Continues to deliver solid financial results in
face of continued market headwinds;
Further progress in green-field and strategic operating partner
acquisitions;
Well positioned for further growth with untapped $200 million credit facility
RENTON,
Wash., Feb. 10, 2025 /PRNewswire/ -- Radiant
Logistics, Inc. (NYSE American: RLGT), a technology-enabled global
transportation and value-added logistics services company, today
reported financial results for the three and six months ended
December 31, 2024.
Financial Highlights – Three Months Ended
December 31, 2024
- Revenues of $264.5 million for
the second fiscal quarter ended December 31, 2024, up
$63.4 million or 31.5%, compared to
revenues of $201.1 million for the
comparable prior year period. On a sequential basis, revenues for
the second fiscal quarter ended December 31, 2024, were
up $60.9 million or 29.9%, compared
to revenues of $203.6 million for the
first fiscal quarter ended September 30,
2024.
- Gross profit of $59.6 million for
the second fiscal quarter ended December 31, 2024, up
$0.8 million or 1.4%, compared to
gross profit of $58.8 million for the
comparable prior year period. On a sequential basis, gross profit
for the second fiscal quarter ended December 31, 2024,
was up $5.5 million or 10.2%,
compared to gross profit of $54.1
million for the first fiscal quarter ended September 30, 2024.
- Adjusted gross profit, a non-GAAP financial measure, of
$63.3 million for the second fiscal
quarter ended December 31, 2024, up $1.3 million or 2.1%, compared to adjusted gross
profit of $62.0 million for the
comparable prior year period. On a sequential basis, adjusted gross
profit for the second fiscal quarter ended
December 31, 2024, was up $5.7
million or 9.9%, compared to adjusted gross profit of
$57.6 million for the first fiscal
quarter ended September 30,
2024.
- Net income attributable to Radiant Logistics, Inc. of
$6.5 million, or $0.14 per basic and $0.13 per fully diluted share for the second
fiscal quarter ended December 31, 2024, up $5.5 million or 550.0%, compared to $1.0 million, or $0.02 per basic and fully diluted share for the
comparable prior year period. On a sequential basis, net income
attributable to Radiant Logistics, Inc. for the second fiscal
quarter ended December 31, 2024, was up $3.1 million or 91.2%, compared to a net income
attributable to Radiant Logistics, Inc. of $3.4 million for the first fiscal quarter ended
September 30, 2024.
- Adjusted net income, a non-GAAP financial measure, of
$10.7 million, or $0.23 per basic and $0.22 per fully diluted share for the second
fiscal quarter ended December 31, 2024, up $5.2 million or 94.5%, compared to adjusted net
income of $5.5 million, or
$0.12 per basic and $0.11 per fully diluted share for the comparable
prior year period. On a sequential basis, adjusted net income for
the second fiscal quarter ended December 31, 2024, was up
$2.8 million or 35.4%, compared to
adjusted net income of $7.9 million
for the first fiscal quarter ended September
30, 2024. Adjusted net income is calculated by applying a
normalized tax rate of 24.5% and excluding other items not
considered part of regular operating activities.
- Adjusted EBITDA, a non-GAAP financial measure, of $12.0 million for the second fiscal quarter ended
December 31, 2024, up $4.3
million or 55.8%, compared to adjusted EBITDA of
$7.7 million for the comparable prior
year period. On a sequential basis, adjusted EBITDA for the second
fiscal quarter ended December 31, 2024, was up
$2.5 million or 26.3%, compared to
adjusted EBITDA of $9.5 million for
the first fiscal quarter ended September 30,
2024.
- Adjusted EBITDA margin (adjusted EBITDA expressed as a
percentage of adjusted gross profit), a non-GAAP financial measure,
up to 19.0% or 660 basis points, for the second fiscal quarter
ended December 31, 2024, compared to adjusted EBITDA
margin of 12.4% for the comparable prior year period. On a
sequential basis, adjusted EBITDA margin for the second fiscal
quarter ended December 31, 2024 of 19.0% was up 260 basis
points when compared to the 16.4% adjusted EBITDA margin for the
first fiscal quarter ended September 30,
2024.
