freight markets as we find our way
back to more normalized market conditions. At the same time, we
remain focused on delivering profitable growth through a
combination of organic and acquisition initiatives and thoughtfully
re-levering our balance sheet through a combination of agent
station conversions, synergistic tuck-in acquisitions, and stock
buy-backs. Through this approach we believe, over time, will
continue to deliver meaningful value for our shareholders,
operating partners, and the end customers that we serve. In this
regard, we are very excited about our recent agent station
conversions with the acquisition of Daleray and the Select
businesses, which will combine to solidify our offering in support
of the cruise line industry in South
Florida. We launched Radiant in 2006 with the goal of
partnering with logistics entrepreneurs who would benefit from our
unique value proposition and the built-in exit strategy available
to the entrepreneurs participating in our network. We believe these
two transactions are representative of a broader pipeline of
opportunities inherent in our agent-based network and we look
forward to supporting other strategic operating partners when they
are ready to begin their transition from an agency to a
company-owned location."
Second Fiscal Quarter Ended December 31, 2023 –
Financial Results
For the three months ended December 31, 2023, Radiant
reported net income attributable to Radiant Logistics, Inc. of
$1.0 million on $201.1 million of revenues, or $0.02 per basic and fully diluted share. For the
three months ended December 31, 2022, Radiant reported
net income attributable to Radiant Logistics, Inc. of $4.8 million on $278.1
million of revenues, or $0.10
per basic and fully diluted share.
For the three months ended December 31, 2023, Radiant
reported adjusted net income, a non-GAAP financial measure, of
$5.5 million, or $0.12 per basic and $0.11 per fully diluted share. For the three
months ended December 31, 2022, Radiant reported adjusted
net income of $11.1 million, or
$0.23 per basic and fully diluted
share.
For the three months ended December 31, 2023, Radiant
reported adjusted EBITDA, a non-GAAP financial measure, of
$7.7 million, compared to
$16.2 million for the comparable
prior year period.
Six Months Ended December 31, 2023 – Financial
Results
For the six months ended December 31, 2023, Radiant
reported net income attributable to Radiant Logistics, Inc. of
$3.6 million on $411.9 million of revenues, or $0.08 per basic and $0.07 per fully diluted share. For the six months
ended December 31, 2022, Radiant reported net income
attributable to Radiant Logistics, Inc. of $13.3 million on $609.1
million of revenues, or $0.27
per basic and fully diluted share.
For the six months ended December 31, 2023, Radiant
reported adjusted net income, a non-GAAP financial measure, of
$12.0 million, or $0.26 per basic and $0.25 per fully diluted share. For the six months
ended December 31, 2022, Radiant reported adjusted net
income of $24.6 million, or
$0.51 per basic and $0.49 per fully diluted share.
For the six months ended December 31, 2023, Radiant
reported adjusted EBITDA, a non-GAAP financial measure, of
$16.9 million, compared to
$34.9 million for the comparable
prior year period.
Earnings Call and Webcast Access Information
Radiant Logistics, Inc. will host a conference call on
Thursday, February 8, 2024 at
4:30 PM Eastern to discuss the
contents of this release. The conference call is open to all
interested parties, including individual investors and press.
Bohn Crain, Founder and CEO will
host the call.
Conference Call Details
DATE/TIME:
|
Thursday, February 8,
2024 at 4:30 PM Eastern
|
DIAL-IN
|
US (888) 506-0062;
Intl. (973) 528-0011 (Participant Access Code: 241021)
|
REPLAY
|
February 9, 2024 at
9:30 AM Eastern to February 22, 2024 at 4:30 PM Eastern, US (877)
481-4010;
Intl. (919) 882-2331
(Replay ID number: 49820)
|
Webcast Details
This call is also being webcast and may be accessed via
Radiant's web site at www.radiantdelivers.com or at
https://www.webcaster4.com/Webcast/Page/2191/49820.
About Radiant Logistics (NYSE American: RLGT)
Radiant Logistics, Inc. (www.radiantdelivers.com) operates as a
third-party logistics company, providing technology-enabled global
transportation and value-added logistics solutions primarily to
customers in the United States and
Canada. Through its comprehensive
service offerings, Radiant provides domestic and international
freight forwarding and freight brokerage services to a diversified
account base including manufacturers, distributors and retailers,
which it supports from an extensive network of company and
agent-owned offices throughout North
America and other key markets around the world. Radiant's
value-added logistics services include warehouse and distribution,
customs brokerage, order fulfillment, inventory management and
technology services.
