PRESS RELEASES
View printer-friendly version |
<< Back |
MISTRAS Announces Fourth Quarter and Full Year 2023 Results
Q4 2023 Revenue of
Q4 2023 Net Loss of
Q4 2023 Adjusted EBITDA (non-GAAP) of
highest Q4 result historically
Full Year 2023 Net Cash Provided by Operating Activities of
whereas Free Cash Flow (non-GAAP) of
reflecting increased strategic spend in expanding growth areas
“I am pleased to report strong top and bottom-line growth in the fourth quarter of 2023. Although a small sample, our fourth quarter performance is evidence of the effectiveness of Project Phoenix initiatives to improve profitability and Adjusted EBITDA through meaningful margin improvement and steps to achieve sustained cost savings. More importantly, this provides momentum heading into 2024, where we expect to realize the majority of the financial benefits from the implementation in 2023 of the initiatives that Project Phoenix has driven throughout the organization. Consequently, I am reiterating our expectation that fiscal 2024 Adjusted EBITDA will be one of our all-time high performance years,” said
Highlights for the Fourth Quarter 2023*
- Revenue of
$182.1 million , an increase of 8.2% - Gross profit of
$53.6 million , an increase of 5.3%, with gross profit margin of 29.5%, a decrease of 80 basis points due to an unfavorable sales mix and higher employee benefit credits in the prior year period - Selling, general and administrative expenses of
$42.9 million , up 1.7%, due to higher foreign currency exchange losses and other discrete items, offset by savings associated with Project Phoenix actions and other cost reduction measures - Net loss of
$2.5 million , or ($0.08 ) per share, reflecting reorganization and other costs of$6.3 million ; Net income excluding special items (non-GAAP) of$2.9 million , or$0.10 per share - Adjusted EBITDA of
$19.2 million , an increase of 22.0%, as a result of operating leverage and cost controls
* All comparisons are consolidated and versus the equivalent prior year period, unless otherwise noted.
For the fourth quarter of 2023, consolidated revenue was
Fourth quarter 2023 gross profit increased 5.3%, although gross profit margin was down compared to the year ago period. Gross profit improved from the increase in revenues, while gross profit margin decreased due to an unfavorable sales mix and higher employee benefit credits in the prior year period.
Selling, general and administrative expenses (“SG&A”) in the fourth quarter of 2023 were
The Company reported a quarterly net loss of
Net income excluding special items (non-GAAP) was
Adjusted EBITDA was
Highlights for Full Year 2023*
- Revenue of
$705.5 million , an increase of 2.6% and exceeding the high end of the Company’s revised Guidance - Gross profit of
$203.8 million , with gross profit margin of 28.9%, an increase of 10 basis points due to improved revenue mix for the year, partially offset by higher employee benefit credits in the prior year period - SG&A of
$166.7 million , up marginally, less than 1%, due to higher foreign currency exchange losses and other discrete items, which offset the savings associated with our Project Phoenix initiatives - Net loss of
$17.5 million , or ($0.58 ) per share, primarily due to reorganization and other costs of$12.3 million and a$13.8 million non-cash goodwill impairment charge - Adjusted EBITDA of
$65.8 million , an increase of 13.2% and in line with the Company’s revised Guidance
* All comparisons are consolidated and versus the equivalent prior year period, unless otherwise noted.
For the full year, revenue increased 2.6%. Revenue growth was primarily driven by a 7.3% increase in the Oil and Gas industry, with growth in all sub-categories of Upstream, Midstream, and Downstream in addition to a 10.3% increase in the Industrials industry. These increases were partially offset by a decrease in revenue in the Power Generation industry due the completion of certain contracts and declines in
For the full year 2023, gross profit increased
Cash Flow and Balance Sheet
The Company generated
The Company’s gross debt was
Reorganization and Other
For the fourth quarter of 2023, the Company recorded
Refer to the Company’s press release associated with Project Phoenix released on
Preliminary 2024 Outlook
The Company reiterates the preliminary guidance released in conjunction with the release of its financial results for the third quarter of 2023. For 2024, the Company anticipates full year revenue between
Conference Call
In connection with this release, MISTRAS will hold a conference call on
To listen to the live webcast of the conference call, visit the Investor Relations section of MISTRAS Group’s website at www.mistrasgroup.com
Note there is a new process to participate in the live question and answer session. Individuals wishing to participate may preregister at: https://register.vevent.com/register/BIe6bb24671aee4266a3bd30d29905a100
Upon registering, a dial-in number and unique PIN will be provided to join the conference call. Following the conference call, an archived webcast of the event will be available for one year by visiting the Investor Relations section of MISTRAS Group’s website.
