We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Transcat Inc | NASDAQ:TRNS | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
-1.41 | -1.15% | 121.59 | 121.07 | 122.06 | 122.65 | 120.03 | 121.75 | 28,064 | 00:28:33 |
Transcat, Inc. (Nasdaq: TRNS) (“Transcat” or the “Company”), a leading provider of accredited calibration services, cost control and optimization services, and distribution and rental of value-added professional grade handheld test, measurement, and control instrumentation, today reported financial results for its fourth quarter ended March 30, 2024 (the “fourth quarter”) of fiscal year 2024, which ends March 30, 2024 (“fiscal 2024”). Results include the previously reported acquisitions of TIC-MS, Inc. ("TIC-MS") effective March 27, 2023, SteriQual, Inc. ("SteriQual"), effective July 12, 2023 and Axiom Test Equipment, Inc. (“Axiom”), effective August 8, 2023. Transcat operates on a 52/53 week fiscal year, ending the last Saturday in March. In a 52-week fiscal year, each of the four quarters is a 13-week period. In a 53-week fiscal year (which occurs once every five or six years), the last quarter is a 14-week period. Fiscal 2024 consisted of 53 weeks while the fiscal year 2023 consisted of 52 weeks.
“We are extremely pleased with our fourth quarter and full year fiscal 2024 results as double-digit organic Service revenue growth and increased productivity drove Service gross margin expansion while Distribution gross margins soared due to growth in Rentals,” commented Lee D. Rudow, President and CEO. “Adjusted EBITDA growth of 30% for the fourth quarter reflects our ability to leverage organic Service revenue growth and the successful integration of acquired companies. Fourth quarter Consolidated revenue was up 14% with gross margin expansion of 300 basis points year over year driven by our widened breadth of service offerings, excellent performance in the higher-margin rental business, and execution of automation and process improvement initiatives. Service segment revenue grew 18% in the fourth quarter as demand in highly regulated end markets, including life sciences, remained strong and our differentiated value proposition continues to resonate throughout Transcat’s expanded addressable markets.”
Mr. Rudow added, “In the fiscal year we completed three acquisitions, TIC-MS, SteriQual, and Axiom Test Equipment that have expanded our addressable markets, widened the breadth of offerings, and allowed us to leverage our existing infrastructure. The key differentiator of the Transcat acquisition strategy is the effectiveness of our integration processes enabling new acquisitions to very quickly be accretive to the overall company. In addition to strong returns, the acquisitions present compelling cross-sell synergies to drive organic calibration service growth and rental sales into these newly acquired customer bases. On a final note, we are extremely excited about our recent rental acquisition, Becnel Rental Tools, which closed just after the end of the fiscal year. Becnel is a well-run business, with great customer relationships, which will differentiate our higher margin rental portfolio and will in time provide significant opportunities for cross-selling of Transcat’s products and services.”
Fourth Quarter Fiscal 2024 Review (Results are compared with the fourth quarter of the fiscal year ended March 25, 2023 ("fiscal 2023"))
($ in thousands)
Change
FY24 Q4
FY23 Q4
$'s
%
Service Revenue
$
46,732
$
39,763
$
6,969
17.5
%
Distribution Sales
24,181
22,304
1,877
8.4
%
Revenue
$
70,913
$
62,067
$
8,846
14.3
%
Gross Profit
$
24,035
$
19,150
$
4,885
25.5
%
Gross Margin
33.9
%
30.9
%
Operating Income
$
9,204
$
5,855
$
3,349
57.2
%
Operating Margin
13.0
%
9.4
%
Net Income
$
6,890
$
3,658
$
3,232
88.4
%
Net Margin
9.7
%
5.9
%
Adjusted EBITDA*
$
11,682
$
8,998
$
2,684
29.8
%
Adjusted EBITDA* Margin
16.5
%
14.5
%
Diluted EPS
$
0.77
$
0.48
$
0.29
60.0
%
Adjusted Diluted EPS*
$
0.66
$
0.60
$
0.06
9.8
%
*See Note 1 on page 5 for a description of these non-GAAP financial measures and pages 10, 11 and 12 for the reconciliation tables.
