Graham Corporation Executing to Plan and Delivers $39.9 million in Revenue for Third Quarter Fiscal 2023
- Third quarter sales increased 39%, or $11.1 million, to $39.9 million over prior-year period reflecting solid execution on strong demand from defense, refining aftermarket and space markets
- Shipped fourth first article unit to U.S. Navy and remain on schedule to deliver remaining first article units by the end of the second quarter of fiscal 2024
- Achieved net income of $368 thousand, or $0.03 on a per diluted share basis
- Strong cash generation in quarter of $9 million included customer deposits received for materials on large defense projects
- Reduced debt by $5 million; bank leverage ratio down to 2.5x debt to adjusted EBITDA*
- Raising fiscal 2023 revenue guidance to $145 million to $155 million and tightening adjusted EBITDA* range to between $7.5 million and $8.5 million
- Remain on track to reach strategic goals of $200 million in revenue and 10% to 15% adjusted EBITDA* in 2027
BATAVIA, N.Y.–(BUSINESS WIRE)–Graham Corporation (NYSE: GHM) (“GHM” or the “Company”), a global leader in the design and manufacture of mission critical fluid, power, heat transfer and vacuum technologies for the defense, space, energy and process industries, today reported financial results for its third quarter and nine-month period ended December 31, 2022 (“third quarter fiscal 2023”).
Daniel J. Thoren, President and CEO, commented, “Our third quarter results reflect solid execution and demonstrate continual steady progress as we increase our sales and improve profitability. We have built a strong backlog of defense business, as we strengthen our position in commercial aftermarket and increase our presence in the growing space industry. We believe we are also now better prepared to take advantage of a rebound in demand from our commercial refining and petrochemical markets. Importantly, our operations are finding a rhythm to deliver to plan while we expand in areas where we expect more growth.”
He added, “While orders in the quarter of $20 million were soft, we believe it is primarily due to timing and a reflection of the general ebb and flow of large projects being released. The trailing twelve-month orders of $175.5 million and 114% book-to-bill ratio are a better representation of our growth and future potential. This is especially true given the large value of repeat orders we have received for critical U.S. Navy projects which we believe validates our position as a key supplier for the defense industry.”
|
Third Quarter Fiscal 2023 Financial Results Review |
||||||||
|
(All comparisons are with the same prior-year period unless noted otherwise.) |
||||||||
| ($ in millions except per share data) | Q3 FY23 | Q3 FY22 | $ Change | |||||
| Net sales |
$ |
39.9 |
$ |
28.8 |
$ |
11.1 |
||
| Gross profit |
$ |
6.2 |
$ |
0.6 |
$ |
5.6 |
||
| Gross margin |
|
15.6% |
|
1.9% |
||||
| Operating income |
$ |
0.7 |
$ |
(4.6) |
$ |
5.3 |
||
| Operating margin |
|
1.7% |
|
(15.9%) |
||||
| Net income (loss) |
$ |
0.4 |
$ |
(3.7) |
$ |
4.1 |
||
| Diluted earnings (loss) per share |
$ |
0.03 |
$ |
(0.35) |
$ |
0.38 |
||
| Adjusted net income (loss)* |
$ |
0.9 |
$ |
(2.9) |
$ |
3.8 |
||
| Adjusted diluted earnings (loss) per share* |
$ |
0.08 |
$ |
(0.27) |
$ |
0.35 |
||
| Adjusted EBITDA* |
$ |
2.2 |
$ |
(2.6) |
$ |
4.8 |
||
| Adjusted EBITDA margin* |
|
5.6% |
|
(9.0%) |
||||
*Graham Corporation believes that adjusted EBITDA (defined as consolidated net income (loss) before net interest expense, income taxes, depreciation, amortization, other acquisition related expenses (income), and other unusual/nonrecurring expenses), and adjusted EBITDA margin (adjusted EBITDA as a percentage of net sales), which are non-GAAP measures, help in the understanding of its operating performance. Moreover, GHM’s credit facility also contains ratios based on adjusted EBITDA as defined in the lending agreement. GHM also believes that adjusted diluted earnings (loss) per share, which excludes intangible amortization, other costs related to the acquisition, and other unusual/nonrecurring (income) expenses, provides a better representation of the cash earnings of the Company. See the attached tables and other information on pages 10 and 11 for important disclosures regarding GHM’s use of adjusted EBITDA, adjusted EBITDA margin and adjusted diluted earnings (loss) per share, as well as the reconciliation of net income (loss) to adjusted EBITDA and diluted earnings (loss) per share.
