BGSF, Inc. Reports Fourth Quarter and Fiscal Year 2024 Financial Results
BGSF Inc (NYSE: BGSF) reported Q4 2024 financial results, showing revenue of $64.4 million, down from $71.2 million in Q3 2024. The company experienced a net loss of $1.0 million ($0.10 per diluted share) compared to Q3's loss of $0.8 million.
The Property Management segment saw an 18.5% revenue decrease due to seasonal demand, while the Professional segment declined 3.0% due to fewer billing days. Gross profit dropped to $21.5 million from Q3's $24.3 million. Adjusted EBITDA was $1.4 million (2.2% of revenues), down from $3.4 million (4.8% of revenues).
The company implemented a cost restructuring plan in late 2024, targeting annual expense savings of $7-9 million. Management noted revenue stabilization as 2024 progressed, with similar trends observed in early 2025. The company continues its strategic review process, expected to last 12-18 months from May 2024.
BGSF Inc (NYSE: BGSF) ha riportato i risultati finanziari del Q4 2024, mostrando un fatturato di 64,4 milioni di dollari, in calo rispetto ai 71,2 milioni di dollari del Q3 2024. L'azienda ha registrato una perdita netta di 1,0 milioni di dollari (0,10 dollari per azione diluita) rispetto alla perdita di 0,8 milioni di dollari del Q3.
Il segmento della Gestione Immobiliare ha visto una diminuzione del fatturato del 18,5% a causa della domanda stagionale, mentre il segmento Professionale è calato del 3,0% a causa di meno giorni di fatturazione. Il profitto lordo è sceso a 21,5 milioni di dollari dai 24,3 milioni di dollari del Q3. L'EBITDA rettificato è stato di 1,4 milioni di dollari (2,2% dei ricavi), in calo rispetto ai 3,4 milioni di dollari (4,8% dei ricavi) del Q3.
L'azienda ha implementato un piano di ristrutturazione dei costi alla fine del 2024, puntando a risparmi annuali sui costi di 7-9 milioni di dollari. La direzione ha notato una stabilizzazione dei ricavi man mano che il 2024 progrediva, con tendenze simili osservate all'inizio del 2025. L'azienda continua il suo processo di revisione strategica, previsto per durare 12-18 mesi a partire da maggio 2024.
BGSF Inc (NYSE: BGSF) informó los resultados financieros del Q4 2024, mostrando ingresos de 64.4 millones de dólares, una disminución respecto a los 71.2 millones de dólares del Q3 2024. La compañía experimentó una pérdida neta de 1.0 millones de dólares (0.10 dólares por acción diluida) en comparación con la pérdida de 0.8 millones de dólares del Q3.
El segmento de Gestión de Propiedades vio una disminución del 18.5% en los ingresos debido a la demanda estacional, mientras que el segmento Profesional cayó un 3.0% debido a menos días de facturación. La ganancia bruta se redujo a 21.5 millones de dólares desde los 24.3 millones de dólares del Q3. El EBITDA ajustado fue de 1.4 millones de dólares (2.2% de los ingresos), en comparación con los 3.4 millones de dólares (4.8% de los ingresos) del Q3.
La compañía implementó un plan de reestructuración de costos a finales de 2024, con el objetivo de ahorros anuales de gastos de 7-9 millones de dólares. La dirección señaló la estabilización de los ingresos a medida que avanzaba 2024, con tendencias similares observadas a principios de 2025. La empresa continúa su proceso de revisión estratégica, que se espera dure de 12 a 18 meses a partir de mayo de 2024.
BGSF Inc (NYSE: BGSF)는 2024년 4분기 재무 결과를 보고하며, 6,440만 달러의 매출을 기록했으며, 이는 2024년 3분기의 7,120만 달러에서 감소한 수치입니다. 회사는 3분기의 80만 달러 손실에 비해 100만 달러의 순손실을 경험했습니다 (희석주당 0.10 달러 손실).
부동산 관리 부문은 계절적 수요로 인해 매출이 18.5% 감소했으며, 전문 부문은 청구일 수가 줄어들어 3.0% 감소했습니다. 총 이익은 3분기의 2,430만 달러에서 2,150만 달러로 감소했습니다. 조정된 EBITDA는 140만 달러 (매출의 2.2%)로, 3분기의 340만 달러 (매출의 4.8%)에서 감소했습니다.
회사는 2024년 말에 연간 비용 절감 700만-900만 달러를 목표로 하는 비용 구조 조정 계획을 시행했습니다. 경영진은 2024년이 진행됨에 따라 매출 안정화를 언급했으며, 2025년 초에도 유사한 추세가 관찰되었습니다. 회사는 2024년 5월부터 12-18개월 동안 지속될 것으로 예상되는 전략적 검토 과정을 계속하고 있습니다.
BGSF Inc (NYSE: BGSF) a publié ses résultats financiers pour le 4ème trimestre 2024, affichant un chiffre d'affaires de 64,4 millions de dollars, en baisse par rapport à 71,2 millions de dollars au 3ème trimestre 2024. L'entreprise a enregistré une perte nette de 1,0 million de dollars (0,10 dollar par action diluée) contre une perte de 0,8 million de dollars au 3ème trimestre.
