Cadre Holdings Reports Fourth Quarter and Full Year 2024 Financial Results
Cadre Holdings (NYSE: CDRE) reported strong financial results for Q4 and full year 2024. The company achieved annual net sales of $567.6 million, up from $482.5 million in 2023, with a gross margin of 41.1%. Net income reached $36.1 million ($0.90 per diluted share) for 2024.
Q4 2024 highlights include net sales of $176.0 million, gross profit margin of 43.9%, and net income of $13.0 million. The company generated record Adjusted EBITDA of $104.8 million for the year, with an improved margin of 18.5%.
Looking ahead, Cadre expects 2025 net sales between $572-601 million and Adjusted EBITDA of $105-115 million. The company expanded its credit facilities to $590 million and increased its quarterly dividend by 8.6% to $0.095 per share. Additionally, Cadre announced the acquisition of Carr's Engineering Division for £75 million to strengthen its nuclear safety business.
Cadre Holdings (NYSE: CDRE) ha riportato risultati finanziari solidi per il quarto trimestre e l'intero anno 2024. L'azienda ha raggiunto vendite nette annuali di 567,6 milioni di dollari, in aumento rispetto ai 482,5 milioni di dollari del 2023, con un margine lordo del 41,1%. L'utile netto ha raggiunto 36,1 milioni di dollari (0,90 dollari per azione diluita) per il 2024.
I punti salienti del Q4 2024 includono vendite nette di 176,0 milioni di dollari, un margine di profitto lordo del 43,9% e un utile netto di 13,0 milioni di dollari. L'azienda ha generato un EBITDA rettificato record di 104,8 milioni di dollari per l'anno, con un margine migliorato del 18,5%.
Guardando al futuro, Cadre prevede vendite nette per il 2025 comprese tra 572-601 milioni di dollari e un EBITDA rettificato di 105-115 milioni di dollari. L'azienda ha ampliato le proprie linee di credito a 590 milioni di dollari e ha aumentato il proprio dividendo trimestrale dell'8,6% a 0,095 dollari per azione. Inoltre, Cadre ha annunciato l'acquisizione della Divisione Ingegneria di Carr per 75 milioni di sterline per rafforzare il proprio business sulla sicurezza nucleare.
Cadre Holdings (NYSE: CDRE) reportó resultados financieros sólidos para el cuarto trimestre y el año completo 2024. La compañía alcanzó ventas netas anuales de 567,6 millones de dólares, un aumento respecto a los 482,5 millones de dólares en 2023, con un margen bruto del 41,1%. El ingreso neto alcanzó 36,1 millones de dólares (0,90 dólares por acción diluida) para 2024.
Los puntos destacados del Q4 2024 incluyen ventas netas de 176,0 millones de dólares, un margen de ganancia bruta del 43,9% y un ingreso neto de 13,0 millones de dólares. La compañía generó un EBITDA ajustado récord de 104,8 millones de dólares para el año, con un margen mejorado del 18,5%.
De cara al futuro, Cadre espera ventas netas para 2025 entre 572-601 millones de dólares y un EBITDA ajustado de 105-115 millones de dólares. La compañía amplió sus líneas de crédito a 590 millones de dólares y aumentó su dividendo trimestral en un 8,6% a 0,095 dólares por acción. Además, Cadre anunció la adquisición de la División de Ingeniería de Carr por 75 millones de libras para fortalecer su negocio de seguridad nuclear.
Cadre Holdings (NYSE: CDRE)는 2024년 4분기 및 연간 강력한 재무 결과를 보고했습니다. 회사는 2023년 4억 8,250만 달러에서 증가한 연간 순매출 5억 6,760만 달러를 달성했으며, 총 마진은 41.1%입니다. 순이익은 2024년에 3,610만 달러 (희석주당 0.90달러)로 증가했습니다.
2024년 4분기 하이라이트에는 순매출 1억 7,600만 달러, 총 이익률 43.9%, 순이익 1,300만 달러가 포함됩니다. 회사는 올해 기록적인 조정 EBITDA 1억 4,480만 달러를 생성했으며, 개선된 마진은 18.5%입니다.
