Debt free and well positioned for further growth
as market conditions improve;
Continued progress in acquisition of strategic operating
partners
RENTON,
Wash., May 9, 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 nine months ended
March 31, 2024.
Financial Highlights – Three Months Ended
March 31, 2024
- Revenues of $184.6 million for
the third fiscal quarter ended March 31,
2024, down $59.6 million or
24.4%, compared to revenues of $244.2
million for the comparable prior year period.
- Gross profit of $48.8 million for
the third fiscal quarter ended March 31,
2024, down $14.7 million or
23.1%, compared to gross profit of $63.5
million for the comparable prior year period.
- Adjusted gross profit, a non-GAAP financial measure, of
$53.1 million for the third fiscal
quarter ended March 31, 2024, down
$13.9 million or 20.7%, compared to
adjusted gross profit of $67.0
million for the comparable prior year period.
- Net income attributable to Radiant Logistics, Inc., a loss of
$0.7 million, or $0.02 loss per basic and fully diluted share for
the third fiscal quarter ended March 31,
2024, down $4.9 million or
116.7%, compared to $4.2 million, or
$0.09 per basic and $0.08 per fully diluted share for the comparable
prior year period.
- Adjusted net income, a non-GAAP financial measure, of
$3.6 million, or $0.08 per basic and fully diluted share for the
third fiscal quarter ended March 31,
2024, down $4.6 million or
56.1%, compared to adjusted net income of $8.2 million, or $0.17 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, of $5.2 million for the third fiscal quarter ended
March 31, 2024, down $6.4 million or 55.2%, compared to adjusted
EBITDA of $11.6 million for the
comparable prior year period.
Acquisition Update
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
existing company-owned operations in south Florida to solidify the Company's cruise
logistics service offerings. 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.
Effective April 1, 2024, the
Company acquired the assets and operations of Viking Worldwide,
Inc., a Minnesota based, privately
held company with operations in both Minneapolis, Minnesota and Houston, Texas that has operated under the
Company's Service by Air brand since 2012. 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 nine months ended March 31, 2024.
As of March 31, 2024, the Company had 47,001,597
shares outstanding.
CEO Bohn Crain Comments on Results
"Our results for the quarter ended March
31, 2024 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 saw a very
difficult January and then steady improvement throughout the
quarter and we expect to report sequential quarterly improvement
moving forward as markets find their way to more sustainable and
normalized levels."
Mr. Crain continued, "Notwithstanding the tough year over year
comparisons, we continue to deliver meaningfully positive results
and have generated $22.1 million in
adjusted EBITDA and $16.0 million in
net cash from operations for the nine months ended
March 31, 2024. In addition, we continue to enjoy a
strong balance sheet finishing the quarter with approximately
$31.2 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 (October 2023) and the Select businesses
(February 2024), which will combine
to solidify our offering in support of the cruise line industry in
South Florida along with our most
recent acquisition of Minnesota-based Viking Worldwide (April 2024). 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 three 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."
Third Fiscal Quarter Ended March 31, 2024 –
Financial Results
For the three months ended March 31, 2024, Radiant
reported net loss attributable to Radiant Logistics, Inc. of
$0.7 million on $184.6 million of revenues, or $0.02 loss per basic and fully diluted share. For
the three months ended March 31, 2023, Radiant reported
net income attributable to Radiant Logistics, Inc. of $4.2 million on $244.2
million of revenues, or $0.09
per basic and $0.08 per fully diluted
share.
For the three months ended March 31, 2024, Radiant
reported adjusted net income, a non-GAAP financial measure, of
$3.6 million, or $0.08 per basic and fully diluted share. For the
three months ended March 31, 2023, Radiant reported
adjusted net income of $8.2 million,
or $0.17 per basic and fully diluted
share.
For the three months ended March 31, 2024, Radiant
reported adjusted EBITDA, a non-GAAP financial measure, of
$5.2 million, compared to
$11.6 million for the comparable
prior year period.
Nine Months Ended March 31, 2024 – Financial
Results
For the nine months ended March 31, 2024, Radiant
reported net income attributable to Radiant Logistics, Inc. of
$2.9 million on $596.4 million of revenues, or $0.06 per basic and fully diluted share. For the
nine months ended March 31, 2023, Radiant reported net
income attributable to Radiant Logistics, Inc. of $17.5 million on $853.3
million of revenues, or $0.36
per basic and $0.35 per fully diluted
share.
