Exhibit
99.1
|
|
202 Pride Lane SW
Decatur, AL 35603
(256) 350-3873 - www.lakeland.com
|
Lakeland Industries, Inc. Reports Fiscal 2021 Third Quarter
Financial Results
Sustainable Improvements and Continued COVID 19 Demand Lead to
Third Quarter Records
for Revenues, Gross Margin, Operating Income, and Free Cash
Flow
Revenues from International Markets Outpace Domestic
Growth
Gross Margins of 52.3% Highest Level in Company History, up from
49.5% in 2Q21
Operating Leverage Drives Significantly Improved EBITDA and Free
Cash Flow
Cash Jumps to $40.2 Million at 10/31/20, Up 15% from End of
2Q21
DECATUR,
AL – December 10, 2020 -- Lakeland Industries, Inc. (NASDAQ:
LAKE) (the “Company” or “Lakeland”), a
leading global manufacturer of protective clothing for industry,
healthcare and to first responders on the federal, state and local
levels, today announced financial results for its fiscal 2021 third
quarter ended October 31, 2020.
Fiscal 2021 Third Quarter Financial Results Highlights
●
Net sales for 3Q21
of $41.5 million, up 50.9% as compared with 3Q20 of $27.5
million
●
Gross profit for
3Q21 of $21.7 million, up 133% as compared with 3Q20 of $9.3
million
●
Gross margin as a
percentage of net sales in 3Q21 was 52.3%, compared to 33.9% in
3Q20
●
Operating expenses
of $9.2 million in 3Q21, up from $7.5 million in 3Q20; 3Q21
includes $0.7 million in non-cash expense for recapture of
stock-based compensation dating back to 2018
●
Operating profit of
$12.5 million in 3Q21, up 594% from $1.8 million in
3Q20
●
Net income of $9.3
million or $1.16 per basic common share in 3Q21, up from $1.1
million or $0.14 per basic common share in 3Q20
●
Adjusted earnings
before interest, taxes, depreciation and amortization (EBITDA)* of
$13.9 million in 3Q21, up 632% from $1.9 million in
3Q20
●
Capital
expenditures for 3Q21 of $0.6 million, up from $0.1 million in
3Q20
●
Cash of $40.2
million at 10/31/20, up 175% from 1/31/20
●
Current ratio
improves to 6.70:1 at 10/31/20, up 8.9% from 1/31/20
●
Company continues
to have no debt
●
Stockholders’
equity of $113.6 million at 10/31/20, up $28.5 million from $85.1
million at 1/31/20
*
EBITDA is a non-GAAP financial measure. Reconciliation is provided
in the tables of this press release.
Management’s Comments
Charles
D. Roberson, President and Chief Executive Officer of Lakeland
Industries, stated, “The third quarter of fiscal 2021 for
Lakeland further improved upon the record performance levels
achieved earlier this year. We have demonstrated our ability to
flex our global manufacturing capacity while supporting PPE demand
around the world during these critical times. The Lakeland brand is
strengthening as our reputation for reliable delivery and quality
continues to grow, as evidenced by the unprecedented number of
container shipment orders placed with us from new customers and
existing customers alike. While we set a new standard of excellence
for PPE manufacturers at the end of our second quarter, we have now
exceeded that measure. More importantly we believe we will exit the
COVID 19 era with critical market share gains and an enhanced
visibility into sustainable improvements that are expected to
significantly elevate our business performance from what was
reported before the pandemic set in.
“Global
economic activity began recovering in the third quarter which led
to our traditional industrial business growing from the second
quarter even though our base revenues remain below pre-pandemic
levels. Our traditional core business touching industrial markets
globally was off by an estimated 19% in the third quarter as
compared to the prior year period but is expected to continue to
improve from the lowest levels in the fiscal second quarter as
COVID 19 sales taper off in the coming quarters. Amid the
sequential quarter improvement, our traditional industrial business
growth continues to be eclipsed by PPE demand for the COVID 19
response. For the fourth consecutive quarter, we experienced
increased demand for our products relating to COVID 19. An
estimated 35% of our fiscal 2021 third quarter sales are related to
COVID 19 demand.
