Upgrade to SI Premium - Free Trial

Form 8-K RADIANT LOGISTICS, INC For: Feb 11

February 11, 2019 4:01 PM

 

 

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) February 11, 2019

 

RADIANT LOGISTICS, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

 

Delaware

 

001-35392

 

04-3625550

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

405 114th Avenue, S.E., Third Floor, Bellevue, WA 98004

(Address of Principal Executive Offices) (Zip Code)

(425) 943-4599

(Registrant’s Telephone Number, Including Area Code)

N/A

(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 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

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.

On February 11, 2019, Radiant Logistics, Inc. (the “Company”) issued a press release announcing its financial results for the three months ended December 31, 2018. A copy of the press release, dated February 11, 2019, is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

The attached press release and transcript contain information that includes the following Non-GAAP financial measures as defined in Regulation G adopted by the Securities and Exchange Commission: Net Revenues, Adjusted Net Income, EBITDA and Adjusted EBITDA. The Company’s management believes that presenting such Non-GAAP financial measures provides useful information to investors regarding the underlying business trends and performance of the Company’s ongoing operations. These Non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP and should not be relied upon to the exclusion of GAAP financial measures. Management strongly encourages investors to review the Company’s consolidated financial statements in their entirety and to not rely on any single financial measure. A table providing a reconciliation of Non-GAAP financial measures to the most directly comparable GAAP financial measures is included within the press release furnished as Exhibit 99.1 to this Current Report on Form 8-K.

The information in this Item 2.02 of this Current Report, including Exhibit 99.1 is being furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that Section. The information in this Item 2.02 of this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, or the Exchange Act.

 

Item 9.01 Financial Statements and Exhibits

(d)

Exhibits.

 

No.

  

Description

 

 

 

99.1

  

Press Release, dated February 11, 2019 announcing financial results for the second fiscal quarter ended December 31, 2018.

 

 

 

 

 

 


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.

 

 

 

 

Radiant Logistics, Inc.

 

 

 

 

Date:  February 11, 2019

 

 

By:

 

/s/ Todd Macomber

 

 

 

 

 

Todd Macomber

 

 

 

 

 

Senior Vice President and Chief Financial Officer

 

Exhibit 99.1

 

RADIANT LOGISTICS ANNOUNCES RESULTS FOR THE SECOND fiscal quarter ENDED December 31, 2018

Reports record quarterly results with revenues of $260.9 million, up $54.2 million or 26.2%;

Net revenues of $64.0 million, up $16.6 million or 35.0%; and

Adjusted EBITDA of $12.5 million, up $5.4 million or 76.1%

BELLEVUE, WA February 11, 2019 – Radiant Logistics, Inc. (NYSE American: RLGT), a third-party logistics and multimodal transportation services company, today reported financial results for the three and six months ended December 31, 2018.

Second Fiscal Quarter Financial Highlights (Quarter Ended December 31, 2018)

 

Revenues increased to a record $260.9 million for the second fiscal quarter ended December 31, 2018, up $54.2 million or 26.2%, compared to revenues of $206.7 million for the comparable prior year period.

 

Net revenues increased to a record $64.0 million for the second fiscal quarter ended December 31, 2018, up $16.6 million or 35.0%, compared to net revenues of $47.4 million for the comparable prior year period.

 

Net income allocable to common stockholders increased to $3.8 million (including a charge of $1.7 million related to the redemption of the Company's preferred stock), or $0.08 per basic and $0.07 per fully diluted share, compared to net income of $3.3 million, or $0.07 per basic and fully diluted share for the comparable prior year period.

 

Adjusted net income allocable to common stockholders, a non-GAAP financial measure, increased to a record $8.2 million, or $0.16 per basic and fully diluted share for the second fiscal quarter ended December 31, 2018, compared to adjusted net income allocable to common stockholders of $3.6 million, or $0.07 per basic and fully diluted share for the comparable prior year period. Adjusted net income allocable to common stockholders is calculated by applying a normalized tax rate of 24.5% for the three months ended December 31, 2018 and 31.0% for the comparable prior year period and excluding other items not considered part of regular operating activities.

 

Adjusted EBITDA increased to a record $12.5 million for the second fiscal quarter ended December 31, 2018, up $5.4 million or 76.1%, compared to adjusted EBITDA of $7.1 million for the comparable prior year period.

 

Adjusted EBITDA margin (expressed as a function of net revenues) increased 440 basis points to a record 19.5% for the second fiscal quarter ended December 31, 2018, compared to Adjusted EBITDA margin of 15.1% for the comparable prior year period.