앞으로 Cadre는 2025년 순매출이 5억 7,200만-6억 1,000만 달러가 될 것으로 예상하며, 조정 EBITDA는 1억 500만-1억 1,500만 달러가 될 것으로 예상합니다. 회사는 신용 시설을 5억 9,000만 달러로 확대하고 분기 배당금을 8.6% 인상하여 주당 0.095달러로 증가시켰습니다. 또한 Cadre는 핵 안전 비즈니스를 강화하기 위해 Carr의 엔지니어링 부서를 7,500만 파운드에 인수한다고 발표했습니다.
Cadre Holdings (NYSE: CDRE) a annoncé des résultats financiers solides pour le quatrième trimestre et l'année complète 2024. L'entreprise a atteint des ventes nettes annuelles de 567,6 millions de dollars, en hausse par rapport à 482,5 millions de dollars en 2023, avec une marge brute de 41,1%. Le bénéfice net a atteint 36,1 millions de dollars (0,90 dollar par action diluée) pour 2024.
Les faits marquants du T4 2024 incluent des ventes nettes de 176,0 millions de dollars, une marge brute de 43,9% et un bénéfice net de 13,0 millions de dollars. L'entreprise a généré un EBITDA ajusté record de 104,8 millions de dollars pour l'année, avec une marge améliorée de 18,5%.
En regardant vers l'avenir, Cadre s'attend à des ventes nettes comprises entre 572-601 millions de dollars et un EBITDA ajusté de 105-115 millions de dollars pour 2025. L'entreprise a élargi ses lignes de crédit à 590 millions de dollars et a augmenté son dividende trimestriel de 8,6% à 0,095 dollar par action. De plus, Cadre a annoncé l'acquisition de la division d'ingénierie de Carr pour 75 millions de livres afin de renforcer son activité de sécurité nucléaire.
Cadre Holdings (NYSE: CDRE) berichtete über starke Finanzergebnisse für das 4. Quartal und das gesamte Jahr 2024. Das Unternehmen erzielte einen Jahresnettoverkauf von 567,6 Millionen US-Dollar, ein Anstieg von 482,5 Millionen US-Dollar im Jahr 2023, mit einer Bruttomarge von 41,1%. Der Nettogewinn erreichte 36,1 Millionen US-Dollar (0,90 US-Dollar pro verwässerter Aktie) für 2024.
Die Höhepunkte des 4. Quartals 2024 umfassen Nettoverkäufe von 176,0 Millionen US-Dollar, eine Bruttogewinnmarge von 43,9% und einen Nettogewinn von 13,0 Millionen US-Dollar. Das Unternehmen erzielte ein Rekord-Adjusted EBITDA von 104,8 Millionen US-Dollar für das Jahr, mit einer verbesserten Marge von 18,5%.
Für die Zukunft erwartet Cadre Nettoverkäufe von 572-601 Millionen US-Dollar und ein Adjusted EBITDA von 105-115 Millionen US-Dollar für 2025. Das Unternehmen hat seine Kreditfazilitäten auf 590 Millionen US-Dollar erweitert und die vierteljährliche Dividende um 8,6% auf 0,095 US-Dollar pro Aktie erhöht. Darüber hinaus gab Cadre die Übernahme der Engineering-Abteilung von Carr für 75 Millionen Pfund bekannt, um sein Geschäft im Bereich nukleare Sicherheit zu stärken.
- Record annual net sales of $567.6M, up from $482.5M in 2023
- Q4 gross profit margin improved to 43.9% from 39.9% year-over-year
- Record Adjusted EBITDA of $104.8M with improved margin of 18.5%
- Secured expanded credit facilities of $590M
- Strategic acquisition of Carr's Engineering Division to strengthen nuclear safety business
- 8.6% increase in quarterly dividend
- Annual net income decreased to $36.1M from $38.6M in 2023
- Distribution segment gross margin declined to 22.5% from 23.5% year-over-year
- Net debt increased by $45.8M to $98.3M
- Total debt increased by $83.1M to $223.2M
Insights
Cadre Holdings delivered record financial results for Q4 and full-year 2024, with
The expansion of Adjusted EBITDA margin to
The company's strategic acquisition of Carr's Engineering Division for
Cadre's
Cadre Holdings has effectively capitalized on robust demand for mission-critical safety equipment in law enforcement, military and first responder markets. The
The expansion into nuclear safety through the Carr's Engineering acquisition represents strategic diversification that reduces dependence on government procurement cycles. By adding automation, robotics and nuclear medicine capabilities, Cadre is positioning itself in higher-margin, specialized segments with significant barriers to entry.