Sales (see supplemental financial information for detail of sales by industry and region)
- Overall year-over-year growth in the quarter of $11.1 million represents a 39% increase over the prior-year period. Revenue in last year’s third quarter was impacted by challenges with execution on first article U.S. Navy projects.
- Defense revenue grew $5.1 million reflecting achievement of project milestones, as well as improved execution on large contracts.
- Refining revenue was up $2.5 million driven by higher aftermarket sales as the Company proactively works to drive demand.
- Space revenue grew $2.1 million from increased demand.
Profits and Margins
- Gross profit and margin improved significantly over the prior-year period which had been impacted by higher-than-expected costs related to execution challenges with first article U.S. Navy projects and related labor and material cost overruns in GHM’s heat transfer business. Year-over-year profit and margin expansion was the result of an improved mix of sales related to higher margin projects, as well as better execution and pricing on defense contracts. Sequentially, gross profit improved 18% on a 5% increase in revenue as a result of continued improvement in execution, mix, and better overhead absorption with higher volume. Margin continues to reflect lower margin orders received several years ago from the U.S. Navy that are expected to be completed by the end of the second quarter of fiscal 2024.
- Selling, general and administrative (“SG&A”) expense, excluding intangible amortization, was $5.3 million, up 12% or approximately $555,000. SG&A expense as a percentage of sales improved to 13.3% compared with 16.4% in the comparable period in fiscal 2022.
Net Income and Adjusted EBITDA
- Net Income was $368 thousand in the quarter, or $0.03 per diluted share.
- Adjusted EBITDA of $2.2 million in the quarter grew $4.8 million versus the loss in the prior-year period. The improvement was driven by increased sales, improved execution, and strong cost discipline. The Company is strategically focused on expanding its EBITDA margins with a 2027 goal of 10% to 15%.
Cash Management and Balance Sheet
- Capital expenditures were $1.2 million in the quarter and $2.4 million for the nine-month period. The Company continues to expect capital expenditures to be approximately $3 million to $4 million for fiscal 2023.
- Cash flow from operations during the fiscal 2023 third quarter were $9.3 million and reflects $8.0 million of customer deposits for materials required for defense contracts.
- Total debt at the end of the quarter was $14.2 million, down from $18.4 million at March 31, 2022 and $19.1 million at September 30, 2022.
Christopher J. Thome, Vice President-Finance and CFO, noted, “We are focused on generating cash to reduce debt and invest in organic growth opportunities. In fact, we further strengthened our balance sheet and enhanced our financial flexibility in the quarter with a $5 million reduction in debt.”
Orders and Backlog (See supplemental information filed with the Securities and Exchange Commission on Form 8-K and provided on the Company’s website for a further breakdown of orders and backlog by industry.)
($ in millions)
| Q1 22 | Q2 22 | Q3 22 | Q4 22 | FY22 | Q1 23 | Q2 23 | Q3 23 | |||||||||
| Orders |
$ 20.9 |
$ 31.4 |
$ 68.0 |
$ 23.7 |
$ 143.9 |
$ 40.3 |
$ 91.5 |
$ 20.0 |
||||||||
| Backlog |
$ 235.9 |
$ 233.2 |
$ 272.6 |
$ 256.5 |
$ 256.5 |
$ 260.7 |
$ 313.3 |
$ 293.7 |
Orders for the fiscal 2023 third quarter were down $48.0 million, or 71%, to $20.0 million primarily as a result of timing related to large value contracts. For the nine-month period, orders were $151.9 million and the book-to-bill ratio was 133%.
- Defense industry orders of $7.8 million were down due to variability in timing of large contracts. Defense backlog was $234.5 million at the end of the third quarter and is expected to ship over the next three to four years.
- While total refining orders of $3.8 million declined $4.6 million year-over-year, commercial aftermarket demand was up 6%. The Company believes commercial aftermarket demand is a leading indicator of demand and potential future capital market investments by its customers.
- Space orders of $1.6 million declined $1.3 million year-over-year as a result of variability in timing of project orders.