Acquisition Update
Effective September 1,
2024, the Company acquired Foundation Logistics &
Services, LLC, a Humble, Texas
based, privately held company that provides a full range of
specialized transportation and logistics services for companies
involved in the exploration, drilling, and production of oil and
gas.
Effective October 1,
2024, the Company acquired the assets and operations of
Focus Logistics, Inc. ("Focus"), a privately held company with
operations in Romulus, Michigan
that has operated under the Company's Service By Air brand since
2006. Focus combined with the Company's existing operations in the
Detroit, Michigan area to solidify
the Company's offerings in the region.
Effective December 1,
2024, the Company acquired the assets and operations of TCB
Transportation Associates, LLC d/b/a TCB Transportation, a
St. Louis, Missouri based,
privately held intermodal marketing company specializing in the
movement of 40 and 53-foot containers across North America.
The Company structured each of these transactions
similar to its previous transactions, with a portion of the
expected purchase price payable in subsequent periods based on the
future performance of the acquired operations.
CEO Bohn Crain Comments on Results
"With the benefit of our diverse service
offering, we continue to deliver solid financial results and
generated $12.0 million in adjusted
EBITDA for our second fiscal quarter ended December 31, 2024,
which are generally ahead of results from the comparable prior year
period as well as our most recent previous quarter ended
September 30, 2024," said
Bohn Crain, Founder and CEO of
Radiant Logistics. "We continue to take great pride in our work to
support humanitarian and relief related projects around the globe.
Our results this quarter reflect our support of a number of such
projects, including chartering 49 flights to bring approximately 8
million units of IV fluid to the U.S. as a result of the national
shortages resulting from Hurricane Milton.
Notwithstanding these strong results for the
quarter ended December 31, 2024, we do expect our future
near-term results to continue to be challenged by market headwinds.
Near-term results could also be further frustrated by the recently
introduced tariffs with China,
Mexico and Canada, as we head into our slowest seasonal
quarter ended March 31."
Mr. Crain continued, "As previously discussed, we
believe we are well positioned with a durable business model,
diverse service offering and strong balance sheet to navigate
through these slower freight markets as we find our way back to
more normalized market conditions. We continue to enjoy a strong
balance sheet with approximately $20.0 million of cash on hand as of
December 31, 2024, no meaningful debt, and an untapped
$200 million credit facility. At the
same time, we remain focused on delivering profitable growth
through a combination of organic and acquisition initiatives and
thoughtfully re-levering our balance sheet through a combination of
strategic operating partner conversions, synergistic tuck-in
acquisitions, and stock buy-backs. Through this approach we
believe, over time, we will continue to deliver meaningful value
for our shareholders, operating partners, and the end customers
that we serve. We made good progress in this regard over this last
quarter with the acquisition of Texas-based Foundation Logistics, the
conversion of our Michigan-based
strategic operating partner location (Focus Logistics) which is
combining with our existing Radiant operation in Detroit and the acquisition of TCB
Transportation in St. Louis,
Missouri. We believe these three transactions are
representative of our broader pipeline of opportunities which
includes both green-field acquisitions (i.e. companies not
currently part of our network) as well as acquisition opportunities
inherent in our agent-based network where we can support our
current operating partners in their exit strategies. We look
forward to providing further updates as we progress along these
lines."
Three Months Ended December 31, 2024
- Financial Results
For the three months ended
December 31, 2024, the Company reported net income
attributable to Radiant Logistics, Inc. of $6.5 million on $264.5
million of revenues, or $0.14
per basic and $0.13 per fully diluted
share. For the three months ended December 31, 2023, the
Company reported net income attributable to Radiant Logistics, Inc.
of $1.0 million on $201.1 million of revenues, or $0.02 per basic and fully diluted share.