Consolidated revenue was $70.9 million, an increase of 14.3%, and includes the benefit of the 53rd week in fiscal 2024. Consolidated gross profit was $24.0 million, an increase of $4.9 million, or 25.5%, while gross margin expanded 300 basis points due to margin improvements in both operating segments. Operating expenses were $14.8 million, an increase of $1.5 million, or 11.6%, driven by incremental expenses from acquired businesses (including stock-based compensation expense), increased intangibles amortization expense, higher sales-based incentives, and a reversal of the non-cash charge related to the amended NEXA Earn-Out agreement. Adjusted EBITDA was $11.7 million which represented an increase of $2.7 million or 29.8%. Net income per diluted share of $0.77 was up from $0.48 and adjusted diluted earnings per share increased to $0.66 versus $0.60 last year, which includes the non-cash reversal of $2.4 million for the amended NEXA Earn-Out agreement and a higher effective tax rate.
Service segment delivers record fourth quarter results
Represents the accredited calibration, repair, inspection and laboratory instrument services business (65.9% of total revenue for the fourth quarter of fiscal 2024).
($ in thousand)
Change
FY24 Q4
FY23 Q4
$'s
%
Service Segment Revenue
$
46,732
$
39,763
$
6,969
17.5
%
Gross Profit
$
16,704
$
13,523
$
3,181
23.5
%
Gross Margin
35.7
%
34.0
%
Operating Income
$
8,144
$
4,547
$
3,597
79.1
%
Operating Margin
17.4
%
11.4
%
Adjusted EBITDA*
$
8,741
$
7,039
$
1,702
24.2
%
Adjusted EBITDA* Margin
18.7
%
17.7
%
*See Note 1 on page 5 for a description of this non-GAAP financial measure and pages 10 and 11 for the Adjusted EBITDA Reconciliation tables.
Service segment revenue was $46.7 million, an increase of $7.0 million or 17.5% and included $1.2 million of incremental revenue from acquisitions. Organic revenue growth was 13.0% driven by strong end market demand and continued market share gains. When normalized for the 53rd week, organic revenue growth falls within the range of high single-digit to low double-digit guidance. The segment gross margin increased 170 basis points from prior year primarily due to continued productivity improvements.
Distribution segment shows continued margin improvement
Represents the sale and rental of new and used professional grade handheld test, measurement and control instrumentation (34.1% of total revenue for the fourth quarter of fiscal 2024).
($ in thousands)
Change
FY24 Q4
FY23 Q4
$'s
%
Distribution Segment Sales
$
24,181
$
22,304
$
1,877
8.4
%
Gross Profit
$
7,331
$
5,627
$
1,704
30.3
%
Gross Margin
30.3
%
25.2
%
Operating Income
$
1,060
$
1,308
$
(248
)
(19.0
)%
Operating Margin
4.4
%
5.9
%
Adjusted EBITDA*
$
2,941
$
1,959
$
982
50.1
%
Adjusted EBITDA* Margin
12.2
%
8.8
%
*See Note 1 on page 5 for a description of this non-GAAP financial measure and pages 10 and 11 for the Adjusted EBITDA Reconciliation tables.
Distribution sales were $24.2 million, an increase of 8.4% on improved end market demand and strength in our Rentals business. Distribution segment gross margin was 30.3%, an increase of 510 basis points due to a favorable sales mix driven by strength in the Rentals business.
Full-Year Fiscal 2024 Review (Results are compared with full-year fiscal 2023)
($ in thousands)
Change
FY 2024
FY 2023
$'s
%
Service Revenue
169,525
144,883
$
24,642
17.0
%
Distribution Sales
89,956
85,686
4,270
5.0
%
Revenue
$
259,481
$
230,569
$
28,912
12.5
%
Gross Profit
$
83,806
$
68,355
$
15,451
22.6
%
Gross Margin
32.3
%
29.6
%
Operating Income
$
19,781
$
16,248
$
3,533
21.7
%
Operating Margin
7.6
%
7.0
%
Net Income
$
13,647
$
10,688
$
2,959
27.7
%
Net Margin
5.3
%
4.6
%
Adjusted EBITDA*
$
38,613
$
30,421
$
8,192
26.9
%
Adjusted EBITDA* Margin
14.9
%
13.2
%
Diluted EPS
$
1.63
$
1.40
$
0.23
16.7
%
Adjusted Diluted EPS*
$
2.36
$
1.93
$
0.43
22.1
%
*See Note 1 on page 5 for a description of these non-GAAP financial measures and pages 10, 11 and 12 for the reconciliation tables.