Backlog of $293.7 million increased 8% compared with the prior-year period. Approximately 40% to 50% of this backlog is expected to convert to sales over the next twelve months and another 20% to 30% is expected to convert in the following twelve months. The remaining backlog is expected to convert beyond the next two years and is for the defense industry, specifically the U.S. Navy.
Backlog by industry on December 31, 2022, was as follows:
- 80% for defense projects
- 9% for refinery projects
- 4% for chemical/petrochemical projects
- 4% for space projects
- 3% for other industrial applications
Fiscal 2023 Outlook
GHM updated its guidance for fiscal 2023 as follows:
|
(as of February 6, 2023) |
Updated Guidance |
Previous Guidance |
|
Revenue |
$145 million to $155 million |
$135 million to $150 million |
|
Gross margin |
~16% |
16% to 17% |
|
SG&A expense(1) |
~15% of sales |
15% to 16% of sales |
|
Adjusted EBITDA(2) |
$7.5 million to $8.5 million |
$6.5 million to $9.5 million |
|
Effective tax rate |
~23% |
21% to 22% |
|
Capital expenditures |
$3 million – $4 million |
$3 million – $4 million |
| (1) SG&A expense as a % of sales includes amortization expense (2) See “Forward-Looking Non-GAAP Measures” below for additional information about this non-GAAP measure. |
||
Webcast and Conference Call
GHM’s management will host a conference call and live webcast today at 11:00 a.m. Eastern Time (“ET”) to review its financial condition and operating results for the third quarter fiscal 2023, as well as its strategy and outlook. The review will be accompanied by a slide presentation, which will be made available immediately prior to the conference call on GHM’s investor relations website.
A question-and-answer session will follow the formal presentation. GHM’s conference call can be accessed by calling (201) 689-8560. Alternatively, the webcast can be monitored from the events section of GHM’s investor relations website.
A telephonic replay will be available from 2:00 p.m. ET on the day of the teleconference through Monday, February 13, 2023 at 11:59 p.m. ET. To listen to the archived call, dial (412) 317-6671 and enter conference ID number 13735007 or access the webcast replay via the Company’s website at https://ir.grahamcorp.com, where a transcript will also be posted once available.
About Graham Corporation
GHM is a global leader in the design and manufacture of mission critical fluid, power, heat transfer and vacuum technologies for the defense, space, energy and process industries. The Graham Manufacturing and Barber-Nichols’ global brands are built upon world-renowned engineering expertise in vacuum and heat transfer, cryogenic pumps and turbomachinery technologies, as well as its responsive and flexible service and the unsurpassed quality customers have come to expect from the Company’s products and systems.
Graham Corporation routinely posts news and other important information on its website, www.grahamcorp.com, where additional information on Graham Corporation and its businesses can be found.
Safe Harbor Regarding Forward Looking Statements
This news release contains 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.
Forward-looking statements are subject to risks, uncertainties and assumptions and are identified by words such as “expects,” “outlook,” “anticipates,” “believes,” “could,” “guidance,” “should,” ”may”, “will,” “plan” and other similar words. All statements addressing operating performance, events, or developments that Graham Corporation expects or anticipates will occur in the future, including but not limited to, profitability of future projects and the business, its ability to deliver to plan, its ability to meet customers’ shipment and delivery expectations, the future impact of low margin defense projects and related cost overruns, expected expansion and growth opportunities within its domestic and international markets, anticipated sales, revenues, adjusted EBITDA, adjusted EBITDA margins, capital expenditures and SG&A expenses, the timing of conversion of backlog to sales, market presence, profit margins, tax rates, foreign sales operations, its ability to improve cost competitiveness and productivity, customer preferences, changes in market conditions in the industries in which it operates, the effect on its business of volatility in commodities prices, including, but not limited to, changes in general economic conditions and customer behavior, forecasts regarding the timing and scope of the economic recovery in its markets, and its acquisition and growth strategy, are forward-looking statements. Because they are forward-looking, they should be evaluated in light of important risk factors and uncertainties. These risk factors and uncertainties are more fully described in Graham Corporation’s most recent Annual Report filed with the Securities and Exchange Commission (the “SEC”), included under the heading entitled “Risk Factors”, and in other reports filed with the SEC.