This report contains "forward-looking statements" within the
meaning set forth in United States
securities laws and regulations – that is, statements related to
future, not past, events. In this context, forward-looking
statements often address our expected future business, financial
performance and financial condition, and often contain words such
as "anticipate," "believe," "estimates," "expect," "future,"
"intend," "may," "plan," "see," "seek," "strategy," or "will" or
the negative thereof or any variation thereon or similar
terminology or expressions. These forward-looking statements are
not guarantees and are subject to known and unknown risks,
uncertainties and assumptions about us that may cause our actual
results, levels of activity, performance or achievements to be
materially different from any future results, levels of activity,
performance or achievements expressed or implied by such
forward-looking statements. We have developed our forward-looking
statements based on management's beliefs and assumptions, which in
turn rely upon information available to them at the time such
statements were made. Such forward-looking statements reflect our
current perspectives on our business, future performance, existing
trends and information as of the date of this report. These
include, but are not limited to, our beliefs about future revenue
and expense levels, growth rates, prospects related to our
strategic initiatives and business strategies, along with express
or implied assumptions about, among other things: our continued
relationships with our strategic operating partners; the
performance of our historic business, as well as the businesses we
have recently acquired, at levels consistent with recent trends and
reflective of the synergies we believe will be available to us as a
result of such acquisitions; our ability to successfully integrate
our recently acquired businesses; our ability to locate suitable
acquisition opportunities and secure the financing necessary to
complete such acquisitions; transportation costs remaining in-line
with recent levels and expected trends; our ability to mitigate, to
the best extent possible, our dependence on current management and
certain larger strategic operating partners; our compliance with
financial and other covenants under our indebtedness; the absence
of any adverse laws or governmental regulations affecting the
transportation industry in general, and our operations in
particular; the impact of COVID-19 or any other health pandemic or
environment event on our operations and financial results;
continued disruptions in the global supply chain; higher
inflationary pressures particularly surrounding the costs of fuel;
labor and other components of our operations; potential adverse
legal, reputational and financial effects on the Company resulting
from the ransomware incident that we reported in December of 2021
or future cyber incidents and the effectiveness of the Company's
business continuity plans in response to cyber incidents, like the
ransomware incident; the commercial, reputational and regulatory
risks to our business that may arise as a consequence of our need
to restate our financial statements; our longer-term relationship
with our senior lenders as a consequence of our need to restate our
financial statements; our temporary loss of the use of a
Registration Statement on Form S-3 to register securities in the
future; any disruption to our business that may occur on a
longer-term basis should we be unable to remediate during fiscal
year 2024 certain material weaknesses in our internal controls over
financial reporting, and such other factors that may be identified
from time to time in our Securities and Exchange Commission ("SEC")
filings and other public announcements including those set forth
under the caption "Risk Factors" in Part 1 Item 1A of the Company's
Annual Report on Form 10-K for the year ended June 30, 2023. In addition, the global economic
climate and additional or unforeseen effects from the COVID-19
pandemic or other unexpected health pandemics, may amplify many of
these risks. All subsequent written and oral forward-looking
statements attributable to us, or persons acting on our behalf, are
expressly qualified in their entirety by the foregoing. Readers are
cautioned not to place undue reliance on our forward-looking
statements, as they speak only as of the date made. We disclaim any
obligation to publicly update any forward-looking statements,
whether as a result of new information, future events or
otherwise.
RADIANT LOGISTICS,
INC.