Le segment Gestion Immobilière a connu une baisse de 18,5% de son chiffre d'affaires en raison de la demande saisonnière, tandis que le segment Professionnel a diminué de 3,0% en raison de moins de jours de facturation. Le bénéfice brut est tombé à 21,5 millions de dollars contre 24,3 millions de dollars au 3ème trimestre. L'EBITDA ajusté s'est élevé à 1,4 million de dollars (2,2% des revenus), en baisse par rapport à 3,4 millions de dollars (4,8% des revenus) au 3ème trimestre.
L'entreprise a mis en œuvre un plan de restructuration des coûts à la fin de 2024, visant à réaliser des économies annuelles de 7 à 9 millions de dollars. La direction a noté une stabilisation des revenus au fur et à mesure que 2024 avançait, avec des tendances similaires observées au début de 2025. L'entreprise poursuit son processus de révision stratégique, qui devrait durer 12 à 18 mois à partir de mai 2024.
BGSF Inc (NYSE: BGSF) hat die finanziellen Ergebnisse für das 4. Quartal 2024 veröffentlicht, mit einem Umsatz von 64,4 Millionen Dollar, was einem Rückgang von 71,2 Millionen Dollar im 3. Quartal 2024 entspricht. Das Unternehmen verzeichnete einen Nettoverlust von 1,0 Millionen Dollar (0,10 Dollar pro verwässerter Aktie) im Vergleich zu einem Verlust von 0,8 Millionen Dollar im 3. Quartal.
Der Bereich Immobilienverwaltung verzeichnete einen Umsatzrückgang von 18,5% aufgrund saisonaler Nachfrage, während der professionelle Bereich um 3,0% zurückging, bedingt durch weniger Abrechnungstage. Der Bruttogewinn fiel auf 21,5 Millionen Dollar von 24,3 Millionen Dollar im 3. Quartal. Das bereinigte EBITDA betrug 1,4 Millionen Dollar (2,2% des Umsatzes), ein Rückgang von 3,4 Millionen Dollar (4,8% des Umsatzes) im 3. Quartal.
Das Unternehmen implementierte Ende 2024 einen Kostenrestrukturierungsplan, der auf jährliche Einsparungen von 7-9 Millionen Dollar abzielt. Das Management stellte eine Stabilisierung der Einnahmen im Verlauf des Jahres 2024 fest, wobei ähnliche Trends zu Beginn des Jahres 2025 beobachtet wurden. Das Unternehmen setzt seinen strategischen Überprüfungsprozess fort, der voraussichtlich 12-18 Monate ab Mai 2024 dauern wird.
- Implemented cost restructuring plan targeting $7-9 million annual savings
- Generated record operating cash flow of $24 million
- Revenue stabilization observed in late 2024 and early 2025
- Q4 revenue declined to $64.4M from $71.2M in Q3 2024
- Net loss increased to $1.0M from $0.8M in Q3 2024
- Adjusted EBITDA decreased to $1.4M (2.2% of revenues) from $3.4M (4.8%)
- Property Management segment revenue dropped 18.5%
Insights
BGSF's Q4 2024 results paint a concerning picture with sequential revenue declines across both business segments. Q4 revenues dropped to
Particularly troubling is the significant drop in Adjusted EBITDA to
The one bright spot is the record operating cash flow of
Management's continued reference to their strategic review process, originally announced in May 2024 and expected to take 12-18 months, indicates the company is actively exploring structural options to address its challenges. This leaves significant uncertainty about BGSF's future direction and operational strategy.
BGSF's implementation of a significant cost restructuring plan demonstrates management's recognition of the need for operational realignment amidst declining revenues. The projected annual savings of
The timing of this restructuring at year-end 2024 means the full benefits weren't reflected in Q4 results but should progressively materialize throughout 2025. This explains management's reference to revenue stabilization and similar trends in early 2025, suggesting the cost optimization is beginning to improve the company's operational fundamentals.
The record operating cash flow of
The ongoing strategic review process, now approximately 10 months in, suggests the company is considering more fundamental changes beyond cost-cutting. This dual approach of tactical cost reduction while exploring strategic alternatives positions BGSF to address both immediate financial pressures and longer-term strategic positioning in its markets.
Re-baselined Costs to Align with Revenues, Generated Record Operating Cash Flow of
Q4 2024 Highlights (results include sequential comparisons to Q3 2024):
-
Revenues were
for Q4, compared to$64.4 million for Q3.$71.2 million -
Property Management segment revenues decreased
18.5% from Q3, primarily driven by seasonal demand. -
Professional segment revenues declined
3.0% from Q3, primarily due to a decline in billing days of approximately5% .
