BELLEVUE, Wash., May 10, 2021 /PRNewswire/ -- Radiant
Logistics, Inc. (NYSE American: RLGT), a third-party logistics and
multimodal transportation services company, today reported
financial results for the three and nine months ended
March 31, 2021.
Financial Highlights – Three Months Ended
March 31, 2021
- Revenues increased to a record $236.5
million for the third fiscal quarter ended March 31, 2021, up $59.3
million or 33.5%, compared to revenues of $177.2 million for the comparable prior year
period.
- Net revenues, a non-GAAP financial measure, increased to a
record $56.8 million for the third
fiscal quarter ended March 31, 2021,
up $9.0 million or 18.8%, compared to
net revenues of $47.8 million for the
comparable prior year period.
- Net income increased to a record $5.0
million, or $0.10 per basic
and fully diluted share, up $4.9
million compared to net income of $0.1 million, or $0.00 per basic and fully diluted share for the
comparable prior year period.
- Adjusted net income, a non-GAAP financial measure, increased to
a record $9.1 million, or
$0.18 per basic and fully diluted
share for the third fiscal quarter ended March 31, 2021, up $5.1
million or 127.5%, compared to adjusted net income of
$4.0 million, or $0.08 per basic and fully diluted share for the
comparable prior year period. Adjusted net income is calculated by
applying a normalized tax rate of 24.5% and excluding other items
not considered part of regular operating activities.
- Adjusted EBITDA, a non-GAAP financial measure, increased to a
record $12.9 million for the third
fiscal quarter ended March 31, 2021,
up $6.8 million or 111.5%, compared
to adjusted EBITDA of $6.1 million
for the comparable prior year period.
- Adjusted EBITDA Margin, a non-GAAP financial measure, increased
to a record 22.7%, up 1,000 basis points, compared to 12.7% for the
comparable prior year period.
CEO Bohn Crain comments on
results
"We are very pleased to report another quarter of solid
financial results including new records for the March quarter
across a number of our key financial metrics," said Bohn Crain, Founder and CEO of Radiant
Logistics. "We posted record revenues of $236.5 million, up $59.3
million or 33.5%; record net revenues of $56.8 million, up $9.0
million or 18.8%, record net income of $5.0 million, up $4.9
million; record adjusted net income of $9.1 million, up $5.1
million or 127.5%, and record adjusted EBITDA of
$12.9 million, up $6.8 million or 111.5%. In addition, we also saw
improvement in our adjusted EBITDA margins, which increased to a
record 22.7% for the March quarter, up from 12.7% for the
comparable prior year period. These results reflect the benefit of
our scalable non-asset based business model, diversity of our
service offerings, and our ability to quickly respond to changing
market dynamics. In addition, we have been able to deliver these
record results while maintaining very low leverage on our balance
sheet."
Mr. Crain continued, "We are encouraged by our continued strong
financial performance with trailing twelve month adjusted EBITDA
through March 31, 2021 of
$47.8 million. At the same time, we
also believe that our current share price does not accurately
reflect Radiant's intrinsic value or long-term growth
prospects, particularly given our unlevered balance sheet, and
therefore represents an excellent investment opportunity for both
the Company and our shareholders. With the diversity of our
customers, the strength of our balance sheet, the scalability of
our technology, the commitment of our employees, and the eventual
recovery of the business sectors that have been most adversely
affected by COVID-19, we remain optimistic about the trajectory of
the economy and the opportunities that it will present for Radiant.
In the months ahead, we will continue to closely monitor how we and
the economy are progressing and look forward to re-engaging in
acquisition opportunities and/or our stock buy-back activities as
the opportunities present themselves."
Third Fiscal Quarter Ended March 31, 2021 –
Financial Results
For the three months ended March 31, 2021, Radiant
reported net income of $5.0 million
on $236.5 million of revenues,
or $0.10 per basic and fully diluted
share. For the three months ended March 31, 2020, Radiant
reported net income of $0.1 million
on $177.2 million of revenues, or
$0.00 per basic and fully diluted
share.
For the three months ended March 31, 2021, Radiant
reported adjusted net income of $9.1 million, or $0.18 per basic and fully diluted share. For the
three months ended March 31, 2020, Radiant reported
adjusted net income of $4.0 million,
or $0.08 per basic and fully diluted
share.