Redemption of Preferred Stock

On December 21, 2018, the Company exercised its option to redeem all 839,200 outstanding shares of its 9.75 % Series A Cumulative Redeemable Perpetual Preferred Stock at a par value of $25.00 per share plus accrued and unpaid dividends. The Company paid $21.0 million in cash and recorded a charge of $1.7 million related to the redemption of the preferred stock. The redemption of the preferred stock was funded by a combination of cash on hand and the Company's $75.0 million senior credit facility and eliminates approximately $2.0 million in future annual dividends.

$100 Million Universal Shelf Registration Statement Declared Effective

On February 4, 2019, the Securities and Exchange Commission declared effective the Company’s $100 million universal shelf registration statement on Form S-3. The registration statement replaces the Company’s previous $100 million universal shelf registration that recently expired and provides the Company continued financial flexibility to access capital to support and accelerate the Company’s growth strategy should the opportunity present itself.

CEO Comments

“We are pleased to report record results and the continued broad-based improvement in our financial performance for the second fiscal quarter ended December 31, 2018,” said Bohn Crain, Founder and CEO, “We posted record revenues of $260.9 million, up $54.2 million or 26.2%; record net revenues of $64.0 million, up $16.6 million or 35.0%; net income allocable to common stockholders of $3.8 million, up $0.5 million; record adjusted net income allocable to common shareholders of $8.2 million, up $4.6 million or 127.8%; and record Adjusted EBITDA of $12.5 million, up $5.4 million or 76.1% over the comparable prior year period. Our net revenue margins also improved, up 160 basis points to 24.5% from 22.9% for the comparable prior year period. In addition, we also


saw improvement in our Adjusted EBITDA margins, which increased 440 basis points to a record 19.5%, from 15.1% for the comparable prior year period.

Our positive trend of solid organic growth continued both in terms of geography and service offering. In the U.S. we reported revenues of $231.8 million, up $52.3 million and 29.1% and net revenues of $55.5 million, up $14.7 million or 36.0% over the comparable prior year period. Transportation net revenues of $54.4 million were up $14.2 million or 35.3% from the comparable prior year period. Value added services net revenues of $1.1 million were up $0.5 million or 83.3%. In Canada we reported revenues of $29.3 million, up $1.7 million and 6.2% and net revenues of $8.5 million, up $1.9 million or 28.8% over the comparable prior year period. Transportation net revenues of $5.1 million were up $1.0 million or 24.4% from the comparable prior year period. Value added services net revenues of $3.4 million were up $0.9 million or 36.0%.

These positive results are also delivering strong cash flows for the business. Through the six months ended December 31, 2018, we generated a record $16.4 million in cash from operations. With the benefit of these strong results, in December we were able to redeem our $21.0 million preferred stock through a combination of cash on hand and the Company's $75.0 million credit facility eliminating approximately $2.0 million in future annual dividend payments.

As of December 31, 2018 (and after funding the redemption of the preferred stock) we have approximately $36.0 million in availability under our existing facility, not including access to an additional $50.0 million accordion feature to support our future M&A activities under that same facility. In addition, we also recently took the opportunity to refresh our $100 million equity shelf registration, which provides us with continued financial flexibility to access capital to support and accelerate our growth strategy should the opportunity present itself.”

Crain continued: “We are encouraged by our continued strong financial performance with trailing twelve month adjusted EBITDA through December 31, 2018 of $36.9 million and remain committed to our long-standing strategy to deliver profitable growth through a combination of organic and acquisition growth initiatives. Our now more than 10-year first market advantage in executing our multi-brand strategy in consolidating agent-based forwarding networks, ongoing investment in technology and low leverage on our balance sheet puts us in a unique position to support further consolidation in the marketplace. We are patiently persistent in the pursuit of this long-term vision which we believe, over time, will deliver meaningful value for shareholders, our operating partners and the end customers that we serve.”

Second Fiscal Quarter Ended December 31, 2018 – Financial Results

For the three months ended December 31, 2018, Radiant reported net income allocable to common stockholders of $3.8 million (including a charge of $1.7 million related to the redemption of the Company’s preferred stock) on $260.9 million of revenues, or $0.08 per basic and $0.07 per fully diluted share. For the three months ended December 31, 2017, Radiant reported net income allocable to common stockholders of $3.3 million on $206.7 million of revenues, or $0.07 per basic and fully diluted share.