Condensed
Consolidated Balance Sheets
|
|
|
|
|
|
December 31,
|
|
|
June 30,
|
|
(In thousands, except
share and per share data)
|
|
2023
|
|
|
2023
|
|
|
|
(unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
32,883
|
|
|
$
|
32,456
|
|
Accounts receivable,
net of allowance of $3,597 and $2,776, respectively
|
|
|
106,297
|
|
|
|
126,725
|
|
Contract
assets
|
|
|
7,227
|
|
|
|
6,180
|
|
Income tax
receivable
|
|
|
2,139
|
|
|
|
—
|
|
Prepaid expenses and
other current assets
|
|
|
12,799
|
|
|
|
15,211
|
|
Total current
assets
|
|
|
161,345
|
|
|
|
180,572
|
|
|
|
|
|
|
|
|
Property, technology,
and equipment, net
|
|
|
26,327
|
|
|
|
25,389
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
89,251
|
|
|
|
89,203
|
|
Intangible assets,
net
|
|
|
31,746
|
|
|
|
36,641
|
|
Operating lease
right-of-use assets
|
|
|
50,042
|
|
|
|
56,773
|
|
Deposits and other
assets
|
|
|
4,333
|
|
|
|
5,163
|
|
Total other long-term
assets
|
|
|
175,372
|
|
|
|
187,780
|
|
Total
assets
|
|
$
|
363,044
|
|
|
$
|
393,741
|
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
71,213
|
|
|
$
|
84,561
|
|
Operating partner
commissions payable
|
|
|
14,476
|
|
|
|
18,360
|
|
Accrued
expenses
|
|
|
8,625
|
|
|
|
8,739
|
|
Income tax
payable
|
|
|
—
|
|
|
|
369
|
|
Current portion of
notes payable
|
|
|
1,826
|
|
|
|
4,107
|
|
Current portion of
operating lease liabilities
|
|
|
10,535
|
|
|
|
11,273
|
|
Current portion of
finance lease liabilities
|
|
|
583
|
|
|
|
620
|
|
Current portion of
contingent consideration
|
|
|
—
|
|
|
|
3,886
|
|
Other current
liabilities
|
|
|
300
|
|
|
|
258
|
|
Total current
liabilities
|
|
|
107,558
|
|
|
|
132,173
|
|
|
|
|
|
|
|
|
Operating lease
liabilities, net of current portion
|
|
|
46,119
|
|
|
|
52,120
|
|
Finance lease
liabilities, net of current portion
|
|
|
704
|
|
|
|
1,121
|
|
Contingent
consideration, net of current portion
|
|
|
90
|
|
|
|
287
|
|
Deferred tax
liabilities
|
|
|
1,456
|
|
|
|
2,944
|
|
Total long-term
liabilities
|
|
|
48,369
|
|
|
|
56,472
|
|
Total
liabilities
|
|
|
155,927
|
|
|
|
188,645
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Common stock, $0.001
par value, 100,000,000 shares authorized; 51,762,706 and
51,603,386
shares issued, and 46,921,448 and 47,294,529
shares outstanding, respectively
|
|
|
33
|
|
|
|
33
|
|
Additional paid-in
capital
|
|
|
109,728
|
|
|
|
108,516
|
|
Treasury stock, at
cost, 4,841,258 and 4,308,857 shares, respectively
|
|
|
(30,148)
|
|
|
|
(27,067)
|
|
Retained
earnings
|
|
|
129,200
|
|
|
|
125,593
|
|
Accumulated other
comprehensive loss
|
|
|
(1,936)
|
|
|
|
(2,205)
|
|
Total Radiant
Logistics, Inc. stockholders' equity
|
|
|
206,877
|
|
|
|
204,870
|
|
Non-controlling
interest
|
|
|
240
|
|
|
|
226
|
|
Total
equity
|
|
|
207,117
|
|
|
|
205,096
|
|
Total liabilities and
equity
|
|
$
|
363,044
|
|
|
$
|
393,741
|
|
RADIANT LOGISTICS,
INC.