Their gross margin performance of
With
Achieved Annual Net Sales of
Generated Record Annual Adjusted EBITDA and Adjusted EBITDA Margin for Second Consecutive Year
Expects Full Year 2025 Net Sales of
-
Net sales of
for the fourth quarter; net sales of$176.0 million for the year ended December 31, 2024.$567.6 million -
Gross profit margin of
43.9% for the fourth quarter; gross profit margin of41.1% for the year ended December 31, 2024. -
Net income of
, or$13.0 million per diluted share, for the fourth quarter; net income of$0.32 , or$36.1 million per diluted share, for the year ended December 31, 2024.$0.90 -
Adjusted EBITDA of
for the fourth quarter; Adjusted EBITDA of$38.5 million for the year ended December 31, 2024.$104.8 million -
Adjusted EBITDA margin of
21.9% for the fourth quarter; Adjusted EBITDA margin of18.5% for the year ended December 31, 2024. -
Declared quarterly cash dividend of
per share in January 2025. On an annualized basis, this dividend represents an increase of$0.09 5 per share, or$0.03 8.6% per share, over the previous annualized dividend of per share.$0.35
“2024 was another record year, as our teams continued to leverage the Cadre operating model and capitalize on positive demand trends for our best-in-class, mission-critical safety equipment,” said Warren Kanders, CEO and Chairman. “We delivered our full-year guidance of double-digit revenue and adjusted EBITDA growth, driven by high-level execution in Q4, which represented Cadre’s best quarter of financial results as a public company. We achieved significantly higher net sales and adjusted EBITDA, while expanding full year adjusted EBITDA margins 70 basis points year-over-year.”
Mr. Kanders added, “We’ve carried this momentum forward into 2025 and are pleased to have agreed to acquire multiple leading nuclear safety brands, as announced in January. The acquisition of the Engineering Division from Carr’s Group accomplishes multiple key objectives for Cadre, which includes adding scale to our nuclear vertical, growing our international footprint and expanding our nuclear TAM with entry into automation, robotics and nuclear medicine. We continue to evaluate a robust pipeline of additional M&A opportunities consistent with our highly selective key criteria focused on companies with strong margins, leading and defensible market positions, as well as recurring revenues and cash flows.”
Mr. Kanders concluded, “Cadre has established a track record of consistent and stable growth through cycles, and we continue to see a commitment globally to prioritizing public safety and ensuring those who protect and serve us are equipped with the most secure and reliable products. Moving forward, we believe Cadre is ideally positioned to further expand our leadership positions in safety markets, including the nuclear market, and build value for customers and shareholders. While there are a number of uncertainties in the current operating environment, we are confident in Cadre’s long-term outlook and remain focused on taking advantage of both organic and inorganic opportunities ahead.”