For the three months ended March 31, 2021, Radiant
reported Adjusted EBITDA of $12.9
million, compared to $6.1 million for the comparable prior year
period.
Nine Months Ended March 31, 2021 – Financial
Results
For the nine months ended March 31, 2021, Radiant
reported net income of $11.9 million
on $631.2 million of revenues, or
$0.24 per basic and $0.23 per fully diluted share. For
the nine months ended March 31, 2020,
Radiant reported net income of $5.9
million on $579.7 million of
revenues, or $0.12 per basic and
$0.11 per fully diluted share.
For the nine months ended March 31, 2021,
Radiant reported adjusted net income of $24.3 million, or $0.49 per basic and $0.48 per fully diluted share. For
the nine months ended March 31, 2020,
Radiant reported adjusted net income of $16.7 million or $0.34 per basic and $0.33 per fully diluted share.
For the nine months ended March 31, 2021, Radiant
reported Adjusted EBITDA of $34.6
million, compared to $25.1
million for the comparable prior year period.
Earnings Call and Webcast Access Information
Radiant Logistics, Inc. will host a conference call on
Monday, May 10, 2021 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:
|
Monday, May 10, 2021
at 4:30 PM Eastern
|
DIAL-IN
|
US (888) 506-0062;
Intl. (973) 528-0011
|
REPLAY
|
May 11, 2021 at 9:30
AM Eastern to May 24, 2021 at 4:30 PM Eastern, US (877)
481-4010;
Intl. (919) 882-2331
(Replay ID number: 41149)
|
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/2191/41149.
About Radiant Logistics (NYSE American: RLGT)
Radiant Logistics, Inc. (www.radiantdelivers.com) is a
third-party logistics and multimodal transportation services
company delivering advanced supply chain solutions through a
network of company-owned and strategic operating partner locations
across North America. Through its
comprehensive service offering, Radiant provides domestic and
international freight forwarding services, truck and rail brokerage
services and other value-added supply chain management services,
including customs brokerage, order fulfillment, inventory
management and warehousing to a diversified account base including
manufacturers, distributors and retailers using a network of
independent carriers and international agents positioned
strategically around the world.
This announcement 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
announcement. 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 of our larger strategic operating partners; our compliance
with financial and other covenants under our indebtedness; the
absence of any adverse laws or governmental regulations affecting
the transportation industry in general, and our operations in
particular; the impact of COVID-19 on our operations and financial
results; and such other factors that may be identified from time to
time in our Securities and Exchange Commission ("SEC") filings and
other public announcements, including those set forth under the
caption "Risk Factors" in our Form 10-K for the year ended
June 30, 2020. In addition, the
global economic climate and additional or unforeseen effects from
the COVID-19 pandemic amplify many of these risks. All subsequent
written and oral forward-looking statements attributable to us, or
persons acting on our behalf, are expressly qualified in their
entirety by the foregoing. Readers are cautioned not to place undue
reliance on our forward-looking statements, as they speak only as
of the date made. We disclaim any obligation to publicly update any
forward-looking statements, whether as a result of new information,
future events or otherwise.
RADIANT LOGISTICS,
INC.