For the three months ended
December 31, 2024, the Company reported adjusted net
income, a non-GAAP financial measure, of $10.7 million, or $0.23 per basic and $0.22 per fully diluted share. For the three
months ended December 31, 2023, the Company reported
adjusted net income of $5.5 million,
or $0.12 per basic and $0.11 per fully diluted share.
For the three months ended
December 31, 2024, the Company reported adjusted EBITDA,
a non-GAAP financial measure, of $12.0
million, compared to $7.7
million for the comparable prior year period.
Six Months Ended December 31, 2024 –
Financial Results
For the six months ended
December 31, 2024, the Company reported net income
attributable to Radiant Logistics, Inc. of $9.8 million on $468.1 million of revenues, or $0.21 per basic and $0.20 per fully diluted share. For the six months
ended December 31, 2023, the Company reported net income
attributable to Radiant Logistics, Inc. of $3.6 million on $411.9 million of revenues, or $0.08 per basic and $0.07 per fully diluted share.
For the six months ended
December 31, 2024, the Company reported adjusted net
income, a non-GAAP financial measure, of $18.6 million, or $0.40 per basic and $0.38 per fully diluted share. For the six months
ended December 31, 2023, the Company reported adjusted
net income of $12.0 million, or
$0.26 per basic and $0.25 per fully diluted share.
For the six months ended
December 31, 2024, the Company reported adjusted EBITDA,
a non-GAAP financial measure, of $21.5 million, compared to $16.9 million for the comparable prior year
period.
Earnings Call and Webcast Access
Information
Radiant Logistics, Inc. will host a conference
call on Monday, February 10, 2025 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, February 10,
2025 at 4:30 PM Eastern
|
|
|
DIAL-IN
|
US (888) 506-0062;
Intl. (973) 528-0011 (Participant Access Code: 783564)
|
|
|
REPLAY
|
February 11, 2025 at
9:30 AM Eastern to February 24, 2025 at 4:30 PM Eastern, US (877)
481-4010;
Intl. (919) 882-2331
(Replay ID number: 51992)
|
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/2191/51992
About Radiant Logistics (NYSE American:
RLGT)
Radiant Logistics, Inc. (www.radiantdelivers.com)
operates as a third-party logistics company, providing
technology-enabled global transportation and value-added logistics
solutions primarily to customers in the
United States and Canada.
Through its comprehensive service offering, Radiant provides
domestic and international freight forwarding and freight brokerage
services to a diversified account base including manufacturers,
distributors and retailers, which it supports from an extensive
network of company and agent-owned offices throughout North America and other key markets around the
world. Radiant's value-added logistics services include warehouse
and distribution, customs brokerage, order fulfillment, inventory
management and technology services.
This report contains "forward-looking
statements" within the meaning set forth in United States securities laws and regulations
– that is, statements related to future, not past, events. In this
context, forward-looking statements often address our expected
future business, financial performance and financial condition, and
often contain words such as "anticipate," "believe," "estimates,"
"expect," "future," "intend," "may," "plan," "see," "seek,"
"strategy," or "will" or the negative thereof or any variation
thereon or similar terminology or expressions. These
forward-looking statements are not guarantees and are subject to
known and unknown risks, uncertainties and assumptions about us
that may cause our actual results, levels of activity, performance
or achievements to be materially different from any future results,
levels of activity, performance or achievements expressed or
implied by such forward-looking statements. We have developed our
forward-looking statements based on management's beliefs and
assumptions, which in turn rely upon information available to them
at the time such statements were made. Such forward-looking
