- Expanded gross margin to 20.4%, up 210 basis points
year-over-year
- Blue Arc Class 4 vehicle now in production with first
customer deliveries expected in the fourth quarter
- Maintained full year 2024 adjusted EBITDA outlook of
$45 to $50
million; positioned for significant profit growth in
2025
NOVI,
Mich., Oct. 24, 2024 /PRNewswire/ -- The
Shyft Group, Inc. (NASDAQ: SHYF) ("Shyft" or the "Company"), the
North American leader in specialty vehicle manufacturing, assembly
and upfit for the commercial, retail and service specialty vehicle
markets, today reported operating results for the third quarter
ending September 30, 2024.
Third Quarter 2024 Financial Highlights
For the third quarter of 2024 compared to the third quarter of
2023:
- Sales of $194.1 million, a
decrease of $7.2 million, or 3.6%,
from $201.3 million
- Net income of $3.1 million, or
$0.09 per share, compared to
$4.5 million, or $0.13 per share; third quarter 2023 net income
included a tax benefit of $2.0
million, primarily due to favorable adjustments for R&D
tax credits
- Adjusted EBITDA of $14.3 million,
or 7.4% of sales, an increase of $3.3
million, from $11.0 million,
or 5.5% of sales; results include $6.1
million of EV program related costs versus $7.6 million in the prior year
- Adjusted net income of $6.1
million, or $0.18 per share,
compared to $6.7 million, or
$0.19 per share in the third quarter
of 2023
- Consolidated backlog1 of $345.4 million as of September 30, 2024, down $119.0 million, or 25.6%, compared to
$464.4 million as of September 30, 2023
"We are improving performance by the execution of our
operational framework as we achieved adjusted EBITDA growth of 31%
year-over-year. The Shyft team is highly engaged in driving
operational and commercial improvements and we are seeing it in our
results," said John Dunn, President
and CEO.
2024 Financial Outlook
"In the quarter, Shyft
delivered improved financial results while progressing key
strategic initiatives, including the acquisition and initial
integration of Independent Truck Upfitters. Our balance sheet
remains solid as we achieved net leverage of 2.2x, which was
meaningfully below our expectations for the third quarter. Based on
our expected fourth quarter performance, we anticipate further
improvement of our balance sheet and liquidity as we enter 2025,
providing flexibility to invest capital going forward," said
Jon Douyard, Chief Financial
Officer.
Full-year 2024 outlook, notwithstanding further changes in the
operating environment, is as follows:
- Sales of approximately $800
million; Assumes no Blue Arc EV revenue
- Adjusted EBITDA of $45 to
$50 million, including EV spending of
$20 to $25
million
- Net income of $2.6 to
$6.9 million, with an income tax rate
of approximately 20%
- Earnings per share of $0.07 to
$0.20
- Adjusted earnings per share of $0.35 to $0.50
- Capital expenditures of $15 to
$20 million
- Free cash flow of approximately $30
million
Dunn concluded, "Our team is committed to meeting our financial
goals for the year and maintaining financial strength heading into
2025. As we integrate ITU and start Blue Arc production, the team
is energized by Shyft's future growth prospects and opportunities
to deliver value through a one Shyft mindset. Overall, while the
operating environment is highly dynamic, Shyft is well positioned
to grow profitably as end-markets turn more positive."
Footnote:
1.) Consolidated backlog does not reflect Blue Arc
order activity
|
Conference Call and Webcast Information
The Shyft
Group will host a conference call at 8:30
a.m. ET today to discuss these results and current business
trends. The conference call and webcast will be available via:
Webcast: https://theshyftgroup.com/investor-relations/webcasts/
Conference Call: 1-844-868-8845 (domestic) or 412-317-6591
(international)
About The Shyft Group
The Shyft Group is the North
American leader in specialty vehicle manufacturing, assembly, and
upfit for the commercial, retail, and service specialty vehicle
markets. Our customers include first-to-last mile delivery
companies across vocations, federal, state, and local government
entities; the trades; and utility and infrastructure segments. The
Shyft Group is organized into two core business units: Shyft Fleet
Vehicles and Services™ and Shyft Specialty Vehicles™. Today, its
family of brands include Utilimaster®, Blue Arc™ EV Solutions,
Royal® Truck Body, DuraMag® and Magnum®, Strobes-R-Us, Spartan® RV
Chassis, Red Diamond™ Aftermarket Solutions, Builtmore Contract
Manufacturing™, and Independent Truck Upfitters. The Shyft Group
and its go-to-market brands are well known in their respective
industries for quality, durability, and first-to-market innovation.