For the three months ended December 31, 2018, Radiant reported adjusted net income allocable to common stockholders of $8.2 million, or $0.16 per basic and fully diluted share. For the three months ended December 31, 2017, Radiant reported adjusted net income allocable to common stockholders of $3.6 million, or $0.07 per basic and fully diluted share.

For the three months ended December 31, 2018, Radiant reported Adjusted EBITDA of $12.5 million, compared to $7.1 million for the comparable prior year period.

Six Months Ended December 31, 2018 – Financial Results

For the six months ended December 31, 2018, Radiant reporting net income attributable to common stockholders of $6.3 million (including a charge of $1.7 million related to the redemption of the Company’s preferred stock) on $479.8 million of revenues, or $0.13 per basic and $0.12 per fully diluted share. For the six months ended December 31, 2017, Radiant reported net income attributable to common stockholders of $3.6 million on $404.7 million of revenues, or $0.07 per basic and fully diluted share.

For the six months ended December 31, 2018, Radiant reported adjusted net income allocable to common stockholders of $13.5 million, or $0.27 per basic and fully diluted share. For the six months ended December 31, 2017, Radiant reported adjusted net income attributable to common stockholders of $6.5 million or $0.13 per basic and fully diluted share. 

For the six months ended December 31, 2018, Radiant reported Adjusted EBITDA of $21.3 million, compared to $13.6 million for the comparable prior year period.


2


Earnings Call and Webcast Access Information

Radiant Logistics, Inc. will host a conference call on Monday, February 11, 2019 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 11, 2019 at 4:30 PM Eastern

DIAL-IN

US (866) 682-6100; Intl. (862) 298-0702

REPLAY

February 12, 2019 at 9:30 AM Eastern to February 25, 2019 at 4:30 PM Eastern, US (877) 481-4010;

 

Intl. (919) 882-2331 (Replay ID number: 43037)

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.investornetwork.com/event/presentation/43037.


3


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 of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Actual results may differ significantly from management's expectations. These forward-looking statements involve risks and uncertainties that include, among others, risks related to: trends in the domestic and global economy; our ability to attract new and retain existing agency relationships; acquisitions and integration of acquired entities; availability of capital to support our acquisition strategy; our ability to maintain and improve back office infrastructure and transportation and accounting information systems in a manner sufficient to service our revenues and network of operating locations; the ability of the Wheels operation to maintain and grow its revenues and operating margins in a manner consistent with recent operating results and trends; our ability to maintain positive relationships with our third-party transportation providers, suppliers and customers; outcomes of legal proceedings; competition; management of growth; potential fluctuations in operating results; and government regulation. More information about factors that potentially could affect our financial results is included Radiant Logistics, Inc.'s filings with the Securities and Exchange Commission, including its most recent Annual Report on Form 10-K and subsequent filings.

# # #

 

Investor Contact:

Radiant Logistics, Inc.

Todd Macomber

(425) 943-4541

[email protected]

Media Contact:

Radiant Logistics, Inc.

Jennifer Deenihan

(425) 462-1094

[email protected]

 

 

 

 

 

 

4


 

RADIANT LOGISTICS, INC.

Condensed Consolidated Balance Sheets

 

(In thousands, except share and per share data)

 

December 31,

 

 

June 30,

 

 

 

2018

 

 

2018

 

 

 

(unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

11,913

 

 

$

6,992

 

Accounts receivable, net of allowance of $2,375 and $1,703, respectively

 

 

107,457

 

 

 

137,578

 

Contract assets

 

 

24,259

 

 

 

 

Income tax receivable

 

 

 

 

 

2,105

 

Prepaid expenses and other current assets

 

 

11,175

 

 

 

6,599

 

Total current assets

 

 

154,804

 

 

 

153,274

 

 

 

 

 

 

 

 

 

 

Technology and equipment, net

 

 

18,847

 

 

 

18,566

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

65,389

 

 

 

65,389

 

Intangible assets, net

 

 

60,554

 

 

 

65,264

 

Deposits and other assets

 

 

1,267

 

 

 

2,945

 

Total other long-term assets

 

 

127,210

 

 

 

133,598

 

Total assets

 

$

300,861

 

 

$

305,438

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

88,240

 

 

$

90,153

 

Operating partner commissions payable

 

 

14,395

 

 

 

14,322

 

Accrued expenses

 

 

6,429

 

 

 

5,404

 

Income tax payable

 

 

572

 

 

 

 

Current portion of notes payable

 

 

3,817

 

 

 

3,726

 

Current portion of contingent consideration

 

 

309

 

 

 

960

 

Transition and lease termination liability

 