Condensed
Consolidated Balance Sheets
(Unaudited)
|
|
|
|
March 31,
|
|
|
June 30,
|
|
(In thousands, except
share and per share data)
|
|
2021
|
|
|
2020
|
|
|
|
(unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
4,215
|
|
|
$
|
34,841
|
|
Accounts receivable,
net of allowance of $1,561 and $1,990, respectively
|
|
|
110,991
|
|
|
|
71,838
|
|
Contract
assets
|
|
|
26,038
|
|
|
|
16,312
|
|
Income tax
receivable
|
|
|
—
|
|
|
|
780
|
|
Prepaid expenses and
other current assets
|
|
|
19,720
|
|
|
|
16,817
|
|
Total current
assets
|
|
|
160,964
|
|
|
|
140,588
|
|
|
|
|
|
|
|
|
Property, technology,
and equipment, net
|
|
|
21,918
|
|
|
|
18,712
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
72,298
|
|
|
|
72,199
|
|
Intangible assets,
net
|
|
|
43,742
|
|
|
|
51,192
|
|
Operating lease
right-of-use assets
|
|
|
25,722
|
|
|
|
12,580
|
|
Deposits and other
assets
|
|
|
3,710
|
|
|
|
4,769
|
|
Total other long-term
assets
|
|
|
145,472
|
|
|
|
140,740
|
|
Total
assets
|
|
$
|
328,354
|
|
|
$
|
300,040
|
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
84,597
|
|
|
$
|
65,003
|
|
Operating partner
commissions payable
|
|
|
12,294
|
|
|
|
9,131
|
|
Accrued
expenses
|
|
|
7,705
|
|
|
|
6,538
|
|
Income tax
payable
|
|
|
357
|
|
|
|
—
|
|
Current portion of
notes payable
|
|
|
4,316
|
|
|
|
3,800
|
|
Current portion of
operating lease liability
|
|
|
6,429
|
|
|
|
6,121
|
|
Current portion of
finance lease liability
|
|
|
739
|
|
|
|
688
|
|
Current portion of
contingent consideration
|
|
|
2,319
|
|
|
|
2,127
|
|
Other current
liabilities
|
|
|
424
|
|
|
|
308
|
|
Total current
liabilities
|
|
|
119,180
|
|
|
|
93,716
|
|
|
|
|
|
|
|
|
Notes payable, net of
current portion
|
|
|
24,766
|
|
|
|
48,091
|
|
Operating lease
liability, net of current portion
|
|
|
20,080
|
|
|
|
7,192
|
|
Finance lease
liability, net of current portion
|
|
|
1,988
|
|
|
|
2,476
|
|
Contingent
consideration, net of current portion
|
|
|
4,944
|
|
|
|
2,813
|
|
Deferred income
taxes
|
|
|
6,312
|
|
|
|
7,484
|
|
Other long-term
liabilities
|
|
|
61
|
|
|
|
93
|
|
Total long-term
liabilities
|
|
|
58,151
|
|
|
|
68,149
|
|
Total
liabilities
|
|
|
177,331
|
|
|
|
161,865
|
|
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
Common stock, $0.001
par value, 100,000,000 shares authorized; 50,751,454 and
50,188,486
shares issued, and 50,118,607 and 49,555,639
shares outstanding, respectively
|
|
|
32
|
|
|
|
32
|
|
Additional paid-in
capital
|
|
|
103,671
|
|
|
|
102,214
|
|
Treasury stock, at
cost, 632,847 shares
|
|
|
(2,749)
|
|
|
|
(2,749)
|
|
Retained
earnings
|
|
|
49,308
|
|
|
|
37,424
|
|
Accumulated other
comprehensive income
|
|
|
618
|
|
|
|
445
|
|
Total Radiant
Logistics, Inc. stockholders' equity
|
|
|
150,880
|
|
|
|
137,366
|
|
Non-controlling
interest
|
|
|
143
|
|
|
|
809
|
|
Total
equity
|
|
|
151,023
|
|
|
|
138,175
|
|
Total liabilities and
equity
|
|
$
|
328,354
|
|
|
$
|
300,040
|
|
RADIANT LOGISTICS,
INC.
