Financial results inflect to the positive with
sequential quarterly improvement;
Continued progress in green-field and strategic operating partners
acquisitions;
Debt free and well positioned for further growth as market
conditions improve
RENTON,
Wash., Sept. 12, 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 twelve months ended
June 30, 2024.
Financial Highlights – Three Months Ended
June 30, 2024
- Revenues of $206.0 million for
the fourth fiscal quarter ended June 30,
2024, down $26.2 million or
11.3%, compared to revenues of $232.2
million for the comparable prior year period. On a
sequential basis, revenues for the fourth fiscal quarter ended
June 30, 2024, were up $21.4 million or 11.6% compared to revenues of
$184.6 million for the third fiscal
quarter ended March 31, 2024.
- Gross profit of $57.3 million for
the fourth fiscal quarter ended June 30,
2024, down $5.7 million or
9.0%, compared to gross profit of $63.0
million for the comparable prior year period. On a
sequential basis, gross profit for the fourth fiscal quarter ended
June 30, 2024, was up $8.5 million or 17.4%, compared to gross profit
of $48.8 million for the third fiscal
quarter ended March 31, 2024.
- Adjusted gross profit, a non-GAAP financial measure, of
$60.6 million for the fourth fiscal
quarter ended June 30, 2024, down
$5.7 million or 8.6%, compared to
adjusted gross profit of $66.3
million for the comparable prior year period. On a
sequential basis, adjusted gross profit for the fourth fiscal
quarter ended June 30, 2024, was up
$7.5 million or 14.1%, compared to
adjusted gross profit of $53.1
million for the third fiscal quarter ended March 31, 2024.
- Net income attributable to Radiant Logistics, Inc. of
$4.8 million, or $0.10 per basic and fully diluted share for the
fourth fiscal quarter ended June 30,
2024, up $1.7 million or
54.8%, compared to $3.1 million, or
$0.07 per basic and $0.06 per fully diluted share for the comparable
prior year period. On a sequential basis, net income attributable
to Radiant Logistics, Inc. for the fourth fiscal quarter ended
June 30, 2024, was up $5.5 million or 785.7%, compared to a net loss
attributable to Radiant Logistics, Inc. of $0.7 million for the third fiscal quarter ended
March 31, 2024.
- Adjusted net income, a non-GAAP financial measure, of
$7.0 million, or $0.15 per basic and $0.14 per fully diluted share for the fourth
fiscal quarter ended June 30, 2024,
up $0.5 million or 7.7%, compared to
adjusted net income of $6.5 million,
or $0.14 per basic and $0.13 per fully diluted share for the comparable
prior year period. On a sequential basis, adjusted net income for
the fourth fiscal quarter ended June 30,
2024, was up $3.4 million or
94.4%, compared to adjusted net income of $3.6 million for the third fiscal quarter ended
March 31, 2024. 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 $9.1 million for the fourth fiscal quarter ended
June 30, 2024, down $0.1 million or 1.1%, compared to adjusted EBITDA
of $9.2 million for the comparable
prior year period. On a sequential basis, adjusted EBITDA for the
fourth fiscal quarter ended June 30,
2024, was up $3.9 million or
75.0%, compared to adjusted EBITDA of $5.2
million for the third fiscal quarter ended March 31, 2024.
- Adjusted EBITDA margin (adjusted EBITDA expressed as a
percentage of adjusted gross profit), a non-GAAP financial measure,
up to 15.0% or 110 basis points, for the fourth fiscal quarter
ended June 30, 2024, compared to
adjusted EBITDA margin of 13.9% for the comparable prior year
period. On a sequential basis, adjusted EBITDA margin for the
fourth fiscal quarter ended June 30,
2024 of 15.0% was up 520 basis points when compared to the
9.8% adjusted EBITDA margin for the third fiscal quarter ended
March 31, 2024.
Acquisition Recap
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.