-
Property Management segment revenues decreased
-
Gross profit was
, down from$21.5 million in Q3, primarily due to lower sales in Property Management.$24.3 million -
Net loss was
, or$1.0 million per diluted share for Q4, compared to a net loss of$0.10 in Q3 or$0.8 million per diluted share.$0.07 -
Adjusted EBITDA1 was
($1.4 million 2.2% of revenues) in Q4 compared to ($3.4 million 4.8% of revenues) in Q3. -
Adjusted EPS1 was a loss of
for Q4, compared with Adjusted EPS1$0.06 for Q3.$0.14
SUMMARY OF FINANCIAL RESULTS (dollars in thousands) (unaudited) |
|||||||||||||||||||
|
|
|
For the Thirteen Week Periods Ended |
||||||||||||||||
|
|
|
December 29,
|
|
December 31,
|
|
September 29,
|
||||||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Property Management |
|
$ |
24,306 |
|
|
|
$ |
29,624 |
|
|
|
$ |
29,824 |
|
|
|||
|
Professional |
|
|
40,105 |
|
|
|
|
43,943 |
|
|
|
|
41,362 |
|
|
|||
|
Total |
|
$ |
64,411 |
|
|
|
$ |
73,567 |
|
|
|
$ |
71,186 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Gross profit / Gross profit percentage: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Property Management |
|
$ |
8,734 |
|
35.9 |
% |
|
$ |
11,589 |
|
39.1 |
% |
|
$ |
10,696 |
|
35.9 |
% |
|
Professional |
|
|
12,732 |
|
31.7 |
% |
|
|
13,858 |
|
31.5 |
% |
|
|
13,633 |
|
33.0 |
% |
|
Total |
|
$ |
21,466 |
|
33.3 |
% |
|
$ |
25,447 |
|
34.6 |
% |
|
$ |
24,329 |
|
34.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income |
|
$ |
246 |
|
|
|
$ |
3,227 |
|
|
|
$ |
470 |
|
|
||||
Net (loss) income |
|
$ |
(981 |
) |
|
|
$ |
999 |
|
|
|
$ |
(804 |
) |
|
||||
Net (loss) income per diluted share |
|
$ |
(0.10 |
) |
|
|
$ |
0.11 |
|
|
|
$ |
(0.07 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP Financial Measures: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA1 |
|
$ |
1,387 |
|
|
|
$ |
5,705 |
|
|
|
$ |
3,387 |
|
|
|||
|
Adjusted EBITDA Margin (% of revenue)1 |
|
|
2.2 |
% |
|
|
|
7.8 |
% |
|
|
|
4.8 |
% |
|
|||
|
Adjusted EPS1 |
|
$ |
(0.06 |
) |
|
|
$ |
0.40 |
|
|
|
$ |
0.14 |
|
|
|||
1 Adjusted EBITDA and Adjusted EPS are non-GAAP financial measures as defined and reconciled below. |
Beth A. Garvey, Chair, President, and CEO, said, “Late in 2024, we implemented a significant cost restructuring plan to streamline operations and lower overhead with expense savings estimated to be between
“While we have progressed with the Company’s strategic review process, uncertainties in the demand environment persist, and we continue to expect this to be a 12- to 18-month process from our original May 2024 announcement.”
Conference Call
BGSF will discuss its fourth quarter and full fiscal year 2024 financial results during a conference call and webcast at 9:00 a.m. ET on March 13, 2025. Interested participants may dial 1-844-481-3017 (Toll Free) or 1-412-317-1882 (International). A replay of the call will be available until March 20, 2025. To access the replay, please dial 1-877-344-7529 (Toll Free), or 1-412-317-0088 (International) and enter access code 3405111. The live webcast and archived replay are accessible from the investor relations section of the Company’s website at https://investor.bgsf.com/events-and-presentations/default.aspx.
About BGSF
BGSF provides consulting, managed services and professional workforce solutions to a variety of industries through its various divisions in IT, Finance & Accounting, Managed Solutions, and Property Management. BGSF has integrated several regional and national brands achieving scalable growth. The Company was ranked by Staffing Industry Analysts as the 97th largest
Forward-Looking Statements
The forward-looking statements in this press release are made under the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may include, but are not limited to, statements regarding our future financial performance and the expectations and objectives of our board or management. The Company’s actual results could differ materially from those indicated by the forward-looking statements because of various other risks and uncertainties, including, among other things, risks relating to volatility and uncertainty in the capital markets, availability of suitable third parties with which to conduct any strategic transaction, whether the Company will be able to pursue a strategic transaction, or whether any such transaction, if pursued, will be completed successfully and on attractive terms, or at all, the risks associated with undertaking a review of strategic alternatives, including in respect of relationships with stockholders, employees, customers, and suppliers, the risks associated with and the ultimate effects of the Company's cost restructuring plan, as well as risks and uncertainties listed in Item 1A of the Company’s Annual Report on Form 10-K and in the Company’s other filings and reports with the Securities and Exchange Commission. All of the risks and uncertainties are beyond the ability of the Company to control, and in many cases, the Company cannot predict the risks and uncertainties that could cause its actual results to differ materially from those indicated by the forward-looking statements. When used in this press release, the words “allows,” “anticipates,” “believes,” “plans,” “expects,” “estimates,” “should,” “would,” “may,” “might,” “forward,” “will,” “intends,” “continue,” “outlook,” “temporarily,” “progressing,” "prospects," and “anticipates” and similar expressions as they relate to the Company or its management are intended to identify forward-looking statements. Except as required by law, the Company is not obligated to publicly release any revisions to these forward-looking statements to reflect the events or circumstances after the date of this press release or to reflect the occurrence of unanticipated events.