“Demand
for disposable and chemical garments remains heightened, although
the supply of product from manufacturers in key markets like the US
has been catching up with demand. Pricing and order flow are
expected to remain elevated from pre-pandemic levels but are
expected to decline moderately through mid-2021. Lakeland grew
total U.S. revenues by 18% from the second quarter and 20% from the
third quarter of fiscal 2020, while delivering more meaningful
international growth through our enviable competitive position as a
leading global PPE manufacturer with highly resilient
manufacturing. International sales in the third quarter increased
by 19% sequentially from the second quarter and by 84% from the
prior year period.
“We
believe a new era of institutional cleaning and the need for PPE
has begun to emerge and may provide for a large, permanent market
opportunity long after the pandemic has subsided. Stockpiling
requests for disposable and chemical apparel by government entities
in the U.S., Europe and other developing countries have already
been made public. Because we own our manufacturing and continue to
invest in facilities, technology, processes and personnel, we have
gained significant ground and are poised to further benefit from
favorable market dynamics. This is evidenced by the substantial
number of new customers we have amassed over the past 9 months and
the significant increase in container-sized orders in the third
quarter as we could deliver product when many others could
not.
“Container
shipments, higher consolidated volume, manufacturing efficiencies,
and product mix management were the primary drivers of our gross
profit as a percentage of sales, setting a company record in the
third quarter. We have learned a lot during the past four quarters
which we believe will provide for sustainable growth in revenue and
profitability. Our strategy for elevating gross margins is making a
lasting impact. Critical to this program has been a reduction of
underperforming SKUs and the launch of new, higher margin product
lines for Critical Environment and High Performance Wear. These
higher value, advanced product lines are unique in the industry, so
we expect less global competition as compared to lower priced
traditional disposable garments. The target markets for both
product lines are insensitive to economic trends and independent of
Covid 19 response and therefore should serve as a solid platform
for expansion of our core business product offering well into the
future.
“Our
growth plans call for continued investments to increase production
capacity of new product lines in Vietnam, India and Mexico. To
provide further manufacturing resiliency and flexibility, the
capacity expansions will be fungible between our primary product
lines for disposable, chemical and Critical Environment. This will
complement existing methods of factory floor efficiencies which has
been aided by our ERP system and data-centric planning processes.
The ERP system has thus far been deployed within our US operations,
with the international implementation spread over the coming
quarters and expected to deliver incremental performance
enhancements. Capital investments were $0.6 million in the third
quarter and we plan to spend $2.0 million this fiscal year on
investments in our technology platform and manufacturing capacity
increases.
“In
addition to these capital investments, we have bolstered our
management team with the hiring of a global supply chain executive.
This addition to our leadership team will help facilitate the
growth of our business and our continued expansion. Amid these
additions, our management of expenses remains impactful. On a GAAP
basis, our operating profit as a percentage of sales set a record
at 30.1%, up from 27.8% in the second quarter and 6.7% in the third
quarter of the prior year. Excluding a non-cash expense pertaining
to our stock compensation plan that pulls from inception in 2018,
our adjusted operating margin would have been approximately 2
percentage points higher. Free cash flow for the quarter grew to a
record $12.6 million.
“While
delivering record financial performance, we are most grateful for
the continued health and safety of our global team and their
ability to service our growing base of customers. Lakeland’s
business has benefited from the COVID 19 pandemic which has been
leveraged to drive sustainable improvements in our base business
and build a war chest of cash in excess of $40 million at the end
of the third quarter. We are primed for continued growth on a
traditional basis and for any emergency situations that may
arise.”
Fiscal 2021 Third Quarter Financial Results
Net
sales were $41.5 million for the three months ended October 31,
2020, as compared to $27.5 million for the three months ended
October 31, 2019.
On a
consolidated basis for the third quarter of fiscal 2021, domestic
sales were $17.0 million or 41% of total revenues and international
sales were $24.5 million or 59% of total revenues. This compares
with domestic sales of $14.2 million or 52% of the total and
international sales of $13.3 million or 48% of the total in the
same period of fiscal 2020.
Similar
to the fiscal second quarter, during the third quarter the Company
experienced significant growth in disposable and chemical garments
primarily relating to COVID 19 demand and as a result of
cultivating new industrial customers who could not procure these
products from incumbent manufacturers or their subcontractors. In
addition, international sales accelerated from a resurgence of a
second COVID wave, while global economic activity picked up from
the first half of the fiscal year as many businesses, countries and
industrial vertical markets eased earlier imposed temporary
closures and lockdowns. Disposable and chemical garment sales
increased year-over-year and sequentially from the second quarter
of fiscal 2021 in all of the Company’s geographic markets.