Total revenue was $259.5 million, an increase of $28.9 million or 12.5%. Consolidated gross profit was $83.8 million, up $15.5 million, or 22.6%, and gross margin expanded to 32.3% or 270 basis points. Consolidated operating expenses were $64.0 million, an increase of $11.9 million, or 22.9%, driven by incremental expenses from acquired businesses (including stock-based compensation expense), increased intangibles amortization expense, and investments in technology and our employee base to support future growth. As a result, consolidated operating income was $19.8 million compared with $16.2 million in last fiscal year’s period, an increase of 21.7%.
Adjusted EBITDA was $38.6 million which represented an increase of $8.2 million or 26.9%. Net income per diluted share increased to $1.63 from $1.40 and adjusted diluted earnings per share was $2.36 versus $1.93 last year.
Balance Sheet and Cash Flow Overview
On March 30, 2024, the Company had $35.2 million of cash and marketable securities on hand and $80.0 million available for borrowing under its secured revolving credit facility. Total debt of $4.2 million was down $44.9 million from fiscal 2023 year-end due to cash proceeds from our secondary stock offering. The Company’s leverage ratio, as defined in the credit agreement, was 0.10 on March 30, 2024, compared with 1.60 on March 25, 2023.
Outlook
Mr. Rudow concluded, “The Transcat team continues to deliver strong revenue growth and sustainable gross margin expansion as can be seen over the past decade and a half of profitable growth. As we think ahead into fiscal 2025, our business will continue to benefit from recurring revenue streams in highly regulated end markets, including life sciences, along with a growing Rentals business that performs well throughout various economic cycles. We expect another year of organic Service revenue growth in the high single-digit to low double-digit range when normalized for the extra week in fiscal 2024 and gross margin expansion. Automation of our calibration processes and overall process improvement will continue to be key enablers of future margin expansion.”
“We continue to be proud of our work on the leadership development front. We couldn’t be happier with our new COO Mike West; his performance has been stellar and impactful since taking over the role. Likewise, we are promoting John Cummins to lead the significant new growth opportunity Transcat Single Source Solution (TS3). TS3 is a comprehensive value proposition, full suite of services, sold to high level decision makers for new capital projects and existing operations, and a critical next step towards integration of NEXA's Cost, Control and Optimization services with the Transcat calibration business. The NEXA earnout agreement accrual has been reversed and converted to an incentive program associated with this new and expanded role. On a final note, we are very proud to announce Jim Jenkins was offered and accepted the role as CEO of Lakeland Industries. Jim has been our General Counsel for the last four years and we would like to thank him for his contributions to Transcat.”
“The Service segment has substantial runway ahead for growth, both organically and through acquisition. Our robust acquisition pipeline should enable strategic, accretive acquisitions that drive synergistic growth opportunities and will be a key component of our go-forward strategy. Transcat has a diverse portfolio designed to generate high returns for years to come. We believe strong execution, paired with several strategic acquisitions, will drive significant gains in the market and across key business channels. Our investments in leadership development, automation, and process improvement have made Transcat a stronger company and we are well positioned to continue to generate sustainable long-term shareholder value.”
Transcat expects its income tax rate to range between 24% and 26% in fiscal 2025. This estimate includes Federal, various state, Canadian and Irish income taxes and reflects the discrete tax accounting associated with share-based payment awards.
Webcast and Conference Call
Transcat will host a conference call and webcast on Tuesday, May 21, 2024 at 11:00 a.m. ET. Management will review the financial and operating results for the fourth quarter and full fiscal year, as well as the Company’s strategy and outlook. A question and answer session will follow the formal discussion. The review will be accompanied by a slide presentation, which will be available at www.transcat.com/investor-relations. The conference call can be accessed by calling (201) 689-8471. Alternatively, the webcast can be monitored at www.transcat.com/investor-relations.