Effective February 1, 2024, the
Company acquired Select Logistics, Inc. and Select Cartage,
Inc. (collectively "Select"), both Miami, Florida based, privately held companies
that have operated as part of the Company's Adcom Worldwide brand
since 2007. Both Daleray and Select are being combined to operate
as Radiant Global Logistics and will leverage their combined
expertise and in-depth knowledge to solidify the Company's cruise
logistics service offerings in south Florida.
Effective April 1, 2024, the
Company acquired the assets and operations of Viking Worldwide,
Inc.("Viking"), 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. Viking services
a diversified account base specializing in the high-tech, brand
management, life- sciences, and trade show industries.
Viking continues to operate under
the Service by Air brand and is expected to complete its transition
to the Radiant brand over the course of 2024 as Viking's Minneapolis operations combine with existing
Company-owned operations in the area.
On June 1, 2024, the Company
acquired the operations Cascade Transportation, Inc. ("Cascade"), a
Seattle based, privately held
company that provides a full range of customized time critical
domestic and international transportation and logistics services.
Cascade previously operated as an agent station for a competing
network and has combined with Radiant's Company-owned operations in
the Seattle area and now operates
as Radiant Global Logistics.
On June 1, 2024, the Company
acquired the operations of DVA Associates, Inc. ("DVA"), a
Portland, Oregon based, privately
held company that provides a full range of domestic and
international transportation and logistics services across
North America. DVA previously
operated as an agent station for a competing network and now
operates as Radiant Global Logistics and is expected to combine
with other Radiant's Company-owned operations in the Portland area in 2025.
Effective September 1, 2024, the
Company acquired Foundation Logistics & Services, LLC
("Foundation"), a Humble, Texas
based, privately held company that provides a full range of
specialized transportation and logistics services for companies
involved in the exploration, drilling, and production of oil and
gas. Founded in 2014, Foundation specializes in servicing the oil
and gas industry with a focus on the transportation of hazardous
materials, including explosives, and urgent oilfield equipment to
points around the world. The company will continue to operate as
Foundation Logistics with the expectation that the company will
ultimately transition to operate under the Radiant brand in
2025.
The Company structured each of these transactions 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 726,449 shares of our common stock at an average
cost of $5.64 per share for an
aggregate cost of $4.1 million during
the fiscal year ended June 30, 2024.
As of June 30, 2024, the Company had 46,808,943 shares
outstanding.
CEO Bohn Crain Comments on Results
"While our full year results continue to reflect the difficult
freight markets being experienced by the entire industry as well as
our operations, we did see good sequential improvement in our
financial results for the fourth fiscal quarter ended
June 30, 2024 when compared to our third fiscal quarter
ended March 31, 2024" said
Bohn Crain, Founder and CEO of
Radiant Logistics. "With net income up 785.7%, adjusted net income
up 94.4% and adjusted EBITDA up 75%; we hope to continue to build
on this positive trend in coming quarters 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 $31.2 million in
adjusted EBITDA and $17.3 million in
cash from operations for the fiscal year ended
June 30, 2024. In addition, we continue to enjoy a strong
balance sheet and after completing five tuck-in acquisitions and
deploying $4.1 million in
support of our stock buy-back program, we finished the quarter with
approximately $24.9 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, we will
continue to deliver meaningful value for our shareholders,
operating partners, and the end customers that we serve. In this
regard, we made good progress in supporting three agent station
conversions over the course of fiscal year 2024 with the
acquisition of Daleray (October
2023), the Select businesses (February 2024), and 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. In addition, in June of this year we were
able to welcome two new teams to our network with the acquisition
of Portland-based DVA Associates
and Seattle-based Cascade
Transportation both of which joined us from a competing network.
And most recently, we completed the acquisition of Foundation
Logistics, another great addition to the Radiant network. We will
continue to look for green-field acquisition opportunities where we
find opportunities that bring critical mass to our current platform
with respect to geography, purchasing power and targeted industry
segments."