The Company employs approximately 3,000 employees and contractors
across campuses, and operates facilities in Arizona, California, Florida, Indiana, Iowa, Maine,
Michigan, Missouri, Pennsylvania, Tennessee, Texas, and Saltillo,
Mexico. The Company reported sales of $872 million in 2023. Learn more
at TheShyftGroup.com.
This release contains information, including our sales and
earnings guidance, all other information provided with respect to
our outlook for 2024 and future periods, and other statements
concerning our business, strategic position, financial projections,
financial strength, future plans, objectives, and the performance
of our products and operations that may constitute "forward-looking
statements" within the meaning of Section 27A of the Securities Act
of 1933, as amended, and Section 21E of the Securities Exchange Act
of 1934, as amended. We intend the forward-looking statements to be
covered by the safe harbor provisions for forward-looking
statements in those sections. Generally, we have identified such
forward-looking statements by using words such as "believe,"
"expect," "intend," "potential," "future," "may," "will," "should,"
and similar expressions or by using future dates in connection with
any discussion of, among other things, the construction or
operation of new or existing facilities, operating performance,
trends, events or developments that we expect or anticipate will
occur in the future, statements relating to volume changes, share
of sales and earnings per share changes, anticipated cost savings,
potential capital and operational cash improvements, changes in
supply and demand conditions and prices for our products, trade
duties and other aspects of trade policy, statements regarding our
future strategies, products and innovations, and statements
expressing general views about future operating results. However,
the absence of these words or similar expressions does not mean
that a statement is not forward-looking. Forward-looking statements
are not historical facts, but instead represent only the Company's
beliefs regarding future events, many of which, by their nature,
are inherently uncertain and outside of the Company's control. It
is possible that the Company's actual results and financial
condition may differ, possibly materially, from the anticipated
results and financial condition indicated in these forward-looking
statements. Management believes that these forward-looking
statements are reasonable as of the time made. However, caution
should be taken not to place undue reliance on any such
forward-looking statements because such statements speak only as of
the date when made. We undertake no obligation to publicly update
or revise any forward-looking statements, whether as a result of
new information, future events or otherwise, except as required by
law. In addition, forward-looking statements are subject to certain
risks and uncertainties that could cause actual results to differ
materially from the Company's historical experience and our present
expectations or projections. In addition, forward-looking
statements are subject to certain risks and uncertainties that
could cause actual results to differ materially from the Company's
historical experience and our present expectations or projections.
More information about factors that potentially could affect our
financial results is included in our filings with the Securities
and Exchange Commission ("SEC"), including our most recent Annual
Report on Form 10-K and subsequent filings, which are available at
www.sec.gov or our website. All forward-looking statements in this
release are qualified by this paragraph. Investors should not place
undue reliance on forward-looking statements as a prediction of
actual results. We undertake no obligation to publicly update or
revise any forward-looking statements in this release, whether as a
result of new information, future events, or otherwise.