Fourth Quarter and Year-End 2024 Operating Results
For the quarter ended December 31, 2024, Cadre generated net sales of
For the year ended December 31, 2024, Cadre generated net sales of
For the quarter ended December 31, 2024, Cadre generated gross profit of
Gross profit margin was
Net income was
Net income was
Cadre generated
Cadre generated
Product segment gross margin was
Distribution segment gross margin was
Liquidity, Cash Flows and Capital Allocation
-
Cash and cash equivalents increased by
from$37.2 million as of December 31, 2023 to$87.7 million as of December 31, 2024.$124.9 million -
Total debt increased by
from$83.1 million as of December 31, 2023 to$140.1 million as of December 31, 2024.$223.2 million -
Net debt (total debt net of cash and cash equivalents) increased by
from$45.8 million as of December 31, 2023 to$52.4 million as of December 31, 2024.$98.3 million -
Capital expenditures totaled
for the fourth quarter and$1.4 million for the year ended December 31, 2024, compared with$5.8 million for the fourth quarter and$2.7 million for the year ended December 31, 2023.$7.0 million
Expansion of Credit Facilities
On December 23, 2024 Cadre announced the closing of a new credit agreement that provides senior secured credit facilities of up to
Acquisition of Carr’s Engineering Division
On January 15, 2025, Cadre announced it has entered into a definitive agreement to acquire Carr's Engineering Limited (excluding Chirton Engineering) and Carr's Engineering (US), Inc. (together the “Engineering Division”), each a subsidiary of Carr’s Group plc (“Carr’s Group”), for an enterprise value of
Increased Dividend
On January 21, 2025, the Company announced that its Board of Directors declared a quarterly cash dividend of
2025 Outlook
For the full year 2025, Cadre expects to generate net sales in the range of
Conference Call
Management will host a conference call on Wednesday, March 12, 2025, at 10:00 a.m. EST to discuss the latest corporate developments and financial results. The dial-in number for callers in the US is (800)-715-9871 and the dial-in number for international callers is 646-307-1963. The access code for all callers is 3272793. A live webcast will also be available on the Company’s website at https://www.cadre-holdings.com/.
A replay of the call will be available through March 26, 2025. To access the replay, please dial 800-770-2030 in the
About Cadre
Headquartered in
Use of Non-GAAP Measures
The Company reports its financial results in accordance with
Forward-Looking Statements
Please note that in this press release we may use words such as “appears,” “anticipates,” “believes,” “plans,” “expects,” “intends,” “future,” and similar expressions which constitute forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are made based on our expectations and beliefs concerning future events impacting the Company and therefore involve a number of risks and uncertainties. We caution that forward-looking statements are not guarantees and that actual results could differ materially from those expressed or implied in the forward-looking statements. Potential risks and uncertainties that could cause the actual results of operations or financial condition of the Company to differ materially from those expressed or implied by forward-looking statements in this press release, include, but are not limited to, those risks and uncertainties more fully