CONSOLIDATED BALANCE SHEETS (in thousands, except share amounts) |
||||||||
|
|
|
|
December 29,
|
|
December 31,
|
||
ASSETS |
|
|
|
|
||||
Current assets |
|
|
|
|
||||
|
Cash and cash equivalents |
|
$ |
353 |
|
$ |
— |
|
|
Accounts receivable (net of allowance for credit losses of |
|
|
40,194 |
|
|
56,776 |
|
|
Prepaid expenses |
|
|
2,485 |
|
|
2,963 |
|
|
Other current assets |
|
|
2,315 |
|
|
7,172 |
|
|
|
Total current assets |
|
|
45,347 |
|
|
66,911 |
|
|
|
|
|
|
|
||
Property and equipment, net |
|
|
1,137 |
|
|
1,217 |
||
Other assets |
|
|
|
|
||||
|
Deposits |
|
|
2,092 |
|
|
2,699 |
|
|
Software as a service, net |
|
|
4,438 |
|
|
5,026 |
|
|
Deferred income taxes, net |
|
|
8,456 |
|
|
7,271 |
|
|
Right-of-use asset - operating leases |
|
|
4,973 |
|
|
5,435 |
|
|
Intangible assets, net |
|
|
24,517 |
|
|
30,370 |
|
|
Goodwill |
|
|
59,151 |
|
|
59,588 |
|
|
|
Total other assets |
|
|
103,627 |
|
|
110,389 |
|
Total assets |
|
$ |
150,111 |
|
$ |
178,517 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
||||
Current liabilities |
|
|
|
|
||||
|
Accounts payable |
|
$ |
80 |
|
$ |
95 |
|
|
Accrued payroll and expenses |
|
|
13,001 |
|
|
14,902 |
|
|
Line of credit (net of debt issuance costs of |
|
|
— |
|
|
24,746 |
|
|
Long-term debt, current portion (net of debt issuance costs of |
|
|
3,801 |
|
|
34,000 |
|
|
Accrued interest |
|
|
223 |
|
|
438 |
|
|
Income taxes payable |
|
|
212 |
|
|
282 |
|
|
Contingent consideration, current portion |
|
|
2,662 |
|
|
4,208 |
|
|
Convertible note |
|
|
4,368 |
|
|
4,368 |
|
|
Lease liabilities, current portion |
|
|
1,573 |
|
|
2,016 |
|
|
|
Total current liabilities |
|
|
25,920 |
|
|
85,055 |
|
|
|
|
|
|
|
||
Line of credit (net of debt issuance costs of |
|
|
5,625 |
|
|
— |
||
Long-term debt, less current portion (net of debt issuance costs of |
|
|
32,527 |
|
|
— |
||
Contingent consideration, less current portion |
|
|
— |
|
|
4,112 |
||
Lease liabilities, less current portion |
|
|
3,770 |
|
|
3,814 |
||
|
|
Total liabilities |
|
|
67,842 |
|
|
92,981 |
|
|
|
|
|
|
|
||
Commitments and contingencies |
|
|
|
|
||||
Preferred stock, |
|
|
— |
|
|
— |
||
Common stock, |
|
|
53 |
|
|
52 |
||
Additional paid in capital |
|
|
70,260 |
|
|
68,551 |
||
Retained earnings |
|
|
11,956 |
|
|
16,933 |
||
|
|
Total stockholders’ equity |
|
|
82,269 |
|
|
85,536 |
|
|
Total liabilities and stockholders’ equity |
|
$ |
150,111 |
|
$ |
178,517 |
CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share and dividend amounts)
For the Thirteen and Fifty-two Week Periods Ended December 29, 2024 and December 31, 2023 |
|||||||||||||||||
|
|
|
Thirteen Weeks Ended |
|
Fifty-two Weeks Ended |
||||||||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenues |
|
$ |
64,411 |
|
|
$ |
73,567 |
|
|
$ |
272,499 |
|
|
$ |
313,167 |
|
|
Cost of services |
|
|
42,945 |
|
|
|
48,120 |
|
|
|
179,636 |
|
|
|
201,383 |
|
|
|
Gross profit |
|
|
21,466 |
|
|
|
25,447 |
|
|
|
92,863 |
|
|
|
111,784 |
|
Selling, general, and administrative expenses |
|
|
20,784 |
|
|
|
20,175 |
|
|
|
85,333 |
|
|
|
88,650 |
|
|
Gain on contingent consideration |
|
|
(1,452 |
) |
|
|
— |
|
|
|
(1,452 |
) |
|
|
— |
|
|
Impairment losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
22,545 |
|
|
Depreciation and amortization |
|
|
1,888 |
|
|
|
2,045 |
|
|
|
7,769 |
|
|
|
7,774 |
|
|
|
Operating income (loss) |
|
|
246 |
|
|
|
3,227 |
|
|
|
1,213 |
|