statements reflect our current perspectives on our business, future
performance, existing trends and information as of the date of this
report. These include, but are not limited to, our beliefs about
future revenue and expense levels, growth rates, prospects related
to our strategic initiatives and business strategies, along with
express or implied assumptions about, among other things: our
continued relationships with our strategic operating partners; the
performance of our historic business, as well as the businesses we
have recently acquired, at levels consistent with recent trends and
reflective of the synergies we believe will be available to us as a
result of such acquisitions; our ability to successfully integrate
our recently acquired businesses; our ability to locate suitable
acquisition opportunities and secure the financing necessary to
complete such acquisitions; transportation costs remaining in-line
with recent levels and expected trends; our ability to mitigate, to
the best extent possible, our dependence on current management and
certain larger strategic operating partners; our compliance with
financial and other covenants under our indebtedness; the absence
of any adverse laws or governmental regulations affecting the
transportation industry in general, and our operations in
particular; our ability to continue to respond to macroeconomic
factors that have recently had a negative effect on worldwide
freight markets; the impact of any health pandemic or environmental
event on our operations and financial results; continued
disruptions in the global supply chain; higher inflationary
pressures particularly surrounding the costs of fuel, labor, and
other components of our operations; potential adverse legal,
reputational and financial effects on the Company resulting from
the cybersecurity incident that we reported in March 2024 or future cyber incidents and the
effectiveness of the Company's business continuity plans in
response to cyber incidents; the commercial, reputational and
regulatory risks to our business that may arise as a consequence of
our inability to remediate during fiscal year 2024 a material
weakness in our internal controls over financial reporting, and the
further risks that may arise should we be unable to remediate that
material weakness during fiscal year 2025; and such other factors
that may be identified from time to time in our U.S Securities and
Exchange Commission ("SEC") filings and other public announcements
including those set forth under the caption "Risk Factors" in Part
1 Item 1A of the Company's Annual Report on Form 10-K for the
fiscal year ended June 30, 2024. All
subsequent written and oral forward-looking statements attributable
to us, or persons acting on our behalf, are expressly qualified in
their entirety by the foregoing. Readers are cautioned not to place
undue reliance on our forward-looking statements, as they speak
only as of the date made. We disclaim any obligation to publicly
update any forward-looking statements, whether as a result of new
information, future events or otherwise.
RADIANT
LOGISTICS, INC.
Condensed
Consolidated Balance Sheets
|
|
December 31,
|
|
|
June 30,
|
|
(In thousands, except
share and per share data)
|
2024
|
|
|
2024
|
|
|
(unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
$
|
19,908
|
|
|
$
|
24,874
|
|
Accounts receivable,
net of allowance of $2,255 and $2,103, respectively
|
|
113,440
|
|
|
|
118,016
|
|
Contract
assets
|
|
8,197
|
|
|
|
7,615
|
|
Income tax
receivable
|
|
3,101
|
|
|
|
3,133
|
|
Prepaid expenses and
other current assets
|
|
8,222
|
|
|
|
10,567
|
|
Total current
assets
|
|
152,868
|
|
|
|
164,205
|
|
|
|
|
|
|
|
Property, technology,
and equipment, net
|
|
24,946
|
|
|
|
25,558
|
|
|
|
|
|
|
|
Goodwill
|
|
104,269
|
|
|
|
93,043
|
|
Intangible assets,
net
|
|
44,451
|
|
|
|
34,943
|
|
Operating lease
right-of-use assets
|
|
57,561
|
|
|
|
49,850
|
|
Deposits and other
assets
|
|
2,666
|
|
|
|
3,586
|
|
Total other long-term
assets
|
|
208,947
|
|
|
|
181,422