described from time to time in the Company's public reports filed with the Securities and Exchange Commission, including under the section titled “Risk Factors” in the Company's Annual Report on Form 10-K, and/or Quarterly Reports on Form 10-Q, as well as in the Company’s Current Reports on Form 8-K. All forward-looking statements included in this press release are based upon information available to the Company as of the date of this press release and speak only as of the date hereof. We assume no obligation to update any forward- looking statements to reflect events or circumstances after the date of this press release.
CADRE HOLDINGS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (In thousands, except share and per share amounts) |
||||||||
|
|
|
|
|
|
|
||
|
|
December 31, |
||||||
|
|
2024 |
|
|
2023 |
|
||
Assets |
|
|
|
|
|
|
||
Current assets |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
124,933 |
|
|
$ |
87,691 |
|
Accounts receivable, net |
|
|
93,523 |
|
|
|
58,360 |
|
Inventories |
|
|
82,351 |
|
|
|
80,976 |
|
Prepaid expenses |
|
|
19,027 |
|
|
|
11,930 |
|
Other current assets |
|
|
7,737 |
|
|
|
6,886 |
|
Total current assets |
|
|
327,571 |
|
|
|
245,843 |
|
Property and equipment, net |
|
|
45,243 |
|
|
|
44,647 |
|
Operating lease assets |
|
|
15,454 |
|
|
|
6,554 |
|
Deferred tax assets, net |
|
|
4,552 |
|
|
|
4,004 |
|
Intangible assets, net |
|
|
107,544 |
|
|
|
43,472 |
|
Goodwill |
|
|
148,157 |
|
|
|
81,667 |
|
Other assets |
|
|
4,192 |
|
|
|
4,992 |
|
Total assets |
|
$ |
652,713 |
|
|
$ |
431,179 |
|
|
|
|
|
|
|
|
||
Liabilities, Mezzanine Equity and Shareholders' Equity |
|
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
29,644 |
|
|
$ |
28,418 |
|
Accrued liabilities |
|
|
46,413 |
|
|
|
44,524 |
|
Income tax payable |
|
|
6,693 |
|
|
|
9,944 |
|
Current portion of long-term debt |
|
|
11,375 |
|
|
|
12,320 |
|
Total current liabilities |
|
|
94,125 |
|
|
|
95,206 |
|
Long-term debt |
|
|
211,830 |
|
|
|
127,812 |
|
Long-term operating lease liabilities |
|
|
10,733 |
|
|
|
3,186 |
|
Deferred tax liabilities |
|
|
18,758 |
|
|
|
4,843 |
|
Other liabilities |
|
|
5,752 |
|
|
|
2,970 |
|
Total liabilities |
|
|
341,198 |
|
|
|
234,017 |
|
|
|
|
|
|
|
|
||
Mezzanine equity |
|
|
|
|
|
|
||
Preferred stock ( |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
||
Shareholders' equity |
|
|
|
|
|
|
||
Common stock ( |
|
|
4 |
|
|
|
4 |
|
Additional paid-in capital |
|
|
306,821 |
|
|
|
212,630 |
|
Accumulated other comprehensive (loss) income |
|
|
(1,389 |
) |
|
|
634 |
|
Accumulated earnings (deficit) |
|
|
6,079 |
|
|
|
(16,106 |
) |
Total shareholders’ equity |
|
|
311,515 |
|
|
|
197,162 |
|
Total liabilities, mezzanine equity and shareholders' equity |
|
$ |
652,713 |
|
|
$ |
431,179 |
|
CADRE HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (In thousands, except share and per share amounts) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Net sales |
|
$ |
175,984 |
|
|
$ |
124,583 |
|
|
$ |
567,561 |
|
|
$ |
482,532 |
|
Cost of goods sold |
|
|
98,797 |
|
|
|
74,825 |
|
|
|
334,080 |
|
|
|
281,806 |
|
Gross profit |
|
|
77,187 |
|
|
|
49,758 |
|
|
|
233,481 |
|
|
|
200,726 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Selling, general and administrative |
|
|
45,046 |
|
|
|
34,904 |
|
|
|
158,323 |
|
|
|
140,519 |
|
Restructuring and transaction costs |
|
|
2,386 |
|
|
|
1,060 |