Should one or more of these risks or uncertainties materialize or should any of Graham Corporation’s underlying assumptions prove incorrect, actual results may vary materially from those currently anticipated. In addition, undue reliance should not be placed on Graham Corporation’s forward-looking statements. Except as required by law, Graham Corporation disclaims any obligation to update or publicly announce any revisions to any of the forward-looking statements contained in this news release.
Forward-Looking Non-GAAP Measures
Forward looking adjusted EBITDA and adjusted EBITDA margin are non-GAAP measures. The Company is unable to present a quantitative reconciliation of these forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures because such information is not available, and management cannot reliably predict the necessary components of such GAAP measures without unreasonable effort largely because forecasting or predicting our future operating results is subject to many factors out of our control or not readily predictable. In addition, the Company believes that such reconciliations would imply a degree of precision that would be confusing or misleading to investors. The unavailable information could have a significant impact on the Company’s fiscal 2023 financial results. These non-GAAP financial measures are preliminary estimates and are subject to risks and uncertainties, including, among others, changes in connection with purchase accounting, quarter-end, and year-end adjustments. Any variation between the Company’s actual results and preliminary financial estimates set forth above may be material.
FINANCIAL TABLES FOLLOW.
|
Graham Corporation |
|||||||||||||||||
|
Consolidated Statements of Operations – Unaudited |
|||||||||||||||||
|
(Amounts in thousands, except per share data) |
|||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||
| December 31, | December 31, | ||||||||||||||||
|
2022 |
|
2021 |
% Change |
|
2022 |
|
2021 |
% Change |
|||||||||
| Net sales |
$ |
39,873 |
|
$ |
28,774 |
|
39% |
$ |
114,091 |
|
$ |
83,077 |
|
37% |
|||
| Cost of products sold |
|
33,646 |
|
|
28,213 |
|
19% |
|
95,840 |
|
|
78,159 |
|
23% |
|||
| Gross profit |
|
6,227 |
|
|
561 |
|
NA |
|
18,251 |
|
|
4,918 |
|
NA |
|||
| Gross margin |
|
15.6 |
% |
|
1.9 |
% |
|
|
16.0 |
% |
|
5.9 |
% |
|
|||
|
|
|
||||||||||||||||
| Other expenses and income: |
|
|
|||||||||||||||
| Selling, general and administrative |
|
5,284 |
|
|
4,729 |
|
12% |
|
15,828 |
|
|
14,534 |
|
9% |
|||
| Selling, general and administrative – amortization |
|
274 |
|
|
274 |
|
0% |
|
821 |
|
|
639 |
|
28% |
|||
| Other operating expense (income), net |
|
– |
|
|
140 |
|
(100%) |
|
– |
|
|
(962 |
) |
(100%) |
|||
| Operating profit (loss) |
|
669 |
|
|
(4,582 |
) |
NA |
|
1,602 |
|
|
(9,293 |
) |
NA |
|||
| Operating margin |
|
1.7 |
% |
|
(15.9 |
%) |
|
|
1.4 |
% |
|
-11.2 |
% |
|
|||
|
|
|
||||||||||||||||
| Other income, net |
|
(63 |
) |
|
(111 |
) |
(43%) |
|
(188 |
) |
|
(416 |
) |
(55%) |
|||
| Interest income |
|
(39 |
) |
|
(12 |
) |
225% |
|
(71 |
) |
|
(43 |
) |
65% |
|||
| Interest expense |
|
333 |
|
|
132 |
|
152% |
|
768 |
|
|
300 |
|
156% |
|||
| Income (loss) before provision (benefit) for income taxes |
|
438 |
|
|
(4,591 |
) |
NA |
|
1,093 |
|
|
(9,134 |
) |