For the nine months ended March 31, 2024, Radiant
reported adjusted net income, a non-GAAP financial measure, of
$15.6 million, or $0.33 per basic and $0.32 per fully diluted share. For the nine
months ended March 31, 2023, Radiant reported adjusted
net income of $32.8 million, or
$0.68 per basic and $0.66 per fully diluted share.
For the nine months ended March 31, 2024, Radiant
reported adjusted EBITDA, a non-GAAP financial measure, of
$22.1 million, compared to
$46.4 million for the comparable
prior year period.
Earnings Call and Webcast Access Information
Radiant Logistics, Inc. will host a conference call on
Thursday, May 9, 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, May 9, 2024
at 4:30 PM Eastern
|
DIAL-IN
|
US (844) 602-0380;
Intl. (862) 298-0970 (Participant Access Code: Radiant
Logistics)
|
REPLAY
|
May 10, 2024 at 9:30 AM
Eastern to May 23, 2024 at 4:30 PM Eastern, US (877)
481-4010;
Intl. (919) 882-2331
(Replay ID number: 50571)
|
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/2191/50571
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 any 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 cybersecurity incidents
that we reported in December 2021 and
March 2024 or future cyber incidents
and the effectiveness of the Company's business continuity plans in
response to cyber incidents, like these cybersecurity incidents;
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; 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 any 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.
Investor
Contact:
Radiant Logistics,
Inc.
Todd
Macomber
(425)
943-4541
investors@radiantdelivers.com
|
Media
Contact:
Radiant Logistics,
Inc.
Jennifer
Deenihan
(425)
462-1094
communications@radiantdelivers.com
|
RADIANT
LOGISTICS, INC.
Condensed
Consolidated Balance Sheets
|
|
|
|
March 31,
|
|
|
June 30,
|
|
(In thousands, except
share and per share data)
|
|
2024
|
|
|
2023
|
|
|
|
(unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
31,233
|
|
|
$
|
32,456
|
|
Accounts receivable,
net of allowance of $3,565 and $2,776, respectively
|
|
|
105,513
|
|
|
|
126,725
|
|
Contract
assets
|
|
|
7,244
|
|
|
|
6,180
|
|
Income tax
receivable
|
|
|
4,223
|
|
|
|
—
|
|
Prepaid expenses and
other current assets
|
|
|
11,540
|
|
|
|
15,211
|
|
Total current
assets
|
|
|
159,753
|
|
|
|
180,572
|
|
|
|
|
|
|
|
|
Property, technology,
and equipment, net
|
|
|
26,226
|
|
|
|
25,389
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
90,424
|
|
|
|
89,203
|
|
Intangible assets,
net
|
|
|
31,618
|
|
|
|
36,641
|
|
Operating lease
right-of-use assets
|
|
|
51,961
|
|
|
|
56,773
|
|
Deposits and other
assets
|
|
|
3,984
|
|
|
|
5,163
|
|
Total other long-term
assets
|
|
|
177,987
|
|
|
|
187,780
|
|
Total
assets
|
|
$
|
363,966
|
|
|
$
|
393,741
|
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
70,266
|
|
|
$
|
84,561
|
|
Operating partner
commissions payable
|
|
|
12,998
|
|
|
|
18,360
|
|
Accrued
expenses
|
|
|
7,822
|
|
|
|
8,739
|
|
Income tax
payable
|
|
|
—
|
|
|
|
369
|
|
Current portion of
notes payable
|
|
|
639
|
|
|
|
4,107
|
|
Current portion of
operating lease liabilities
|
|
|
11,129
|
|
|
|
11,273
|
|
Current portion of
finance lease liabilities
|
|
|
608
|
|
|
|
620
|
|
Current portion of
contingent consideration
|
|
|
150
|
|
|
|
3,886
|
|
Other current
liabilities
|
|
|
1,918
|
|
|
|
258
|
|
Total current
liabilities