|
|
Total
assets
|
$
|
386,761
|
|
|
$
|
371,185
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Accounts
payable
|
$
|
64,346
|
|
|
$
|
73,558
|
|
Operating partner
commissions payable
|
|
10,198
|
|
|
|
13,291
|
|
Accrued
expenses
|
|
10,322
|
|
|
|
8,948
|
|
Current portion of
operating lease liabilities
|
|
12,598
|
|
|
|
11,629
|
|
Current portion of
finance lease liabilities
|
|
699
|
|
|
|
643
|
|
Current portion of
contingent consideration
|
|
4,825
|
|
|
|
455
|
|
Other current
liabilities
|
|
5,114
|
|
|
|
1,927
|
|
Total current
liabilities
|
|
108,102
|
|
|
|
110,451
|
|
|
|
|
|
|
|
Operating lease
liabilities, net of current portion
|
|
52,372
|
|
|
|
45,026
|
|
Finance lease
liabilities, net of current portion
|
|
1,109
|
|
|
|
677
|
|
Contingent
consideration, net of current portion
|
|
9,427
|
|
|
|
4,710
|
|
Deferred tax
liabilities
|
|
1,003
|
|
|
|
812
|
|
Other long-term
liabilities
|
|
200
|
|
|
|
—
|
|
Total long-term
liabilities
|
|
64,111
|
|
|
|
51,225
|
|
Total
liabilities
|
|
172,213
|
|
|
|
161,676
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
Common stock, $0.001
par value, 100,000,000 shares authorized; 52,162,136 and
51,844,249 shares issued, and 46,997,470 and 46,808,943
shares outstanding,
respectively
|
|
34
|
|
|
|
33
|
|
Additional paid-in
capital
|
|
108,985
|
|
|
|
110,763
|
|
Treasury stock, at
cost, 5,164,666 and 5,035,306 shares, respectively
|
|
(31,874)
|
|
|
|
(31,166)
|
|
Retained
earnings
|
|
143,121
|
|
|
|
133,278
|
|
Accumulated other
comprehensive loss
|
|
(5,817)
|
|
|
|
(3,546)
|
|
Total Radiant
Logistics, Inc. stockholders' equity
|
|
214,449
|
|
|
|
209,362
|
|
Non-controlling
interest
|
|
99
|
|
|
|
147
|
|
Total
equity
|
|
214,548
|
|
|
|
209,509
|
|
Total liabilities and
equity
|
$
|
386,761
|
|
|
$
|
371,185
|
|
RADIANT LOGISTICS,
INC.
Condensed
Consolidated Statements of Comprehensive Income
(unaudited)
|
|
Three Months Ended
December 31,
|
|
|
Six Months Ended
December 31,
|
|
(In thousands, except
share and per share data)
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Revenues
|
$
|
264,544
|
|
|
$
|
201,082
|
|
|
$
|
468,109
|
|
|
$
|
411,880
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of transportation
and other services
|
|
201,239
|
|
|
|
139,085
|
|
|
|
347,250
|
|
|
|
289,057
|
|
Operating partner
commissions
|
|
19,291
|
|
|
|
25,818
|
|
|
|
38,092
|
|
|
|
49,601
|
|
Personnel
costs
|
|
19,554
|
|
|
|
19,760
|
|
|
|
39,177
|
|
|
|
39,387
|
|
Selling, general and
administrative expenses
|
|
10,834
|
|
|
|
10,519
|
|
|
|
21,155
|
|
|
|
19,993
|
|
Depreciation and
amortization
|
|
5,038
|
|
|
|
4,364
|
|
|
|
9,843
|
|
|
|
8,890
|
|
Lease termination
costs
|
|
1,166
|
|
|
|
76
|
|
|
|
1,166
|
|
|
|
76
|
|
Change in fair value
of contingent consideration
|
|
(1,300)
|
|
|
|
(204)
|
|
|
|
(1,100)
|
|
|
|
(450)
|
|
Total operating
expenses
|
|
255,822
|
|
|
|
199,418
|
|
|
|
455,583
|
|
|
|
406,554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
8,722
|
|
|
|
1,664
|
|
|
|
12,526
|
|
|
|
5,326
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
367
|
|
|
|
621
|
|
|
|
832
|
|
|
|
1,207
|
|
Interest
expense
|
|
(311)
|
|
|
|
(291)
|
|
|
|
(548)
|
|
|
|
(593)
|
|
Foreign currency
transaction gain (loss)
|
|
181
|
|
|
|
(79)
|
|
|
|
119
|
|
|
|
15
|
|
Change in fair value
of interest rate swap contracts
|
|
(301)
|
|
|
|
(531)
|
|
|
|
(741)
|
|
|
|
(733)
|
|
Other
|
|
14
|
|
|
|
135
|
|
|
|
1,053
|
|
|
|
162
|
|
Total other income
(expense)
|
|
(50)
|
|
|
|
(145)
|
|
|
|
715
|
|
|
|
58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
8,672
|
|
|
|
1,519
|
|
|
|
13,241
|
|
|
|
5,384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
(2,163)
|
|
|
|
(404)
|
|
|
|
(3,308)
|
|
|
|
(1,418)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
6,509
|
|
|
|
1,115
|
|
|
|
9,933
|
|
|
|
3,966
|
|
Less: net income
attributable to non-controlling interest
|
|
(42)
|
|
|
|
(130)
|
|
|
|
(90)
|
|
|
|
(359)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable
to Radiant Logistics, Inc.