NA |
|||
| Provision (benefit) for income taxes |
|
70 |
|
|
(861 |
) |
NA |
|
245 |
|
|
(1,786 |
) |
NA |
|||
| Net income (loss) |
$ |
368 |
|
$ |
(3,730 |
) |
NA |
$ |
848 |
|
$ |
(7,348 |
) |
NA |
|||
|
|
|
||||||||||||||||
| Per share data: |
|
|
|||||||||||||||
| Basic: |
|
|
|||||||||||||||
| Net income (loss) |
$ |
0.03 |
|
$ |
(0.35 |
) |
NA |
$ |
0.08 |
|
$ |
(0.70 |
) |
NA |
|||
| Diluted: |
|
|
|||||||||||||||
| Net income (loss) |
$ |
0.03 |
|
$ |
(0.35 |
) |
NA |
$ |
0.08 |
|
$ |
(0.70 |
) |
NA |
|||
| Weighted average common shares outstanding: | |||||||||||||||||
| Basic |
|
10,611 |
|
|
10,638 |
|
|
10,613 |
|
|
10,507 |
|
|||||
| Diluted |
|
10,660 |
|
|
10,638 |
|
|
10,632 |
|
|
10,507 |
|
|||||
| Dividends declared per share |
$ |
– |
|
$ |
0.11 |
|
$ |
– |
|
$ |
0.33 |
|
|||||
| N/A: Not Applicable | |||||||||||||||||
|
Graham Corporation |
|||||||
|
Consolidated Balance Sheets |
|||||||
|
(Amounts in thousands, except per share data) |
|||||||
|
|
|||||||
|
(unaudited) |
|||||||
|
December 31, |
|
March 31, |
|||||
|
2022 |
|
2022 |
|||||
| Assets | |||||||
| Current assets: | |||||||
| Cash and cash equivalents |
$ |
17,215 |
|
$ |
14,741 |
|
|
| Trade accounts receivable, net of allowances ($71 and $87 at December 31 and March 31, 2022, respectively) |
|
35,019 |
|
|
27,645 |
|
|
| Unbilled revenue |
|
33,509 |
|
|
25,570 |
|
|
| Inventories |
|
24,077 |
|
|
17,414 |
|
|
| Prepaid expenses and other current assets |
|
1,899 |
|
|
1,391 |
|
|
| Income taxes receivable |
|
590 |
|
|
459 |
|
|
| Total current assets |
|
112,309 |
|
|
87,220 |
|
|
| Property, plant and equipment, net |
|
25,248 |
|
|
24,884 |
|
|
| Prepaid pension asset |
|
7,547 |
|
|
7,058 |
|
|
| Operating lease assets |
|
8,530 |
|
|
8,394 |
|
|
| Goodwill |
|
23,523 |
|
|
23,523 |
|
|
| Customer relationships, net |
|
10,866 |
|
|
11,308 |
|
|
| Technology and technical know-how, net |
|
9,300 |
|
|
9,679 |
|
|
| Other intangible assets, net |
|
7,955 |
|
|
8,990 |
|
|
| Deferred income tax asset |
|
2,212 |
|
|
2,441 |
|
|
| Other assets |
|
167 |
|
|
194 |
|
|
| Total assets |
$ |
207,657 |
|
$ |
183,691 |
|
|
| Liabilities and stockholders’ equity | |||||||
| Current liabilities: | |||||||
| Current portion of long-term debt |
$ |
2,000 |
|
$ |
2,000 |
|
|
| Current portion of finance lease obligations |
|
17 |
|
|
23 |
|
|
| Accounts payable |
|
22,532 |
|
|
16,662 |
|
|
| Accrued compensation |
|
10,823 |
|
|
7,991 |
|
|
| Accrued expenses and other current liabilities |
|
5,204 |
|
|
6,047 |
|
|
| Customer deposits |
|
44,300 |
|
|
25,644 |
|
|
| Operating lease liabilities |
|
1,008 |
|
|
1,057 |
|
|
| Income taxes payable |
|
27 |
|
|
– |
|
|
| Total current liabilities |
|
85,911 |
|
|
59,424 |
|
|
| Long-term debt |
|
12,184 |
|
|
16,378 |
|
|
| Finance lease obligations |
|
– |
|
|
11 |
|
|
| Operating lease liabilities |
|
7,759 |
|
|
7,460 |
|
|
| Deferred income tax liability |
|
127 |
|
|
62 |
|
|
| Accrued pension and postretirement benefit liabilities |
|
1,665 |
|
|
1,666 |
|
|
| Other long-term liabilities |
|
2,115 |
|
|
2,196 |
|
|
| Total liabilities |
|
109,761 |
|
|
87,197 |
|
|
| Stockholders’ equity: | |||||||
| Preferred stock, $1.00 par value, 500 shares authorized |
|
– |
|
|
– |
|
|