|
|
(7,185 |
) |
Interest expense, net |
|
|
(1,403 |
) |
|
|
(1,601 |
) |
|
|
(4,921 |
) |
|
|
(5,976 |
) |
|
|
(Loss) income before income taxes |
|
|
(1,157 |
) |
|
|
1,626 |
|
|
|
(3,708 |
) |
|
|
(13,161 |
) |
Income tax benefit (expense) |
|
|
176 |
|
|
|
(627 |
) |
|
|
370 |
|
|
|
2,938 |
|
|
|
Net (loss) income |
|
$ |
(981 |
) |
|
$ |
999 |
|
|
$ |
(3,338 |
) |
|
$ |
(10,223 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
Net (loss) income per share: |
|
|
|
|
|
|
|
|
|||||||||
|
Basic |
|
$ |
(0.10 |
) |
|
$ |
0.11 |
|
|
$ |
(0.31 |
) |
|
$ |
(0.95 |
) |
|
Diluted |
|
$ |
(0.10 |
) |
|
$ |
0.11 |
|
|
$ |
(0.31 |
) |
|
$ |
(0.95 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|||||||||
|
Basic |
|
|
10,943 |
|
|
|
10,812 |
|
|
|
10,896 |
|
|
|
10,766 |
|
|
Diluted |
|
|
10,943 |
|
|
|
10,823 |
|
|
|
10,896 |
|
|
|
10,766 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash dividends declared per common share |
|
$ |
— |
|
|
$ |
0.15 |
|
|
$ |
0.15 |
|
|
$ |
0.60 |
|
BUSINESS SEGMENTS (dollars in thousands) |
|||||||||||||||||||||||||||||
|
|
|
December 29, 2024 |
||||||||||||||||||||||||||
|
|
|
Thirteen Weeks Ended |
|
Fifty-two Weeks Ended |
||||||||||||||||||||||||
|
|
|
Property
|
|
Profes-
|
|
Home
|
|
Total |
|
Property
|
|
Profes-
|
|
Home
|
|
Total |
||||||||||||
Contract field talent |
|
$ |
23,907 |
|
$ |
38,923 |
|
$ |
— |
|
|
$ |
62,830 |
|
|
$ |
102,618 |
|
$ |
162,759 |
|
$ |
— |
|
|
$ |
265,377 |
|
|
Contingent placements |
|
|
399 |
|
|
1,182 |
|
|
— |
|
|
|
1,581 |
|
|
|
1,784 |
|
|
5,338 |
|
|
— |
|
|
|
7,122 |
|
|
|
Revenue |
|
|
24,306 |
|
|
40,105 |
|
|
— |
|
|
|
64,411 |
|
|
|
104,402 |
|
|
168,097 |
|
|
— |
|
|
|
272,499 |
|
Cost of services |
|
|
15,572 |
|
|
27,373 |
|
|
— |
|
|
|
42,945 |
|
|
|
66,033 |
|
|
113,603 |
|
|
— |
|
|
|
179,636 |
|
|
|
Gross profit |
|
|
8,734 |
|
|
12,732 |
|
|
— |
|
|
|
21,466 |
|
|
|
38,369 |
|
|
54,494 |
|
|
— |
|
|
|
92,863 |
|
Selling, general, and administrative expenses |
|
|
5,929 |
|
|
10,248 |
|
|
4,607 |
|
|
|
20,784 |
|
|
|
24,693 |
|
|
42,432 |
|
|
18,208 |
|
|
|
85,333 |
|
|
Gain on contingent consideration |
|
|
— |
|
|
— |
|
|
(1,452 |
) |
|
|
(1,452 |
) |
|
|
— |
|
|
— |
|
|
(1,452 |
) |
|
|
(1,452 |
) |
|
Depreciation and amortization |
|
|
21 |
|
|
1,560 |
|
|
307 |
|
|
|
1,888 |
|
|
|
112 |
|
|
6,434 |
|
|
1,223 |
|
|
|
7,769 |
|
|
|
Operating income (loss) |
|
|
2,784 |
|
|
924 |
|
|
(3,462 |
) |
|
|
246 |
|
|
|
13,564 |
|
|
5,628 |
|
|
(17,979 |
) |
|
|
1,213 |
|
Interest expense, net |
|
|
— |
|
|
— |
|
|
(1,403 |
) |
|
|
(1,403 |
) |
|
|
— |
|
|
— |
|
|
(4,921 |
) |
|
|
(4,921 |
) |
|
Income tax benefit from continuing operations |
|
|
— |
|
|
— |
|
|
176 |
|
|
|
176 |
|
|
|
— |
|
|
— |
|
|
370 |
|
|
|
370 |
|
|
|
Net income (loss) |
|
$ |
2,784 |
|
$ |
924 |
|
$ |
(4,689 |
) |
|
$ |
(981 |
) |
|
$ |
13,564 |
|
$ |
5,628 |
|
$ |
(22,530 |
) |
|
$ |
(3,338 |
) |
|
|
|
December 31, 2023 |
|||||||||||||||||||||||||||
|
|
|
Thirteen Weeks Ended |
|
Fifty-two Weeks Ended |
|||||||||||||||||||||||||
|
|
|
Property
|
|
Profes-
|
|
Home
|
|
Total |
|
Property
|
|
Profes-
|
|
Home
|
|
Total |
|||||||||||||
Contract field talent |
|
$ |
28,968 |
|
$ |
42,914 |
|
$ |
— |
|
|
$ |
71,882 |
|
|
$ |
121,827 |
|
$ |
182,120 |
|
|
$ |
— |
|
|
$ |
303,947 |
|
|
Contingent placements |
|
|
656 |
|
|
1,029 |
|
|
— |
|
|
|
1,685 |
|
|
|
3,250 |
|
|
5,970 |
|
|
|
— |
|
|
|
9,220 |
|
|
|