Fourth Fiscal Quarter Ended June 30, 2024 –
Financial Results
For the three months ended June 30, 2024, Radiant
reported net income attributable to Radiant Logistics, Inc. of
$4.8 million on $206.0 million of revenues, or $0.10 per basic and fully diluted share. For the
three months ended June 30, 2023, Radiant reported net
income attributable to Radiant Logistics, Inc. of $3.1 million on $232.2 million of revenues, or $0.07 per basic and $0.06 per fully diluted share.
For the three months ended June 30, 2024, Radiant
reported adjusted net income, a non-GAAP financial measure, of
$7.0 million, or $0.15 per basic and $0.14 per fully diluted share. For the three
months ended June 30, 2023, Radiant reported adjusted net
income of $6.5 million, or
$0.14 per basic and $0.13 per fully diluted share.
For the three months ended June 30, 2024, Radiant
reported adjusted EBITDA, a non-GAAP financial measure, of
$9.1 million, compared to
$9.2 million for the comparable
prior year period.
Year Ended June 30, 2024 – Financial
Results
For the fiscal year ended June 30, 2024, Radiant
reported net income attributable to Radiant Logistics, Inc. of
$7.7 million on $802.5 million of revenues, or $0.16 per basic and fully diluted share. For the
fiscal year ended June 30, 2023, Radiant reported net
income attributable to Radiant Logistics, Inc. of $20.6 million on $1,085.5 million of revenues, or
$0.43 per basic and $0.42 per fully diluted share.
For the fiscal year ended June 30, 2024, Radiant
reported adjusted net income, a non-GAAP financial measure, of
$22.6 million, or $0.48 per basic and $0.46 per fully diluted share. For the fiscal
year ended June 30, 2023, Radiant reported adjusted net
income of $39.3 million, or
$0.82 per basic and $0.79 per fully diluted share.
For the fiscal year ended June 30, 2024, Radiant
reported adjusted EBITDA, a non-GAAP financial measure, of
$31.2 million, compared to
$55.6 million for the comparable
prior year period.
Earnings Call and Webcast Access Information
Radiant Logistics, Inc. will host a conference call on
Thursday, September 12, 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, September 12,
2024 at 4:30 PM Eastern
|
DIAL-IN
|
US (888) 506-0062;
Intl. (973) 528-0011 (Participant Access Code: 481480)
|
REPLAY
|
September 13, 2024 at
9:30 AM Eastern to September 26, 2024 at 4:30 PM Eastern, US (877)
481-4010;
Intl. (919) 882-2331
(Replay ID number: 51221)
|
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/2191/51221
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; our ability to continue to respond to macroeconomic
factors that have recently had a negative effect on worldwide
freight markets; the impact of any health pandemic or environmental
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 incident that we reported in March 2024 or future cyber incidents and the
effectiveness of the Company's business continuity plans in
response to cyber incidents; the commercial, reputational and
regulatory risks to our business that may arise as a consequence of
our inability to remediate during fiscal year 2024 a material
weakness in our internal controls over financial reporting, and the
further risks that may arise should we be unable to remediate that
material weakness during fiscal year 2025; and such other factors
that may be identified from time to time in our U.S 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
fiscal year ended June 30, 2024. 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.