|
|
|
6,007 |
|
|
|
2,192 |
|
Related party expense |
|
|
352 |
|
|
|
1,117 |
|
|
|
2,390 |
|
|
|
1,496 |
|
Total operating expenses |
|
|
47,784 |
|
|
|
37,081 |
|
|
|
166,720 |
|
|
|
144,207 |
|
Operating income |
|
|
29,403 |
|
|
|
12,677 |
|
|
|
66,761 |
|
|
|
56,519 |
|
Other expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
|
(2,191 |
) |
|
|
(804 |
) |
|
|
(7,822 |
) |
|
|
(4,531 |
) |
Other (expense) income, net |
|
|
(4,496 |
) |
|
|
541 |
|
|
|
(4,721 |
) |
|
|
936 |
|
Total other expense, net |
|
|
(6,687 |
) |
|
|
(263 |
) |
|
|
(12,543 |
) |
|
|
(3,595 |
) |
Income before provision for income taxes |
|
|
22,716 |
|
|
|
12,414 |
|
|
|
54,218 |
|
|
|
52,924 |
|
Provision for income taxes |
|
|
(9,733 |
) |
|
|
(2,820 |
) |
|
|
(18,085 |
) |
|
|
(14,283 |
) |
Net income |
|
$ |
12,983 |
|
|
$ |
9,594 |
|
|
$ |
36,133 |
|
|
$ |
38,641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.32 |
|
|
$ |
0.26 |
|
|
$ |
0.90 |
|
|
$ |
1.03 |
|
Diluted |
|
$ |
0.32 |
|
|
$ |
0.25 |
|
|
$ |
0.90 |
|
|
$ |
1.02 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
40,607,988 |
|
|
|
37,586,756 |
|
|
|
39,945,982 |
|
|
|
37,533,818 |
|
Diluted |
|
|
40,977,622 |
|
|
|
38,125,787 |
|
|
|
40,332,042 |
|
|
|
37,920,488 |
|
CADRE HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In thousands) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|||
|
|
Year Ended December 31, |
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|||
Cash Flows From Operating Activities: |
|
|
|
|
|
|
|
|
|
|||
Net income |
|
$ |
36,133 |
|
|
$ |
38,641 |
|
|
$ |
5,820 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|||
Depreciation and amortization |
|
|
16,420 |
|
|
|
15,737 |
|
|
|
15,651 |
|
Amortization of original issue discount and debt issue costs |
|
|
1,109 |
|
|
|
479 |
|
|
|
740 |
|
Amortization of inventory step-up |
|
|
3,858 |
|
|
|
— |
|
|
|
4,255 |
|
Deferred income taxes |
|
|
(2,064 |
) |
|
|
(210 |
) |
|
|
(1,087 |
) |
Stock-based compensation |
|
|
8,369 |
|
|
|
9,368 |
|
|
|
31,858 |
|
Remeasurement of contingent consideration |
|
|
1,185 |
|
|
|
— |
|
|
|
— |
|
Provision for losses on accounts receivable |
|
|
764 |
|
|
|
66 |
|
|
|
417 |
|
Unrealized foreign exchange transaction loss (gain) |
|
|
1,880 |
|
|
|
(602 |
) |
|
|
1,517 |
|
Other loss (gain) |
|
|
496 |
|
|
|
(381 |
) |
|
|
(170 |
) |
Changes in operating assets and liabilities, net of impact of acquisitions: |
|
|
|
|
|
|
|
|
|
|||
Accounts receivable |
|
|
(24,902 |
) |
|
|
6,602 |
|
|
|
(11,536 |
) |
Inventories |
|
|
10,019 |
|
|
|
(10,223 |
) |
|
|
1,162 |
|
Prepaid expenses and other assets |
|
|
(5,866 |
) |
|
|
(302 |
) |
|
|
(7,711 |
) |
Accounts payable and other liabilities |
|
|
(15,624 |
) |
|
|
14,034 |
|
|
|
5,493 |
|
Net cash provided by operating activities |
|
|
31,777 |
|
|
|
73,209 |
|
|
|
46,409 |
|
Cash Flows From Investing Activities: |
|
|
|
|
|
|
|
|
|
|||
Purchase of property and equipment |
|
|
(5,668 |
) |
|
|
(6,727 |
) |
|
|
(4,494 |
) |
Proceeds from disposition of property and equipment |
|
|
55 |
|
|
|
207 |
|
|
|
411 |
|
Business acquisitions, net of cash acquired |
|
|
(141,813 |
) |
|
|
— |
|
|
|
(55,543 |
) |
Net cash used in investing activities |
|
|
(147,426 |
) |
|
|
(6,520 |
) |
|
|
(59,626 |
) |
Cash Flows From Financing Activities: |
|
|
|
|
|
|
|
|
|
|||
Proceeds from revolving credit facilities |
|
|
5,500 |
|
|
|
— |
|
|