|
$
|
6,467
|
|
|
$
|
985
|
|
|
$
|
9,843
|
|
|
$
|
3,607
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income:
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation gain (loss)
|
|
(2,911)
|
|
|
|
1,397
|
|
|
|
(2,271)
|
|
|
|
269
|
|
Comprehensive
income
|
$
|
3,598
|
|
|
$
|
2,512
|
|
|
$
|
7,662
|
|
|
$
|
4,235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.14
|
|
|
$
|
0.02
|
|
|
$
|
0.21
|
|
|
$
|
0.08
|
|
Diluted
|
$
|
0.13
|
|
|
$
|
0.02
|
|
|
$
|
0.20
|
|
|
$
|
0.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
46,942,639
|
|
|
|
46,990,818
|
|
|
|
46,831,938
|
|
|
|
47,144,388
|
|
Diluted
|
|
48,983,153
|
|
|
|
48,907,452
|
|
|
|
48,784,482
|
|
|
|
48,991,819
|
|
Reconciliation of Non-GAAP
Measures
RADIANT LOGISTICS, INC.
Reconciliation of Gross Profit to Adjusted
Gross Profit, Net Income Attributable to Radiant Logistics,
Inc.
to Adjusted Net Income, EBITDA, Adjusted EBITDA, and Adjusted
EBITDA Margin
(unaudited)
As used in this report adjusted gross profit,
adjusted net income, EBITDA, adjusted EBITDA, and adjusted EBITDA
margin are not measures of financial performance or liquidity under
United States Generally Accepted Accounting Principles ("GAAP").
Adjusted gross profit, adjusted net income, EBITDA, adjusted
EBITDA, and adjusted EBITDA margin are presented herein because
they are important metrics used by management to evaluate and
understand the performance of the ongoing operations of Radiant's
business. For adjusted net income, management uses a 24.5% tax rate
to calculate the provision for income taxes to normalize Radiant's
tax rate to that of its competitors and to compare Radiant's
reporting periods with different effective tax rates. In addition,
in arriving at adjusted net income, the Company adjusts for certain
non-cash charges and significant items that are not part of regular
operating activities. These adjustments include income taxes,
depreciation and amortization, net interest expense, share-based
compensation, change in fair value of contingent consideration,
transition costs, lease termination costs, acquisition related
costs, cybersecurity related costs, litigation costs, change in
fair value of interest rate swap contracts, and gain on foreign
currency transaction.
We commonly refer to the term "adjusted gross
profit" when commenting about our Company and the results of
operations. Adjusted gross profit is a non-GAAP measure calculated
as revenues less directly related operations and expenses
attributed to the Company's services. Adjusted gross profit is
calculated as GAAP gross profit exclusive of depreciation and
amortization, which are reported separately. We believe adjusted
gross profit is a better measurement than are total revenues when
analyzing and discussing the effectiveness of our business and is
used as a portion of a key metric the Company uses to discuss its
progress.
EBITDA is a non-GAAP measure of income and does
not include the effects of interest, taxes, and the "non-cash"
effects of depreciation and amortization on long-term assets.