Condensed
Consolidated Statements of Comprehensive Income
(unaudited)
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
Six Months Ended
December 31,
|
|
(In thousands, except
share and per share data)
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
Revenues
|
$
|
201,082
|
|
|
$
|
278,119
|
|
|
$
|
411,880
|
|
|
$
|
609,090
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of transportation
and other services
|
|
139,085
|
|
|
|
204,091
|
|
|
|
289,057
|
|
|
|
458,582
|
|
Operating partner
commissions
|
|
25,818
|
|
|
|
30,512
|
|
|
|
49,601
|
|
|
|
60,617
|
|
Personnel
costs
|
|
19,760
|
|
|
|
20,641
|
|
|
|
39,387
|
|
|
|
40,412
|
|
Selling, general and
administrative expenses
|
|
10,595
|
|
|
|
8,667
|
|
|
|
20,069
|
|
|
|
17,437
|
|
Depreciation and
amortization
|
|
4,364
|
|
|
|
6,914
|
|
|
|
8,890
|
|
|
|
13,693
|
|
Change in fair value
of contingent consideration
|
|
(204)
|
|
|
|
150
|
|
|
|
(450)
|
|
|
|
310
|
|
Total operating
expenses
|
|
199,418
|
|
|
|
270,975
|
|
|
|
406,554
|
|
|
|
591,051
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
1,664
|
|
|
|
7,144
|
|
|
|
5,326
|
|
|
|
18,039
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
621
|
|
|
|
59
|
|
|
|
1,207
|
|
|
|
98
|
|
Interest
expense
|
|
(291)
|
|
|
|
(742)
|
|
|
|
(593)
|
|
|
|
(1,563)
|
|
Foreign currency
transaction gain (loss)
|
|
(79)
|
|
|
|
4
|
|
|
|
15
|
|
|
|
471
|
|
Change in fair value
of interest rate swap contracts
|
|
(531)
|
|
|
|
(104)
|
|
|
|
(733)
|
|
|
|
587
|
|
Other
|
|
135
|
|
|
|
24
|
|
|
|
162
|
|
|
|
29
|
|
Total other income
(expense)
|
|
(145)
|
|
|
|
(759)
|
|
|
|
58
|
|
|
|
(378)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
1,519
|
|
|
|
6,385
|
|
|
|
5,384
|
|
|
|
17,661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
(404)
|
|
|
|
(1,460)
|
|
|
|
(1,418)
|
|
|
|
(4,224)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
1,115
|
|
|
|
4,925
|
|
|
|
3,966
|
|
|
|
13,437
|
|
Less: net income
attributable to non-controlling interest
|
|
(130)
|
|
|
|
(89)
|
|
|
|
(359)
|
|
|
|
(168)
|
|
Net income attributable
to Radiant Logistics, Inc.
|
$
|
985
|
|
|
$
|
4,836
|
|
|
$
|
3,607
|
|
|
$
|
13,269
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income:
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation gain (loss)
|
|
1,397
|
|
|
|
901
|
|
|
|
269
|
|
|
|
(2,577)
|
|
Comprehensive
income
|
$
|
2,512
|
|
|
$
|
5,826
|
|
|
$
|
4,235
|
|
|
$
|
10,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.02
|
|
|
$
|
0.10
|
|
|
$
|
0.08
|
|
|
$
|
0.27
|
|
Diluted
|
$
|
0.02
|
|
|
$
|
0.10
|
|
|
$
|
0.07
|
|
|
$
|
0.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
46,990,818
|
|
|
|
48,243,204
|
|
|
|
47,144,388
|
|
|
|
48,494,260
|
|
Diluted
|
|
48,907,452
|
|
|
|
49,427,420
|
|
|
|
48,991,819
|
|
|
|
49,865,216
|
|
Reconciliation of Non-GAAP
Measures
RADIANT LOGISTICS, INC.
Reconciliation of Gross Profit to Adjusted
Gross Profit, Net Income Attributable to Radiant Logistics,
Inc.
to Adjusted Net Income, EBITDA, Adjusted EBITDA, and Adjusted
EBITDA Margin
(unaudited)
As used in this report adjusted gross profit, adjusted net
income, EBITDA, adjusted EBITDA, and adjusted EBITDA margin are not
measures of financial performance or liquidity under United States
Generally Accepted Accounting Principles ("GAAP"). Adjusted gross
profit, adjusted net income, EBITDA, adjusted EBITDA, and adjusted
EBITDA margin are presented herein because they are important
metrics used by management to evaluate and understand the
performance of the ongoing operations of Radiant's business. For
adjusted net income, management uses a 24.5% tax rate to calculate
the provision for income taxes to normalize Radiant's tax rate to
that of its competitors and to compare Radiant's reporting periods
with different effective tax rates. In addition, in arriving at
adjusted net income, the Company adjusts for certain non-cash
charges and significant items that are not part of regular
operating activities. These adjustments include income taxes,
depreciation and amortization, net interest expense, share-based
compensation, change in fair value of contingent consideration,
transition costs, lease termination costs, acquisition related
costs, ransomware related costs, litigation costs, change in fair
value of interest rate swap contracts, and gain on foreign currency
transaction.
We commonly refer to the term "adjusted gross profit" when
commenting about our Company and the results of operations.
Adjusted gross profit is a non-GAAP measure calculated as revenues
less directly related operations and expenses attributed to the
Company's services. Adjusted gross profit is calculated as GAAP
gross profit exclusive of depreciation and amortization, which are
reported separately. We believe adjusted gross profit is a better
measurement than are total revenues when analyzing and discussing
the effectiveness of our business and is used as a portion of a key
metric the Company uses to discuss its progress.