About
Backed by an innovative, data-driven asset protection portfolio, proprietary technologies, strong commitment to Environmental, Social, and Governance (ESG) initiatives, and a decades-long legacy of industry leadership, MISTRAS leads clients in the oil and gas, aerospace and defense, renewable and nonrenewable power, civil infrastructure, and manufacturing industries towards achieving operational and environmental excellence. By supporting these organizations that help fuel our vehicles and power our society; inspecting components that are trusted for commercial, defense, and space craft; building real-time monitoring equipment to enable safe travel across bridges; and helping to propel sustainability, MISTRAS helps the world at large.
MISTRAS enhances value for its clients by integrating asset protection throughout supply chains and centralizing integrity data through a suite of Industrial IoT-connected digital software and monitoring solutions. The company’s core capabilities also include non-destructive testing field and in-line inspections enhanced by advanced robotics, laboratory quality control and assurance testing, sensing technologies and NDT equipment, asset and mechanical integrity engineering services, and light mechanical maintenance and access services.
For more information about how MISTRAS helps protect civilization’s critical infrastructure and the environment, visit https://www.mistrasgroup.com/.
MEDIA CONTACT:
Group Vice-President of
+1 (609) 716-4000 | marcom@mistrasgroup.com
Forward-Looking and Cautionary Statements
Certain statements contained in this press release are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements include, but are not limited to, our 2024 outlook, guidance, costs savings and other benefits we expect to realize from Project Phoenix and actions that we expect or seek to take in furtherance of our strategies and activities to enhance our financial results and future growth. Such forward-looking statements relate to MISTRAS' financial results and estimates, products and services, business model, Project Phoenix, strategy, growth opportunities, profitability and competitive position, and other matters. These forward-looking statements generally use words such as "future," "possible," "potential," "targeted," "anticipate," "believe," "estimate," "expect," "intend," "plan," "predict," "project," "will," "may," "should," "could," "would" and other similar words and phrases. Such statements are not guarantees of future performance or results, and will not necessarily be accurate indications of the times at, or by which, such performance or results will be achieved, if at all. These statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in these statements. A list, description and discussion of these and other risks and uncertainties can be found in the "Risk Factors" section of the Company's 2022 Annual Report on Form 10-K dated
Use of Non-GAAP Financial Measures
In addition to financial information prepared in accordance with generally accepted accounting principles in the
Unaudited Consolidated Balance Sheets (in thousands, except share and per share data) |
|||||||
2023 | 2022 | ||||||
ASSETS | |||||||
Current Assets | |||||||
Cash and cash equivalents | $ | 17,646 | $ | 20,488 | |||
Accounts receivable, net | 132,847 | 123,657 | |||||