Companies have some discretion as to which elements of depreciation
and amortization are excluded in the EBITDA calculation. We exclude
all depreciation charges related to property, technology, and
equipment and all amortization charges (including amortization of
leasehold improvements). We then further adjust EBITDA to exclude
share-based compensation, changes in fair value of contingent
consideration, expenses specifically attributable to acquisitions,
cybersecurity incident related costs, changes in fair value of
interest rate swap contracts, lease termination costs, foreign
currency transaction gains and losses, litigation expenses
unrelated to our core operations, and other non-cash charges. While
management considers EBITDA and adjusted EBITDA useful in analyzing
our results, it is not intended to replace any presentation
included in our condensed consolidated financial statements.
We believe that these non-GAAP financial
measures, as presented, represent a useful method of assessing the
performance of our operating activities, as they reflect our
earnings trends without the impact of certain non-cash charges and
other non-recurring charges. These non-GAAP financial measures are
intended to supplement the GAAP financial information by providing
additional insight regarding results of operations to allow a
comparison to other companies, many of whom use similar non-GAAP
financial measures to supplement their GAAP results. However, these
non-GAAP financial measures will not be defined in the same manner
by all companies and may not be comparable to other companies.
Adjusted gross profit, adjusted net income, EBITDA, adjusted
EBITDA, and adjusted EBITDA margin should not be considered in
isolation or as a substitute for any of the condensed 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
December 31,
|
|
|
Six Months Ended
December 31,
|
|
Reconciliation of adjusted gross profit to GAAP gross
profit
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Revenues
|
$
|
264,544
|
|
|
$
|
201,082
|
|
|
$
|
468,109
|
|
|
$
|
411,880
|
|
Cost of transportation
and other services (exclusive of depreciation
and amortization, shown separately
below)
|
|
(201,239)
|
|
|
|
(139,085)
|
|
|
|
(347,250)
|
|
|
|
(289,057)
|
|
Depreciation and
amortization
|
|
(3,707)
|
|
|
|
(3,205)
|
|
|
|
(7,195)
|
|
|
|
(6,538)
|
|
GAAP gross
profit
|
$
|
59,598
|
|
|
$
|
58,792
|
|
|
$
|
113,664
|
|
|
$
|
116,285
|
|
Depreciation and
amortization
|
|
3,707
|
|
|
|
3,205
|
|
|
|
7,195
|
|
|
|
6,538
|
|
Adjusted gross
profit
|
$
|
63,305
|
|
|
$
|
61,997
|
|
|
$
|
120,859
|
|
|
$
|
122,823
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
percentage
|
|
22.5
|
%
|
|
|
29.2
|
%
|
|
|
24.3
|
%
|
|
|
28.2
|
%
|
Adjusted gross profit
percentage
|
|
23.9
|
%
|
|
|
30.8
|
%
|
|
|
25.8
|
%
|
|
|
29.8
|
%
|
|
|
(In
thousands)
|
Three Months Ended
December 31,
|
|
|
Six Months Ended
December 31,
|
|
Reconciliation of GAAP net income to adjusted
EBITDA
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net income attributable
to Radiant Logistics, Inc.