Lakeland’s ability to service this increased demand was
supported by 100 additional workers hired in its Vietnam facility
in addition to improved manufacturing efficiencies. Foreign
exchange currency translations positively impacted sales in the
UK/Europe, Canada, and China as reported on a consolidated basis in
U.S. dollars by approximately $0.5 million in the fiscal third
quarters of 2021 and 2020.
Gross
profit of $21.7 million for fiscal 2021 third quarter increased
from $9.3 million for the same period of the prior year. Gross
profit as a percentage of net sales was 52.3% for the fiscal 2021
third quarter, an increase of over 18 percentage points from 33.9%
a year ago. Gross margin in dollars benefited from higher volumes,
overall improved factory utilization, favorable pricing and product
mix. The higher gross margin as a percentage of sales reflects the
contribution of successful execution of the Company’s
strategies for sustainable improvements in profitability,
substantially greater container shipments particularly for new
industrial customers, select price increases, and manufacturing
efficiencies stemming from increased production hours and reduced
product variations to isolate higher production runs on fewer
garment lines.
Operating
expenses increased 23.2% to $9.2 million for the three months ended
October 31, 2020 from $7.5 million for the three months ended
October 31, 2019. Operating expenses as a percentage of net sales
was 22.2% for the three months ended October 31, 2020, compared to
27.2% for the same period of the prior year. The key factors for
the higher operating expenses were the increases in shipping and
sales commissions/compensation on higher revenues and $0.7 million
increase in non-cash expense for the recapture of stock-based
compensation that had previously been reversed. The Company had
previously reversed stock-based compensation for equity awards in
prior years as it was estimated at the time that the Company was
not likely to meet the performance thresholds required for vesting.
Based on FY21 performance and associated benchmark achievements,
this estimate was revised and, accordingly, the Company recognized
the stock compensation expense associated with these awards. The
total impact to operating expenses was $1.2 million between the
third quarter of fiscal 2020 and the third quarter of fiscal 2021.
Partially offsetting the higher expenses were operational
efficiencies, ongoing expense management, and reduced travel,
advertising and marketing due to COVID 19, with the latter category
gradually increasing as the quarter progressed.
Lakeland
reported operating profit of $12.5 million for the three months
ended October 31, 2020, as compared to $1.8 million for the quarter
ended October 31, 2019. Operating margins were 30.1% for the three
months ended October 31, 2020, up from 6.7% for the third quarter
of the prior fiscal year.
Income
tax expense consists of federal, state and foreign income taxes.
Income tax expense was $3.2 million for the three months ended
October 31, 2020, compared to $0.7 million for the three months
ended October 31, 2019. The Company’s NOL balance for U.S.
taxes is estimated to be fully utilized in fiscal year 2021, and
for state purposes is estimated to be $20.5 million at October 31,
2020. The higher income tax expense reflects the higher operating
profit.
The
Company reported net income of $9.3 million or $1.16 per basic and
$1.14 per diluted share for the three months ended October 31,
2020, compared with $1.1 million or $0.14 per basic and diluted
share in the prior year period. The improved results for three
months ended October 31, 2020 as compared to the prior year period
reflects higher sales, elevated gross margin, expense management
and enhanced operating efficiencies due in part to the ERP system
and factory utilization.
As of
October 31, 2020, Lakeland had cash and cash equivalents of
approximately $40.2 million, as compared to $34.9 million at July
31, 2020 and $14.6 million at January 31, 2020. The elevated cash
balances are a result of increased profitability and free cash
flow. Accounts receivable at October 31, 2020 of $26.8 million was
up from $20.2 million at July 31, 2020 and $17.7 million at January
31, 2020 due to the increased level of sales. Days sales
outstanding was approximately 53 at October 31, 2020, consistent
with 53 days at July 31, 2020. Accounts payable and accrued
liabilities at October 31, 2020 was $16.4 million, up from $16.2
million at July 31, 2020 and $10.9 million at January 31,
2020.
Working
capital at October 31, 2020 was $101.0 million, up from $86.6
million at July 31, 2020 and $66.9 million at January 31, 2020.
Lakeland’s $12.5 million revolving credit facility had no
borrowings as of October 31, 2020, as the Company continues to have
no debt.