|
43,000 |
|
Principal payments on revolving credit facilities |
|
|
(5,500 |
) |
|
|
— |
|
|
|
(43,000 |
) |
Proceeds from term loans |
|
|
129,422 |
|
|
|
— |
|
|
|
— |
|
Principal payments on term loans |
|
|
(43,334 |
) |
|
|
(10,000 |
) |
|
|
(10,116 |
) |
Proceeds from insurance premium financing |
|
|
— |
|
|
|
3,949 |
|
|
|
3,989 |
|
Principal payments on insurance premium financing |
|
|
(2,187 |
) |
|
|
(3,973 |
) |
|
|
(4,952 |
) |
Payments for debt issuance costs |
|
|
(3,105 |
) |
|
|
— |
|
|
|
— |
|
Taxes paid in connection with employee stock transactions |
|
|
(5,311 |
) |
|
|
(2,725 |
) |
|
|
(6,300 |
) |
Proceeds from secondary offering, net of underwriter discounts |
|
|
91,776 |
|
|
|
— |
|
|
|
56,329 |
|
Deferred offering costs |
|
|
(683 |
) |
|
|
— |
|
|
|
(2,953 |
) |
Dividends distributed |
|
|
(13,948 |
) |
|
|
(12,006 |
) |
|
|
(11,509 |
) |
Other |
|
|
37 |
|
|
|
33 |
|
|
|
(25 |
) |
Net cash provided by (used in) financing activities |
|
|
152,667 |
|
|
|
(24,722 |
) |
|
|
24,463 |
|
Effect of foreign exchange rates on cash and cash equivalents |
|
|
224 |
|
|
|
438 |
|
|
|
183 |
|
Change in cash and cash equivalents |
|
|
37,242 |
|
|
|
42,405 |
|
|
|
11,429 |
|
Cash and cash equivalents, beginning of period |
|
|
87,691 |
|
|
|
45,286 |
|
|
|
33,857 |
|
Cash and cash equivalents, end of period |
|
$ |
124,933 |
|
|
$ |
87,691 |
|
|
$ |
45,286 |
|
Supplemental Disclosure of Cash Flows Information: |
|
|
|
|
|
|
|
|
|
|||
Cash paid for income taxes, net |
|
$ |
24,207 |
|
|
$ |
8,729 |
|
|
$ |
1,395 |
|
Cash paid for interest |
|
$ |
14,431 |
|
|
$ |
10,090 |
|
|
$ |
6,109 |
|
Supplemental Disclosure of Non-Cash Investing and Financing Activities: |
|
|
|
|
|
|
|
|
|
|||
Accruals and accounts payable for capital expenditures |
|
$ |
176 |
|
|
$ |
234 |
|
|
$ |
172 |
|
Accruals and accounts payable for debt issuance costs |
|
$ |
166 |
|
|
$ |
— |
|
|
$ |
— |
|
CADRE HOLDINGS, INC. SEGMENT INFORMATION (Unaudited) (In thousands) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2024 |
|||||||||||
|
|
|
|
|
|
|
|
Reconciling |
|
|
|
||
|
|
Product |
|
Distribution |
|
Items(1) |
|
Total |
|||||
Net sales |
|
$ |
153,913 |
|
$ |
33,782 |
|
$ |
(11,711 |
) |
|
$ |
175,984 |
Cost of goods sold |
|
|
84,093 |
|
|
26,415 |
|
|
(11,711 |
) |
|
|
98,797 |
Gross profit |
|
$ |
69,820 |
|
$ |
7,367 |
|
$ |
— |
|
|
$ |
77,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2023 |
|||||||||||
|
|
|
|
|
|
|
|
Reconciling |
|
|
|
||
|
|
Product |
|
Distribution |
|
Items(1) |
|
Total |
|||||
Net sales |
|
$ |
105,768 |
|
$ |
27,777 |
|
$ |
(8,962 |
) |
|
$ |
124,583 |
Cost of goods sold |
|
|
62,733 |
|
|
21,135 |
|
|
(9,043 |
) |
|
|
74,825 |
Gross profit |
|
$ |
43,035 |
|
$ |
6,642 |
|
$ |
81 |
|
|
$ |
49,758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2024 |
|||||||||||
|
|
|
|
|
|
|
|
Reconciling |
|
|
|
||
|
|
Product |
|
Distribution |
|
Items(1) |
|
Total |
|||||
Net sales |
|
$ |
497,624 |
|
$ |
105,397 |
|
$ |
(35,460 |
) |
|
$ |
567,561 |
Cost of goods sold |
|
|
287,864 |
|
|
81,631 |
|
|
(35,415 |
) |
|
|
334,080 |
Gross profit |
|
$ |
209,760 |
|
$ |
23,766 |
|
$ |
(45 |
) |
|
$ |
233,481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2023 |
|||||||||||
|
|
|
|
|
|
|
|
Reconciling |
|
|
|
||
|
|
Product |
|
Distribution |
|
Items(1) |
|
Total |
|||||
Net sales |
|
$ |
410,825 |
|
$ |
102,371 |
|
$ |
(30,664 |