 

882

 

 

 

1,385

 

Other current liabilities

 

 

408

 

 

 

295

 

Total current liabilities

 

 

115,052

 

 

 

116,245

 

 

 

 

 

 

 

 

 

 

Notes payable, net of current portion

 

 

55,848

 

 

 

43,197

 

Contingent consideration, net of current portion

 

 

905

 

 

 

1,615

 

Deferred rent liability

 

 

978

 

 

 

1,020

 

Deferred income taxes

 

 

7,921

 

 

 

8,665

 

Other long-term liabilities

 

 

318

 

 

 

1,082

 

Total long-term liabilities

 

 

65,970

 

 

 

55,579

 

Total liabilities

 

 

181,022

 

 

 

171,824

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value, 5,000,000 shares authorized; nil and 839,200 shares issued

    and outstanding, respectively

 

 

 

 

 

1

 

Common stock, $0.001 par value, 100,000,000 shares authorized; 49,561,374 and 49,511,907

    shares issued, and 49,469,576 and 49,420,109 shares outstanding, respectively

 

 

31

 

 

 

31

 

Additional paid-in capital

 

 

99,346

 

 

 

117,968

 

Treasury stock, at cost, 91,798 shares

 

 

(253

)

 

 

(253

)

Retained earnings

 

 

19,490

 

 

 

15,539

 

Accumulated other comprehensive income

 

 

679

 

 

 

186

 

Total Radiant Logistics, Inc. stockholders’ equity

 

 

119,293

 

 

 

133,472

 

Non-controlling interest

 

 

546

 

 

 

142

 

Total equity

 

 

119,839

 

 

 

133,614

 

Total liabilities and equity

 

$

300,861

 

 

$

305,438

 

 

 

 


5


RADIANT LOGISTICS, INC.

Condensed Consolidated Statements of Comprehensive Income

(unaudited)

 

(In thousands, except share and per share data)

Three Months Ended December 31,

 

 

Six Months Ended December 31,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenues

$

260,938

 

 

$

206,714

 

 

$

479,821

 

 

$

404,691

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of transportation and other services

 

196,977

 

 

 

159,350

 

 

 

360,992

 

 

 

311,724

 

Operating partner commissions

 

28,355

 

 

 

19,528

 

 

 

53,183

 

 

 

39,220

 

Personnel costs

 

15,906

 

 

 

14,909

 

 

 

30,451

 

 

 

28,902

 

Selling, general and administrative expenses

 

7,522

 

 

 

6,352

 

 

 

14,646

 

 

 

12,655

 

Depreciation and amortization

 

3,815

 

 

 

3,567

 

 

 

7,448

 

 

 

7,142

 

Transition and lease termination costs

 

(11

)

 

 

 

 

 

(11

)

 

 

107

 

Change in fair value of contingent consideration

 

(476

)

 

 

190

 

 

 

(571

)

 

 

(110

)

Total operating expenses

 

252,088

 

 

 

203,896

 

 

 

466,138

 

 

 

399,640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

8,850

 

 

 

2,818

 

 

 

13,683

 

 

 

5,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

13

 

 

 

9

 

 

 

24

 

 

 

16

 

Interest expense

 

(873

)

 

 

(811

)

 

 

(1,661

)

 

 

(1,582

)

Foreign currency transaction gains (losses)

 

159

 

 

 

(55

)

 

 

193

 

 

 

(139

)

Other

 

59

 

 

 

96

 

 

 

209

 

 

 

226

 

Total other expense

 

(642

)

 

 

(761

)

 

 

(1,235

)

 

 

(1,479

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

8,208

 

 

 

2,057

 

 

 

12,448

 

 

 

3,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit (expense)

 

(1,874

)

 

 

1,840

 

 

 

(2,851

)

 

 

1,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

6,334

 

 

 

3,897

 

 

 

9,597

 

 

 

4,786

 

Less: net income attributable to non-controlling interest

 

(464

)

 

 

(56

)

 

 

(644

)

 

 

(117

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Radiant Logistics, Inc.