Revenue |
|
|
29,624 |
|
|
43,943 |
|
|
— |
|
|
|
73,567 |
|
|
|
125,077 |
|
|
188,090 |
|
|
|
— |
|
|
|
313,167 |
|
Cost of services |
|
|
18,035 |
|
|
30,085 |
|
|
— |
|
|
|
48,120 |
|
|
|
75,292 |
|
|
126,091 |
|
|
|
— |
|
|
|
201,383 |
|
|
|
Gross profit |
|
|
11,589 |
|
|
13,858 |
|
|
— |
|
|
|
25,447 |
|
|
|
49,785 |
|
|
61,999 |
|
|
|
— |
|
|
|
111,784 |
|
Selling, general, and administrative expenses |
|
|
6,077 |
|
|
9,526 |
|
|
4,572 |
|
|
|
20,175 |
|
|
|
26,497 |
|
|
43,245 |
|
|
|
18,908 |
|
|
|
88,650 |
|
|
Impairment loss |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
22,545 |
|
|
|
— |
|
|
|
22,545 |
|
|
Depreciation and amortization |
|
|
33 |
|
|
1,706 |
|
|
306 |
|
|
|
2,045 |
|
|
|
133 |
|
|
6,461 |
|
|
|
1,180 |
|
|
|
7,774 |
|
|
|
Operating income (loss) |
|
|
5,479 |
|
|
2,626 |
|
|
(4,878 |
) |
|
|
3,227 |
|
|
|
23,155 |
|
|
(10,252 |
) |
|
|
(20,088 |
) |
|
|
(7,185 |
) |
Interest expense, net |
|
|
— |
|
|
— |
|
|
(1,601 |
) |
|
|
(1,601 |
) |
|
|
— |
|
|
— |
|
|
|
(5,976 |
) |
|
|
(5,976 |
) |
|
Income tax (expense) benefit from continuing operations |
|
|
— |
|
|
— |
|
|
(627 |
) |
|
|
(627 |
) |
|
|
— |
|
|
— |
|
|
|
2,938 |
|
|
|
2,938 |
|
|
|
Net income (loss) |
|
$ |
5,479 |
|
$ |
2,626 |
|
$ |
(7,106 |
) |
|
$ |
999 |
|
|
$ |
23,155 |
|
$ |
(10,252 |
) |
|
$ |
(23,126 |
) |
|
$ |
(10,223 |
) |
CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands)
Years ended December 29, 2024 and December 31, 2023 |
|||||||||||
|
|
|
|
|
|
2024 |
|
|
|
2023 |
|
Cash flows from operating activities |
|
|
|
|
|||||||
|
Net loss |
|
$ |
(3,338 |
) |
|
$ |
(10,223 |
) |
||
|
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|||||
|
|
Depreciation |
|
|
345 |
|
|
|
446 |
|
|
|
|
Amortization |
|
|
7,424 |
|
|
|
7,328 |
|
|
|
|
Impairment losses |
|
|
— |
|
|
|
22,545 |
|
|
|
|
Loss on disposal of property and equipment |
|
|
14 |
|
|
|
17 |
|
|
|
|
Gain on contingent consideration |
|
|
(1,452 |
) |
|
|
— |
|
|
|
|
Amortization of debt issuance costs |
|
|
425 |
|
|
|
199 |
|
|
|
|
Interest expense on contingent consideration payable |
|
|
44 |
|
|
|
740 |
|
|
|
|
Provision for credit losses |
|
|
2,066 |
|
|
|
798 |
|
|
|
|
Share-based compensation |
|
|
989 |
|
|
|
1,029 |
|
|
|
|
Deferred income taxes, net of acquired deferred tax liability |
|
|
(1,185 |
) |
|
|
(5,075 |
) |
|
|
|
Net changes in operating assets and liabilities, net of effects of acquisitions: |
|
|
|
|
|||||
|
|
|
Accounts receivable |
|
|
14,516 |
|
|
|
12,163 |
|
|
|
|
Prepaid expenses and other current assets |
|
|
5,164 |
|
|
|
(2,159 |
) |
|
|
|
Deposits |
|
|
705 |
|
|
|
(83 |
) |
|
|
|
Software as a service |
|
|
716 |
|
|
|
720 |
|
|
|
|
Accounts payable |
|
|
(14 |
) |
|
|
(492 |
) |
|
|
|
Accrued payroll and expenses |
|
|
(1,902 |
) |
|
|
(7,426 |
) |
|
|
|
Accrued interest |
|
|
(215 |
) |
|
|
165 |
|
|
|
|
Income taxes receivable and payable |
|
|
103 |
|
|
|
729 |
|
|
|
|
Other current liabilities |
|
|
— |
|
|
|
(1,000 |
) |
|
|
|
Operating leases |
|
|
(26 |
) |
|
|
(35 |
) |
|
|
Net cash provided by operating activities |
|
|
24,379 |
|
|
|
20,386 |
|
|
|
|
|
|
|
|
|
|
||||
Cash flows from investing activities |
|
|
|
|
|||||||
|
Businesses acquired, net of cash acquired |
|
|
— |
|
|
|
(6,917 |
) |
||
|
Capital expenditures |
|
|
(1,640 |
) |
|
|
(2,597 |
) |
||
|
|
Net cash used in investing activities |
|
|
(1,640 |
) |
|
|
(9,514 |
) |