Condensed
Consolidated Statements of Comprehensive Income
(Unaudited)
|
|
|
Three Months Ended
March 31,
|
|
|
Nine Months Ended
March 31,
|
|
(In thousands, except
share and per share data)
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Revenues
|
$
|
236,532
|
|
|
$
|
177,221
|
|
|
$
|
631,214
|
|
|
$
|
579,691
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
transportation and other services
|
|
179,732
|
|
|
|
129,440
|
|
|
|
473,148
|
|
|
|
420,419
|
|
Operating partner
commissions
|
|
23,761
|
|
|
|
20,352
|
|
|
|
66,386
|
|
|
|
69,899
|
|
Personnel
costs
|
|
14,229
|
|
|
|
14,412
|
|
|
|
40,741
|
|
|
|
44,487
|
|
Selling, general and
administrative expenses
|
|
6,688
|
|
|
|
8,027
|
|
|
|
17,910
|
|
|
|
22,370
|
|
Depreciation and
amortization
|
|
4,174
|
|
|
|
4,282
|
|
|
|
12,418
|
|
|
|
12,413
|
|
Transition, lease
termination, and other costs
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
328
|
|
Change in fair value
of contingent consideration
|
|
2,500
|
|
|
|
3
|
|
|
|
4,350
|
|
|
|
52
|
|
Total operating
expenses
|
|
231,084
|
|
|
|
176,516
|
|
|
|
614,953
|
|
|
|
569,968
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
5,448
|
|
|
|
705
|
|
|
|
16,261
|
|
|
|
9,723
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
3
|
|
|
|
17
|
|
|
|
14
|
|
|
|
50
|
|
Interest
expense
|
|
(611)
|
|
|
|
(752)
|
|
|
|
(1,919)
|
|
|
|
(2,070)
|
|
Foreign currency
transaction gain (loss)
|
|
14
|
|
|
|
169
|
|
|
|
(158)
|
|
|
|
120
|
|
Change in fair value
of interest rate swap contracts
|
|
(512)
|
|
|
|
—
|
|
|
|
(642)
|
|
|
|
—
|
|
Gain on forgiveness
of debt
|
|
1,414
|
|
|
|
—
|
|
|
|
1,414
|
|
|
|
—
|
|
Other
|
|
281
|
|
|
|
89
|
|
|
|
663
|
|
|
|
164
|
|
Total other income
(expense)
|
|
589
|
|
|
|
(477)
|
|
|
|
(628)
|
|
|
|
(1,736)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
6,037
|
|
|
|
228
|
|
|
|
15,633
|
|
|
|
7,987
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
(976)
|
|
|
|
(102)
|
|
|
|
(3,455)
|
|
|
|
(1,850)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
5,061
|
|
|
|
126
|
|
|
|
12,178
|
|
|
|
6,137
|
|
Less: net income
attributable to non-controlling interest
|
|
(77)
|
|
|
|
(73)
|
|
|
|
(294)
|
|
|
|
(262)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to Radiant Logistics, Inc.
|
$
|
4,984
|
|
|
$
|
53
|
|
|
$
|
11,884
|
|
|
$
|
5,875
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income:
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation gain
|
|
567
|
|
|
|
711
|
|
|
|
173
|
|
|
|
677
|
|
Comprehensive
income
|
$
|
5,628
|
|
|
$
|
837
|
|
|
$
|
12,351
|
|
|
$
|
6,814
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.10
|
|
|
$
|
—
|
|
|
$
|
0.24
|
|
|
$
|
0.12
|
|
Diluted
|
$
|
0.10
|
|
|
$
|
—
|
|
|
$
|
0.23
|
|
|
$
|
0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
50,034,950
|
|
|
|
49,577,370
|
|
|
|
49,807,932
|
|
|
|
49,667,243
|
|
Diluted
|
|
51,359,441
|
|
|
|
50,974,994
|
|
|
|
51,131,806
|
|
|
|
51,266,348
|
|
Reconciliation of Non-GAAP
Measures
RADIANT LOGISTICS, INC.
Reconciliation of Total Revenues to Net
Revenues, Net Income
to Adjusted Net Income, EBITDA, Adjusted EBITDA, and Adjusted
EBITDA Margin
(unaudited)
As used in this report, Net Revenues, 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"). Net Revenues,
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, change in fair value of contingent consideration,
transition costs, lease termination costs, acquisition related
costs, litigation costs, amortization of debt issuance costs,
change in fair value of interest rate swap contracts, and gain on
forgiveness of debt.