EBITDA is a non-GAAP measure of income and does not include the
effects of interest, taxes, and the "non-cash" effects of
depreciation and amortization on long-term assets. Companies have
some discretion as to which elements of depreciation and
amortization are excluded in the EBITDA calculation. We exclude all
depreciation charges related to property, technology, and equipment
and all amortization charges (including amortization of leasehold
improvements). We then further adjust EBITDA to exclude share-based
compensation expense, changes in fair value of contingent
consideration, expenses specifically attributable to acquisitions,
ransomware incident related costs, changes in fair value of
interest rate swap contracts, restatement costs, transition and
lease termination costs, foreign currency transaction gains and
losses, extraordinary items, litigation expenses unrelated to our
core operations, and other non-cash charges. While management
considers EBITDA and adjusted EBITDA useful in analyzing our
results, it is not intended to replace any presentation included in
our condensed consolidated financial statements.
We believe that these non-GAAP financial measures, as presented,
represent a useful method of assessing the performance of our
operating activities, as they reflect our earnings trends without
the impact of certain non-cash charges and other non-recurring
charges. These non-GAAP financial measures are intended to
supplement the GAAP financial information by providing additional
insight regarding results of operations to allow a comparison to
other companies, many of whom use similar non-GAAP financial
measures to supplement their GAAP results. However, these non-GAAP
financial measures will not be defined in the same manner by all
companies and may not be comparable to other companies. Adjusted
gross profit, adjusted net income, EBITDA, adjusted EBITDA, and
adjusted EBITDA margin should not be considered in isolation or as
a substitute for any of the condensed consolidated statements of
comprehensive income prepared in accordance with GAAP, or as an
indication of Radiant's operating performance or liquidity.
(In
thousands)
|
Three Months Ended
December 31,
|
|
|
Six Months Ended
December 31,
|
|
Reconciliation of
adjusted gross profit to GAAP gross profit
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
Revenues
|
$
|
201,082
|
|
|
$
|
278,119
|
|
|
$
|
411,880
|
|
|
$
|
609,090
|
|
Cost of transportation
and other services (exclusive of depreciation
and amortization, shown separately
below)
|
|
(139,085)
|
|
|
|
(204,091)
|
|
|
|
(289,057)
|
|
|
|
(458,582)
|
|
Depreciation and
amortization
|
|
(3,205)
|
|
|
|
(3,469)
|
|
|
|
(6,538)
|
|
|
|
(6,816)
|
|
GAAP gross
profit
|
$
|
58,792
|
|
|
$
|
70,559
|
|
|
$
|
116,285
|
|
|
$
|
143,692
|
|
Depreciation and
amortization
|
|
3,205
|
|
|
|
3,469
|
|
|
|
6,538
|
|
|
|
6,816
|
|
Adjusted gross
profit
|
$
|
61,997
|
|
|
$
|
74,028
|
|
|
$
|
122,823
|
|
|
$
|
150,508
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin (GAAP
gross profit as a percentage of revenues)
|
|
29.2
|
%
|
|
|
25.4
|
%
|
|
|
28.2
|
%
|
|
|
23.6
|
%
|
Adjusted gross profit
percentage (adjusted gross profit as a percentage of
revenues)
|
|
30.8
|
%
|
|
|
26.6
|
%
|
|
|
29.8
|
%
|
|
|
24.7
|
%
|
(In
thousands)
|
Three Months Ended
December 31,
|
|
|
Six Months Ended
December 31,
|
|
Reconciliation of
GAAP net income to adjusted EBITDA
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
Net income attributable
to Radiant Logistics, Inc.