|
|
|
105,530
|
|
|
|
132,173
|
|
|
|
|
|
|
|
|
Operating lease
liabilities, net of current portion
|
|
|
47,592
|
|
|
|
52,120
|
|
Finance lease
liabilities, net of current portion
|
|
|
744
|
|
|
|
1,121
|
|
Contingent
consideration, net of current portion
|
|
|
1,190
|
|
|
|
287
|
|
Deferred tax
liabilities
|
|
|
2,761
|
|
|
|
2,944
|
|
Total long-term
liabilities
|
|
|
52,287
|
|
|
|
56,472
|
|
Total
liabilities
|
|
|
157,817
|
|
|
|
188,645
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Common stock, $0.001
par value, 100,000,000 shares authorized; 51,842,855 and
51,603,386 shares issued, and 47,001,597 and 47,294,529
shares outstanding,
respectively
|
|
|
33
|
|
|
|
33
|
|
Additional paid-in
capital
|
|
|
110,676
|
|
|
|
108,516
|
|
Treasury stock, at
cost, 4,841,258 and 4,308,857 shares, respectively
|
|
|
(30,148)
|
|
|
|
(27,067)
|
|
Retained
earnings
|
|
|
128,497
|
|
|
|
125,593
|
|
Accumulated other
comprehensive loss
|
|
|
(3,087)
|
|
|
|
(2,205)
|
|
Total Radiant
Logistics, Inc. stockholders' equity
|
|
|
205,971
|
|
|
|
204,870
|
|
Non-controlling
interest
|
|
|
178
|
|
|
|
226
|
|
Total
equity
|
|
|
206,149
|
|
|
|
205,096
|
|
Total liabilities and
equity
|
|
$
|
363,966
|
|
|
$
|
393,741
|
|
RADIANT LOGISTICS,
INC.
Condensed
Consolidated Statements of Comprehensive Income
(unaudited)
|
|
|
Three Months Ended
March 31,
|
|
|
Nine Months Ended
March 31,
|
|
(In thousands, except
share and per share data)
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Revenues
|
$
|
184,559
|
|
|
$
|
244,171
|
|
|
$
|
596,438
|
|
|
$
|
853,261
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of transportation
and other services
|
|
131,438
|
|
|
|
177,154
|
|
|
|
420,495
|
|
|
|
635,736
|
|
Operating partner
commissions
|
|
20,077
|
|
|
|
26,499
|
|
|
|
69,678
|
|
|
|
87,116
|
|
Personnel
costs
|
|
19,416
|
|
|
|
19,817
|
|
|
|
58,803
|
|
|
|
60,229
|
|
Selling, general and
administrative expenses
|
|
9,994
|
|
|
|
10,591
|
|
|
|
30,063
|
|
|
|
28,029
|
|
Depreciation and
amortization
|
|
4,540
|
|
|
|
4,549
|
|
|
|
13,430
|
|
|
|
18,242
|
|
Change in fair value
of contingent consideration
|
|
—
|
|
|
|
(697)
|
|
|
|
(450)
|
|
|
|
(387)
|
|
Total operating
expenses
|
|
185,465
|
|
|
|
237,913
|
|
|
|
592,019
|
|
|
|
828,965
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
|
(906)
|
|
|
|
6,258
|
|
|
|
4,419
|
|
|
|
24,296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
623
|
|
|
|
216
|
|
|
|
1,829
|
|
|
|
315
|
|
Interest
expense
|
|
(250)
|
|
|
|
(683)
|
|
|
|
(843)
|
|
|
|
(2,246)
|
|
Foreign currency
transaction gain
|
|
105
|
|
|
|
331
|
|
|
|
121
|
|
|
|
802
|
|
Change in fair value
of interest rate swap contracts
|
|
(170)
|
|
|
|
(355)
|
|
|
|
(903)
|
|
|
|
231
|
|
Other
|
|
32
|
|
|
|
123
|
|
|
|
195
|
|
|
|
153
|
|
Total other income
(expense)
|
|
340
|
|
|
|
(368)
|
|
|
|
399
|
|
|
|
(745)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before
income taxes
|
|
(566)
|
|
|
|
5,890
|
|
|
|
4,818
|
|
|
|
23,551
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
(49)
|
|
|
|
(1,346)
|
|
|
|
(1,467)
|
|
|
|
(5,570)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
(615)
|
|
|
|
4,544
|
|
|
|
3,351
|
|
|
|
17,981
|
|
Less: net income
attributable to non-controlling interest
|
|
(88)
|
|
|
|
(361)
|
|
|
|
(447)
|
|
|
|
(529)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to Radiant Logistics, Inc.