We commonly refer to the term "net revenues" when commenting
about our Company and the results of operations. Net revenues are a
Non-GAAP measure calculated as revenues less directly related
operations and expenses attributed to the Company's services. We
believe net revenues are 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 technology and equipment, and all
amortization charges (including amortization of leasehold
improvements). We then further adjust EBITDA to exclude changes in
fair value of contingent consideration, expenses specifically
attributable to acquisitions, transition and lease termination
costs, foreign currency transaction gains and losses, extraordinary
items, share-based compensation expense, litigation expenses
unrelated to our core operations, gain on forgiveness of debt,
MM&D start-up costs 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. Net
Revenues, 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
March 31,
|
|
|
Nine Months Ended
March 31,
|
|
Net Revenues
(Non-GAAP measure)
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Total
revenues
|
$
|
236,532
|
|
|
$
|
177,221
|
|
|
$
|
631,214
|
|
|
$
|
579,691
|
|
Cost of
transportation and other services
|
|
179,732
|
|
|
|
129,440
|
|
|
|
473,148
|
|
|
|
420,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
revenues
|
$
|
56,800
|
|
|
$
|
47,781
|
|
|
$
|
158,066
|
|
|
$
|
159,272
|
|
Net margin
|
|
24.0
|
%
|
|
|
27.0
|
%
|
|
|
25.0
|
%
|
|
|
27.5
|
%
|
(In
thousands)
|
Three Months Ended
March 31,
|
|
|
Nine Months Ended
March 31,
|
|
Reconciliation of
GAAP net income to adjusted EBITDA
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Net income
attributable to Radiant Logistics, Inc.
|
$
|
4,984
|
|
|
$
|
53
|
|
|
$
|
11,884
|
|
|
$
|
5,875
|
|
Income tax
expense
|
|
976
|
|
|
|
102
|
|
|
|
3,455
|
|
|
|
1,850
|
|
Depreciation and
amortization
|
|
4,174
|
|
|
|
4,282
|
|
|
|
12,418
|
|
|
|
12,413
|
|
Net interest
expense
|
|
608
|
|
|
|
735
|
|
|
|
1,905
|
|
|
|
2,020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
10,742
|
|
|
|
5,172
|
|
|
|
29,662
|
|
|
|
22,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation
|
|
303
|
|
|
|
409
|
|
|
|
774
|
|
|
|
1,306
|
|
Change in fair value
of contingent consideration
|
|
2,500
|
|
|
|
3
|
|
|
|
4,350
|
|
|
|
52
|
|
Acquisition related
costs
|
|
—
|
|
|
|
183
|
|
|
|
35
|
|
|
|
495
|
|
Litigation
costs
|
|
256
|
|
|
|
400
|
|
|
|
433
|
|
|
|
832
|
|
Transition, lease
termination, and other costs
|
|
—
|
|
|
|
59
|
|
|
|
—
|
|
|
|
387
|
|
Change in fair value
of interest rate swap contracts
|
|
512
|
|
|
|
—
|
|
|
|
642
|
|
|
|
—
|
|
Gain on forgiveness
of debt
|
|
(1,414)
|
|
|
|
—
|
|
|
|
(1,414)
|
|
|
|
—
|
|
Foreign currency
transaction loss (gain)
|
|
(14)
|
|
|
|
(169)
|
|
|
|
158
|
|
|
|
(120)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
|
12,885
|
|
|
$
|
6,057
|
|
|
$
|
34,640
|
|
|
$
|
25,110
|
|
Adjusted EBITDA
margin (Adjusted EBITDA as a % of Net Revenues)
|
|
22.7
|
%
|
|
|
12.7
|
%
|
|
|
21.9
|
%
|
|
|
15.8
|
%
|
(In thousands, except
share and per share data)
|
Three Months Ended
March 31,
|
|
|
Nine Months Ended
March 31,
|
|
Reconciliation of
GAAP net income to adjusted net income
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
GAAP net income
attributable to Radiant Logistics, Inc.