A telephonic replay will be available from 2:00 p.m. ET on the day of the call through Tuesday, August 8, 2024. To listen to the archived call, dial (412) 317-6671 and enter conference ID number 13746612, access the webcast replay at www.transcat.com/investor-relations, where a transcript will be posted once available.
NOTE 1 – Non-GAAP Financial Measures
In addition to reporting net income, a U.S. generally accepted accounting principle (“GAAP”) measure, we present Adjusted EBITDA (earnings before interest, income taxes, depreciation and amortization, non-cash stock compensation expense, acquisition related transaction expenses, non-cash loss on sale of building and restructuring expense), which is a non-GAAP measure. The Company’s management believes Adjusted EBITDA is an important measure of operating performance because it allows management, investors and others to evaluate and compare the performance of its core operations from period to period by removing the impact of the capital structure (interest), tangible and intangible asset base (depreciation and amortization), taxes, stock-based compensation expense and other items, which is not always commensurate with the reporting period in which it is included. As such, the Company uses Adjusted EBITDA as a measure of performance when evaluating its business segments and as a basis for planning and forecasting. Adjusted EBITDA is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute for the GAAP measure of net income and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted EBITDA, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies. See pages 10 and 11 for the Adjusted EBITDA Reconciliation tables.
In addition to reporting Diluted Earnings Per Share, a GAAP measure, we present Adjusted Diluted Earnings Per Share (net income plus acquisition related amortization expense, acquisition related transaction expenses, acquisition related stock-based compensation, acquisition amortization of backlog and restructuring expense; divided by the average diluted shares outstanding during the period), which is a non-GAAP measure. Our management believes Adjusted Diluted Earnings Per Share is an important measure of our operating performance because it provides a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance. Adjusted Diluted Earnings Per Share is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of Diluted Earnings Per Share and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted Diluted Earnings Per Share, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies. See page 12 for the Adjusted Diluted EPS Reconciliation table.
ABOUT TRANSCAT
Transcat, Inc. is a leading provider of accredited calibration, reliability, maintenance optimization, quality and compliance, validation, Computerized Maintenance Management System (CMMS), and pipette services. The Company is focused on providing best-in-class services and products to highly regulated industries, particularly the Life Science industry, which includes pharmaceutical, biotechnology, medical device, and other FDA-regulated businesses, as well as aerospace and defense, and energy and utilities. Transcat provides periodic on-site services, mobile calibration services, pickup and delivery, in-house services at its 29 Calibration Service Centers strategically located across the United States, Puerto Rico, Canada, and Ireland. In addition, Transcat operates calibration labs in 21 imbedded customer-site locations. The breadth and depth of measurement parameters addressed by Transcat’s ISO/IEC 17025 scopes of accreditation are believed to be the best in the industry.
Transcat also operates as a leading value-added distributor that markets, sells and rents new and used national and proprietary brand instruments to customers primarily in North America. The Company believes its combined Service and Distribution segment offerings, experience, technical expertise, and integrity create a unique and compelling value proposition for its customers.
Transcat’s strategy is to leverage its strong brand and unique value proposition that includes its comprehensive instrument service capabilities, Cost, Control and Optimizations services, and leading distribution platform to drive organic sales growth. The Company will also look to expand its addressable calibration market through acquisitions and capability investments to further realize the inherent leverage of its business model. More information about Transcat can be found at: Transcat.com.
Safe Harbor Statement
This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of historical fact and thus are subject to risks, uncertainties and assumptions. Forward-looking statements relate to expectations, estimates, beliefs, assumptions and predictions of future events and are identified by words such as “aim,” “anticipates,” “believes,” “can,” “could,” “designed,” “estimates,” “expects,” “focus,” “goal,” “intends,” “may,” “plan,” “outlook,” “potential,” “seek,” “strategy,” “strive,” “target,” “will,” “would,” and other similar words. All statements addressing operating performance, events or developments that Transcat expects or anticipates will occur in the future, including but not limited to statements relating to anticipated revenue, profit margins, the commercialization of software projects, sales operations, capital expenditures, cash flows, operating income, growth strategy, segment growth, potential acquisitions, integration of acquired businesses, market position, customer preferences, outlook and changes in market conditions in the industries in which Transcat operates are forward-looking statements. Forward-looking statements should be evaluated in light of important risk factors and uncertainties. These risk factors and uncertainties include those more fully described in Transcat’s Annual Report and Quarterly Reports filed with the Securities and Exchange Commission, including under the heading entitled “Risk Factors.” Should one or more of these risks or uncertainties materialize or should any of the Company’s underlying assumptions prove incorrect, actual results may vary materially from those currently anticipated. In addition, undue reliance should not be placed on the Company’s forward-looking statements, which speak only as of the date they are made. Except as required by law, the Company disclaims any obligation to update, correct or publicly announce any revisions to any of the forward-looking statements contained in this news release, whether as the result of new information, future events or otherwise.