| Common stock, $0.10 par value, 25,500 shares authorized, 10,758 and 10,801 shares issued and 10,611 and 10,636 shares outstanding at December 31 and March 31, 2022, respectively |
|
1,076 |
|
|
1,080 |
|
|
| Capital in excess of par value |
|
28,119 |
|
|
27,770 |
|
|
| Retained earnings |
|
77,924 |
|
|
77,076 |
|
|
| Accumulated other comprehensive loss |
|
(6,597 |
) |
|
(6,471 |
) |
|
| Treasury stock (147 and 164 shares at December 31 and March 31, 2022, respectively) |
|
(2,626 |
) |
|
(2,961 |
) |
|
| Total stockholders’ equity |
|
97,896 |
|
|
96,494 |
|
|
| Total liabilities and stockholders’ equity |
$ |
207,657 |
|
$ |
183,691 |
|
|
|
Graham Corporation |
||||||||
|
Consolidated Statements of Cash Flows – Unaudited |
||||||||
|
(Amounts in thousands) |
||||||||
|
Nine Months Ended |
||||||||
|
December 31, |
||||||||
|
2022 |
|
2021 |
||||||
| Operating activities: | ||||||||
| Net income (loss) |
$ |
848 |
|
$ |
(7,348 |
) |
||
| Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities: | ||||||||
| Depreciation |
|
2,611 |
|
|
2,232 |
|
||
| Amortization |
|
1,857 |
|
|
1,765 |
|
||
| Amortization of actuarial losses |
|
504 |
|
|
725 |
|
||
| Amortization of debt issuance costs |
|
153 |
|
|
– |
|
||
| Equity-based compensation expense |
|
582 |
|
|
599 |
|
||
| Gain on disposal or sale of property, plant and equipment |
|
– |
|
|
22 |
|
||
| Change in fair value of contingent consideration |
|
– |
|
|
(1,900 |
) |
||
| Deferred income taxes |
|
232 |
|
|
152 |
|
||
| (Increase) decrease in operating assets: | ||||||||
| Accounts receivable |
|
(7,755 |
) |
|
(10,964 |
) |
||
| Unbilled revenue |
|
(8,082 |
) |
|
2,186 |
|
||
| Inventories |
|
(6,801 |
) |
|
579 |
|
||
| Prepaid expenses and other current and non-current assets |
|
(500 |
) |
|
(933 |
) |
||
| Income taxes receivable |
|
(137 |
) |
|
(3,423 |
) |
||
| Operating lease assets |
|
913 |
|
|
744 |
|
||
| Prepaid pension asset |
|
(488 |
) |
|
(905 |
) |
||
| Increase (decrease) in operating liabilities: | ||||||||
| Accounts payable |
|
5,511 |
|
|
(6,058 |
) |
||
| Accrued compensation, accrued expenses and other current and non-current liabilities |
|
2,116 |
|
|
465 |
|
||
| Customer deposits |
|
18,776 |
|
|
7,553 |
|
||
| Operating lease liabilities |
|
(802 |
) |
|
(663 |
) |
||
| Long-term portion of accrued compensation, accrued pension liability and accrued postretirement benefits |
|
(592 |
) |
|
620 |
|
||
| Net cash provided (used) by operating activities |
|
8,946 |
|
|
(14,552 |
) |
||
| Investing activities: | ||||||||
| Purchase of property, plant and equipment |
|
(2,394 |
) |
|
(1,909 |
) |
||
| Redemption of investments at maturity |
|
– |
|
|
5,500 |
|
||
| Acquisition of Barber-Nichols, LLC |
|
– |
|
|
(59,563 |
) |
||
| Net cash used by investing activities |
|
(2,394 |
) |
|
(55,972 |
) |
||
| Financing activities: | ||||||||
| Borrowings of short-term debt obligations |
|
5,000 |
|
|
9,750 |
|
||
| Principal repayments on debt |
|
(8,517 |
) |
|
(1,015 |
) |
||
| Proceeds from the issuance of debt |
|
– |
|
|
20,000 |
|
||
| Repayments on lease financing obligations |
|
(205 |
) |
|
(157 |
) |
||
| Payment of debt issuance costs |
|
(122 |
) |
|
(150 |
) |
||
| Dividends paid |
|
– |
|
|
(3,524 |
) |
||
| Purchase of treasury stock |
|
(22 |
) |
|
(41 |
) |
||
| Net cash (used) provided by financing activities |