 

5,870

 

 

 

3,841

 

 

 

8,953

 

 

 

4,669

 

Less: preferred stock dividends

 

(445

)

 

 

(511

)

 

 

(956

)

 

 

(1,023

)

Less: issuance costs for preferred stock redemption

 

(1,659

)

 

 

 

 

 

(1,659

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income allocable to common stockholders

$

3,766

 

 

$

3,330

 

 

$

6,338

 

 

$

3,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation gain (loss)

 

798

 

 

 

210

 

 

 

493

 

 

 

(595

)

Comprehensive income

$

7,132

 

 

$

4,107

 

 

$

10,090

 

 

$

4,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per share allocable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.08

 

 

$

0.07

 

 

$

0.13

 

 

$

0.07

 

Diluted

$

0.07

 

 

$

0.07

 

 

$

0.12

 

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

49,461,982

 

 

 

49,174,789

 

 

 

49,449,956

 

 

 

49,130,167

 

Diluted

 

51,064,163

 

 

 

50,711,153

 

 

 

50,884,799

 

 

 

50,677,053

 

 


6


Reconciliation of Non-GAAP Measures

RADIANT LOGISTICS, INC.

Reconciliation of Total Revenues to Net Revenues, Net Income Allocable to Common Stockholders
to Adjusted Net Income, EBITDA and Adjusted EBITDA

(unaudited)

As used in this report, Net Revenues, Adjusted Net Income, EBITDA, and Adjusted EBITDA are not measures of financial performance or liquidity under United States Generally Accepted Accounting Principles (“GAAP”). Adjusted Net Income, EBITDA, and Adjusted EBITDA 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 for the three and six months ended December 31, 2018 and a 31% tax rate for the three and six months ended December 31, 2017 to calculate the provision for income taxes before preferred dividend requirement 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 depreciation and amortization, income taxes, change in contingent consideration, amortization of loan fees, write-off of loan fees, impairment of acquired intangible assets, acquisition related costs, transition costs, lease termination costs, litigation costs and non-recurring costs.

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 preferred stock dividends, interest and taxes, and excludes 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, 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, and Adjusted EBITDA should not be considered in isolation or as a substitute for any of the consolidated statements of operations prepared in accordance with GAAP, or as an indication of Radiant’s operating performance or liquidity.

Net Revenues (Non-GAAP measure)

(In thousands)

Three Months Ended December 31,

 

 

Six Months Ended December 31,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Total revenues

$

260,938

 

 

$

206,714

 

 

$

479,821

 

 

$

404,691

 

Cost of transportation and other services

 

196,977

 

 

 

159,350

 

 

 

360,992

 

 

 

311,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

$

63,961

 

 

$

47,364

 

 

$

118,829

 

 

$

92,967

 

Net revenues margin

 

24.5

%

 

 

22.9

%

 

 

24.8

%

 

 

23.0

%

 

 

7


(In thousands)

Three Months Ended December 31,

 

 

Six Months Ended December 31,

 

Reconciliation of GAAP net income to adjusted EBITDA

2018

 

 

2017

 

 

2018

 

 

2017

 

GAAP net income attributable to common stockholders

$

3,766

 

 

$

3,330

 

 

$

6,338

 

 

$

3,646

 

Preferred stock dividends

 

445

 

 

 

511

 

 

 

956

 

 

 

1,023

 

Issuance costs for preferred stock redemption

 

1,659

 

 

 

 

 

 

1,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income attributable to Radiant Logistics, Inc.

 

5,870

 

 

 

3,841

 

 

 

8,953

 

 

 

4,669

 

Income tax expense (benefit)

 

1,874

 

 

 

(1,840

)

 

 

2,851

 

 

 

(1,214

)

Depreciation and amortization

 

3,815

 

 

 

3,567

 

 

 

7,448

 

 

 

7,142

 

Net interest expense

 

860

 

 

 

802

 

 

 

1,637

 

 

 

1,566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

12,419

 

 

 

6,370

 

 

 

20,889

 

 

 

12,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

464

 

 

 

380

 

 

 

795

 

 

 

730

 

Change in fair value of contingent consideration

 

(476

)

 

 

190

 

 

 

(571

)

 

 

(110

)

Acquisition related costs

 

14

 

 

 

20

 

 

 

18

 

 

 

98

 

Litigation costs

 

248

 

 

 

54

 

 

 

385

 

 

 

79

 

Transition and lease termination costs

 

(11

)

 

 

 

 

 

(11

)

 

 

107

 

MM&D start-up costs

 

 

 

 

63

 

 

 

 

 

 

410

 

Foreign exchange loss (gain)

 

(159

)

 

 

55

 

 

 

(193

)

 

 

139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

12,499

 

 

$

7,132

 

 

$

21,312

 

 

$

13,616

 

Adjusted EBITDA as a % of Net Revenues

 

19.5

%

 

 

15.1

%

 

 

17.9

%

 

 

14.6

%

 

 

(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:

2018

 

 

2017

 

 