|
Consolidated Balance
Sheets
|
|
|
June 30,
|
|
(In thousands, except
share and per share data)
|
2024
|
|
|
2023
|
|
ASSETS
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
$
|
24,874
|
|
|
$
|
32,456
|
|
Accounts receivable,
net of allowance of $2,103 and $2,776, respectively
|
|
118,016
|
|
|
|
126,725
|
|
Contract
assets
|
|
7,615
|
|
|
|
6,180
|
|
Income tax
receivable
|
|
3,133
|
|
|
|
—
|
|
Prepaid expenses and
other current assets
|
|
10,567
|
|
|
|
15,211
|
|
Total current
assets
|
|
164,205
|
|
|
|
180,572
|
|
|
|
|
|
|
|
Property, technology,
and equipment, net
|
|
25,558
|
|
|
|
25,389
|
|
|
|
|
|
|
|
Goodwill
|
|
93,043
|
|
|
|
89,203
|
|
Intangible assets,
net
|
|
34,943
|
|
|
|
36,641
|
|
Operating lease
right-of-use assets
|
|
49,850
|
|
|
|
56,773
|
|
Deposits and other
assets
|
|
3,586
|
|
|
|
5,163
|
|
Total other long-term
assets
|
|
181,422
|
|
|
|
187,780
|
|
Total
assets
|
$
|
371,185
|
|
|
$
|
393,741
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Accounts
payable
|
$
|
73,558
|
|
|
$
|
84,561
|
|
Operating partner
commissions payable
|
|
13,291
|
|
|
|
18,360
|
|
Accrued
expenses
|
|
8,948
|
|
|
|
8,739
|
|
Income tax
payable
|
|
—
|
|
|
|
369
|
|
Current portion of
notes payable
|
|
—
|
|
|
|
4,107
|
|
Current portion of
operating lease liabilities
|
|
11,629
|
|
|
|
11,273
|
|
Current portion of
finance lease liabilities
|
|
643
|
|
|
|
620
|
|
Current portion of
contingent consideration
|
|
455
|
|
|
|
3,886
|
|
Other current
liabilities
|
|
1,927
|
|
|
|
258
|
|
Total current
liabilities
|
|
110,451
|
|
|
|
132,173
|
|
|
|
|
|
|
|
Operating lease
liabilities, net of current portion
|
|
45,026
|
|
|
|
52,120
|
|
Finance lease
liabilities, net of current portion
|
|
677
|
|
|
|
1,121
|
|
Contingent
consideration, net of current portion
|
|
4,710
|
|
|
|
287
|
|
Deferred tax
liabilities
|
|
812
|
|
|
|
2,944
|
|
Total long-term
liabilities
|
|
51,225
|
|
|
|
56,472
|
|
Total
liabilities
|
|
161,676
|
|
|
|
188,645
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
Common stock, $0.001
par value, 100,000,000 shares authorized; 51,844,249 and
51,603,386 shares issued, and 46,808,943 and 47,294,529
shares outstanding,
respectively
|
|
33
|
|
|
|
33
|
|
Additional paid-in
capital
|
|
110,763
|
|
|
|
108,516
|
|
Treasury stock, at
cost, 5,035,306 and 4,308,857 shares, respectively
|
|
(31,166)
|
|
|
|
(27,067)
|
|
Retained
earnings
|
|
133,278
|
|
|
|
125,593
|
|
Accumulated other
comprehensive loss
|
|
(3,546)
|
|
|
|
(2,205)
|
|
Total Radiant
Logistics, Inc. stockholders' equity
|
|
209,362
|
|
|
|
204,870
|
|
Non-controlling
interest
|
|
147
|
|
|
|
226
|
|
Total
equity
|
|
209,509
|
|
|
|
205,096
|
|
Total liabilities and
equity
|
$
|
371,185
|
|
|
$
|
393,741
|
|
RADIANT LOGISTICS,
INC.