|
$
|
4,984
|
|
|
$
|
53
|
|
|
$
|
11,884
|
|
|
$
|
5,875
|
|
Adjustments to net
income:
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
976
|
|
|
|
102
|
|
|
|
3,455
|
|
|
|
1,850
|
|
Depreciation and
amortization
|
|
4,174
|
|
|
|
4,282
|
|
|
|
12,418
|
|
|
|
12,413
|
|
Change in fair value
of contingent consideration
|
|
2,500
|
|
|
|
3
|
|
|
|
4,350
|
|
|
|
52
|
|
Acquisition related
costs
|
|
—
|
|
|
|
183
|
|
|
|
35
|
|
|
|
495
|
|
Litigation
costs
|
|
256
|
|
|
|
400
|
|
|
|
433
|
|
|
|
832
|
|
Transition, lease
termination, and other costs
|
|
—
|
|
|
|
59
|
|
|
|
—
|
|
|
|
387
|
|
Change in fair value
of interest rate swap contracts
|
|
512
|
|
|
|
—
|
|
|
|
642
|
|
|
|
—
|
|
Gain on forgiveness
of debt
|
|
(1,414)
|
|
|
|
—
|
|
|
|
(1,414)
|
|
|
|
—
|
|
Amortization of debt
issuance costs
|
|
129
|
|
|
|
170
|
|
|
|
393
|
|
|
|
278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
before income taxes
|
|
12,117
|
|
|
|
5,252
|
|
|
|
32,196
|
|
|
|
22,182
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes at 24.5%
|
|
(2,969)
|
|
|
|
(1,287)
|
|
|
|
(7,888)
|
|
|
|
(5,435)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net
income
|
$
|
9,148
|
|
|
$
|
3,965
|
|
|
$
|
24,308
|
|
|
$
|
16,747
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
per common share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.18
|
|
|
$
|
0.08
|
|
|
$
|
0.49
|
|
|
$
|
0.34
|
|
Diluted
|
$
|
0.18
|
|
|
$
|
0.08
|
|
|
$
|
0.48
|
|
|
$
|
0.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
50,034,950
|
|
|
|
49,577,370
|
|
|
|
49,807,932
|
|
|
|
49,667,243
|
|
Diluted
|
|
51,359,441
|
|
|
|
50,974,994
|
|
|
|
51,131,806
|
|
|
|
51,266,348
|
|
(In thousands)
Trailing twelve months adjusted EBITDA:
|
Three months
ended
March 31,
2021
|
|
|
Three months
ended
December 31,
2020
|
|
|
Three months
ended
September 30,
2020
|
|
|
Three months
ended
June 30,
2020
|
|
|
Twelve months
ended
March 31,
2021
|
|
Net income
attributable to Radiant Logistics, Inc.
|
$
|
4,984
|
|
|
$
|
3,812
|
|
|
$
|
3,088
|
|
|
$
|
4,665
|
|
|
$
|
16,549
|
|
Income tax
expense
|
|
976
|
|
|
|
1,402
|
|
|
|
1,078
|
|
|
|
1,307
|
|
|
|
4,763
|
|
Depreciation and
amortization
|
|
4,174
|
|
|
|
4,085
|
|
|
|
4,159
|
|
|
|
4,157
|
|
|
|
16,575
|
|
Net interest
expense
|
|
608
|
|
|
|
725
|
|
|
|
571
|
|
|
|
806
|
|
|
|
2,710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
10,742
|
|
|
|
10,024
|
|
|
|
8,896
|
|
|
|
10,935
|
|
|
|
40,597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation
|
|
303
|
|
|
|
327
|
|
|
|
144
|
|
|
|
358
|
|
|
|
1,132
|
|
Change in fair value
of contingent consideration
|
|
2,500
|
|
|
|
1,850
|
|
|
|
—
|
|
|
|
1,700
|
|
|
|
6,050
|
|
Acquisition related
costs
|
|
—
|
|
|
|
1
|
|
|
|
34
|
|
|
|
82
|
|
|
|
117
|
|
Litigation
costs
|
|
256
|
|
|
|
26
|
|
|
|
151
|
|
|
|
229
|
|
|
|
662
|
|
Transition, lease
termination, and other costs
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
199
|
|
|
|
199
|
|
Change in fair value
of interest rate swap contracts
|
|
512
|
|
|
|
109
|
|
|
|
21
|
|
|
|
(600)
|
|
|
|
42
|
|
Gain on forgiveness
of debt
|
|
(1,414)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,414)
|
|
Foreign exchange loss
(gain)
|
|
(14)
|
|
|
|
193
|
|
|
|
(21)
|
|
|
|
245
|
|
|
|
403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
|
12,885
|
|
|
$
|
12,530
|
|
|
$
|
9,225
|
|
|
$
|
13,148
|
|
|
$
|
47,788
|
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/radiant-logistics-announces-results-for-the-third-fiscal-quarter-ended-march-31-2021-301287670.html
SOURCE Radiant Logistics, Inc.