|
(3,866 |
) |
|
24,863 |
|
||
| Effect of exchange rate changes on cash |
|
(212 |
) |
|
120 |
|
||
| Net increase (decrease) in cash and cash equivalents |
|
2,474 |
|
|
(45,541 |
) |
||
| Cash and cash equivalents at beginning of period |
|
14,741 |
|
|
59,532 |
|
||
| Cash and cash equivalents at end of period |
$ |
17,215 |
|
$ |
13,991 |
|
||
|
Graham Corporation |
|||||||||||
|
Adjusted EBITDA Reconciliation – Unaudited |
|||||||||||
|
($ in thousands) |
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||
|
December 31, |
|
December 31, |
|||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||
| Net income (loss) |
$ |
368 |
$ |
(3,730) |
$ |
848 |
$ |
(7,348) |
|||
| Acquisition related inventory step-up expense |
|
– |
|
27 |
|
– |
|
68 |
|||
| Acquisition & integration costs |
|
– |
|
111 |
|
54 |
|
373 |
|||
| Change in fair value of contingent consideration |
|
– |
|
– |
|
– |
|
(1,900) |
|||
| CEO and CFO transition costs |
|
– |
|
140 |
|
– |
|
938 |
|||
| Debt amendment costs |
|
– |
|
– |
|
194 |
|
– |
|||
| Net interest expense |
|
294 |
|
120 |
|
697 |
|
257 |
|||
| Income taxes |
|
70 |
|
(861) |
|
245 |
|
(1,786) |
|||
| Depreciation & amortization |
|
1,506 |
|
1,589 |
|
4,468 |
|
3,997 |
|||
| Adjusted EBITDA |
$ |
2,238 |
$ |
(2,604) |
$ |
6,506 |
$ |
(5,401) |
|||
| Adjusted EBITDA margin % |
|
5.6% |
|
(9.0%) |
|
5.7% |
|
(6.5%) |
|||
|
Adjusted Net Income (Loss) and Adjusted Diluted Earnings (Loss) per Share |
|||||||||||
|
Reconciliation – Unaudited |
|||||||||||
|
($ in thousands, except per share amounts) |
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||
|
December 31, |
|
December 31, |
|||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||
| Net income (loss) |
$ |
368 |
$ |
(3,730) |
$ |
848 |
$ |
(7,348) |
|||
| Acquisition related inventory step-up expense |
|
– |
|
27 |
|
– |
|
68 |
|||
| Acquisition & integration costs |
|
– |
|
111 |
|
54 |
|
373 |
|||
| Amortization of intangible assets |
|
619 |
|
756 |
|
1,857 |
|
1,765 |
|||
| Change in fair value of contingent consideration |
|
– |
|
– |
|
– |
|
(1,900) |
|||
| CEO and CFO transition costs |
|
– |
|
140 |
|
– |
|
938 |
|||
| Debt amendment costs |
|
– |
|
– |
|
194 |
|
– |
|||
| Normalize tax rate(1) |
|
(130) |
|
(207) |
|
(442) |
|
(249) |
|||
| Adjusted net income (loss) |
$ |
857 |
$ |
(2,903) |
$ |
2,511 |
$ |
(6,353) |
|||
| GAAP diluted earnings (loss) per share |
$ |
0.03 |
$ |
(0.35) |
$ |
0.08 |
$ |
(0.70) |
|||
| Adjusted diluted earnings (loss) per share |
$ |
0.08 |
$ |
(0.27) |
$ |
0.24 |
$ |
(0.60) |
|||
| Diluted weighted average common shares outstanding |
|
10,660 |
|
10,638 |
|
10,632 |
|
10,507 |
|||
| (1) Applies a normalized tax rate to non-GAAP adjustments, which are pre-tax, based upon the full year expected effective tax rate. | |||||||||||
Non-GAAP Financial Measures
Adjusted EBITDA is defined as consolidated net income (loss) before net interest expense, income taxes, depreciation, amortization, other acquisition related expenses, and other unusual/nonrecurring expenses. Adjusted EBITDA margin is defined as Adjusted EBITDA as a percentage of sales.
Contacts
Christopher J. Thome
Vice President – Finance and CFO
Phone: (585) 343-2216
Deborah K. Pawlowski
Kei Advisors LLC
Phone: (716) 843-3908