Inventories | 15,283 | 13,556 | |||||
Prepaid expenses and other current assets | 14,580 | 10,181 | |||||
Total current assets | 180,356 | 167,882 | |||||
Property, plant and equipment, net | 80,972 | 77,561 | |||||
Intangible assets, net | 43,994 | 49,015 | |||||
187,354 | 199,635 | ||||||
Deferred income taxes | 2,316 | 779 | |||||
Other assets | 39,784 | 40,032 | |||||
Total Assets | $ | 534,776 | $ | 534,904 | |||
LIABILITIES AND EQUITY | |||||||
Current Liabilities | |||||||
Accounts payable | $ | 17,032 | $ | 12,532 | |||
Accrued expenses and other current liabilities | 84,331 | 77,844 | |||||
Current portion of long-term debt | 8,900 | 7,425 | |||||
Current portion of finance lease obligations | 5,159 | 4,201 | |||||
Income taxes payable | 1,101 | 1,726 | |||||
Total current liabilities | 116,523 | 103,728 | |||||
Long-term debt, net of current portion | 181,499 | 183,826 | |||||
Obligations under finance leases, net of current portion | 11,261 | 10,045 | |||||
Deferred income taxes | 2,552 | 6,283 | |||||
Other long-term liabilities | 32,438 | 32,273 | |||||
Total Liabilities | $ | 344,273 | $ | 336,155 | |||
Commitments and contingencies | |||||||
Equity | |||||||
Preferred stock, 10,000,000 shares authorized | — | — | |||||
Common stock, |
305 | 298 | |||||
Additional paid-in capital | 247,165 | 243,031 | |||||
Accumulated Deficit | (28,942 | ) | (11,489 | ) | |||
Accumulated other comprehensive loss | (28,336 | ) | (33,390 | ) | |||
190,192 | 198,450 | ||||||
Non-controlling interests | 311 | 299 | |||||
Total Equity | 190,503 | 198,749 | |||||
Total Liabilities and Equity | $ | 534,776 | $ | 534,904 |
Unaudited Consolidated Statements of Income (Loss) (in thousands, except per share data) |
|||||||||||||||
For the quarter ended |
For the year ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Revenue | $ | 182,073 | $ | 168,218 | $ | 705,473 | $ | 687,373 | |||||||
Cost of revenue | 122,365 | 111,720 | 477,671 | 466,567 | |||||||||||
Depreciation | 6,081 | 5,559 | 23,995 | 22,633 | |||||||||||
Gross profit | 53,627 | 50,939 | 203,807 | 198,173 | |||||||||||
Selling, general and administrative expenses | 42,914 | 42,168 | 166,749 | 166,400 | |||||||||||
Bad debt provision for troubled customers, net of recoveries | — | (247 | ) | — | 42 | ||||||||||
Reorganization and other costs | 6,252 | 130 | 12,269 | 195 | |||||||||||
Legal settlement and litigation charges (benefit), net | 908 | — | 1,058 | (994 | ) | ||||||||||
Goodwill Impairment charges | — | — | 13,799 | — | |||||||||||
Research and engineering | 295 | 471 | 1,723 | 1,994 | |||||||||||
Depreciation and amortization | 2,548 | 2,603 | 10,104 | 10,661 | |||||||||||
Acquisition-related expense, net | 4 | 12 | 9 | 76 | |||||||||||
Income (loss) from operations | 706 | 5,802 | (1,904 | ) | 19,799 | ||||||||||
Interest expense | 4,668 | 3,713 | 16,761 | 10,505 | |||||||||||
Income (loss) before provision (benefit) for income taxes | (3,962 | ) | 2,089 | (18,665 | ) | 9,294 | |||||||||
Provision (benefit) for income taxes | (1,449 | ) | (774 | ) | (1,220 | ) | 2,720 | ||||||||
Net income (loss) | (2,513 | ) | 2,863 | (17,445 | ) | 6,574 | |||||||||
Less: net income attributable to noncontrolling interests, net of taxes | 1 | 21 | 8 | 75 | |||||||||||
Net income (loss) attributable to |
$ | (2,514 | ) | $ | 2,842 | $ | (17,453 | ) | $ | 6,499 | |||||