The
Company incurred capital expenditures of approximately $0.6 million
during the third quarter of fiscal 2021, up from $0.1 million from
the prior year period. Capital expenditures were $1.3 million in
the first nine months of fiscal 2021, up from $0.7 million in the
prior year period. Fiscal 2021 capital expenditures are expected to
be approximately $2.0 million, as compared with $1.0 million for
all of fiscal 2020. A portion of the fiscal 2021 spending is
allocated toward the phased global rollout of the ERP system, but
the majority will be targeted to capacity expansion and
manufacturing efficiencies.
During
the three-month period ended October 31, 2020, no shares were
purchased as part of the Company’s $2.5 million stock buyback
program approved on July 19, 2016. To date, $1.7 million has been
spent to repurchase 152,801 shares, with $800,000 remaining
available under the buyback program.
Financial Results Conference Call
Lakeland
will host a conference call at 4:30 pm eastern time today to
discuss the Company’s fiscal 2021 third quarter financial
results. The conference call will be hosted by Charles D. Roberson,
President and CEO, and Allen E. Dillard, Chief Financial Officer.
Investors can listen to the call by dialing
877-407-8033 (Domestic)
or 201-689-8033 (International). For a replay of this call through
December 17, 2020, dial 877-481-4010 (Domestic) or 919-882-2331
(International), Pass Code 39050.
About Lakeland Industries, Inc.:
We
manufacture and sell a comprehensive line of industrial protective
clothing and accessories for the industrial and public protective
clothing market. Our products are sold globally by our in-house
sales teams, our customer service group, and authorized independent
sales representatives to a network of over 1,600 global safety and
industrial supply distributors. Our authorized distributors supply
end users, such as integrated oil, chemical/petrochemical,
automobile, steel, glass, construction, smelting, cleanroom,
janitorial, pharmaceutical, and high technology electronics
manufacturers, as well as scientific, medical laboratories and the
utilities industry. In addition, we supply federal, state and local
governmental agencies and departments, such as fire and law
enforcement, airport crash rescue units, the Department of Defense,
the Department of Homeland Security and the Centers for Disease
Control. Internationally, we sell to a mixture of end users
directly, and to industrial distributors depending on the
particular country and market. Sales are made to more than 50
countries, the majority of which were into the United States,
China, the European Economic Community ("EEC"), Canada, Chile,
Argentina, Russia, Kazakhstan, Colombia, Mexico, Ecuador, India,
Uruguay and Southeast Asia.
For
more information concerning Lakeland, please visit the Company
online at www.lakeland.com.
Contacts:
|
Lakeland
Industries, Inc.
|
Darrow
Associates
|
|
256-445-4000
|
512-551-9296
|
|
Allen
Dillard
|
Jordan
Darrow
|
|
aedillard@lakeland.com
|
jdarrow@darrowir.com
|
“Safe
Harbor” Statement under the Private Securities Litigation
Reform Act of 1995: Forward-looking statements involve risks,
uncertainties and assumptions as described from time to time in
Press Releases and Forms 8-K, registration statements, quarterly
and annual reports and other reports and filings filed with the
Securities and Exchange Commission or made by management. All
statements, other than statements of historical facts, which
address Lakeland’s expectations of sources or uses for
capital or which express the Company’s expectation for the
future with respect to financial performance or operating
strategies can be identified as forward-looking statements. As a
result, there can be no assurance that Lakeland’s future
results will not be materially different from those described
herein as “believed,” “projected,”
“planned,” “intended,”
“anticipated,” “estimated” or
“expected,” or other words which reflect the current
view of the Company with respect to future events. We caution
readers that these forward-looking statements speak only as of the
date hereof. The Company hereby expressly disclaims any obligation
or undertaking to release publicly any updates or revisions to any
such statements to reflect any change in the Company’s
expectations or any change in events conditions or circumstances on
which such statement is based.
Non-GAAP Financial Measures
To
supplement its consolidated financial statements, which are
prepared and presented in accordance with Generally Accepted
Accounting Principles (GAAP), the Company uses the following
non-GAAP financial measures: EBITDA, adjusted EBITDA and Free Cash
Flow. The presentation of this financial information is not
intended to be considered in isolation or as a substitute for, or
superior to, the financial information prepared and presented in
accordance with GAAP. The Company uses these non-GAAP financial
measures for financial and operational decision making and as a
means to evaluate period-to-period comparisons. The Company
believes that they provide useful information about operating
results, enhance the overall understanding of past financial
performance and future prospects, and allow for greater
transparency with respect to key metrics used by management in its
financial and operational decision making. The non-GAAP financial
measures used by the Company in this press release may be different
from the methods used by other companies.
For
more information on the non-GAAP financial measures, please see the
Reconciliation of GAAP to non-GAAP Financial Measures tables in
this press release. These accompanying tables include details on
the GAAP financial measures that are most directly comparable to
non-GAAP financial measures and the related reconciliations between
these financial measures.
(tables
follow)
LAKELAND INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
($000’s Except Share Information)
|
ASSETS
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$40,186
|
$14,606
|
|
Accounts
receivable, net of allowance for doubtful accounts of $812 and $497
at
October 31, 2020
and January 31, 2020, respectively
|
26,750
|
17,702
|
|
Inventories
|
44,978
|
44,238
|
|
Prepaid VAT and
other taxes
|
1,238
|
1,228
|
|
Other current
assets
|
2,805
|
2,033
|
|
Total current
assets
|
115,957
|
79,807
|
|
Property and
equipment, net
|
10,023
|
10,113
|
|
Operating leases
right-of-use assets
|
2,266
|
2,244
|
|
Deferred tax
assets
|
2,744
|
5,939
|
|
Prepaid VAT and
other taxes
|
292
|
333
|
|
Other
assets
|
99
|
98
|
|
Goodwill
|
871
|
871
|
|
Total
assets
|
$132,252
|
$99,405
|
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$8,066
|
$7,204
|
|
Accrued
compensation and benefits
|
3,629
|
1,300
|
|
Other accrued
expenses
|
4,685
|
2,445
|
|
Current maturity of
long-term debt
|
-----
|
1,155
|
|
Current portion of
operating lease liabilities
|
925
|
835
|
|
Total current
liabilities
|
17,305
|
12,939
|
|
Long-term
portion of operating lease liabilities
|
1,326
|
1,414
|
|
Total
liabilities
|
18,631
|
14,353
|
|
Commitments and
contingencies
|
|
|
|
Stockholders’
equity
|
|
|
|
Preferred stock,
$0.01 par; authorized 1,500,000 shares (none issued)
|
-----
|
-----
|
|
Common stock, $0.01
par; authorized 20,000,000 shares
Issued 8,491,260
and 8,481,665; outstanding 7,982,018 and 7,972,423 at
October
31, 2020 and
January 31, 2020, respectively
|
85
|
85
|
|
Treasury stock, at
cost; 509,242 shares
|
(5,023)
|
(5,023)
|
|
Additional paid-in
capital
|
76,278
|
75,171
|
|
Retained
earnings
|
44,818
|
17,581
|
|
Accumulated other
comprehensive loss
|
(2,537)
|
(2,762)
|
|
Total stockholders'
equity
|
113,621
|
85,052
|
|
Total liabilities
and stockholders' equity
|
$132,252
|
$99,405
|
LAKELAND INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
($000’s Except Share Information)
|
|
Three Months
Ended
October
31,
|
Nine Months
Ended
October
31,
|
|
|
|
|
|
|
|
Net
sales
|
$41,451
|
$27,464
|
$122,054
|
$79,620
|
|
Cost of goods
sold
|
19,763
|
18,166
|
60,882
|
52,349
|
|
Gross
profit
|
21,688
|
9,298
|
61,172
|
27,271
|
|
Operating
expenses
|
9,195
|
7,464
|
26,575
|
23,114
|
|
Operating
profit
|
12,493
|
1,834
|
34,597
|
4,157
|
|
Other income
(expense), net
|
12
|
(9)
|
49
|
(33)
|
|
Interest
expense
|
(4)
|
(26)
|
(23)
|
(98)
|
|
Income before
taxes
|
12,501
|
1,799
|
34,623
|
4,026
|
|
Income tax
expense
|
3,237
|
653
|
7,386
|
1,950
|
|
Net
income
|
$9,264
|
$1,146
|
$27,237
|
$2,076
|
|
Net income per
common share:
|
|
|
|
|
|
Basic
|
$1.16
|
$0.14
|
$3.41
|
$0.26
|
|
Diluted
|
$1.14
|
$0.14
|
$3.36
|
$0.26
|
|
Weighted average
common shares outstanding:
|
|
|
|
|
|
Basic
|
7,979,902
|
8,004,640
|
7,976,228
|
8,013,383
|
|
Diluted
|
8,123,848
|
8,035,929
|
8,110,435
|
8,044,159
|
LAKELAND INDUSTRIES, INC. AND SUBSIDIARIES
Operating Results ($000)
Reconciliation to GAAP Results
|
|
Three Months Ended
October 31,
|
Nine Months Ended
October 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
sales
|
$41,451
|
$27,464
|
$122,054
|
$79,620
|
|
Year
over year growth
|
50.9%
|
14.4%
|
53.3%
|
7.6%
|
|
Gross
profit
|
21,688
|
9,298
|
61,172
|
27,271
|
|
Gross
profit %
|
52.3%
|
33.9%
|
50.1%
|
34.3%
|
|
Operating
expenses
|
9,195
|
7,464
|
26,575
|
23,114
|
|
Operating
expenses as a percentage of sales
|
22.2%
|
27.2%
|
21.8%
|
29.0%
|
|
Operating
profit
|
12,493
|
1,834
|
34,597
|
4,157
|
|
Operating
income as a percentage of sales
|
30.1%
|
6.7%
|
28.3%
|
5.2%
|
|
Interest
expense
|
(4)
|
(26)
|
(23)
|
(98)
|
|
Other
income net
|
12
|
9
|
49
|
(33)
|
|
Income
before taxes
|
12,501
|
1,799
|
34,623
|
4,026
|
|
Income
tax expense
|
3,237
|
653
|
7,386
|
1,950
|
|
Net income
|
$9,264
|
$1,146
|
$27,237
|
$2,076
|
|
Weighted
average shares for EPS-Basic
|
7,980
|
8,005
|
7,976
|
8,013
|
|
Net income per share
|
$1.16
|
$0.14
|
$3.41
|
$0.26
|
|
Operating
income
|
$12,493
|
$1,834
|
$34,597
|
$4,157
|
|
Depreciation
and amortization
|
491
|
430
|
1,425
|
1,267
|
|
EBITDA
|
12,984
|
2,264
|
36,022
|
5,424
|
|
Stock-based
compensation
|
854
|
(332)
|
1,263
|
(583)
|
|
Adjusted EBITDA
|
$13,838
|
1,932
|
$37,285
|
4,841
|
|
Cash
paid for taxes (foreign)
|
650
|
271
|
2,376
|
1,202
|
|
Capital
expenditures
|
585
|
104
|
1,325
|
689
|
|
Free cash flow
|
$12,603
|
$1,557
|
$33,584
|
$2,950
|
|
|
|
|
|
|
|
TTM
Adjusted EBITDA
|
$39,562
|
$3,904
|
$39,562
|
$3,904
|
|
TTM
cash paid for taxes (foreign)
|
2,874
|
1,543
|
2,874
|
1,543
|
|
TTM
capital expenditures
|
1,669
|
1,565
|
1,669
|
1,565
|
|
TTM
free cash flow
|
$35,019
|
$796
|
$35,019
|
$796
|
LAKELAND INDUSTRIES, INC. AND SUBSIDIARIES
Operating Results ($000)
Reconciliation of Non-GAAP Results
|
|
Three Months Ended
October 31,
|
Nine Months Ended
October 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income to EBITDA
|
|
|
|
|
|
Net
Income
|
$9,264
|
$1,146
|
$27,237
|
$2,076
|
|
Interest
|
4
|
26
|
23
|
98
|
|
Taxes
|
3,237
|
653
|
7,386
|
1,950
|
|
Depreciation
and amortization
|
491
|
430
|
1,425
|
1,267
|
|
|
|
|
|
|
|
Other
income (expense)
|
12
|
(9)
|
49
|
(33)
|
|
EBITDA
|
$12,984
|
$2,264
|
$36,022
|
$5,424
|
|
EBITDA
to Adjusted EBITDA
|
|
|
|
|
|
(excluding
non-cash expenses)
|
|
|
|
|
|
Equity
compensation
|
$854
|
$(332)
|
$1,263
|
$(583)
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$13,838
|
$1,932
|
$37,285
|
$4,841
|
|
|
|
|
|
|
|
Cash
paid for taxes (foreign)
|
650
|
271
|
2,376
|
1,202
|
|
Capital
expenditures
|
585
|
104
|
1,325
|
689
|
|
Free cash flow
|
$12,603
|
$1,557
|
$33,584
|
$2,950
|