|
Consolidated
Statements of Comprehensive Income
|
|
|
Three Months Ended
June 30,
|
|
|
Year Ended
June 30,
|
|
(In thousands, except
share and per share data)
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
Revenues
|
$
|
206,032
|
|
|
$
|
232,225
|
|
|
$
|
802,470
|
|
|
$
|
1,085,486
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of transportation
and other services
|
|
145,451
|
|
|
|
165,910
|
|
|
|
565,947
|
|
|
|
801,646
|
|
Operating partner
commissions
|
|
22,991
|
|
|
|
28,489
|
|
|
|
92,668
|
|
|
|
115,605
|
|
Personnel
costs
|
|
19,409
|
|
|
|
19,283
|
|
|
|
78,212
|
|
|
|
79,512
|
|
Selling, general and
administrative expenses
|
|
8,636
|
|
|
|
10,519
|
|
|
|
38,700
|
|
|
|
38,548
|
|
Depreciation and
amortization
|
|
4,666
|
|
|
|
4,458
|
|
|
|
18,095
|
|
|
|
22,700
|
|
Change in fair value
of contingent consideration
|
|
—
|
|
|
|
(259)
|
|
|
|
(450)
|
|
|
|
(646)
|
|
Total operating
expenses
|
|
201,153
|
|
|
|
228,400
|
|
|
|
793,172
|
|
|
|
1,057,365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
4,879
|
|
|
|
3,825
|
|
|
|
9,298
|
|
|
|
28,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
503
|
|
|
|
1,070
|
|
|
|
2,333
|
|
|
|
1,384
|
|
Interest
expense
|
|
(212)
|
|
|
|
(1,028)
|
|
|
|
(1,056)
|
|
|
|
(3,273)
|
|
Foreign currency
transaction gain
|
|
21
|
|
|
|
(47)
|
|
|
|
143
|
|
|
|
755
|
|
Change in fair value
of interest rate swap contracts
|
|
(294)
|
|
|
|
151
|
|
|
|
(1,197)
|
|
|
|
383
|
|
Other
|
|
5
|
|
|
|
24
|
|
|
|
199
|
|
|
|
176
|
|
Total other income
(expense)
|
|
23
|
|
|
|
170
|
|
|
|
422
|
|
|
|
(575)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
4,902
|
|
|
|
3,995
|
|
|
|
9,720
|
|
|
|
27,546
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
(56)
|
|
|
|
(735)
|
|
|
|
(1,523)
|
|
|
|
(6,305)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
4,846
|
|
|
|
3,260
|
|
|
|
8,197
|
|
|
|
21,241
|
|
Less: net income
attributable to non-controlling interest
|
|
(65)
|
|
|
|
(117)
|
|
|
|
(512)
|
|
|
|
(646)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable
to Radiant Logistics, Inc.
|
$
|
4,781
|
|
|
$
|
3,143
|
|
|
$
|
7,685
|
|
|
$
|
20,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income:
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation loss
|
|
(459)
|
|
|
|
1,046
|
|
|
|
(1,341)
|
|
|
|
(1,409)
|
|
Comprehensive
income
|
$
|
4,387
|
|
|
$
|
4,306
|
|
|
$
|
6,856
|
|
|
$
|
19,832
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.10
|
|
|
$
|
0.07
|
|
|
$
|
0.16
|
|
|
$
|
0.43
|
|
Diluted
|
$
|
0.10
|
|
|
$
|
0.06
|
|
|
$
|
0.16
|
|
|
$
|
0.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
46,936,272
|
|
|
|
47,578,272
|
|
|
|
47,047,754
|
|
|
|
48,188,663
|
|
Diluted
|
|
48,589,842
|
|
|
|
49,163,103
|
|
|
|
48,822,017
|
|
|
|
49,551,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
cybersecurity 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, 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 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 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
June 30,
|
|
|
Year Ended
June 30,
|
|
Reconciliation of
adjusted gross profit to GAAP gross profit
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Revenues
|
$
|
206,032
|
|
|
$
|
232,225
|
|
|
$
|
802,470
|
|
|
$
|
1,085,486
|
|
Cost of transportation
and other services (exclusive of depreciation
and amortization, shown separately
below)
|
|
(145,451)
|
|
|
|
(165,910)
|
|
|
|
(565,947)
|
|
|
|
(801,646)
|
|
Depreciation and
amortization
|
|
(3,253)
|
|
|
|
(3,327)
|
|
|
|
(13,055)
|
|
|
|
(13,621)
|
|
GAAP gross
profit
|
$
|
57,328
|
|
|
$
|
62,988
|
|
|
$
|
223,468
|
|
|
$
|
270,219
|
|
Depreciation and
amortization
|
|
3,253
|
|
|
|
3,327
|
|
|
|
13,055
|
|
|
|
13,621
|
|
Adjusted gross
profit
|
$
|
60,581
|
|
|
$
|
66,315
|
|
|
$
|
236,523
|
|
|
$
|
283,840
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
percentage
|
|
27.8
|
%
|
|
|
27.1
|
%
|
|
|
27.8
|
%
|
|
|
24.9
|
%
|
Adjusted gross profit
percentage
|
|
29.4
|
%
|
|
|
28.6
|
%
|
|
|
29.5
|
%
|
|
|
26.1
|
%
|
(In
thousands)
|
Three Months Ended
June 30,
|
|
|
Year Ended
June 30,
|
|
Reconciliation of
GAAP net income to adjusted EBITDA
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net income attributable
to Radiant Logistics, Inc.
|
$
|
4,781
|
|
|
$
|
3,143
|
|
|
$
|
7,685
|
|
|
$
|
20,595
|
|
Income tax
expense
|
|
56
|
|
|
|
735
|
|
|
|
1,523
|
|
|
|
6,305
|
|
Depreciation and
amortization (1)
|
|
4,779
|
|
|
|
4,574
|
|
|
|
18,552
|
|
|
|
23,157
|
|
Net interest expense
(income)
|
|
(291)
|
|
|
|
(42)
|
|
|
|
(1,277)
|
|
|
|
1,889
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
9,325
|
|
|
|
8,410
|
|
|
|
26,483
|
|
|
|
51,946
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation
|
|
85
|
|
|
|
672
|
|
|
|
2,611
|
|
|
|
2,503
|
|
Change in fair value
of contingent consideration
|
|
—
|
|
|
|
(259)
|
|
|
|
(450)
|
|
|
|
(646)
|
|
Acquisition related
costs
|
|
76
|
|
|
|
38
|
|
|
|
526
|
|
|
|
185
|
|
Cybersecurity
event
|
|
—
|
|
|
|
(6)
|
|
|
|
266
|
|
|
|
6
|
|
Litigation
costs
|
|
(681)
|
|
|
|
457
|
|
|
|
594
|
|
|
|
1,208
|
|
Transition, lease
termination, and other costs
|
|
—
|
|
|
|
—
|
|
|
|
76
|
|
|
|
30
|
|
Change in fair value
of interest rate swap contracts
|
|
294
|
|
|
|
(151)
|
|
|
|
1,197
|
|
|
|
(383)
|
|
Restatement
costs
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,544
|
|
Foreign currency
transaction loss (gain)
|
|
(21)
|
|
|
|
47
|
|
|
|
(143)
|
|
|
|
(755)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
|
9,078
|
|
|
$
|
9,208
|
|
|
$
|
31,160
|
|
|
$
|
55,638
|
|
Adjusted EBITDA margin
(adjusted EBITDA as a % of adjusted gross profit)
|
|
15.0
|
%
|
|
|
13.9
|
%
|
|
|
13.2
|
%
|
|
|
19.6
|
%
|
|
|
(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
June 30,
|
|
|
Year Ended
June 30,
|
|
Reconciliation of
GAAP net income to adjusted net income
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
GAAP net income
attributable to Radiant Logistics, Inc.
|
$
|
4,781
|
|
|
$
|
3,143
|
|
|
$
|
7,685
|
|
|
$
|
20,595
|
|
Adjustments to net
income:
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
56
|
|
|
|
735
|
|
|
|
1,523
|
|
|
|
6,305
|
|
Depreciation and
amortization
|
|
4,666
|
|
|
|
4,458
|
|
|
|
18,095
|
|
|
|
22,700
|
|
Change in fair value
of contingent consideration
|
|
—
|
|
|
|
(259)
|
|
|
|
(450)
|
|
|
|
(646)
|
|
Acquisition related
costs
|
|
76
|
|
|
|
38
|
|
|
|
526
|
|
|
|
185
|
|
Cybersecurity
event
|
|
—
|
|
|
|
(6)
|
|
|
|
266
|
|
|
|
6
|
|
Litigation
costs
|
|
(681)
|
|
|
|
457
|
|
|
|
594
|
|
|
|
1,208
|
|
Transition, lease
termination, and other costs
|
|
—
|
|
|
|
—
|
|
|
|
76
|
|
|
|
30
|
|
Change in fair value
of interest rate swap contracts
|
|
294
|
|
|
|
(151)
|
|
|
|
1,197
|
|
|
|
(383)
|
|
Restatement
costs
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,544
|
|
Amortization of debt
issuance costs
|
|
100
|
|
|
|
137
|
|
|
|
484
|
|
|
|
510
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
before income taxes
|
|
9,292
|
|
|
|
8,552
|
|
|
|
29,996
|
|
|
|
52,054
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes at 24.5%
|
|
(2,277)
|
|
|
|
(2,095)
|
|
|
|
(7,349)
|
|
|
|
(12,753)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net
income
|
$
|
7,015
|
|
|
$
|
6,457
|
|
|
$
|
22,647
|
|
|
$
|
39,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per
common share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.15
|
|
|
$
|
0.14
|
|
|
$
|
0.48
|
|
|
$
|
0.82
|
|
Diluted
|
$
|
0.14
|
|
|
$
|
0.13
|
|
|
$
|
0.46
|
|
|
$
|
0.79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
46,936,272
|
|
|
|
47,578,272
|
|
|
|
47,047,754
|
|
|
|
48,188,663
|
|
Diluted
|
|
48,589,842
|
|
|
|
49,163,103
|
|
|
|
48,822,017
|
|
|
|
49,551,388
|
|
(In thousands)
Trailing twelve months adjusted EBITDA:
|
Three months
ended
June 30,
2024
|
|
|
Three months
ended
March 31,
2024
|
|
|
Three months
ended
December 31,
2023
|
|
|
Three months
ended
September 30,
2023
|
|
|
Twelve months
ended
June 30, 2024
|
|
Net income attributable
to Radiant Logistics, Inc.
|
$
|
4,781
|
|
|
$
|
(703)
|
|
|
$
|
985
|
|
|
$
|
2,622
|
|
|
$
|
7,685
|
|
Income tax
expense
|
|
56
|
|
|
|
49
|
|
|
|
404
|
|
|
|
1,014
|
|
|
|
1,523
|
|
Depreciation and
amortization (1)
|
|
4,779
|
|
|
|
4,654
|
|
|
|
4,479
|
|
|
|
4,640
|
|
|
|
18,552
|
|
Net interest
expense
|
|
(291)
|
|
|
|
(373)
|
|
|
|
(330)
|
|
|
|
(283)
|
|
|
|
(1,277)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
9,325
|
|
|
|
3,627
|
|
|
|
5,538
|
|
|
|
7,993
|
|
|
|
26,483
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation
|
|
85
|
|
|
|
951
|
|
|
|
695
|
|
|
|
880
|
|
|
|
2,611
|
|
Change in fair value
of contingent consideration
|
|
—
|
|
|
|
—
|
|
|
|
(204)
|
|
|
|
(246)
|
|
|
|
(450)
|
|
Acquisition related
costs
|
|
76
|
|
|
|
129
|
|
|
|
252
|
|
|
|
69
|
|
|
|
526
|
|
Cybersecurity
event
|
|
—
|
|
|
|
266
|
|
|
|
—
|
|
|
|
—
|
|
|
|
266
|
|
Litigation
costs
|
|
(681)
|
|
|
|
170
|
|
|
|
741
|
|
|
|
364
|
|
|
|
594
|
|
Transition, lease
termination, and other costs
|
|
—
|
|
|
|
—
|
|
|
|
76
|
|
|
|
—
|
|
|
|
76
|
|
Change in fair value
of interest rate swap contracts
|
|
294
|
|
|
|
170
|
|
|
|
531
|
|
|
|
202
|
|
|
|
1,197
|
|
Restatement
costs
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Foreign currency
transaction loss (gain)
|
|
(21)
|
|
|
|
(105)
|
|
|
|
79
|
|
|
|
(96)
|
|
|
|
(143)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
|
9,078
|
|
|
$
|
5,208
|
|
|
$
|
7,708
|
|
|
$
|
9,166
|
|
|
$
|
31,160
|
|
|
|
(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.
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/radiant-logistics-announces-results-for-the-fourth-fiscal-quarter-and-year-ended-june-30-2024-302247058.html
SOURCE Radiant Logistics, Inc.