Earnings per common share | |||||||||||||||
Basic | $ | (0.08 | ) | $ | 0.09 | $ | (0.58 | ) | $ | 0.22 | |||||
Diluted | $ | (0.08 | ) | $ | 0.09 | $ | (0.58 | ) | $ | 0.21 | |||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 30,473 | 29,983 | 30,330 | 29,901 | |||||||||||
Diluted | 30,473 | 30,258 | 30,330 | 30,229 |
Unaudited Operating Data by Segment (in thousands) |
|||||||||||||||
For the quarter ended |
For the year ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Revenue | |||||||||||||||
$ | 148,035 | $ | 138,085 | $ | 579,330 | $ | 573,336 | ||||||||
International | 33,750 | 28,984 | 124,414 | 112,425 | |||||||||||
Products and Systems | 3,089 | 4,061 | 12,986 | 12,727 | |||||||||||
Corporate and eliminations | (2,801 | ) | (2,912 | ) | (11,257 | ) | (11,115 | ) | |||||||
$ | 182,073 | $ | 168,218 | $ | 705,473 | $ | 687,373 | ||||||||
For the quarter ended |
For the year ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Gross profit | |||||||||||||||
$ | 42,872 | $ | 40,701 | $ | 163,960 | $ | 159,049 | ||||||||
International | 9,363 | 8,267 | 33,610 | 33,591 | |||||||||||
Products and Systems | 1,684 | 1,976 | 6,457 | 5,490 | |||||||||||
Corporate and eliminations | (294 | ) | (5 | ) | (220 | ) | 43 | ||||||||
$ | 53,625 | $ | 50,939 | $ | 203,807 | $ | 198,173 |
Unaudited Revenues by Category (in thousands) |
|||||||||||||||||||
Revenue by industry was as follows: | |||||||||||||||||||
Three Months Ended |
International | Products | Corp/Elim | Total | |||||||||||||||
Oil & Gas | $ | 97,558 | $ | 10,324 | $ | 72 | $ | — | $ | 107,954 | |||||||||
Aerospace & Defense | 14,484 | 4,817 | 11 | — | 19,312 | ||||||||||||||
Industrials | 11,825 | 8,018 | 437 | — | 20,280 | ||||||||||||||
Power Generation & Transmission | 5,764 | 1,769 | 578 | — | 8,111 | ||||||||||||||
Other |
8,129 | 3,889 | 39 | — | 12,057 | ||||||||||||||
Infrastructure, Research & Engineering | 3,924 | 2,773 | 409 | — | 7,106 | ||||||||||||||
Petrochemical | 3,189 | 329 | — | — | 3,518 | ||||||||||||||
Other | 3,162 | 1,831 | 1,543 | (2,801 | ) | 3,735 | |||||||||||||
Total | $ | 148,035 | $ | 33,750 | $ | 3,089 | $ | (2,801 | ) | $ | 182,073 |
Three Months Ended |
International | Products | Corp/Elim | Total | |||||||||||||||
Oil & Gas | $ | 86,474 | $ | 8,636 | $ | 123 | $ | — | $ | 95,233 | |||||||||
Aerospace & Defense | 12,369 | 4,308 | 68 | — | 16,745 | ||||||||||||||
Industrials | 9,668 | 5,835 | 812 | — | 16,315 | ||||||||||||||
Power Generation & Transmission | 8,619 | 1,799 | 624 | — | 11,042 | ||||||||||||||
Other |
8,561 | 3,716 | 5 | — | 12,282 | ||||||||||||||
Infrastructure, Research & Engineering | 4,658 | 1,930 | 1,505 | — | 8,093 | ||||||||||||||
Petrochemical | 5,304 | 123 | — | — | 5,427 | ||||||||||||||
Other | 2,432 | 2,637 | 924 | (2,912 | ) | 3,081 | |||||||||||||
Total | $ | 138,085 | $ | 28,984 | $ | 4,061 | $ | (2,912 | ) | $ | 168,218 |
Year ended |
International | Products | Corp/Elim | Total | |||||||||||||||
Oil & Gas | $ | 379,221 | $ | 36,615 | $ | 159 | $ | — | $ | 415,995 | |||||||||
Aerospace & Defense | 56,000 | 20,711 | 286 | — | 76,997 | ||||||||||||||
Industrials | 42,518 | 26,292 | 1,773 | — | 70,583 | ||||||||||||||
Power Generation and Transmission | 23,598 | 6,609 | 3,767 | — | 33,974 | ||||||||||||||
Other |