|
$
|
985
|
|
|
$
|
4,836
|
|
|
$
|
3,607
|
|
|
$
|
13,269
|
|
Income tax
expense
|
|
404
|
|
|
|
1,460
|
|
|
|
1,418
|
|
|
|
4,224
|
|
Depreciation and
amortization (1)
|
|
4,479
|
|
|
|
7,142
|
|
|
|
9,118
|
|
|
|
13,921
|
|
Net interest
expense
|
|
(330)
|
|
|
|
683
|
|
|
|
(614)
|
|
|
|
1,465
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
5,538
|
|
|
|
14,121
|
|
|
|
13,529
|
|
|
|
32,879
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation
|
|
695
|
|
|
|
679
|
|
|
|
1,575
|
|
|
|
1,288
|
|
Change in fair value
of contingent consideration
|
|
(204)
|
|
|
|
150
|
|
|
|
(450)
|
|
|
|
310
|
|
Acquisition related
costs
|
|
252
|
|
|
|
22
|
|
|
|
321
|
|
|
|
49
|
|
Litigation
costs
|
|
741
|
|
|
|
247
|
|
|
|
1,105
|
|
|
|
366
|
|
Transition, lease
termination, and other costs
|
|
76
|
|
|
|
30
|
|
|
|
76
|
|
|
|
30
|
|
Change in fair value
of interest rate swap contracts
|
|
531
|
|
|
|
104
|
|
|
|
733
|
|
|
|
(587)
|
|
Restatement
costs
|
|
—
|
|
|
|
854
|
|
|
|
—
|
|
|
|
1,007
|
|
Foreign currency
transaction loss (gain)
|
|
79
|
|
|
|
(4)
|
|
|
|
(16)
|
|
|
|
(471)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
|
7,708
|
|
|
$
|
16,203
|
|
|
$
|
16,873
|
|
|
$
|
34,871
|
|
Adjusted EBITDA margin
(adjusted EBITDA as a % of adjusted gross profit)
|
|
12.4
|
%
|
|
|
21.9
|
%
|
|
|
13.7
|
%
|
|
|
23.2
|
%
|
(1)
|
Depreciation and
amortization for the purposes of calculating adjusted EBITDA, a
non-GAAP financial measure, includes depreciation expenses
recognized on certain computer software as a service.
|
(In thousands, except
share and per share data)
|
Three Months Ended
December 31,
|
|
|
Six Months Ended
December 31,
|
|
Reconciliation of
GAAP net income to adjusted net income
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
GAAP net income
attributable to Radiant Logistics, Inc.
|
$
|
985
|
|
|
$
|
4,836
|
|
|
$
|
3,607
|
|
|
$
|
13,269
|
|
Adjustments to net
income:
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
404
|
|
|
|
1,460
|
|
|
|
1,418
|
|
|
|
4,224
|
|
Depreciation and
amortization
|
|
4,364
|
|
|
|
6,914
|
|
|
|
8,890
|
|
|
|
13,693
|
|
Change in fair value
of contingent consideration
|
|
(204)
|
|
|
|
150
|
|
|
|
(450)
|
|
|
|
310
|
|
Acquisition related
costs
|
|
252
|
|
|
|
22
|
|
|
|
321
|
|
|
|
49
|
|
Litigation
costs
|
|
741
|
|
|
|
247
|
|
|
|
1,105
|
|
|
|
366
|
|
Transition, lease
termination, and other costs
|
|
76
|
|
|
|
30
|
|
|
|
76
|
|
|
|
30
|
|
Change in fair value
of interest rate swap contracts
|
|
531
|
|
|
|
104
|
|
|
|
733
|
|
|
|
(587)
|
|
Restatement
costs
|
|
—
|
|
|
|
854
|
|
|
|
—
|
|
|
|
1,007
|
|
Amortization of debt
issuance costs
|
|
130
|
|
|
|
140
|
|
|
|
255
|
|
|
|
250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
before income taxes
|
|
7,279
|
|
|
|
14,757
|
|
|
|
15,955
|
|
|
|
32,611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes at 24.5%
|
|
(1,783)
|
|
|
|
(3,615)
|
|
|
|
(3,909)
|
|
|
|
(7,990)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net
income
|
$
|
5,496
|
|
|
$
|
11,142
|
|
|
$
|
12,046
|
|
|
$
|
24,621
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per
common share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.12
|
|
|
$
|
0.23
|
|
|
$
|
0.26
|
|
|
$
|
0.51
|
|
Diluted
|
$
|
0.11
|
|
|
$
|
0.23
|
|
|
$
|
0.25
|
|
|
$
|
0.49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
46,990,818
|
|
|
|
48,243,204
|
|
|
|
47,144,388
|
|
|
|
48,494,260
|
|
Diluted
|
|
48,907,452
|
|
|
|
49,427,420
|
|
|
|
48,991,819
|
|
|
|
49,865,216
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/radiant-logistics-announces-results-for-the-second-fiscal-quarter-ended-december-31-2023-302058022.html
SOURCE Radiant Logistics, Inc.