FINANCIAL TABLES FOLLOW.
TRANSCAT, INC.
CONSOLIDATED STATEMENTS OF INCOME
(In Thousands, Except Per Share Amounts)
(Unaudited)
(Unaudited)
Fourth Quarter Ended
Fiscal Year Ended
March 30,
March 25,
March 30,
March 25,
2024
2023
2024
2023
Service Revenue
$
46,732
$
39,763
$
169,525
$
144,883
Distribution Sales
24,181
22,304
89,956
85,686
Total Revenue
70,913
62,067
259,481
230,569
Cost of Service Revenue
30,028
26,240
112,272
98,245
Cost of Distribution Sales
16,850
16,677
63,403
63,969
Total Cost of Revenue
46,878
42,917
175,675
162,214
Gross Profit
24,035
19,150
83,806
68,355
Selling, Marketing and Warehouse Expenses
7,866
6,446
28,710
24,761
General and Administrative Expenses
6,965
6,849
35,315
27,346
Total Operating Expenses
14,831
13,295
64,025
52,107
Operating Income
9,204
5,855
19,781
16,248
Interest and Other Expense, net
(400
)
1,029
1,342
2,761
Income Before Income Taxes
9,604
4,826
18,439
13,487
Provision for Income Taxes
2,714
1,168
4,792
2,799
Net Income
$
6,890
$
3,658
$
13,647
$
10,688
Basic Earnings Per Share
$
0.78
$
0.48
$
1.66
$
1.42
Average Shares Outstanding
8,832
7,562
8,239
7,551
Diluted Earnings Per Share
$
0.77
$
0.48
$
1.63
$
1.40
Average Shares Outstanding
8,972
7,688
8,352
7,645
TRANSCAT, INC.
CONSOLIDATED BALANCE SHEETS
(In Thousands, Except Share and Per Share Amounts)
March 30,
March 25,
2024
2023
ASSETS
Current Assets:
Cash and Cash Equivalents
$
19,646
$
1,531
Marketable Securities
15,533
-
Accounts Receivable, less allowance for credit losses of $544 and $457 as of March 30, 2024 and March 25, 2023, respectively
47,779
44,698
Other Receivables
506
506
Inventory, net
17,418
16,929
Prepaid Expenses and Other Current Assets
4,276
3,935
Total Current Assets
105,158
67,599
Property and Equipment, net
38,944
29,064
Goodwill
105,585
69,360
Intangible Assets, net
19,987
13,799
Right to Use Assets, net
16,823
14,876
Other Assets
1,055
1,051
Total Assets
$
287,552
$
195,749
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
Accounts Payable
$
11,495
$
15,869
Accrued Compensation and Other Current Liabilities
16,739
10,201
Income Taxes Payable
2,926
-
Current Portion of Long-Term Debt
2,339
2,248
Total Current Liabilities
33,499
28,318
Long-Term Debt
1,817
46,869
Deferred Tax Liabilities, net
9,291
6,538
Lease Liabilities
14,873
12,960
Other Liabilities
2,903
1,434
Total Liabilities
62,383
96,119
Shareholders' Equity:
Common Stock, par value $0.50 per share, 30,000,000 shares authorized; 8,839,299 and 7,562,604 shares issued and outstanding as of March 30, 2024 and March 25, 2023, respectively
4,420
3,781
Capital in Excess of Par Value
141,624
27,886
Accumulated Other Comprehensive Loss
(949
)
(1,200
)
Retained Earnings
80,074
69,163
Total Shareholders' Equity
225,169
99,630
Total Liabilities and Shareholders' Equity
$
287,552
$
195,749
TRANSCAT, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
(Unaudited)
Fiscal Year Ended
March 30,
March 25,
2024
2023
Cash Flows from Operating Activities:
Net Income