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED) (in thousands)
Years ended December 29, 2024 and December 31, 2023 |
|||||||||||
|
|
|
|
|
|
2024 |
|
|
|
2023 |
|
Cash flows from financing activities |
|
|
|
|
|||||||
|
Net (payments) borrowing line of credit |
|
|
(18,479 |
) |
|
|
2,312 |
|
||
|
Proceeds from issuance of long-term debt |
|
|
4,250 |
|
|
|
— |
|
||
|
Principal payments on long-term debt |
|
|
(1,700 |
) |
|
|
(6,000 |
) |
||
|
Payments of dividends |
|
|
(1,639 |
) |
|
|
(6,507 |
) |
||
|
Issuance of ESPP shares |
|
|
459 |
|
|
|
512 |
|
||
|
Issuance of shares under the 2013 Long-Term Incentive Plan |
|
|
262 |
|
|
|
(10 |
) |
||
|
Contingent consideration paid |
|
|
(4,250 |
) |
|
|
(1,110 |
) |
||
|
Payments of debt issuance costs |
|
|
(1,289 |
) |
|
|
(69 |
) |
||
|
|
Net cash used in continuing financing activities |
|
|
(22,386 |
) |
|
|
(10,872 |
) |
|
Net change in cash and cash equivalents |
|
|
353 |
|
|
|
— |
|
|||
Cash and cash equivalents, beginning of year |
|
|
— |
|
|
|
— |
|
|||
Cash and cash equivalents, end of year |
|
$ |
353 |
|
|
$ |
— |
|
|||
|
|
|
|
|
|
|
|
||||
Supplemental cash flow information: |
|
|
|
|
|||||||
|
Cash paid for interest, net |
|
$ |
4,475 |
|
|
$ |
4,668 |
|
||
|
Cash paid for taxes, net of refunds |
|
$ |
685 |
|
|
$ |
1,378 |
|
NON-GAAP FINANCIAL MEASURES
The financial results of BGSF, Inc. are prepared in conformity with accounting principles generally accepted in
A non-GAAP financial measure is a numerical measure of a company's financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP in the statement of income, balance sheet or statement of cash flows of a company. Adjusted EBITDA and Adjusted EPS are not measurements of financial performance under GAAP and should not be considered as alternatives to net income, net income per diluted share, operating income, or any other performance measure derived in accordance with GAAP, or as alternatives to cash flow from operating activities or measures of our liquidity. We believe that Adjusted EBITDA and Adjusted EPS are useful performance measures and are used by us to facilitate a comparison of our operating performance on a consistent basis from period-to-period and to provide for a more complete understanding of factors and trends affecting our business than measures under GAAP can provide alone. In addition, the financial covenants in our credit agreement are based on EBITDA as defined in the credit agreement.
We define “Adjusted EBITDA" as earnings before interest expense, income taxes, depreciation and amortization expense, costs associated with the evaluation of potential strategic alternatives (“Strategic alternatives review”), transaction fees, software as a service costs, restructuring plan costs, and certain non-cash expenses such as impairment losses and share-based compensation expense, as well as certain specific events that management does not consider in assessing our on-going operating performance.
We define “Adjusted EPS” as diluted earnings per share eliminating amortization expense of intangible assets from acquisitions, the Strategic Alternatives Review, transaction fees, software as a service costs, restructuring plan costs, and certain non-cash expenses such as impairment losses, as well as certain specific events that management does not consider in assessing our on-going operating performance, net of the respective income tax effect.