2018

 

 

2017

 

GAAP net income attributable to common stockholders

$

3,766

 

 

$

3,330

 

 

$

6,338

 

 

$

3,646

 

Adjustments to net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

1,874

 

 

 

(1,840

)

 

 

2,851

 

 

 

(1,214

)

Depreciation and amortization

 

3,815

 

 

 

3,567

 

 

 

7,448

 

 

 

7,142

 

Change in fair value of contingent consideration

 

(476

)

 

 

190

 

 

 

(571

)

 

 

(110

)

Transition and lease termination costs

 

(11

)

 

 

 

 

 

(11

)

 

 

107

 

Acquisition related costs

 

14

 

 

 

20

 

 

 

18

 

 

 

98

 

Litigation costs

 

248

 

 

 

54

 

 

 

385

 

 

 

79

 

Amortization of loan fees

 

56

 

 

 

61

 

 

 

115

 

 

 

123

 

Issuance costs for preferred stock redemption

 

1,659

 

 

 

 

 

 

1,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income attributable to common stockholders

    before income taxes

 

10,945

 

 

 

5,382

 

 

 

18,232

 

 

 

9,871

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes at 24.5% and 31.0% before preferred

    dividend requirement, respectively

 

(2,791

)

 

 

(1,827

)

 

 

(4,701

)

 

 

(3,377

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income attributable to common stockholders

$

8,154

 

 

$

3,555

 

 

$

13,531

 

 

$

6,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income per common share - basic and diluted

$

0.16

 

 

$

0.07

 

 

$

0.27

 

 

$

0.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

49,461,982

 

 

 

49,174,789

 

 

 

49,449,956

 

 

 

49,130,167

 

Diluted

 

51,064,163

 

 

 

50,711,153

 

 

 

50,884,799

 

 

 

50,677,053

 

 

 

 

 

 

8


(In thousands)

Trailing twelve months adjusted EBITDA (1):

Three months

ended

December 31,

2018

 

 

Three months

ended

September 30,

2018

 

 

Three months

ended

June 30,

2018

 

 

Three months

ended

March 31,

2018

 

 

Twelve months

ended

December 31,

2018

 

GAAP net income attributable to common stockholders

$

3,766

 

 

$

2,572

 

 

$

4,331

 

 

$

167

 

 

$

10,836

 

Preferred stock dividends

 

445

 

 

 

511

 

 

 

511

 

 

 

511

 

 

 

1,978

 

Issuance costs for preferred stock redemption

 

1,659

 

 

 

 

 

 

 

 

 

 

 

 

1,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income attributable to Radiant Logistics, Inc.

 

5,870

 

 

 

3,083

 

 

 

4,842

 

 

 

678

 

 

 

14,473

 

Income tax expense

 

1,874

 

 

 

977

 

 

 

1,164

 

 

 

123

 

 

 

4,138

 

Depreciation and amortization

 

3,815

 

 

 

3,633

 

 

 

3,606

 

 

 

3,640

 

 

 

14,694

 

Net interest expense

 

860

 

 

 

777

 

 

 

764

 

 

 

745

 

 

 

3,146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

12,419

 

 

 

8,470

 

 

 

10,376

 

 

 

5,186

 

 

 

36,451

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

464

 

 

 

331

 

 

 

398

 

 

 

386

 

 

 

1,579

 

Change in fair value of contingent consideration

 

(476

)

 

 

(95

)

 

 

(1,101

)

 

 

35

 

 

 

(1,637

)

Acquisition related costs

 

14

 

 

 

4

 

 

 

86

 

 

 

57

 

 

 

161

 

Litigation costs

 

248

 

 

 

137

 

 

 

214

 

 

 

53

 

 

 

652

 

Transition and lease termination costs

 

(11

)

 

 

 

 

 

69

 

 

 

 

 

 

58

 

Foreign exchange gain

 

(159

)

 

 

(34

)

 

 

(125

)

 

 

(7

)

 

 

(325

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

12,499

 

 

$

8,813

 

 

$

9,917

 

 

$

5,710

 

 

$

36,939

 

 

(1)

The Company adopted new revenue recognition policies in accordance with ASC 606 for periods on and after July 1, 2018. Results for the three months ended September 30, 2018 and December 31, 2018 are presented under the new revenue recognition policies in accordance with ASC 606.  Results for the three months ended March 31, 2018 and June 30, 2018 have not been adjusted and continue to be reported under the Company’s historical revenue recognition policies in accordance with ASC 605.

 

9

Categories

SEC Filings