33,035 | 14,456 | 112 | — | 47,603 | ||||||||||||||
Infrastructure, Research & Engineering | 16,620 | 9,320 | 3,168 | — | 29,108 | ||||||||||||||
Petrochemical | 13,216 | 1,216 | — | — | 14,432 | ||||||||||||||
Other | $ | 15,122 | $ | 9,195 | $ | 3,721 | $ | (11,257 | ) | $ | 16,781 | ||||||||
Total | $ | 579,330 | $ | 124,414 | $ | 12,986 | $ | (11,257 | ) | $ | 705,473 |
Year ended |
International | Products | Corp/Elim | Total | |||||||||||||||
Oil & Gas | $ | 356,763 | $ | 30,654 | $ | 335 | $ | — | $ | 387,752 | |||||||||
Aerospace & Defense | 61,475 | 18,763 | 314 | — | 80,552 | ||||||||||||||
Industrials | 38,197 | 23,703 | 2,083 | — | 63,983 | ||||||||||||||
Power Generation and Transmission | 31,197 | 8,304 | 2,603 | — | 42,104 | ||||||||||||||
Other |
40,778 | 14,021 | 28 | — | 54,827 | ||||||||||||||
Infrastructure, Research & Engineering | 15,283 | 7,946 | 3,994 | — | 27,223 | ||||||||||||||
Petrochemical | 15,360 | 536 | — | — | 15,896 | ||||||||||||||
Other | 14,283 | 8,498 | 3,370 | (11,115 | ) | 15,036 | |||||||||||||
Total | $ | 573,336 | $ | 112,425 | $ | 12,727 | $ | (11,115 | ) | $ | 687,373 |
Unaudited Revenues by Category (continued)
(in thousands)
The Company has retrospectively reclassified certain Oil and Gas sub-category revenues for each quarterly period in 2022 in order to conform the classification with the current year presentation.
2022 Quarterly Revenues | |||||||||||||||
Three months ended |
Three months ended |
Three months ended |
Three months ended |
||||||||||||
Oil and Gas Revenue by sub-category | |||||||||||||||
Upstream | $ | 36,397 | $ | 38,051 | $ | 35,173 | $ | 36,435 | |||||||
Midstream | 20,427 | 27,153 | 25,885 | 23,540 | |||||||||||
Downstream | 37,399 | 36,061 | 35,973 | 35,258 | |||||||||||
Total | $ | 94,223 | $ | 101,265 | $ | 97,031 | $ | 95,233 |
Revenue by Oil & Gas Sub-category was as follows:
Three months ended |
Year ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Oil and Gas Revenue by sub-category | |||||||||||||||
Upstream | $ | 40,887 | $ | 36,435 | $ | 157,828 | $ | 146,056 | |||||||
Midstream | 26,539 | 23,540 | 101,278 | 97,005 | |||||||||||
Downstream | 40,528 | 35,258 | 156,889 | 144,691 | |||||||||||
Total | $ | 107,954 | $ | 95,233 | $ | 415,995 | $ | 387,752 |
Consolidated Revenue by type was as follows:
For the quarter ended |
For the year ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Field Services | $ | 121,932 | $ | 109,666 | $ | 470,433 | $ | 455,051 | |||||||
15,972 | 13,276 | 58,188 | 48,809 | ||||||||||||
Data Analytical Solutions | 19,542 | 16,624 | 72,458 | 62,410 | |||||||||||
Other | 24,627 | 28,652 | 104,394 | 121,103 | |||||||||||
Total | $ | 182,073 | $ | 168,218 | $ | 705,473 | $ | 687,373 |
Unaudited Reconciliation of Segment and Total Company Income (Loss) from Operations (GAAP) to Income (Loss) from Operations before Special Items (non-GAAP) (in thousands) |
|||||||||||||||
For the quarter ended |
For the year ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Income from operations (GAAP) | $ | 15,451 | $ | 14,301 | $ | 55,170 | $ | 49,616 | |||||||
Bad debt provision for troubled customers, net of recoveries | — | (247 | ) | — | 42 | ||||||||||
Reorganization and other costs | 386 | 59 | 960 | 99 | |||||||||||
Legal settlement and insurance (recoveries) charges, net | 908 | — | 1,058 | (841 | ) | ||||||||||