$
13,647
$
10,688
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
Net Loss on Disposal of Property and Equipment
53
88
Deferred Income Taxes
(1,597
)
(186
)
Depreciation and Amortization
13,544
10,955
Provision for Accounts Receivable and Inventory Reserves
406
74
Stock-Based Compensation Expense
4,512
3,377
Changes in Assets and Liabilities, net of acquisitions:
Accounts Receivable and Other Receivables
(1,259
)
(5,226
)
Inventory
2,318
(3,377
)
Prepaid Expenses and Other Current Assets
(299
)
1,119
Accounts Payable
(5,005
)
1,600
Accrued Compensation and Other Current Liabilities
3,397
(2,161
)
Income Taxes Payable
2,899
-
Net Cash Provided by Operating Activities
32,616
16,951
Cash Flows from Investing Activities:
Purchases of Property and Equipment
(13,280
)
(9,414
)
Proceeds from Sale of Property and Equipment
-
10
Business Acquisitions, net of cash acquired
(12,859
)
(9,109
)
Purchases of Marketable Securities
(15,533
)
-
Net Cash Used in Investing Activities
(41,672
)
(18,513
)
Cash Flows from Financing Activities:
Proceeds from Revolving Credit Facility, net
(42,713
)
2,786
Repayments of Term Loan
(2,248
)
(2,121
)
Issuance of Common Stock, net of direct costs
77,266
658
Repurchase of Common Stock
(4,906
)
(447
)
Net Cash Provided by Financing Activities
27,399
876
Effect of Exchange Rate Changes on Cash and Cash Equivalents
(228
)
821
Net Increase in Cash and Cash Equivalents
18,115
135
Cash and Cash Equivalents at Beginning of Period
1,531
1,396
Cash and Cash Equivalents at End of Period
$
19,646
$
1,531
TRANSCAT, INC.
Adjusted EBITDA Reconciliation Table
(In thousands)
(Unaudited)
Fiscal 2024
Q1
Q2
Q3
Q4
YTD
Net Income
$
2,949
$
460
$
3,348
$
6,890
$
13,647
+ Interest Expense
814
890
(266
)
(411
)
1,027
+ Other Expense / (Income)
64
(49
)
289
11
315
+ Tax Provision
813
342
923
2,714
4,792
Operating Income
$
4,640
$
1,643
$
4,294
$
9,204
$
19,781
+ Depreciation & Amortization
2,790
3,269
3,783
3,635
13,477
+ Transaction Expense
185
328
78
37
628
+ Acquisition Earn-Out Adjustment
-
2,800
87
(2,357
)
530
+ Other (Expense) / Income
(64
)
49
(289
)
(11
)
(315
)
+ Noncash Stock Compensation
930
1,241
1,167
1,174
4,512
Adjusted EBITDA
$
8,481
$
9,330
$
9,120
$
11,682
$
38,613
Segment Breakdown
Service Operating Income
$
3,192
$
742
$
2,966
$
8,144
$
15,044
+ Depreciation & Amortization
2,226
2,325
2,362
2,280
9,193
+ Transaction Expense
185
76
30
(44
)
247
+ Acquisition Earn-Out Adjustment
-
2,800
87
(2,357
)
530
+ Other (Expense) / Income
(47
)
29
(203
)
(18
)
(239
)
+ Noncash Stock Compensation
676
826
737
736
2,975
Service Adjusted EBITDA
$
6,232
$
6,798
$
5,979
$
8,741
$
27,750
Distribution Operating Income
$
1,448
$
901
$
1,328
$
1,060
$
4,737
+ Depreciation & Amortization
564
944
1,421
1,355
4,284
+ Transaction Expense
-
252
48
81
381
+ Other (Expense) / Income
(17
)
20
(86
)
7
(76
)
+ Noncash Stock Compensation
254
415
430
438
1,537
Distribution Adjusted EBITDA
$
2,249
$
2,532
$
3,141
$
2,941
$
10,863
TRANSCAT, INC.
