Exhibit 99.1



AstroNova Reports Fiscal Fourth-Quarter and Full-Year 2022
Financial Results
Company to Host Conference Call at 9:00 a.m. ET Today
 
 
Fiscal Fourth-Quarter 2022 Financial Summary
Bookings of $32.9 million
Backlog at quarter end of $27.8 million
Revenue of $29.7 million
Operating loss of $0.2 million
Net loss of $0.8 million, or $0.10 per share
Adjusted EBITDA of $0.8 million, or 2.6% of revenue
 
Fiscal Full-Year 2022 Financial Summary
Bookings of $128.6 million
Revenue of $117.5 million
GAAP operating income of $4.3 million
Non-GAAP operating income of $2.1 million
GAAP net income of $6.4 million, or $0.88 per diluted share, which includes CARES Act benefits and ERP system write-off costs
Non-GAAP net income of $916,000, or $0.12 per diluted share
Adjusted EBITDA of $13.2 million, or 11.2% of revenue
 
WEST WARWICK, R.I., April 14, 2022This press release was updated April 22, 2022, to correct the EBITDA and Adjusted EBITDA reconciliation tables for the three and 12 months ended January 31, 2021, and, in the text, to correct the Adjusted EBITDA amount for the 12 months ended January 31, 2021. The corrected release follows:

AstroNova, Inc. (NASDAQ: ALOT), a global leader in data visualization technologies, today announced financial results for the fiscal fourth quarter and full year ended January 31, 2022.
 
CEO Commentary
 
“Our fourth-quarter results were mixed, as we continued to manage through a range of pandemic-induced global supply chain disruptions, including parts delays and shortages, supplier price increases and surcharges, and much higher transportation costs,” stated Gregory A. Woods, AstroNova’s President and Chief Executive Officer. “Despite those challenges, the pace of new orders continued its encouraging trend in the fourth quarter of fiscal 2022, increasing 13% year-over-year on continued strong product demand.


“Our Test & Measurement segment posted revenue and operating margin growth in the quarter, helped by the continuing recovery of the commercial aviation market,” Woods continued. “While domestic passenger traffic has rebounded faster than other routes, the airline industry expects to see a steady ramp up to pre-pandemic levels over the next several quarters.
 
“In our Product Identification segment, revenue and operating margin declined in the fourth quarter, due to warranty charges, mix and the effect of higher manufacturing costs related to the macroeconomic environment,” Woods said. “Despite those short-term challenges, we are encouraged by the strong performance of our direct-to-package printing solutions such as the T3-OPX, which had a record year in fiscal 2022, its second full year of availability.”
 
CARES Act Benefits and ERP Write-Off Costs
 
On a Generally Accepted Accounting Principles (GAAP) basis, net income for the 12 months ended January 31, 2022 includes $6.0 million, or $0.83 per diluted share, in benefits under the Coronavirus Aid, Relief, and Economic Security (CARES) Act. GAAP net income for the period also includes costs of $0.5 million, net of tax, or $0.07 per diluted share, associated with the write-off of the Company’s legacy enterprise resource planning (ERP) system.
 
Operating Segment Results
 
Product Identification segment revenue was $22.4 million in the fourth quarter of fiscal 2022, compared with $23.4 million in the fiscal 2021 fourth quarter. Segment operating profit was $1.5 million, or 6.5% of revenue, compared with revenue of $3.1 million, or 13.2% of revenue, in the fourth quarter of fiscal 2021. These results reflected the impact of unusually high warranty charges and the global supply chain challenges on the business.
 
For fiscal full-year 2022, Product Identification revenue increased 0.7% to $90.9 million from $90.3 million for fiscal full-year 2021. GAAP segment operating profit was $10.4 million, or 11.5% of revenue, compared with $12.9 million, or 14.3% of revenue, in fiscal 2021. On a non-GAAP basis, excluding the CARES Act benefits, segment operating profit for fiscal full-year 2022 was $9.0 million, or 9.9% of revenue.
 
Test & Measurement segment revenue was $7.3 million in the fourth quarter of fiscal 2022, compared with $6.1 million in the fourth quarter of fiscal 2021, primarily reflecting the gradual recovery of the commercial aviation industry from the lows of the COVID-19 pandemic. The Test & Measurement segment recorded operating profit for the fourth quarter of fiscal 2022 of $0.5 million, or 6.8% of segment revenue, compared with operating profit of $0.3 million, or 4.6% of segment revenue, in the fourth quarter of fiscal 2021, as higher manufacturing costs were offset by an increase in aerospace printer sales and lower operating expenses.
 
2

For fiscal full-year 2022, Test & Measurement revenue was $26.6 million, compared with $25.8 million in fiscal full-year 2021. Segment operating profit was $3.4 million in fiscal 2022, or 12.8% of segment revenue, compared with a segment operating loss of $1.0 million in fiscal 2021. On a non-GAAP basis, excluding the CARES Act benefits, segment operating profit for fiscal 2022 was $2.6 million, or 9.8% of revenue.
 
Financial Results Summary
 
Revenue totaled $29.7 million in the fourth quarter of fiscal 2022, compared with $29.4 million in the year-earlier period, with a decline in Product Identification revenue offset by higher revenue in the Test & Measurement segment. For fiscal full-year 2022, revenue was $117.5 million compared with $116.0 million in fiscal full-year 2021.
 
Hardware revenue in the fourth quarter of fiscal 2022 was $8.3 million, compared with $9.1 million in the fourth quarter of fiscal 2021. Supplies revenue was $18.3 million versus $17.5 million in the fourth quarter of fiscal 2021. Revenue from Service/Other was $3.1 million, compared with $2.8 million in the fourth quarter of fiscal 2021. For fiscal full-year 2022, hardware revenue was $31.5 million, compared with $34.1 million in fiscal full-year 2021. Supplies revenue was $73.2 million in fiscal 2022 versus $71.8 million in fiscal 2021. Revenue from Service/Other was $12.7 million in fiscal 2022, compared with $10.2 million in fiscal 2021.
 
Gross profit was $9.8 million, or 32.8% of revenue, in the fourth quarter of fiscal 2022, compared with $11.0 million, or 37.3% of revenue, in the fourth quarter of fiscal 2021. The decrease reflected higher manufacturing costs in the 2022 period. For fiscal full-year 2022, gross profit was $43.7 million, or 37.2% of revenue, compared with $41.4 million, or 35.6% of revenue, in fiscal full-year 2021. On a non-GAAP basis, excluding the CARES Act benefits, fiscal 2022 gross profit was $42.1 million.
 
Operating expenses totaled $10.0 million in the fourth quarter of fiscal 2022, up 1.5% compared with $9.8 million in the fourth quarter of fiscal 2021. For fiscal full-year 2022, operating expenses were $39.5 million, up 1.4% compared with $38.9 million in fiscal full-year 2021. On a non-GAAP basis, excluding the CARES Act benefits, fiscal 2022 operating expenses were $40.0 million.
 
3

Operating loss in the fourth quarter of fiscal 2022 was $0.2 million, compared with operating income of $1.1 million in the fourth quarter of fiscal 2021. For fiscal full-year 2022, operating income was $4.3 million, compared with $2.4 million in fiscal full-year 2021. On a non-GAAP basis, excluding the CARES Act benefits, fiscal 2022 operating income was $2.1 million.
 
Net loss was $0.8 million, or $0.10 per share, in the fourth quarter of fiscal 2022 compared with net income of $0.8 million, or $0.12 per diluted share, in the fourth quarter of fiscal 2021. For fiscal full-year 2022, net income was $6.4 million, or $0.88 per diluted share, compared with net income of $1.3 million, or $0.18 per diluted share, in fiscal full-year 2021. On a non-GAAP basis, excluding the CARES Act benefits and the ERP write-off cost, fiscal 2022 net income was $916,000, or $0.12 per diluted share.
 
Adjusted EBITDA, which the Company defines as earnings before interest, taxes, depreciation, amortization and share-based compensation, was $0.8 million for the fourth quarter of fiscal 2022, compared with $3.1 million in the fourth quarter of fiscal 2021. For fiscal full-year 2022, Adjusted EBITDA was $13.2 million, or $8.1 million excluding the effect of the CARES Act benefits and ERP write-off costs. Adjusted EBITDA for fiscal full-year 2021 was $10.9 million.
 
Bookings in the fourth quarter of fiscal 2022 were $32.9 million, compared with $29.2 million in the fourth quarter of fiscal 2021, reflecting an increase in orders for both segments. Bookings were $128.6 million in fiscal full-year 2022, compared with $113.6 million in fiscal full-year 2021.
 
Backlog as of January 31, 2022 was $27.8 million versus $22.5 million at the end of the fiscal 2021 fourth quarter.
 
Earnings Conference Call
 
AstroNova will discuss its fiscal fourth-quarter and full-year 2022 financial results in an investor conference call at 9:00 a.m. ET today. To participate on the conference call, please dial (888) 394-8218 (U.S. and Canada) or (773) 377-9070 (International) approximately 10 minutes prior to the start time and enter confirmation code 2097621.
 
You can hear a replay of the conference call from 12:00 p.m. ET Thursday, April 14, 2022 until 12:00 p.m. ET on Thursday, April 21, 2022 by dialing (888) 203-1112 (U.S. and Canada) or  (719) 457-0820 (International). The confirmation code is 2097621. A real-time and an archived audio webcast of the call will be available through the “Investors” section of the AstroNova website, https://investors.astronovainc.com.
 
4

Use of Non-GAAP Financial Measures
 
In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this news release contains the non-GAAP financial measures: non-GAAP net income excluding CARES Act benefits and ERP write-off costs, non-GAAP net income per diluted share excluding CARES Act benefits and ERP write-off costs, non-GAAP operating income excluding CARES Act benefits, non-GAAP gross profit excluding CARES Act benefits, non-GAAP operating expenses excluding CARES Act benefits, non-GAAP segment operating profit excluding CARES Act benefits, earnings before interest, taxes, depreciation and amortization (EBITDA), EBITDA excluding ERP write-off costs and CARES Act benefits, Adjusted EBITDA, and Adjusted EBITDA excluding ERP write-off costs and CARES Act benefits. AstroNova believes that the inclusion of these non-GAAP financial measures helps investors gain a meaningful understanding of changes in the Company's core operating results, and can help investors who wish to make comparisons between AstroNova and other companies on both a GAAP and a non-GAAP basis. AstroNova’s management uses these measures, in addition to GAAP financial measures, as the basis for measuring its core operating performance and comparing such performance to that of prior periods and to the performance of its competitors. These measures also are used by the Company’s management to assist with their financial and operating decision-making. Please refer to the financial reconciliation tables included in this news release for a reconciliation of GAAP measures to the most directly comparable Non-GAAP measures for the three and 12 months ended January 31, 2022 and 2021.
 
About AstroNova
 
AstroNova, Inc. (NASDAQ: ALOT), a global leader in data visualization technologies since 1969, is focused on designing, manufacturing, distributing and servicing a broad range of products that acquire, store, analyze and present data in multiple formats. The Company's Product Identification segment offers a complete line-up of label and direct-to-package printing hardware and supplies, allowing customers to mark, track and enhance their products' appearance. Supported by AstroNova's customer application experts and technology leadership in printing, material science and high-speed data processing, customers benefit from an optimized, "total solution" approach. The Test & Measurement segment includes the AstroNova Aerospace business unit. This segment designs and manufactures flight deck printers, networking hardware and related accessories serving the world's aerospace and defense industries with proven advanced airborne technology solutions for the cockpit, the cabin and so much more. AstroNova is a member of the Russell Microcap® Index and the LD Micro Index (INDEXNYSEGIS: LDMICRO). Additional information is available by visiting https://astronovainc.com/.
 
5

 
Forward-Looking Statements
 
Information included in this news release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of historical fact, but rather reflect our current expectations concerning future events and results. These statements may include the use of the words “believes,” “expects,” “intends,” “plans,” “anticipates,” “likely,” “continues,” “may,” “will,” and similar expressions to identify forward-looking statements. Such forward-looking statements, including those concerning the Company’s anticipated performance, involve risks, uncertainties and other factors, some of which are beyond our control, which may cause our actual results, performance or achievements to be materially different from those expressed or implied by such forward-looking statements. These risks, uncertainties and factors include, but are not limited to, those factors set forth in the Company’s Annual Report on Form 10-K for the fiscal year ended January 31, 2021 and subsequent filings AstroNova makes with the Securities and Exchange Commission. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. The reader is cautioned not to unduly rely on such forward-looking statements when evaluating the information presented in this news release.
 
 
Contact:
 
Scott Solomon
Senior Vice President
Sharon Merrill
(617) 320-8282
ALOT@investorrelations.com

6


ASTRONOVA, INC.
 
Condensed Consolidated Statements of Income  
In Thousands Except for Per Share Data  
(Unaudited)  
                         
   
Three Months Ended
   
Twelve Months Ended
 
   
January 31, 2022
   
January 31, 2021
   
January 31, 2022
   
January 31, 2021
 
Revenue
 
$
29,700
   
$
29,438
   
$
117,480
   
$
116,033
 
Cost of Revenue
   
19,949
     
18,456
     
73,741
     
74,673
 
Gross Profit
   
9,751
     
10,982
     
43,739
     
41,360
 
Total Gross Profit Margin
   
32.8
%
   
37.3
%
   
37.2
%
   
35.6
%
Operating Expenses:
                               
Selling  & Marketing
   
6,247
     
6,267
     
23,177
     
23,301
 
Research & Development
   
1,549
     
1,361
     
6,753
     
6,206
 
General & Administrative
   
2,182
     
2,206
     
9,553
     
9,420
 
Total Operating Expenses
   
9,978
     
9,834
     
39,483
     
38,927
 
Operating Income
   
(227
)
   
1,148
     
4,256
     
2,433
 
Total Operating Margin
   
-0.8
%
   
3.9
%
   
3.6
%
   
2.1
%
Other Income (Expense) , net:
                               
Gain on Extinguishment of Debt - PPP Loan
   
-
     
-
     
4,466
     
-
 
Loss on Disposal of Assets
   
-
     
-
     
(696
)
   
-
 
Interest Expense
   
(150
)
   
(255
)
   
(677
)
   
(955
)
Gain(Loss) on Foreign Currency Transactions
   
(57
)
   
276
     
(288
)
   
590
 
Other, net
   
(17
)
   
183
     
(27
)
   
111
 
     
(224
)
   
204
     
2,778
     
(254
)
                                 
Income (Loss)  Before Taxes
   
(451
)
   
1,352
     
7,034
     
2,179
 
Income Tax  Provision
   
308
     
516
     
605
     
895
 
Net Income (Loss)
 
$
(759
)
 
$
836
   
$
6,429
   
$
1,284
 
Net Income (Loss)  per Common Share - Basic
 
$
(0.10
)
 
$
0.12
   
$
0.89
   
$
0.18
 
Net Income (Loss) per Common Share - Diluted
 
$
(0.10
)
 
$
0.12
   
$
0.88
   
$
0.18
 
                                 
Weighted Average Number of Common Shares  - Basic
   
7,237
     
7,124
     
7,207
     
7,104
 
Weighted Average Number of Common Shares  - Diluted
   
7,237
     
7,261
     
7,339
     
7,166
 

7


ASTRONOVA, INC.
 
Balance Sheet
 
In Thousands
 
(Unaudited)
 
             
   
January 31, 2022
   
January 31, 2021
 
             
ASSETS
           
CURRENT ASSETS
           
Cash and Cash Equivalents
 
$
5,276
   
$
11,439
 
Accounts Receivable, net
   
17,124
     
17,415
 
Inventories, net
   
34,609
     
30,060
 
Prepaid Expenses and Other Current Assets
   
6,769
     
1,807
 
Total Current Assets
   
63,778
     
60,721
 
PROPERTY, PLANT AND EQUIPMENT
   
50,821
     
50,839
 
Less Accumulated Depreciation
   
(39,380
)
   
(38,828
)
Property, Plant and Equipment, net
   
11,441
     
12,011
 
OTHER ASSETS
               
Intangible Assets, net
   
19,200
     
21,502
 
Goodwill
   
12,156
     
12,806
 
Deferred Tax Assets
   
5,591
     
5,941
 
Right of Use Asset
   
1,094
     
1,389
 
Other Assets
   
1,695
     
1,103
 
TOTAL ASSETS
 
$
114,955
   
$
115,473
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
CURRENT LIABILITIES
               
Accounts Payable
 
$
8,590
   
$
5,734
 
Accrued Compensation
   
3,512
     
2,917
 
Other Liabilities and Accrued Expenses
   
4,113
     
3,874
 
Current Portion of Royalty Obligation
   
2,000
     
2,000
 
Current Portion of Long-Term Debt
   
1,000
     
5,326
 
Current Liability – Excess Royalty Payment Due
   
235
     
177
 
Income Taxes Payable
   
323
     
655
 
Deferred Revenue
   
262
     
285
 
Total Current Liabilities
   
20,035
     
20,968
 
NON-CURRENT LIABILITIES
               
Long-Term Debt, net of current portion
   
8,154
     
7,109
 
Royalty Obligation, net of current portion
   
4,361
     
6,161
 
Long-Term Debt - PPP Loan
   
-
     
4,422
 
Lease Liability, net of current portion
   
808
     
1,065
 
Other Long-Term Liabilities
   
399
     
681
 
Deferred Tax Liabilities
   
186
     
384
 
TOTAL LIABILITIES
   
33,943
     
40,790
 
SHAREHOLDERS’ EQUITY
               
Common Stock
   
528
     
521
 
Additional Paid-in Capital
   
59,692
     
58,049
 
Retained Earnings
   
56,514
     
50,085
 
Treasury Stock
   
(33,974
)
   
(33,588
)
Accumulated Other Comprehensive Loss, net of tax
   
(1,748
)
   
(384
)
TOTAL SHAREHOLDERS’ EQUITY
   
81,012
     
74,683
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
114,955
   
$
115,473
 

8


ASTRONOVA, INC.
 
Revenue and Segment Operating Profit (Loss)
 
In Thousands
 
(Unaudited)
 
                                                 
   
Revenue
   
Segment Operating Profit (Loss)
   
Revenue
   
Segment Operating Profit (Loss)
 
   
Three Months Ended
   
Three Months Ended
   
Twelve Months Ended
   
Twelve Months Ended
 
   
January 31, 2022
   
January 31, 2021
   
January 31, 2022
   
January 31, 2021
   
January 31, 2022
   
January 31, 2021
   
January 31, 2022
   
January 31, 2021
 
Product Identification
 
$
22,396
   
$
23,361
   
$
1,460
   
$
3,072
   
$
90,915
   
$
90,268
   
$
10,411
   
$
12,885
 
Test & Measurement
   
7,304
     
6,077
     
495
     
282
     
26,565
     
25,765
     
3,398
     
(1,032
)
Total
 
$
29,700
   
$
29,438
     
1,955
     
3,354
   
$
117,480
   
$
116,033
     
13,809
     
11,853
 
Corporate Expenses
                   
2,182
     
2,206
                     
9,553
     
9,420
 
Operating Income
                   
(227
)
   
1,148
                     
4,256
     
2,433
 
Other Income (Expense), net
                   
(224
)
   
204
                     
2,778
     
(254
)
Income (Loss) Before Income Taxes
                   
(451
)
   
1,352
                     
7,034
     
2,179
 
Income Tax Provision
                   
308
     
516
                     
605
     
895
 
Net Income (Loss)
                 
$
(759
)
 
$
836
                   
$
6,429
   
$
1,284
 


9


ASTRONOVA, INC.
 
Reconciliation of GAAP to Non-GAAP - Gross Profit
 
Amounts in Thousands
 
(Unaudited)
 
                         
   
Three Months Ended
   
Twelve Months Ended
 
   
January 31, 2022
   
January 31, 2021
   
January 31, 2022
   
January 31, 2021
 
Gross Profit  − GAAP
 
$
9,751
   
$
10,982
   
$
43,739
   
$
41,360
 
                                 
Employee Retention Credit, net
   
-
     
-
     
(1,641
)
   
-
 
                                 
Gross Profit  − Non-GAAP
 
$
9,751
   
$
10,982
   
$
42,098
   
$
41,360
 


10


ASTRONOVA, INC.
 
Reconciliation of GAAP to Non-GAAP - Operating Expenses
 
Amounts in Thousands
 
(Unaudited)
 
                         
   
Three Months Ended
   
Twelve Months Ended
 
   
January 31, 2022
   
January 31, 2021
   
January 31, 2022
   
January 31, 2021
 
Operating Expenses  − GAAP
 
$
9,978
   
$
9,834
   
$
39,483
   
$
38,927
 
                                 
Employee Retention Credit, net
   
-
     
-
     
489
     
-
 
                                 
Operating Expenses  − Non-GAAP
 
$
9,978
   
$
9,834
   
$
39,972
   
$
38,927
 


11


ASTRONOVA, INC.
 
Reconciliation of GAAP to Non-GAAP - Operating Income
 
Amounts in Thousands
 
(Unaudited)
 
                         
   
Three Months Ended
   
Twelve Months Ended
 
   
January 31, 2022
   
January 31, 2021
   
January 31, 2022
   
January 31, 2021
 
Operating Income  − GAAP
 
$
(227
)
 
$
1,148
   
$
4,256
   
$
2,433
 
                                 
Employee Retention Credit, net
   
-
     
-
     
(2,130
)
   
-
 
                                 
Operating Income  − Non-GAAP
 
$
(227
)
 
$
1,148
   
$
2,126
   
$
2,433
 


12


ASTRONOVA, INC.
 
Reconciliation of GAAP to Non-GAAP - Net Income (Loss)
 
Amounts in Thousands
 
(Unaudited)
 
                         
   
Three Months Ended
   
Twelve Months Ended
 
   
January 31, 2022
   
January 31, 2021
   
January 31, 2022
   
January 31, 2021
 
Net Income (Loss) − GAAP
 
$
(759
)
 
$
836
   
$
6,429
   
$
1,284
 
                                 
Oracle EnterpriseOne ERP Write-off
 
$
-
     
-
   
$
528
     
-
 
                                 
Employee Retention Credit, net
   
-
     
-
     
(1,615
)
   
-
 
                                 
PPP Loan Forgiveness
   
-
     
-
     
(4,426
)
   
-
 
                                 
Net Income (Loss) − Non-GAAP
 
$
(759
)
 
$
836
   
$
916
   
$
1,284
 


13


ASTRONOVA, INC.
 
Reconciliation of GAAP to Non-GAAP - Diluted Earnings Per Share
 
(Unaudited)
 
                         
   
Three Months Ended
   
Twelve Months Ended
 
   
January 31, 2022
   
January 31, 2021
   
January 31, 2022
   
January 31, 2021
 
Diluted Earnings Per Share  − GAAP
 
$
(0.10
)
 
$
0.12
   
$
0.88
   
$
0.18
 
                                 
Oracle EnterpriseOne ERP Write-off
   
-
     
-
     
0.07
     
-
 
                                 
Employee Retention Credit, net
   
-
     
-
     
(0.22
)
   
-
 
                                 
PPP Loan Forgiveness
   
-
     
-
     
(0.60
)
   
-
 
                                 
Diluted Earnings Per Share  − Non-GAAP
 
$
(0.10
)
 
$
0.12
   
$
0.12
   
$
0.18
 


14


ASTRONOVA, INC.
 
Reconciliation of Net Income to EBITDA
 
Amounts in Thousands
 
(Unaudited)
 
                         
   
Three Months Ended
   
Twelve Months Ended
 
   
January 31, 2022
   
January 31, 2021
   
January 31, 2022
   
January 31, 2021
 
Net Income  − GAAP
 
$
(759
)
 
$
836
   
$
6,429
   
$
1,284
 
Interest Expense
   
150
     
253
     
675
     
955
 
Income Tax Expense (Provision)
   
308
     
516
     
605
     
895
 
Depreciation/Amortization
   
926
     
1,412
     
3,996
     
5,983
 
EBITDA
 
$
625
   
$
3,017
   
$
11,705
   
$
9,117
 
Net Income - Employee Retention Credit
   
-
     
-
     
(1,615
)
   
-
 
Net Income - PPP Loan Forgiveness
   
-
     
-
     
(4,426
)
   
-
 
Net Income -Oracle EnterpriseOne ERP Write-off
   
-
     
-
     
528
         
Income Tax Expense - Employee Retention Credit
   
-
     
-
     
515
     
-
 
Income Tax Expense - PPP Loan Forgiveness
   
-
     
-
     
40
     
-
 
Income Tax Expense - Oracle EnterpriseOne ERP Write-off
   
-
             
(168
)
       
EBITDA
 
$
625
   
$
3,017
   
$
6,579
   
$
9,117
 


15


ASTRONOVA, INC.
 
Reconciliation of Net Income (Loss) to Adjusted EBITDA
 
Amounts in Thousands
 
(Unaudited)
 
                         
   
Three Months Ended
   
Twelve Months Ended
 
   
January 31, 2022
   
January 31, 2021
   
January 31, 2022
   
January 31, 2021
 
Net Income (Loss)  − GAAP
 
$
(759
)
 
$
836
   
$
6,429
   
$
1,284
 
Interest Expense
   
150
     
253
     
675
     
955
 
Income Tax (Provision) Expense
   
308
     
516
     
605
     
895
 
Depreciation/Amortization
   
926
     
1,412
     
3,996
     
5,983
 
Share-Based Compensation
   
148
     
132
     
1,493
     
1,819
 
Adjusted EBITDA
 
$
773
   
$
3,149
   
$
13,198
   
$
10,936
 
Net Income - Employee Retention Credit
   
-
     
-
     
(1,615
)
   
-
 
Net Income - PPP Loan Forgiveness
   
-
     
-
     
(4,426
)
   
-
 
Net Income - Oracle EnterpriseOne ERP Write-off
   
-
             
528
         
Income Tax Expense - Employee Retention Credit
   
-
     
-
     
515
     
-
 
Income Tax Expense - PPP Loan Forgiveness
   
-
     
-
     
40
     
-
 
Income Tax Expense - Oracle EnterpriseOneERP Write-off
   
-
             
(168
)
       
Adjusted EBITDA
 
$
773
   
$
3,149
   
$
8,072
   
$
10,936
 


16


ASTRONOVA, INC.
 
Reconciliation of Segment GAAP to Non-GAAP Operating Income (Loss)     
Amounts in Thousands
 
(Unaudited)
 
                                                                         
   
Three Months Ended
   
Twelve Months Ended
 
   
January 31, 2022
   
January 31, 2021
   
January 31, 2022
   
January 31, 2021
 
   
Product Identification
   
Test & Measurement
   
Total
   
Product Identification
   
Test & Measurement
   
Total
   
Product Identification
   
Test & Measurement
   
Total
   
Product Identification
   
Test & Measurement
   
Total
 
Segment Operating Profit (Loss) - GAAP
 
$
1,460
   
$
495
   
$
1,955
   
$
3,072
   
$
282
   
$
3,354
   
$
10,411
   
$
3,398
   
$
13,809
   
$
12,885
   
$
(1,032
)
 
$
11,853
 
                                                                                                 
Employee Retention Credit, net
   
-
     
-
     
-
     
-
     
-
     
-
     
(1,430
)
   
(802
)
   
(2,232
)
   
-
     
-
     
-
 
                                                                                                 
Segment Operating Profit - Non-GAAP
 
$
1,460
   
$
495
   
$
1,955
   
$
3,072
   
$
282
   
$
3,354
   
$
8,982
   
$
2,596
   
$
11,578
   
$
12,885
   
$
(1,032
)
 
$
11,853
 


17