|
$
|
(703)
|
|
|
$
|
4,183
|
|
|
$
|
2,904
|
|
|
$
|
17,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation gain (loss)
|
|
(1,151)
|
|
|
|
122
|
|
|
|
(882)
|
|
|
|
(2,455)
|
|
Comprehensive income
(loss)
|
$
|
(1,766)
|
|
|
$
|
4,666
|
|
|
$
|
2,469
|
|
|
$
|
15,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
(0.02)
|
|
|
$
|
0.09
|
|
|
$
|
0.06
|
|
|
$
|
0.36
|
|
Diluted
|
$
|
(0.02)
|
|
|
$
|
0.08
|
|
|
$
|
0.06
|
|
|
$
|
0.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
46,963,845
|
|
|
|
48,180,834
|
|
|
|
47,084,645
|
|
|
|
48,391,310
|
|
Diluted
|
|
46,963,845
|
|
|
|
49,304,991
|
|
|
|
48,899,138
|
|
|
|
49,679,999
|
|
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
March 31,
|
|
|
Nine Months Ended
March 31,
|
|
Reconciliation of
adjusted gross profit to GAAP gross profit
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Revenues
|
$
|
184,559
|
|
|
$
|
244,171
|
|
|
$
|
596,438
|
|
|
$
|
853,261
|
|
Cost of transportation
and other services (exclusive of depreciation
and amortization, shown separately
below)
|
|
(131,438)
|
|
|
|
(177,154)
|
|
|
|
(420,495)
|
|
|
|
(635,736)
|
|
Depreciation and
amortization
|
|
(4,370)
|
|
|
|
(3,478)
|
|
|
|
(10,908)
|
|
|
|
(10,294)
|
|
GAAP gross
profit
|
$
|
48,751
|
|
|
$
|
63,539
|
|
|
$
|
165,035
|
|
|
$
|
207,231
|
|
Depreciation and
amortization
|
|
4,370
|
|
|
|
3,478
|
|
|
|
10,908
|
|
|
|
10,294
|
|
Adjusted gross
profit
|
$
|
53,121
|
|
|
$
|
67,017
|
|
|
$
|
175,943
|
|
|
$
|
217,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin (GAAP
gross profit as a percentage of revenues)
|
|
26.4
|
%
|
|
|
26.0
|
%
|
|
|
27.7
|
%
|
|
|
24.3
|
%
|
Adjusted gross profit
percentage (adjusted gross profit as a percentage of
revenues)
|
|
28.8
|
%
|
|
|
27.4
|
%
|
|
|
29.5
|
%
|
|
|
25.5
|
%
|
(In
thousands)
|
Three Months Ended
March 31,
|
|
|
Nine Months Ended
March 31,
|
|
Reconciliation of
GAAP net income to adjusted EBITDA
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net income (loss)
attributable to Radiant Logistics, Inc.