CONTACTS
MEDIA
Sydney Machesky
Director, Corporate Communications
Sydney.Machesky@theshyftgroup.com
586.413.4112
INVESTORS
Randy
Wilson
Vice President, Investor Relations and Treasury
Randy.Wilson@theshyftgroup.com
248.727.3755
The Shyft Group,
Inc. and Subsidiaries
|
Consolidated Balance
Sheets
|
(In
thousands)
|
(Unaudited)
|
|
September
30,
|
|
December
31,
|
|
2024
|
|
2023
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
21,440
|
|
$
9,957
|
Accounts receivable,
less allowance of $496 and $276
|
99,255
|
|
79,573
|
Contract
assets
|
32,237
|
|
50,305
|
Inventories
|
108,931
|
|
105,135
|
Other receivables -
chassis pool agreements
|
31,592
|
|
34,496
|
Other current
assets
|
6,364
|
|
7,462
|
Total current
assets
|
299,819
|
|
286,928
|
|
|
|
|
Property, plant and
equipment, net
|
83,773
|
|
83,437
|
Right of use assets
– operating leases
|
40,524
|
|
45,827
|
Goodwill
|
64,902
|
|
48,880
|
Intangible assets,
net
|
60,724
|
|
45,268
|
Net deferred tax
asset
|
17,310
|
|
17,300
|
Other
assets
|
2,382
|
|
2,409
|
TOTAL
ASSETS
|
$
569,434
|
|
$
530,049
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
80,697
|
|
$
99,855
|
Accrued
warranty
|
8,827
|
|
7,231
|
Accrued compensation
and related taxes
|
17,204
|
|
13,526
|
Contract
liabilities
|
6,024
|
|
4,756
|
Operating lease
liability
|
9,881
|
|
10,817
|
Other current
liabilities and accrued expenses
|
10,659
|
|
11,965
|
Short-term debt -
chassis pool agreements
|
31,592
|
|
34,496
|
Current portion of
long-term debt
|
248
|
|
185
|
Total current
liabilities
|
165,132
|
|
182,831
|
|
|
|
|
Other non-current
liabilities
|
9,028
|
|
8,184
|
Long-term operating
lease liability
|
32,377
|
|
36,724
|
Long-term debt, less
current portion
|
110,234
|
|
50,144
|
Total
liabilities
|
316,771
|
|
277,883
|
Shareholders'
equity:
|
|
|
|
Preferred stock, no par
value: 2,000 shares authorized (none issued)
|
-
|
|
-
|
Common stock, no par
value : 80,000 shares authorized; 34,482 and
34,303 outstanding
|
98,888
|
|
93,705
|
Retained
earnings
|
153,775
|
|
158,461
|
Total shareholders'
equity
|
252,663
|
|
252,166
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
$
569,434
|
|
$
530,049
|
The Shyft Group,
Inc. and Subsidiaries Consolidated Statements of
Operations (In thousands, except per share
data) (Unaudited)
|
|
|
|
|
|
Three Months
Ended
September
30,
|
|
|
Nine Months
Ended
September
30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
194,075
|
|
|
$
|
201,325
|
|
|
$
|
584,744
|
|
|
$
|
669,865
|
|
Cost of products
sold
|
|
|
154,468
|
|
|
|
164,557
|
|
|
|
470,488
|
|
|
|
547,419
|
|
Gross
profit
|
|
|
39,607
|
|
|
|
36,768
|
|
|
|
114,256
|
|
|
|
122,446
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
|
|
4,200
|
|
|
|
5,225
|
|
|
|
12,425
|
|
|
|
18,064
|
|
Selling, general and
administrative
|
|
|
30,078
|
|
|
|
27,419
|
|
|
|
94,704
|
|
|
|
89,978
|
|
Total operating
expenses
|
|
|
34,278
|
|
|
|
32,644
|
|
|
|
107,129
|
|
|
|
108,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
|
5,329
|
|
|
|
4,124
|
|
|
|
7,127
|
|
|
|
14,404
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(2,392)
|
|
|
|
(1,572)
|
|
|
|
(6,198)
|
|
|
|
(4,697)
|
|
Other
income
|
|
|
138
|
|
|
|
15
|
|
|
|
315
|
|
|
|
209
|
|
Total other
expense
|
|
|
(2,254)
|
|
|
|
(1,557)
|
|
|
|
(5,883)
|
|
|
|
(4,488)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
|
3,075
|
|
|
|
2,567
|
|
|
|
1,244
|
|
|
|
9,916
|
|
Income tax expense
(benefit)
|
|
|
(48)
|
|
|
|
(1,951)
|
|
|
|
626
|
|
|
|
(965)
|
|
Net income
|
|
|
3,123
|
|
|
|
4,518
|
|
|
|
618
|
|
|
|
10,881
|
|
Less: net loss
attributable to non-controlling interest
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to The Shyft Group Inc.