Reconciliation of Net (Loss) Income to Adjusted EBITDA (dollars in thousands) |
||||||||||||||||||||
|
|
Thirteen Weeks Ended |
|
Fifty-two Weeks Ended |
|
Thirteen
|
||||||||||||||
|
|
December 29,
|
|
December 31,
|
|
December 29,
|
|
December 31,
|
|
September 29,
|
||||||||||
Net (loss) income |
|
$ |
(981 |
) |
|
$ |
999 |
|
|
$ |
(3,338 |
) |
|
$ |
(10,223 |
) |
|
$ |
(804 |
) |
Income tax expense (benefit) |
|
|
(176 |
) |
|
|
627 |
|
|
|
(370 |
) |
|
|
(2,938 |
) |
|
|
52 |
|
Interest expense, net |
|
|
1,403 |
|
|
|
1,601 |
|
|
|
4,921 |
|
|
|
5,976 |
|
|
|
1,222 |
|
Operating income (loss) |
|
|
246 |
|
|
|
3,227 |
|
|
|
1,213 |
|
|
|
(7,185 |
) |
|
|
470 |
|
Depreciation and amortization |
|
|
1,888 |
|
|
|
2,045 |
|
|
|
7,769 |
|
|
|
7,774 |
|
|
|
1,893 |
|
Gain on contingent consideration |
|
|
(1,452 |
) |
|
|
— |
|
|
|
(1,452 |
) |
|
|
— |
|
|
|
— |
|
Impairment losses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
22,545 |
|
|
|
— |
|
Share-based compensation |
|
|
201 |
|
|
|
184 |
|
|
|
989 |
|
|
|
1,029 |
|
|
|
317 |
|
Strategic alternatives review |
|
|
88 |
|
|
|
— |
|
|
|
962 |
|
|
|
— |
|
|
|
526 |
|
Cost restructuring plan |
|
|
230 |
|
|
|
— |
|
|
|
230 |
|
|
|
— |
|
|
|
— |
|
Software as a service2 |
|
|
179 |
|
|
|
177 |
|
|
|
716 |
|
|
|
720 |
|
|
|
179 |
|
Transaction fees |
|
|
7 |
|
|
|
72 |
|
|
|
48 |
|
|
|
975 |
|
|
|
2 |
|
Adjusted EBITDA |
|
$ |
1,387 |
|
|
$ |
5,705 |
|
|
$ |
10,475 |
|
|
$ |
25,858 |
|
|
$ |
3,387 |
|
Adjusted EBITDA Margin (% of revenue) |
|
|
2.2 |
% |
|
|
7.8 |
% |
|
|
3.8 |
% |
|
|
8.3 |
% |
|
|
4.8 |
% |
2 The Company capitalizes direct costs incurred in cloud computing implementation costs from hosting arrangements, which are reported as a Software as a service and are expensed as incurred in selling, general and administrative expenses. |
Reconciliation of Net (Loss) Income EPS to Adjusted EPS |
|||||||||||||||||||
|
|
Thirteen Weeks Ended |
|
Fifty-two Weeks Ended |
|
Thirteen Weeks Ended |
|||||||||||||
|
|
December 29,
|
|
December 31,
|
|
December 29,
|
|
December 31,
|
|
September 29,
|
|||||||||
Net (loss) income per diluted share |
|
$ |
(0.10 |
) |
|
$ |
0.11 |
|
$ |
(0.31 |
) |
|
$ |
(0.95 |
) |
|
$ |
(0.07 |
) |
Acquisition amortization |
|
|
0.13 |
|
|
|
0.15 |
|
|
0.56 |
|
|
|
0.57 |
|
|
|
0.13 |
|
Gain on contingent consideration |
|
|
(0.13 |
) |
|
|
— |
|
|
(0.13 |
) |
|
|
— |
|
|
|
— |
|
Impairment losses (pre-tax) |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
2.09 |
|
|
|
— |
|
Strategic alternatives review |
|
|
0.01 |
|
|
|
— |
|
|
0.09 |
|
|
|
— |
|
|
|
0.05 |
|
Cost restructuring plan |
|
|
0.02 |
|
|
|
— |
|
|
0.02 |
|
|
|
— |
|
|
|
— |
|
Software as a service2 |
|
|
0.02 |
|
|
|
0.02 |
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.02 |
|
Transaction fees |
|
|
— |
|
|
|
0.01 |
|
|
— |
|
|
|
0.09 |
|
|
|
— |
|
Income tax (benefit) expense adjustment |
|
|
(0.01 |
) |
|
|
0.11 |
|
|
0.03 |
|
|
|
0.42 |
|
|
|
0.01 |
|
Adjusted EPS |
|
$ |
(0.06 |
) |
|
$ |
0.40 |
|
$ |
0.33 |
|
|
$ |
2.29 |
|
|
$ |
0.14 |
|
2 The Company capitalizes direct costs incurred in cloud computing implementation costs from hosting arrangements, which are reported as a Software as a service and are expensed as incurred in selling, general and administrative expenses. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250312709863/en/
Steven Hooser or Sandy Martin
Three Part Advisors
ir@bgstaffing.com 214.872.2710 or 214.616.2207
Source: BGSF, Inc.