Adjusted EBITDA Reconciliation Table
(In thousands)
(Unaudited)
Fiscal 2023
Q1
Q2
Q3
Q4
YTD
Net Income
$
3,072
$
2,357
$
1,601
$
3,658
$
10,688
+ Interest Expense
360
550
726
781
2,417
+ Other Expense / (Income)
(204
)
(13
)
313
248
344
+ Tax Provision
376
732
523
1,168
2,799
Operating Income
$
3,604
$
3,626
$
3,163
$
5,855
$
16,248
+ Depreciation & Amortization
2,641
2,778
2,824
2,712
10,955
+ Transaction Expense
30
-
96
59
185
+ Other (Expense) / Income
204
13
(313
)
(248
)
(344
)
+ Noncash Stock Compensation
828
1,114
815
620
3,377
Adjusted EBITDA
$
7,307
$
7,531
$
6,585
$
8,998
$
30,421
Segment Breakdown
Service Operating Income
$
2,532
$
2,507
$
1,836
$
4,547
$
11,422
+ Depreciation & Amortization
2,139
2,246
2,268
2,147
8,800
+ Transaction Expense
30
-
96
59
185
+ Other (Expense) / Income
134
3
(214
)
(170
)
(247
)
+ Noncash Stock Compensation
638
793
576
456
2,463
Service Adjusted EBITDA
$
5,473
$
5,549
$
4,562
$
7,039
$
22,623
Distribution Operating Income
$
1,072
$
1,119
$
1,327
$
1,308
$
4,826
+ Depreciation & Amortization
502
532
556
565
2,155
+ Other (Expense) / Income
70
10
(99
)
(78
)
(97
)
+ Noncash Stock Compensation
190
321
239
164
914
Distribution Adjusted EBITDA
$
1,834
$
1,982
$
2,023
$
1,959
$
7,798
TRANSCAT, INC.
Adjusted Diluted EPS Reconciliation Table
(In Thousands, Except Per Share Amounts)
(Unaudited)
Fiscal 2024
Q1
Q2
Q3
Q4
YTD
Net Income
$
2,949
$
460
$
3,348
$
6,890
$
13,647
+ Amortization of Intangible Assets
1,093
1,416
1,674
1,447
5,630
+ Acquisition Amortization of Backlog
-
19
24
24
67
+ Acquisition Deal Costs
185
328
78
81
672
+ Acquisition Stock Expense
182
274
265
258
979
+ Income Tax Effect at 25%
(365
)
(509
)
(532
)
(431
)
(1,837
)
+ Acquisition Earn-Out Adjustment
-
2,800
87
(2,358
)
529
Adjusted Net Income
$
4,044
$
4,788
$
4,944
$
5,911
$
19,687
Average Diluted Shares Outstanding
7,762
7,948
8,752
8,972
8,352
Diluted Earnings Per Share
$
0.38
$
0.06
$
0.38
$
0.77
$
1.63
Adjusted Diluted Earnings Per Share
$
0.52
$
0.60
$
0.56
$
0.66
$
2.36
Fiscal 2023
Q1
Q2
Q3
Q4
YTD
Net Income
$
3,072
$
2,357
$
1,601
$
3,658
$
10,688
+ Amortization of Intangible Assets
1,084
1,147
1,180
1,043
4,454
+ Acquisition Deal Costs
30
-
96
59
185
+ Acquisition Stock Expense
269
239
158
167
833
+ Income Tax Effect at 25%
(346
)
(346
)
(359
)
(317
)
(1,368
)
Adjusted Net Income
$
4,109
$
3,397
$
2,676
$
4,610
$
14,792
Average Diluted Shares Outstanding
7,629
7,646
7,666
7,688
7,645
Diluted Earnings Per Share
$
0.40
$
0.31
$
0.21
$
0.48
$
1.40
Adjusted Diluted Earnings Per Share
$
0.54
$
0.44
$
0.35
$
0.60
$
1.93
TRANSCAT, INC.