|
|
$
|
3,123
|
|
|
$
|
4,518
|
|
|
$
|
618
|
|
|
$
|
10,913
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per
share
|
|
$
|
0.09
|
|
|
$
|
0.13
|
|
|
$
|
0.02
|
|
|
$
|
0.31
|
|
Diluted earnings per
share
|
|
$
|
0.09
|
|
|
$
|
0.13
|
|
|
$
|
0.02
|
|
|
$
|
0.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average
common shares outstanding
|
|
|
34,474
|
|
|
|
34,604
|
|
|
|
34,399
|
|
|
|
34,863
|
|
Diluted weighted
average common shares outstanding
|
|
|
34,651
|
|
|
|
34,637
|
|
|
|
34,527
|
|
|
|
34,985
|
|
The Shyft Group,
Inc. and Subsidiaries Consolidated Statements of Cash
Flows (In thousands) (Unaudited)
|
|
|
|
|
Nine
Months
Ended September
30,
|
|
|
|
2024
|
|
|
2023
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
Net income
|
$
|
618
|
|
$
|
10,881
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
14,488
|
|
|
12,360
|
|
Non-cash stock-based
compensation expense
|
|
5,672
|
|
|
5,187
|
|
Loss on disposal of
assets
|
|
167
|
|
|
132
|
|
Deferred income
taxes
|
|
(9)
|
|
|
(614)
|
|
Changes in accounts
receivable and contract assets
|
|
7,454
|
|
|
62,730
|
|
Changes in
inventories
|
|
6,949
|
|
|
(15,039)
|
|
Changes in accounts
payable
|
|
(21,509)
|
|
|
(25,194)
|
|
Changes in accrued
compensation and related taxes
|
|
3,678
|
|
|
1,693
|
|
Changes in accrued
warranty
|
|
1,596
|
|
|
(844)
|
|
Changes in other
assets and liabilities
|
|
(1,888)
|
|
|
(6,474)
|
|
Net cash provided by
operating activities
|
|
17,216
|
|
|
44,818
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
Purchases of property,
plant and equipment
|
|
(11,482)
|
|
|
(16,143)
|
|
Proceeds from sale of
property, plant and equipment
|
|
91
|
|
|
100
|
|
Acquisition of
business, net of cash acquired
|
|
(48,631)
|
|
|
(500)
|
|
Net cash used in
investing activities
|
|
(60,022)
|
|
|
(16,543)
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
Proceeds from
long-term debt
|
|
135,000
|
|
|
100,000
|
|
Payments on long-term
debt
|
|
(75,000)
|
|
|
(101,000)
|
|
Payments of
dividends
|
|
(5,222)
|
|
|
(5,392)
|
|
Purchase and
retirement of common stock
|
|
-
|
|
|
(19,083)
|
|
Exercise and vesting
of stock incentive awards
|
|
(489)
|
|
|
(4,472)
|
|
Net cash provided by
(used in) financing activities
|
|
54,289
|
|
|
(29,947)
|
|
|
|
|
|
|
|
|
Net increase (decrease)
in cash and cash equivalents
|
|
11,483
|
|
|
(1,672)
|
|
Cash and cash
equivalents at beginning of period
|
|
9,957
|
|
|
11,548
|
|
Cash and cash
equivalents at end of period
|
$
|
21,440
|
|
$
|
9,876
|
|
|
|
|
|
|
|
|
|
The Shyft Group,
Inc. and Subsidiaries Sales and Other Financial
Information by Business Segment (Unaudited)
|
|
|
|
|
|
Quarter Ended
September 30, 2024 (in thousands of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
Business
Segments
|
|
|
|
|
|
|
|
|
|
|
|
|
Fleet
Vehicles
|
|
|
Specialty
|
|
|
Eliminations
&
|
|
|
|
|
|
|
|
|
|
&
Services
|
|
|
Vehicles
|
|
|
Other
|
|
|
Consolidated
|
|
|
|
Fleet vehicle
sales
|
$
|
87,773
|
|
$
|
-
|
|
$
|
-
|
|
$
|
87,773
|
|
|
|
Motorhome chassis
sales
|
|
|
-
|
|
|
|
11,194
|
|
|
|
-
|
|
|
11,194
|
|
|
|
Other specialty vehicle
sales
|
|
|
-
|
|
|
|
66,983
|
|
|
|
850
|
|
|
67,833
|
|
|
|
Aftermarket parts and
accessories sales
|
|
|
18,087
|
|
|
|
9,188
|
|
|
|
-
|
|
|
27,275
|
|
|
|
Total Sales
|
$
|
105,860
|
|
$
|
87,365
|
|
$
|
850
|
|
$
|
194,075
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
|
9,828
|
|
$
|
16,146
|
|
$
|
(11,630)
|
$
|
14,344
|
|
|
|
The Shyft Group,
Inc. and Subsidiaries Sales and Other Financial
Information by Business Segment (Unaudited)
|
|
|
|
|
|
|
|
Quarter Ended
September 30, 2023 (in thousands of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business
Segments
|
|
|
|
|
|
|
|
|
|
|
|
|