|
$
|
(703)
|
|
|
$
|
4,183
|
|
|
$
|
2,904
|
|
|
$
|
17,452
|
|
Income tax
expense
|
|
49
|
|
|
|
1,346
|
|
|
|
1,467
|
|
|
|
5,570
|
|
Depreciation and
amortization (1)
|
|
4,654
|
|
|
|
4,663
|
|
|
|
13,773
|
|
|
|
18,585
|
|
Net interest expense
(income)
|
|
(373)
|
|
|
|
467
|
|
|
|
(986)
|
|
|
|
1,931
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
3,627
|
|
|
|
10,659
|
|
|
|
17,158
|
|
|
|
43,538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation
|
|
951
|
|
|
|
544
|
|
|
|
2,526
|
|
|
|
1,832
|
|
Change in fair value
of contingent consideration
|
|
—
|
|
|
|
(697)
|
|
|
|
(450)
|
|
|
|
(387)
|
|
Acquisition related
costs
|
|
129
|
|
|
|
98
|
|
|
|
450
|
|
|
|
147
|
|
Ransomware incident
related costs, net
|
|
266
|
|
|
|
12
|
|
|
|
266
|
|
|
|
12
|
|
Litigation
costs
|
|
170
|
|
|
|
383
|
|
|
|
1,275
|
|
|
|
751
|
|
Transition, lease
termination, and other costs
|
|
—
|
|
|
|
—
|
|
|
|
76
|
|
|
|
30
|
|
Change in fair value
of interest rate swap contracts
|
|
170
|
|
|
|
355
|
|
|
|
903
|
|
|
|
(231)
|
|
Restatement
costs
|
|
—
|
|
|
|
537
|
|
|
|
—
|
|
|
|
1,544
|
|
Foreign currency
transaction gain
|
|
(105)
|
|
|
|
(331)
|
|
|
|
(121)
|
|
|
|
(802)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
|
5,208
|
|
|
$
|
11,560
|
|
|
$
|
22,083
|
|
|
$
|
46,434
|
|
Adjusted EBITDA margin
(adjusted EBITDA as a % of
adjusted gross
profit)
|
|
9.8
|
%
|
|
|
17.2
|
%
|
|
|
12.6
|
%
|
|
|
21.3
|
%
|
|
(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
March 31,
|
|
|
Nine Months Ended
March 31,
|
|
Reconciliation of
GAAP net income to adjusted net income
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net income (loss)
attributable to Radiant Logistics, Inc.
|
$
|
(703)
|
|
|
$
|
4,183
|
|
|
$
|
2,904
|
|
|
$
|
17,452
|
|
Adjustments to net
income:
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
49
|
|
|
|
1,346
|
|
|
|
1,467
|
|
|
|
5,570
|
|
Depreciation and
amortization
|
|
4,540
|
|
|
|
4,549
|
|
|
|
13,430
|
|
|
|
18,242
|
|
Change in fair value
of contingent consideration
|
|
—
|
|
|
|
(697)
|
|
|
|
(450)
|
|
|
|
(387)
|
|
Acquisition related
costs
|
|
129
|
|
|
|
98
|
|
|
|
450
|
|
|
|
147
|
|
Ransomware incident
related costs, net
|
|
266
|
|
|
|
12
|
|
|
|
266
|
|
|
|
12
|
|
Litigation
costs
|
|
170
|
|
|
|
383
|
|
|
|
1,275
|
|
|
|
751
|
|
Transition, lease
termination, and other costs
|
|
—
|
|
|
|
—
|
|
|
|
76
|
|
|
|
30
|
|
Change in fair value
of interest rate swap contracts
|
|
170
|
|
|
|
355
|
|
|
|
903
|
|
|
|
(231)
|
|
Restatement
costs
|
|
—
|
|
|
|
537
|
|
|
|
—
|
|
|
|
1,544
|
|
Amortization of debt
issuance costs
|
|
129
|
|
|
|
123
|
|
|
|
384
|
|
|
|
373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
before income taxes
|
|
4,750
|
|
|
|
10,889
|
|
|
|
20,705
|
|
|
|
43,503
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes at 24.5%
|
|
(1,164)
|
|
|
|
(2,668)
|
|
|
|
(5,073)
|
|
|
|
(10,658)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net
income
|
$
|
3,586
|
|
|
$
|
8,221
|
|
|
$
|
15,632
|
|
|
$
|
32,845
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per
common share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.08
|
|
|
$
|
0.17
|
|
|
$
|
0.33
|
|
|
$
|
0.68
|
|
Diluted
|
$
|
0.08
|
|
|
$
|
0.17
|
|
|
$
|
0.32
|
|
|
$
|
0.66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
46,963,845
|
|
|
|
48,180,834
|
|
|
|
47,084,645
|
|
|
|
48,391,310
|
|
Diluted
|
|
46,963,845
|
|
|
|
49,304,991
|
|
|
|
48,899,138
|
|
|
|
49,679,999
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/radiant-logistics-announces-results-for-the-third-fiscal-quarter-ended-march-31-2024-302141683.html
SOURCE Radiant Logistics, Inc.