Acquisition-related expense, net | — | — | — | 45 | |||||||||||
Income before special items (unaudited, non-GAAP) | $ | 16,745 | $ | 14,113 | $ | 57,188 | $ | 48,961 | |||||||
International: | |||||||||||||||
Income (loss) from operations (GAAP) | $ | 802 | $ | 888 | $ | (12,229 | ) | $ | 3,566 | ||||||
Goodwill Impairment charges | — | — | 13,799 | — | |||||||||||
Reorganization and other costs | 123 | 71 | 351 | (43 | ) | ||||||||||
Income before special items (unaudited, non-GAAP) | $ | 925 | $ | 959 | $ | 1,921 | $ | 3,523 | |||||||
Products and Systems: | |||||||||||||||
Income (loss) from operations (GAAP) | $ | 345 | $ | 342 | $ | 267 | $ | (992 | ) | ||||||
Reorganization and other costs | 193 | — | 382 | — | |||||||||||
Income (loss) before special items (unaudited, non-GAAP) | $ | 538 | $ | 342 | $ | 649 | $ | (992 | ) | ||||||
Corporate and Eliminations: | |||||||||||||||
Loss from operations (GAAP) | $ | (15,892 | ) | $ | (9,729 | ) | $ | (45,112 | ) | $ | (32,391 | ) | |||
Legal settlement and insurance (recoveries) charges, net | — | — | — | (153 | ) | ||||||||||
Loss on debt modification | — | — | — | 693 | |||||||||||
Reorganization and other costs | 5,550 | — | 10,576 | 139 | |||||||||||
Acquisition-related expense, net | 4 | 12 | 9 | 31 | |||||||||||
Loss before special items (unaudited, non-GAAP) | $ | (10,338 | ) | $ | (9,717 | ) | $ | (34,527 | ) | $ | (31,681 | ) | |||
Income (loss) from operations (GAAP) | $ | 706 | $ | 5,802 | $ | (1,904 | ) | $ | 19,799 | ||||||
Goodwill Impairment charges | — | — | 13,799 | — | |||||||||||
Bad debt provision for troubled customers, net of recoveries | — | (247 | ) | — | 42 | ||||||||||
Reorganization and other costs | 6,252 | 130 | 12,269 | 195 | |||||||||||
Legal settlement and insurance (recoveries) charges, net | 908 | — | 1,058 | (994 | ) | ||||||||||
Loss on debt modification | — | — | — | 693 | |||||||||||
Acquisition-related expense, net | 4 | 12 | 9 | 76 | |||||||||||
Income before special items (unaudited, non-GAAP) | $ | 7,870 | $ | 5,697 | $ | 25,231 | $ | 19,811 |
Unaudited Summary Cash Flow Information (in thousands) |
|||||||||||||||
For the quarter ended |
For the year ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Net cash provided by (used in): | |||||||||||||||
Operating activities | $ | 16,064 | $ | 15,875 | $ | 26,748 | $ | 26,406 | |||||||
Investing activities | (6,963 | ) | (3,361 | ) | (22,133 | ) | (12,238 | ) | |||||||
Financing activities | (5,867 | ) | (11,570 | ) | (7,706 | ) | (16,323 | ) | |||||||
Effect of exchange rate changes on cash | 1,660 | 1,460 | 249 | (1,467 | ) | ||||||||||
Net change in cash and cash equivalents | $ | 4,894 | $ | 2,404 | $ | (2,842 | ) | $ | (3,622 | ) |
Unaudited Reconciliation of Net Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP) (in thousands) |
|||||||||||||||
For the quarter ended |
For the year ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Net cash provided by operating activities (GAAP) | $ | 16,064 | $ | 15,875 | $ | 26,748 | $ | 26,406 | |||||||
Less: | |||||||||||||||
Purchases of property, plant and equipment | (6,451 | ) | (3,541 | ) | (20,854 | ) | (12,591 | ) | |||||||
Purchases of intangible assets | (927 | ) | (245 | ) | (2,795 | ) | (825 | ) | |||||||
Free cash flow (non-GAAP) | $ | 8,686 | $ | 12,089 | $ | 3,099 | $ | 12,990 |