Additional Information - Business Segment Data
(Dollars in thousands)
(Unaudited)
Change
SERVICE
FY 2024 Q4
FY 2023 Q4
$'s
%
Service Revenue
$
46,732
$
39,763
$
6,969
17.5
%
Cost of Revenue
30,028
26,240
3,788
14.4
%
Gross Profit
$
16,704
$
13,523
$
3,181
23.5
%
Gross Margin
35.7
%
34.0
%
Selling, Marketing & Warehouse Expenses
$
4,490
$
4,121
$
369
9.0
%
General and Administrative Expenses
4,070
4,855
(785
)
(16.2
)%
Operating Income
$
8,144
$
4,547
$
3,597
79.1
%
% of Revenue
17.4
%
11.4
%
Change
DISTRIBUTION
FY 2024 Q4
FY 2023 Q4
$'s
%
Distribution Sales
$
24,181
$
22,304
$
1,877
8.4
%
Cost of Sales
16,850
16,677
173
1.0
%
Gross Profit
$
7,331
$
5,627
$
1,704
30.3
%
Gross Margin
30.3
%
25.2
%
Selling, Marketing & Warehouse Expenses
$
3,376
$
2,325
$
1,051
45.2
%
General and Administrative Expenses
2,895
1,994
901
45.2
%
Operating Income
$
1,060
$
1,308
$
(248
)
(19.0
)%
% of Sales
4.4
%
5.9
%
Change
TOTAL
FY 2024 Q4
FY 2023 Q4
$'s
%
Total Revenue
$
70,913
$
62,067
$
8,846
14.3
%
Total Cost of Revenue
46,878
42,917
3,961
9.2
%
Gross Profit
$
24,035
$
19,150
$
4,885
25.5
%
Gross Margin
33.9
%
30.9
%
Selling, Marketing & Warehouse Expenses
$
7,866
$
6,446
$
1,420
22.0
%
General and Administrative Expenses
6,965
6,849
116
1.7
%
Operating Income
$
9,204
$
5,855
$
3,349
57.2
%
% of Revenue
13.0
%
9.4
%
TRANSCAT, INC.
Additional Information - Business Segment Data
(Dollars in thousands)
(Unaudited)
Change
FY 2024
FY 2023
SERVICE
YTD
YTD
$'s
%
Service Revenue
$
169,525
$
144,883
$
24,642
17.0
%
Cost of Revenue
112,272
98,245
14,027
14.3
%
Gross Profit
$
57,253
$
46,638
$
10,615
22.8
%
Gross Margin
33.8
%
32.2
%
Selling, Marketing & Warehouse Expenses
$
16,942
$
15,725
$
1,217
7.7
%
General and Administrative Expenses
25,268
19,491
5,777
29.6
%
Operating Income
$
15,043
$
11,422
$
3,621
31.7
%
% of Revenue
8.9
%
7.9
%
Change
FY 2024
FY 2023
DISTRIBUTION
YTD
YTD
$'s
%
Distribution Sales
$
89,956
$
85,686
$
4,270
5.0
%
Cost of Sales
63,403
63,969
(566
)
(0.9
)%
Gross Profit
$
26,553
$
21,717
$
4,836
22.3
%
Gross Margin
29.5
%
25.3
%
Selling, Marketing & Warehouse Expenses
$
11,769
$
9,036
$
2,733
30.2
%
General and Administrative Expenses
10,046
7,855
2,191
27.9
%
Operating Income
$
4,738
$
4,826
$
(88
)
(1.8
)%
% of Sales
5.3
%
5.6
%
Change
FY 2024
FY 2023
TOTAL
YTD
YTD
$'s
%
Total Revenue
$
259,481
$
230,569
$
28,912
12.5
%
Total Cost of Revenue
175,675
162,214
13,461
8.3
%
Gross Profit
$
83,806
$
68,355
$
15,451
22.6
%
Gross Margin
32.3
%
29.6
%
Selling, Marketing & Warehouse Expenses
$
28,711
$
24,761
$
3,950
16.0
%
General and Administrative Expenses
35,314
27,346
7,968
29.1
%
Operating Income
$
19,781
$
16,248
$
3,533
21.7
%
% of Revenue
7.6
%
7.0
%
View source version on businesswire.com: https://www.businesswire.com/news/home/20240520145167/en/
Tom Barbato (585) 505-6530 Thomas.Barbato@transcat.com
1 Year Transcat Chart |
1 Month Transcat Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions