Form 8-K - Current report

0001370450false00013704502024-08-012024-08-01

​

​

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC  20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

​

Date of Report (Date of earliest event reported): August 1, 2024

WILLDAN GROUP, INC.

(Exact name of registrant as specified in its charter)

​

	​		​
Delaware		001-33076		14-1951112
(State of other jurisdiction of incorporation)	​	(Commission File Number)	​	(IRS Employer Identification No.)

​

2401 East Katella Avenue, Suite 300, Anaheim, California 92806

(Address of Principal Executive Offices)

​

Registrant’s telephone number, including area code: [phone]

​

Not Applicable

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

​

☐	Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425).
​	​
☐	Soliciting material pursuant to Rule 14A-12 under the Exchange Act (17 CFR 240.14a-12)
​	​
☐	Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR.14d-2(b))
​	​
☐	Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

​

Securities registered pursuant to Section 12(b) of the Act:

​

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.01 per share	WLDN	The Nasdaq Stock Market LLC (Nasdaq Global Market)

​

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company ☐

​

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

​

​

​

​

Item 2.02             Results of Operations and Financial Condition

 

Willdan Group, Inc. (“Willdan”) issued a press release on August 1, 2024.  The press release announced Willdan’s financial results for the second quarter ended June 28, 2024.  A copy of the press release is attached as Exhibit 99.1 hereto and is hereby incorporated herein by reference in its entirety.  The information in this Item 2.02 and the attached Exhibit 99.1 to this Current Report on Form 8-K is being furnished (not filed) pursuant to Item 2.02 of Form 8-K.

 

Item 9.01             Financial Statements and Exhibits

 

(d)          Exhibits.

 

​

Exhibit No.			Document
99.1			Press Release of Willdan Group, Inc. dated August 1, 2024. ​
104	​		Cover Page Interactive Data File (embedded within the inline XBRL document).
​	​	​	​

​

​

2

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

​

	WILLDAN GROUP, INC.
Date: August 1, 2024	By:	/s/ Creighton K. Early
		Creighton K. Early
		Chief Financial Officer and Executive Vice President (Principal Financial Officer)

​

​

​

​

​

​

​

​

​

​

​

​

​

3

Exhibit 99.1

​

Willdan Group Reports

Second Quarter 2024 Results

​

ANAHEIM, Calif. –August 1, 2024 – Willdan Group, Inc. (“Willdan”) (Nasdaq: WLDN) today reported financial results for its second quarter ended June 28, 2024.

​

Second Quarter 2024 Highlights*

●

Contract revenue of $141.0 million, up 18.4%.

●

Net revenue** of $72.5 million, up 17.0%.

●

Net income of $4.6 million, up from net income of $0.4 million.

●

Adjusted EBITDA** of $12.8 million, up 56.2%.

●

GAAP Diluted EPS of $0.33, up from $0.03.

●

Adjusted Diluted EPS** of $0.55, up from $0.26.

​

Recent Notable Wins

●

Meta (formerly Facebook) contract to study emissions related to voluntary clean energy procurement

●

State of Virginia contract to perform analysis on grid impact from increased energy demand

●

City of Paramount, CA contract for solar, storage, and EV charging infrastructure ​

Executive Management Comments

“We had a strong second quarter, exceeding consensus estimates and our own expectations,” said Mike Bieber, Willdan’s President and Chief Executive Officer. “The electric load growth macrotrend strengthened over the quarter, fueled by growth in electricity demand at data centers from artificial intelligence. Given the results for the first half of 2024 and the current momentum, we are raising our full year targets for fiscal 2024.”

Six Months Year to Date 2024 Highlights*

●

Contract revenue of $263.5 million, up 18.9%.

●

Net revenue** of $141.4 million, up 14.4%.

●

Net income of $7.5 million, up from net income of $1.3 million.

●

Adjusted EBITDA** of $23.9 million, up 31.9%.

●

GAAP Diluted EPS of $0.54, up from $0.10.

●

Adjusted Diluted EPS** of $0.95, up from $0.58.

​

​

---

Fiscal Year 2024 Financial Targets

Willdan is increasing all of its financial targets for fiscal year 2024 and now expects^¥:
​

●

Net revenue** between $280 million and $290 million.

●

Adjusted EBITDA** between $50 million and $52 million.

●

Adjusted Diluted EPS** between $2.00 per share and $2.10 per share.

​

Assumes 14.2 million diluted shares, 14% effective tax rate, and no future acquisitions.

​

*As compared to the same period of fiscal 2023.

**See “Use of Non-GAAP Financial Measures” below.

^¥These updated financial targets supersede any previously disclosed financial targets and investors should not rely on any previously disclosed financial targets, and do not include any uncompleted or future acquisitions.

​

​

Second Quarter 2024 Conference Call

​

Willdan will be hosting a conference call to discuss its second quarter financial results today, at 5:30 p.m. Eastern/2:30 p.m. Pacific. To access the call, listeners should dial 877-407-2988 (or 201-389-0923). The conference call will be webcast simultaneously on Willdan’s website at https://edge.media-server.com/mmc/p/j8fw5j5u/.

​

A replay of the conference call will be available through Willdan’s website at https://ir.willdangroup.com/events-presentations.

​

About Willdan Group, Inc.

​

Willdan is a nationwide provider of professional, technical and consulting services to utilities, government agencies, and private industry. Willdan’s service offerings span a broad set of complementary disciplines that include electric grid solutions, energy efficiency and sustainability, engineering and planning, and municipal financial consulting. For additional information, visit Willdan's website at www.willdan.com.

​

Use of Non-GAAP Financial Measures

​

“Net Revenue,” defined as contract revenue as reported in accordance with U.S. generally accepted accounting principles (“GAAP”) minus subcontractor services and other direct costs, is a non-GAAP financial measure. Net Revenue is a supplemental measure that Willdan believes enhances investors’ ability to analyze Willdan’s business trends and performance because it substantially measures the work performed by Willdan’s employees. In the course of providing services, Willdan routinely subcontracts various services. Generally, these subcontractor services and other direct costs are passed through to Willdan’s clients and, in accordance with GAAP and industry practice, are included in Willdan’s revenue when it is Willdan’s contractual responsibility to procure or manage such subcontracted activities. Because subcontractor services and other direct costs can vary significantly from project to project and period to period, changes in revenue may not necessarily be indicative of Willdan’s business trends. Accordingly, Willdan segregates subcontractor services and other direct costs from revenue to promote a better understanding of Willdan’s business by evaluating revenue exclusive of subcontract services and other direct costs associated with external service providers. A reconciliation of Willdan’s contract revenue as reported in accordance with GAAP to Net Revenue is provided at the end of this press release. A reconciliation of targeted contract revenue for fiscal year 2024 as reported in accordance with GAAP to targeted Net Revenues for fiscal year 2024, which is a forward-looking non-GAAP financial measure, is not provided because Willdan is unable to provide such reconciliation without unreasonable effort. The inability to provide a reconciliation is due to the uncertainty and inherent difficulty of predicting the subcontractor services and other director costs that are subtracted from contract revenues in order to derive Net Revenues. While subcontractor costs have increased recently, subcontractor costs can vary significantly from period to period. Subcontractor costs and other direct costs were 48.6% and 47.1% of contract revenue for the quarter ended June 28, 2024 and fiscal year 2023, respectively, and 48.0% and 47.2% for the quarter ended June 30, 2023 and fiscal year 2022, respectively.

​

“Adjusted EBITDA,” defined as net income plus interest expense, income tax expense, stock-based compensation, interest accretion, depreciation and amortization, and gain on sale of equipment, is a non-GAAP financial measure.

2

​

---

Adjusted EBITDA is a supplemental measure used by Willdan’s management to measure Willdan’s operating performance. Willdan believes Adjusted EBITDA is useful because it allows Willdan’s management to evaluate its operating performance and compare the results of its operations from period to period and against its peers without regard to its financing methods, capital structure and non-operating expenses. Willdan uses Adjusted EBITDA to evaluate its performance for, among other things, budgeting, forecasting and incentive compensation purposes.

​

Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company’s financial performance, such as a company’s costs of capital and stock-based compensation, as well as the historical costs of depreciable assets. A reconciliation of net income as reported in accordance with GAAP to Adjusted EBITDA is provided at the end of this press release. A reconciliation of targeted net income for fiscal year 2024 as reported in accordance with GAAP to Adjusted EBITDA for fiscal year 2024, which is a forward-looking non-GAAP financial measure, is not provided because Willdan is unable to provide such reconciliation without unreasonable effort. The inability to provide a reconciliation is due to the uncertainty and inherent difficulty of predicting the interest expense, income tax expense, stock-based compensation, interest accretion, depreciation and amortization, and gain on sale of equipment that are subtracted from net income in order to derive Adjusted EBITDA.

​

“Adjusted Net Income,” defined as net income plus stock-based compensation, intangible amortization, interest accretion, refinancing costs, and tax benefit distribution, each net of tax, is a non-GAAP financial measure.

​

“Adjusted Diluted EPS,” defined as net income plus stock-based compensation, intangible amortization, interest accretion, refinancing costs, and tax benefit distribution, each net of tax, all divided by the diluted weighted-average shares outstanding, is a non-GAAP financial measure. Adjusted Net Income and Adjusted Diluted EPS are supplemental measures used by Willdan’s management to measure its operating performance. Willdan believes Adjusted Net Income and Adjusted Diluted EPS are useful because they allow Willdan’s management to more closely evaluate and explain the operating results of Willdan’s business by removing certain non-operating expenses.

​

Reconciliations of net income as reported in accordance with GAAP to Adjusted Net Income and diluted EPS as reported in accordance with GAAP to Adjusted Diluted EPS are provided at the end of this press release. Reconciliations of targeted net income as reported in accordance with GAAP to targeted Adjusted Net Income for fiscal year 2024, which is a forward-looking non-GAAP financial measure, and targeted diluted EPS as reported in accordance with GAAP to targeted Adjusted Diluted EPS for fiscal year 2024, which is a forward-looking non-GAAP financial measure, are not provided because Willdan is unable to provide such reconciliations without unreasonable effort. The inability to provide such reconciliations is due to the uncertainty and inherent difficulty of predicting the stock-based compensation, intangible amortization, and interest accretion, each net of tax, that are subtracted from net income and diluted EPS in order to derive Adjusted Net Income and Adjusted Diluted EPS, respectively.

​

Willdan’s definitions of Net Revenue, Adjusted EBITDA, Adjusted Net Income and Adjusted Diluted EPS have limitations as analytical tools and may differ from other companies reporting similarly named measures or from similarly named measures Willdan has reported in prior periods. These measures should be considered in addition to, and not as a substitute for, or superior to, other measures of financial performance prepared in accordance with GAAP, such as contract revenue, net income and diluted EPS.

​

Forward Looking Statements

​

Statements in this press release that are not purely historical, including statements regarding Willdan’s intentions, hopes, beliefs, expectations, representations, projections, estimates, assumptions, aims, plans or predictions of the future are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended, including statements regarding financial targets for fiscal year 2024. All statements other than statements of historical fact included in this press release are forward-looking statements. It is important to note that Willdan’s actual results could differ materially from those in any such forward-looking statements. Important factors that could cause actual results to differ materially from its expectations include, but are not limited to, Willdan’s ability to adequately complete projects in a timely manner, Willdan’s ability to compete successfully in the highly competitive energy services market, Willdan’s reliance on work from its top ten clients; changes in state, local and regional economies and government budgets; Willdan’s ability to win new contracts, to renew existing contracts and to compete effectively for contracts awarded through bidding processes; Willdan’s ability to make principal and interest payments on its outstanding debt as they come due and to comply with financial covenants contained in its debt agreements; Willdan’s ability to manage

3

​

---

supply chain constraints, labor shortages, rising interest rates, and rising inflation; Willdan’s ability to obtain financing and to refinance its outstanding debt as it matures; Willdan’s ability to successfully integrate its acquisitions and execute on its growth strategy; and Willdan’s ability to attract and retain managerial, technical, and administrative talent. 

​

All written and oral forward-looking statements attributable to Willdan, or persons acting on its behalf, are expressly qualified in their entirety by the cautionary statements and risk factors disclosed from time to time in Willdan’s reports filed with the Securities and Exchange Commission, including, but not limited to, the Annual Report on Form 10-K filed for the year ended December 29, 2023, as such disclosures may be amended, supplemented or superseded from time to time by other reports Willdan files with the Securities and Exchange Commission, including subsequent Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. Willdan cautions investors not to place undue reliance on the forward-looking statements contained in this press release. Willdan disclaims any obligation to, and does not undertake to, update or revise any forward-looking statements in this press release unless required by law.

​

​

4

​

---

WILLDAN GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except par value)

​

​	​	​	​	​	​	​	​
​		June 28,			December 29,		​
​	​	2024		​	2023		​
Assets							​
Current assets:	​	​	​	​	​	​	​
Cash and cash equivalents	​	$	44,267	​	$	23,397	​
Restricted cash	​	​	—	​	​	—	​
Accounts receivable, net of allowance for doubtful accounts of $898 and $866 at June 28, 2024 and December 29, 2023, respectively	​		61,985	​		69,677	​
Contract assets	​		87,872	​		93,885	​
Other receivables	​		218	​		1,169	​
Prepaid expenses and other current assets	​		6,108	​		3,888	​
Total current assets	​		200,450	​		192,016	​
Equipment and leasehold improvements, net	​		28,228	​		27,097	​
Goodwill	​	​	131,144	​	​	131,144	​
Right-of-use assets	​	​	15,338	​	​	12,465	​
Other intangible assets, net	​	​	28,279	​	​	31,956	​
Other assets	​		2,978	​		4,949	​
Deferred income taxes, net	​	​	14,872	​	​	15,961	​
Total assets	​	$	421,289	​	$	415,588	​
Liabilities and Stockholders’ Equity							​
Current liabilities:	​	​	​	​	​	​	​
Accounts payable	​	$	31,917	​	$	33,193	​
Accrued liabilities	​		45,305	​		54,129	​
Contract liabilities	​		17,464	​		13,183	​
Notes payable	​		9,530	​		8,452	​
Finance lease obligations	​	​	1,096	​	​	1,186	​
Lease liability	​	​	5,515	​	​	4,537	​
Total current liabilities	​		110,827	​		114,680	​
Notes payable, less current portion	​	​	84,164	​	​	88,979	​
Finance lease obligations, less current portion	​		1,132	​		1,184	​
Lease liability, less current portion	​	​	11,604	​	​	9,758	​
Other noncurrent liabilities	​	​	557	​	​	1,142	​
Total liabilities	​		208,284	​		215,743	​
​	​	​	​	​	​	​	​
Commitments and contingencies	​	​	​	​	​	​	​
​	​	​	​	​	​	​	​
Stockholders’ equity:	​	​	​	​	​	​	​
Preferred stock, $0.01 par value, 10,000 shares authorized, no shares issued and outstanding	​		—	​		—	​
Common stock, $0.01 par value, 40,000 shares authorized; 13,916 and 13,682 shares issued and outstanding at June 28, 2024 and December 29, 2023, respectively	​		139	​		137	​
Additional paid-in capital	​		190,882	​		185,795	​
Accumulated other comprehensive loss	​	​	(129)	​	​	(664)	​
Retained earnings	​		22,113	​		14,577	​
Total stockholders’ equity	​		213,005	​		199,845	​
Total liabilities and stockholders’ equity	​	$	421,289	​	$	415,588	​

​

​

5

​

---

​

WILLDAN GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(in thousands, except per share amounts)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Six Months Ended

​

​

June 28,

​

June 30,

​

June 28,

​

June 30,

​

2024

2023

​

2024

2023

Contract revenue

​

$

140,996

​

$

119,077

​

$

263,485

​

$

221,680

​

​

​

​

​

​

​

​

​

​

​

​

​

Direct costs of contract revenue (inclusive of directly related depreciation and amortization):

​

​

​

​

​

​

​

​

​

​

​

​

Salaries and wages

​

23,647

​

21,302

​

​

45,159

​

​

41,712

Subcontractor services and other direct costs

​

68,545

​

57,142

​

​

122,104

​

​

98,054

Total direct costs of contract revenue

​

92,192

​

78,444

​

​

167,263

​

​

139,766

​

​

​

​

​

​

​

​

​

​

​

​

​

Gross profit

​

48,804

​

40,633

​

​

96,222

​

​

81,914

​

​

​

​

​

​

​

​

​

​

​

​

​

General and administrative expenses:

​

​

​

​

​

​

​

​

​

​

​

​

Salaries and wages, payroll taxes and employee benefits

​

26,064

​

22,416

​

​

52,573

​

​

44,801

Facilities and facility related

​

2,405

​

2,619

​

​

4,850

​

​

4,897

Stock-based compensation

​

1,945

​

1,287

​

​

3,335

​

​

2,820

Depreciation and amortization

​

3,629

​

4,128

​

​

7,221

​

​

8,328

Other

​

8,313

​

7,709

​

​

16,434

​

​

14,580

Total general and administrative expenses

​

42,356

​

38,159

​

​

84,413

​

​

75,426

​

​

​

​

​

​

​

​

​

​

​

​

​

Income (Loss) from operations

​

6,448

​

2,474

​

​

11,809

​

​

6,488

​

​

​

​

​

​

​

​

​

​

​

​

​

Other income (expense):

​

​

​

​

​

​

​

​

​

​

​

​

Interest expense, net

​

(1,960)

​

(2,207)

​

​

(4,097)

​

​

(4,673)

Other, net

​

826

​

373

​

​

1,530

​

​

513

Total other expense, net

​

(1,134)

​

(1,834)

​

​

(2,567)

​

​

(4,160)

​

​

​

​

​

​

​

​

​

​

​

​

​

Income (Loss) before income taxes

​

5,314

​

640

​

​

9,242

​

​

2,328

Income tax (benefit) expense

​

720

​

243

​

​

1,706

​

​

999

Net income (loss)

​

​

4,594

​

​

397

​

​

7,536

​

​

1,329

​

​

​

​

​

​

​

​

​

​

​

​

​

Other comprehensive income (loss):

​

​

​

​

​

​

​

​

​

​

​

​

Unrealized gain (loss) on derivative contracts, net of tax

​

​

101

​

​

—

​

​

535

​

​

—

Comprehensive income (loss)

​

$

4,695

​

$

397

​

$

8,071

​

$

1,329

​

​

​

​

​

​

​

​

​

​

​

​

​

Earnings (Loss) per share:

​

​

​

​

​

​

​

​

​

​

​

​

Basic

​

$

0.33

​

$

0.03

​

$

0.55

​

$

0.10

Diluted

​

$

0.33

​

$

0.03

​

$

0.54

​

$

0.10

​

​

​

​

​

​

​

​

​

​

​

​

​

Weighted-average shares outstanding:

​

​

​

​

​

​

​

​

​

​

​

​

Basic

​

13,725

​

13,344

​

​

13,665

​

​

13,305

Diluted

​

14,074

​

13,487

​

​

14,001

​

​

13,481

​

​

​

​

​

6

​

---

WILLDAN GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

​

​	​	​	​	​	​	​
​	​	Six Months Ended
​	​	June 28,		​	June 30,
​		2024			2023
Cash flows from operating activities:	​	​	​	​	​	​
Net income (loss)	​	$	7,536	​	$	1,329
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:	​	​	​	​	​	​
Depreciation and amortization	​		7,221	​		8,328
Other non-cash items	​	​	185	​	​	162
Deferred income taxes, net	​		1,089	​		851
(Gain) loss on sale/disposal of equipment	​		(17)	​		(50)
Provision for doubtful accounts	​		144	​		146
Stock-based compensation	​		3,335	​		2,820
Changes in operating assets and liabilities, net of effects from business acquisitions:	​	​	​	​	​	​
Accounts receivable	​		7,548	​		5,484
Contract assets	​		6,013	​		3,760
Other receivables	​		951	​		1,921
Prepaid expenses and other current assets	​		(2,220)	​		1,055
Other assets	​		1,971	​		(4,987)
Accounts payable	​		(1,276)	​		6,322
Accrued liabilities	​		(8,874)	​		(11,477)
Contract liabilities	​		4,281	​		2,365
Right-of-use assets	​		(49)	​		880
Net cash (used in) provided by operating activities	​		27,838	​		18,909
Cash flows from investing activities:	​	​	​	​	​	​
Purchase of equipment, software, and leasehold improvements	​		(4,125)	​		(5,762)
Proceeds from sale of equipment	​	​	23	​	​	55
Net cash (used in) provided by investing activities	​		(4,102)	​		(5,707)
Cash flows from financing activities:	​	​	​	​	​	​
Payments on contingent consideration	​		—	​		(4,000)
Payment on restricted cash	​	​	—	​	​	(10,679)
Payments on notes payable	​	​	(172)	​	​	(971)
Borrowings under term loan facility and line of credit	​	​	—	​	​	5,000
Repayments under term loan facility and line of credit	​	​	(3,750)	​	​	(9,000)
Principal payments on finance leases	​		(698)	​		(599)
Proceeds from stock option exercise	​		1,137	​		7
Proceeds from sales of common stock under employee stock purchase plan	​		1,402	​		1,392
Cash used to pay taxes on stock grants	​	​	(785)	​	​	(188)
Net cash (used in) provided by financing activities	​		(2,866)	​		(19,038)
Net increase (decrease) in cash, cash equivalents and restricted cash	​		20,870	​		(5,836)
Cash, cash equivalents and restricted cash at beginning of period	​		23,397	​		19,485
Cash, cash equivalents and restricted cash at end of period	​	$	44,267	​	$	13,649
Supplemental disclosures of cash flow information:	​	​	​	​	​	​
Cash paid (received) during the period for:	​	​	​	​	​	​
Interest	​	$	3,983	​	$	4,464
Income taxes	​		551	​		(1,696)
Supplemental disclosures of noncash investing and financing activities:	​	​	​	​	​	​
Equipment acquired under finance leases	​	​	556	​	​	278

​

​

7

​

---

Willdan Group, Inc. and Subsidiaries

Reconciliation of GAAP Revenue to Net Revenue

(in thousands)

(Non-GAAP Measure)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Six Months Ended

​

​

June 28,

​

June 30,

​

June 28,

​

June 30,

​

2024

2023

2024

2023

Consolidated

​

​

​

​

​

​

​

Contract revenue

​

$

140,996

​

$

119,077

​

$

263,485

​

$

221,680

Subcontractor services and other direct costs

​

​

68,545

​

​

57,142

​

​

122,104

​

​

98,054

Net Revenue

​

$

72,451

​

$

61,935

​

$

141,381

​

$

123,626

​

​

​

​

​

​

​

​

​

​

​

​

​

Energy segment

​

​

​

​

​

​

​

​

​

​

​

Contract revenue

​

$

117,852

​

$

98,015

​

$

218,598

​

$

181,300

Subcontractor services and other direct costs

​

​

67,556

​

​

56,102

​

​

120,210

​

​

96,180

Net Revenue

​

$

50,296

​

$

41,913

​

$

98,388

​

$

85,120

​

​

​

​

​

​

​

​

​

​

​

​

​

Engineering and Consulting segment

​

​

​

​

​

​

​

​

​

​

​

Contract revenue

​

$

23,144

​

$

21,062

​

$

44,887

​

$

40,380

Subcontractor services and other direct costs

​

​

989

​

​

1,040

​

​

1,894

​

​

1,874

Net Revenue

​

$

22,155

​

$

20,022

​

$

42,993

​

$

38,506

​

​

8

​

---

Willdan Group, Inc. and Subsidiaries

Reconciliation of GAAP Net Income to Adjusted EBITDA

(in thousands)

(Non-GAAP Measure)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Six Months Ended

​

​

June 28,

June 30,

​

June 28,

June 30,

​

2024

​

2023

​

2024

​

2023

Net income (loss)

$

4,594

​

$

397

​

$

7,536

​

$

1,329

Interest expense

​

​

1,960

​

​

2,207

​

​

4,097

​

​

4,673

Income tax expense (benefit)

​

​

720

​

​

243

​

​

1,706

​

​

999

Stock-based compensation

​

​

1,945

​

​

1,287

​

​

3,335

​

​

2,820

Depreciation and amortization

​

​

3,629

​

​

4,128

​

​

7,221

​

​

8,328

(Gain) Loss on sale of equipment

​

​

(4)

​

​

(40)

​

​

(17)

​

​

(50)

Adjusted EBITDA

​

$

12,844

​

$

8,222

​

$

23,878

​

$

18,099

​

9

​

---

Willdan Group, Inc. and Subsidiaries

Reconciliation of GAAP Net Income to Adjusted Net Income and Adjusted Diluted EPS

(in thousands, except per share amounts)

(Non-GAAP Measure)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Six Months Ended

​

​

June 28,

June 30,

​

June 28,

June 30,

​

2024

​

2023

2024

​

2023

Net income (loss)

$

4,594

​

$

397

​

$

7,536

​

$

1,329

Adjustment for stock-based compensation

​

​

1,945

​

​

1,287

​

​

3,335

​

​

2,820

Tax effect of stock-based compensation

​

​

(344)

​

​

(260)

​

​

(590)

​

​

(571)

Adjustment for intangible amortization

​

​

1,805

​

​

2,624

​

​

3,676

​

​

5,248

Tax effect of intangible amortization

​

​

(319)

​

​

(531)

​

​

(650)

​

​

(1,062)

Adjusted Net Income (Loss)

​

$

7,681

​

$

3,517

​

$

13,307

​

$

7,764

​

​

​

​

​

​

​

​

​

​

​

​

​

Diluted weighted-average shares outstanding

​

​

14,074

​

​

13,487

​

​

14,001

​

​

13,481

​

​

​

​

​

​

​

​

​

​

​

​

​

Diluted earnings (loss) per share

​

$

0.33

​

$

0.03

​

$

0.54

​

$

0.10

Impact of adjustment:

​

​

​

​

​

​

​

​

​

​

​

​

Stock-based compensation per share

​

​

0.14

​

​

0.09

​

​

0.24

​

​

0.21

Tax effect of stock-based compensation per share

​

​

(0.03)

​

​

(0.02)

​

​

(0.04)

​

​

(0.04)

Intangible amortization per share

​

​

0.13

​

​

0.19

​

​

0.26

​

​

0.39

Tax effect of intangible amortization per share

​

​

(0.02)

​

​

(0.03)

​

​

(0.05)

​

​

(0.08)

Adjusted Diluted EPS

​

$

0.55

​

$

0.26

​

$

0.95

​

$

0.58

​

​

​

10

​

---

​

Contact:

​

Willdan Group, Inc.

Al Kaschalk

Vice President

Tel: [phone]

[e-mail]

11

​

---

Document and Entity Information	Aug. 01, 2024
Cover [Abstract]
Document Type	8-K
Document Period End Date	Aug. 01, 2024
Entity File Number	001-33076
Entity Registrant Name	WILLDAN GROUP, INC.
Entity Incorporation, State or Country Code	DE
Entity Tax Identification Number	14-1951112
Entity Address, Address Line One	2401 East Katella Avenue
Entity Address, Adress Line Two	Suite 300
Entity Address, City or Town	Anaheim
Entity Address, State or Province	CA
Entity Address, Postal Zip Code	92806
City Area Code	800
Local Phone Number	424-9144
Written Communications	false
Soliciting Material	false
Pre-commencement Tender Offer	false
Pre-commencement Issuer Tender Offer	false
Title of 12(b) Security	Common Stock, par value $0.01 per share
Trading Symbol	WLDN
Security Exchange Name	NASDAQ
Entity Emerging Growth Company	false
Entity Central Index Key	0001370450
Amendment Flag	false

---