Unaudited Reconciliation of Gross Debt (GAAP) to Net Debt (non-GAAP) (in thousands) |
||||||||
For the year ended |
||||||||
2023 | 2022 | |||||||
Current portion of long-term debt | $ | 8,900 | $ | 7,425 | ||||
Long-term debt, net of current portion | 181,499 | 183,826 | ||||||
Total Gross Debt (GAAP) | 190,399 | 191,251 | ||||||
Less: Cash and cash equivalents | (17,646 | ) | (20,488 | ) | ||||
Total Net Debt (non-GAAP) | $ | 172,753 | $ | 170,763 |
Unaudited Reconciliation of Net Income (Loss) (GAAP) to Adjusted EBITDA (non-GAAP) (in thousands) |
|||||||||||||||
For the quarter ended |
For the year ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Net income (loss) | $ | (2,513 | ) | $ | 2,863 | $ | (17,445 | ) | $ | 6,574 | |||||
Less: Net income attributable to noncontrolling interests, net of taxes | 1 | 21 | 8 | 75 | |||||||||||
Net income (loss) attributable to |
$ | (2,514 | ) | $ | 2,842 | $ | (17,453 | ) | $ | 6,499 | |||||
Interest expense | 4,668 | 3,713 | 16,761 | 10,505 | |||||||||||
Provision (benefit) for income taxes | (1,449 | ) | (774 | ) | (1,220 | ) | 2,720 | ||||||||
Depreciation and amortization | 8,629 | 8,162 | 34,099 | 33,294 | |||||||||||
Share-based compensation expense | 1,498 | 1,169 | 5,147 | 5,335 | |||||||||||
Goodwill Impairment charges | — | — | 13,799 | — | |||||||||||
Reorganization and other related costs, net | 6,252 | 130 | 12,269 | 195 | |||||||||||
Legal settlement and insurance recoveries, net | 908 | — | 1,058 | (994 | ) | ||||||||||
Acquisition-related expense, net | 4 | 12 | 9 | 76 | |||||||||||
Loss on debt modification | — | — | — | 693 | |||||||||||
Bad debt provision for troubled customers, net of recoveries | — | (247 | ) | — | 42 | ||||||||||
Foreign exchange (gain) loss | 1,182 | 709 | 1,331 | (215 | ) | ||||||||||
Adjusted EBITDA | $ | 19,178 | $ | 15,716 | $ | 65,800 | $ | 58,150 |
Unaudited Reconciliation of Net Income (Loss) (GAAP) and Diluted EPS (GAAP) to Net Income Excluding Special Items (non-GAAP) and Diluted EPS Excluding Special Items (non-GAAP) (tabular dollars in thousands, except per share data) |
|||||||||||||||
For the quarter ended |
For the year ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Net income (loss) attributable to |
$ | (2,514 | ) | $ | 2,842 | $ | (17,453 | ) | $ | 6,499 | |||||
Bad debt provision for troubled customers, net of recoveries | — | (247 | ) | — | 42 | ||||||||||
Goodwill Impairment charges | — | — | 13,799 | — | |||||||||||
Reorganization and other related costs, net | 6,252 | 130 | 12,269 | 195 | |||||||||||
Loss on debt modification | — | — | — | 693 | |||||||||||
Legal settlement and insurance recoveries, net | 908 | — | 1,058 | (994 | ) | ||||||||||
Acquisition-related expense, net | 4 | 12 | 9 | 76 | |||||||||||
Special items total | 7,164 | (105 | ) | 27,135 | 12 | ||||||||||
Tax impact on special items | (1,787 | ) | 25 | (3,256 | ) | (5 | ) | ||||||||
Special items, net of tax | $ | 5,377 | $ | (80 | ) | $ | 23,879 | $ | 7 | ||||||
Net income attributable to |
$ | 2,863 | $ | 2,762 | $ | 6,426 | $ | 6,506 | |||||||
Diluted EPS (GAAP) | $ | (0.08 | ) | $ | 0.09 | $ | (0.58 | ) | $ | 0.21 | |||||
Special items, net of tax | 0.18 | — | 0.79 | — | |||||||||||
Diluted EPS Excluding Special Items (non-GAAP) | $ | 0.10 | $ | 0.09 | $ | 0.21 | $ | 0.21 |
Source: MISTRAS Group, Inc.