Fleet
Vehicles
|
|
|
Specialty
|
|
|
Eliminations
&
|
|
|
|
|
|
|
|
|
|
&
Services
|
|
|
Vehicles
|
|
|
Other
|
|
|
Consolidated
|
|
|
|
Fleet vehicle
sales
|
$
|
108,491
|
|
$
|
-
|
|
$
|
-
|
|
$
|
108,491
|
|
|
|
Motorhome chassis
sales
|
|
|
-
|
|
|
|
20,519
|
|
|
|
-
|
|
|
20,519
|
|
|
|
Other specialty vehicle
sales
|
|
|
-
|
|
|
|
50,557
|
|
|
|
444
|
|
|
51,001
|
|
|
|
Aftermarket parts and
accessories sales
|
|
|
15,768
|
|
|
|
5,546
|
|
|
|
-
|
|
|
21,314
|
|
|
|
Total Sales
|
$
|
124,259
|
|
$
|
76,622
|
|
$
|
444
|
|
$
|
201,325
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
|
7,977
|
|
$
|
15,988
|
|
$
|
(12,977)
|
|
$
|
10,988
|
|
|
The Shyft Group,
Inc. and Subsidiaries Sales and Other Financial
Information by Business Segment (Unaudited)
|
|
Period End Backlog
(amounts in thousands of dollars)
|
|
|
|
Sept. 30,
2024
|
|
|
Jun. 30,
2024
|
|
|
Mar. 31,
2024
|
|
|
|
Dec. 31,
2023
|
|
Sept. 30,
2023
|
|
Fleet Vehicles and
Services
|
$
|
267,952
|
|
$
|
294,586
|
$
|
356,089
|
|
$
|
325,003
|
$
|
383,448
|
|
Specialty
Vehicles
|
|
|
77,456
|
|
|
59,856
|
|
|
83,334
|
|
|
|
84,269
|
|
80,983
|
|
Total
Backlog
|
$
|
345,408
|
|
$
|
354,442
|
$
|
439,423
|
|
$
|
409,272
|
$
|
464,431
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Financial Measures
This
release presents Adjusted EBITDA (earnings before interest, taxes,
depreciation and amortization), adjusted net income, adjusted
earnings per share, and free cash flow, each of which is a non-GAAP
financial measure.
We define Adjusted EBITDA as income before interest, income
taxes, depreciation and amortization, as adjusted to eliminate the
impact of restructuring charges, acquisition related expenses and
adjustments, non-cash stock-based compensation expenses, and other
gains and losses not reflective of our ongoing operations.
We present the non-GAAP measure Adjusted EBITDA because we
consider it to be an important supplemental measure of our
performance. The presentation of Adjusted EBITDA enables investors
to better understand our operations by removing items that we
believe are not representative of our continuing operations and may
distort our longer-term operating trends. We believe this measure
to be useful to improve the comparability of our results from
period to period and with our competitors, as well as to show
ongoing results from operations distinct from items that are
infrequent or not indicative of our continuing operating
performance. We believe that presenting this non-GAAP measure is
useful to investors because it permits investors to view
performance using the same tools that management uses to budget,
make operating and strategic decisions, and evaluate our historical
performance.
Our management uses Adjusted EBITDA to evaluate the performance
of and allocate resources to our segments. Adjusted EBITDA is also
used, along with other financial and non-financial measures, for
purposes of determining annual incentive compensation for our
management team and long-term incentive compensation for certain
members of our management team.
We define free cash flow as net cash provided by (used in)
operating activities less purchases of property, plant and
equipment and add proceeds from sale of property, plant and
equipment. We believe this measure of free cash flow provides
management and investors further useful information on cash
generation or use in our operations.
We believe that the presentation of these non-GAAP measures,
when considered together with the corresponding GAAP financial
measures and the reconciliations to that measure, provides
investors with additional understanding of the factors and trends
affecting our business than could be obtained in the absence of
this disclosure.
The Shyft Group,
Inc. and Subsidiaries Consolidated Financial Summary
(Non-GAAP) (In thousands, except per share
data) (Unaudited)
|
|
|
Three Months Ended
September 30,
|
The Shyft Group,
Inc.
|
2024
|
% of sales
|
|
2023
|
% of sales
|
Net income
|
$
3,123
|
1.6 %
|
|
$ 4,518
|
2.2 %
|
Add
(subtract):
|
|
|
|
|
|
Restructuring and other
related charges
|
186
|
|
|
58
|
|
Acquisition related
expenses and adjustments
|
1,225
|
|
|
149
|
|
Non-cash stock-based
compensation expense
|
2,188
|
|
|
2,097
|
|
CEO
transition
|
-
|
|
|
235
|
|
Tax effect of
adjustments
|
(665)
|
|
|
(363)
|
|
Adjusted net
income
|
$
6,057
|
3.1 %
|
|
$
6,694
|
3.3 %
|
|
|
|
|
|
|
Net income
|
$
3,123
|
1.6 %
|
|
$
4,518
|
2.2 %
|
Add
(subtract):
|
|
|
|
|
|
Depreciation and
amortization
|
5,278
|
|
|
4,310
|
|
Income tax
benefit
|
(48)
|
|
|
(1,951)
|
|
Interest
expense
|
2,392
|
|
|
1,572
|
|
EBITDA
|
$
10,745
|
5.5 %
|
|
$
8,449
|
4.2 %
|
Add:
|
|
|
|
|
|
Restructuring and other
related charges
|
186
|
|
|
58
|
|
Acquisition related
expenses and adjustments
|
1,225
|
|
|
149
|
|
Non-cash stock-based
compensation expense
|
2,188
|
|
|
2,097
|
|
CEO
transition
|
-
|
|
|
235
|
|
Adjusted
EBITDA
|
$
14,344
|
7.4 %
|
|
$
10,988
|
5.5 %
|
|
|
|
|
|
|
Diluted net earnings
per share
|
$
0.09
|
|
|
$
0.13
|
|
Add
(subtract):
|
|
|
|
|
|
Restructuring and other
related charges
|
-
|
|
|
-
|
|
Acquisition related
expenses and adjustments
|
0.04
|
|
|
-
|
|
Non-cash stock-based
compensation expense
|
0.06
|
|
|
0.06
|
|
CEO
transition
|
-
|
|
|
0.01
|
|
Tax effect of
adjustments
|
(0.01)
|
|
|
(0.01)
|
|
Adjusted diluted net
earnings per share
|
$
0.18
|
|
|
$
0.19
|
|
The Shyft Group,
Inc. and Subsidiaries Consolidated Financial Summary
(Non-GAAP) (In thousands) (Unaudited)
|
|
|
Nine
Months Ended
September
30,
|
The Shyft Group,
Inc.
|
|
2024
|
|
|
2023
|
|
Net cash provided by
operating activities
|
$
|
17,216
|
|
$
|
44,818
|
|
Purchases of property,
plant and equipment
|
|
(11,482)
|
|
|
(16,143)
|
|
Proceeds from sale of
property, plant and equipment
|
|
91
|
|
|
100
|
|
Free cash
flow
|
$
|
5,825
|
|
$
|
28,775
|
|
The Shyft Group,
Inc. and Subsidiaries Consolidated Financial Summary
(Non-GAAP) (In thousands, except per share
data) (Unaudited)
|
|
|
|
|
Outlook
|
|
|
|
Twelve Months Ended
December 31, 2024
|
The Shyft Group,
Inc.
|
|
|
Low
|
|
Mid
|
|
High
|
Income from continuing
operations
|
|
|
$
2,600
|
|
$
4,750
|
|
$
6,900
|
Add:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
21,000
|
|
20,450
|
|
19,900
|
Interest
expense
|
|
|
8,400
|
|
8,400
|
|
8,400
|
Taxes
|
|
|
640
|
|
1,195
|
|
1,750
|
EBITDA
|
|
|
$
32,640
|
|
$
34,795
|
|
$
36,950
|
Add:
|
|
|
|
|
|
|
|
Non-cash stock-based
compensation and other charges
|
|
12,360
|
|
12,705
|
|
13,050
|
Adjusted
EBITDA
|
|
|
$
45,000
|
|
$
47,500
|
|
$
50,000
|
|
|
|
|
|
|
|
|
Earnings per
share
|
|
|
$
0.07
|
|
$
0.14
|
|
$
0.20
|
Add:
|
|
|
|
|
|
|
|
Non-cash stock-based
compensation and other charges
|
|
0.35
|
|
0.36
|
|
0.37
|
Less tax effect of
adjustments
|
|
|
(0.07)
|
|
(0.07)
|
|
(0.07)
|
Adjusted earnings per
share
|
|
|
$
0.35
|
|
$
0.43
|
|
$
0.50
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/the-shyft-group-reports-third-quarter-2024-results-302285214.html
SOURCE The Shyft Group, Inc.