|
$
|
6,467
|
|
|
$
|
985
|
|
|
$
|
9,843
|
|
|
$
|
3,607
|
|
Income tax
expense
|
|
2,163
|
|
|
|
404
|
|
|
|
3,308
|
|
|
|
1,418
|
|
Depreciation and
amortization (1)
|
|
5,038
|
|
|
|
4,479
|
|
|
|
9,957
|
|
|
|
9,118
|
|
Net interest expense
(income)
|
|
(56)
|
|
|
|
(330)
|
|
|
|
(284)
|
|
|
|
(614)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
13,612
|
|
|
|
5,538
|
|
|
|
22,824
|
|
|
|
13,529
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation
|
|
(1,813)
|
|
|
|
695
|
|
|
|
(1,650)
|
|
|
|
1,575
|
|
Change in fair value
of contingent consideration
|
|
(1,300)
|
|
|
|
(204)
|
|
|
|
(1,100)
|
|
|
|
(450)
|
|
Acquisition related
costs
|
|
101
|
|
|
|
252
|
|
|
|
185
|
|
|
|
321
|
|
Litigation
costs
|
|
130
|
|
|
|
741
|
|
|
|
421
|
|
|
|
1,105
|
|
Gain on litigation
settlement
|
|
—
|
|
|
|
—
|
|
|
|
(1,000)
|
|
|
|
—
|
|
Lease termination
costs
|
|
1,166
|
|
|
|
76
|
|
|
|
1,166
|
|
|
|
76
|
|
Change in fair value
of interest rate swap contracts
|
|
301
|
|
|
|
531
|
|
|
|
741
|
|
|
|
733
|
|
Foreign currency
transaction loss (gain)
|
|
(181)
|
|
|
|
79
|
|
|
|
(119)
|
|
|
|
(15)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
|
12,016
|
|
|
$
|
7,708
|
|
|
$
|
21,468
|
|
|
$
|
16,874
|
|
Adjusted EBITDA margin
(adjusted EBITDA as a % of adjusted gross profit)
|
|
19.0
|
%
|
|
|
12.4
|
%
|
|
|
17.8
|
%
|
|
|
13.7
|
%
|
|
(1) Depreciation
and amortization for the purposes of calculating adjusted EBITDA, a
non-GAAP financial measure, includes depreciation expenses
recognized on
certain computer software as a
service.
|
|
|
(In thousands, except
share and per share data)
|
Three Months Ended
December 31,
|
|
|
Six Months Ended
December 31,
|
|
Reconciliation of GAAP net income to adjusted net
income
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
GAAP net income
attributable to Radiant Logistics, Inc.
|
$
|
6,467
|
|
|
$
|
985
|
|
|
$
|
9,843
|
|
|
$
|
3,607
|
|
Adjustments to net
income:
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
2,163
|
|
|
|
404
|
|
|
|
3,308
|
|
|
|
1,418
|
|
Depreciation and
amortization
|
|
5,038
|
|
|
|
4,364
|
|
|
|
9,843
|
|
|
|
8,890
|
|
Change in fair value
of contingent consideration
|
|
(1,300)
|
|
|
|
(204)
|
|
|
|
(1,100)
|
|
|
|
(450)
|
|
Acquisition related
costs
|
|
101
|
|
|
|
252
|
|
|
|
185
|
|
|
|
321
|
|
Litigation
costs
|
|
130
|
|
|
|
741
|
|
|
|
421
|
|
|
|
1,105
|
|
Lease termination
costs
|
|
1,166
|
|
|
|
76
|
|
|
|
1,166
|
|
|
|
76
|
|
Change in fair value
of interest rate swap contracts
|
|
301
|
|
|
|
531
|
|
|
|
741
|
|
|
|
733
|
|
Amortization of debt
issuance costs
|
|
100
|
|
|
|
130
|
|
|
|
200
|
|
|
|
255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
before income taxes
|
|
14,166
|
|
|
|
7,279
|
|
|
|
24,607
|
|
|
|
15,955
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes at 24.5%
|
|
(3,471)
|
|
|
|
(1,783)
|
|
|
|
(6,029)
|
|
|
|
(3,909)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net
income
|
$
|
10,695
|
|
|
$
|
5,496
|
|
|
$
|
18,578
|
|
|
$
|
12,046
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per
common share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.23
|
|
|
$
|
0.12
|
|
|
$
|
0.40
|
|
|
$
|
0.26
|
|
Diluted
|
$
|
0.22
|
|
|
$
|
0.11
|
|
|
$
|
0.38
|
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
46,942,639
|
|
|
|
46,990,818
|
|
|
|
46,831,938
|
|
|
|
47,144,388
|
|
Diluted
|
|
48,983,153
|
|
|
|
48,907,452
|
|
|
|
48,784,482
|
|
|
|
48,991,819
|
|

View original content to download
multimedia:https://www.prnewswire.com/news-releases/radiant-logistics-announces-results-for-the-second-fiscal-quarter-ended-december-31-2024-302372703.html
SOURCE Radiant Logistics, Inc.