) |
|
$ |
482,532 |
Cost of goods sold |
|
|
233,937 |
|
|
78,335 |
|
|
(30,466 |
) |
|
|
281,806 |
Gross profit |
|
$ |
176,888 |
|
$ |
24,036 |
|
$ |
(198 |
) |
|
$ |
200,726 |
_______________________ | ||
(1) | Reconciling items consist primarily of intercompany eliminations and items not directly attributable to operating segments. |
CADRE HOLDINGS, INC. RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (Unaudited) (In thousands) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended December 31, |
|
Year Ended December 31, |
|
||||||||||||
|
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|
|
||||||
Net income |
|
$ |
12,983 |
|
$ |
9,594 |
|
|
$ |
36,133 |
|
$ |
38,641 |
|
|
||
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
4,095 |
|
|
3,352 |
|
|
|
16,420 |
|
|
15,737 |
|
|
||
Interest expense |
|
|
2,191 |
|
|
804 |
|
|
|
7,822 |
|
|
4,531 |
|
|
||
Provision for income taxes |
|
|
9,733 |
|
|
2,820 |
|
|
|
18,085 |
|
|
14,283 |
|
|
||
EBITDA |
|
$ |
29,002 |
|
$ |
16,570 |
|
|
$ |
78,460 |
|
$ |
73,192 |
|
|
||
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Restructuring and transaction costs(1) |
|
|
2,386 |
|
|
2,060 |
|
|
|
7,757 |
|
|
3,192 |
|
|
||
Other general income(2) |
|
|
— |
|
|
(92 |
) |
|
|
— |
|
|
(92 |
) |
|
||
Other expense (income), net(3) |
|
|
4,496 |
|
|
(541 |
) |
|
|
4,721 |
|
|
(936 |
) |
|
||
Stock-based compensation expense(4) |
|
|
2,114 |
|
|
2,308 |
|
|
|
8,369 |
|
|
9,368 |
|
|
||
Stock-based compensation payroll tax expense(5) |
|
|
— |
|
|
14 |
|
|
|
441 |
|
|
234 |
|
|
||
LTIP bonus(6) |
|
|
— |
|
|
371 |
|
|
|
49 |
|
|
860 |
|
|
||
Amortization of inventory step-up(7) |
|
|
7 |
|
|
— |
|
|
|
3,858 |
|
|
— |
|
|
||
Contingent consideration expense(8) |
|
|
500 |
|
|
— |
|
|
|
1,185 |
|
|
— |
|
|
||
Adjusted EBITDA |
|
$ |
38,505 |
|
$ |
20,690 |
|
|
$ |
104,840 |
|
$ |
85,818 |
|
|
||
Adjusted EBITDA margin(9) |
|
|
21.9 |
% |
|
16.6 |
% |
|
18.5 |
% |
|
17.8 |
% |
_________________________ |
||
(1) |
Reflects the “Restructuring and transaction costs” line item on our consolidated statements of operations, which primarily includes transaction costs composed of legal and consulting fees. In addition, this line item reflects a |
|
(2) |
Reflects gains from long-lived asset sales. |
|
(3) |
Reflects the “Other (expense) income, net” line item on our consolidated statements of operations and comprehensive income and primarily includes transaction gains and losses due to fluctuations in foreign currency exchange rates. |
|
(4) |
Reflects compensation expense related to equity and liability classified stock-based compensation plans. |
|
(5) |
Reflects payroll taxes associated with vested stock-based compensation awards. |
|
(6) |
Reflects the cost of a cash-based long-term incentive plan awarded to employees that vests over three years. |
|
(7) |
Reflects amortization expense related to the step-up inventory adjustment recorded as a result of our recent acquisitions. |
|
(8) |
Reflects contingent consideration expense related to the acquisition of ICOR. |
|
(9) |
Reflects Adjusted EBITDA / Net sales for the relevant periods. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250311633138/en/
Gray Hudkins
Cadre Holdings, Inc.
203-550-7148
gray.hudkins@cadre-holdings.com
Investor Relations:
The IGB Group
Leon Berman / Matt Berkowitz
212-477-8438 / 212-227-7098
Source: Cadre Holdings, Inc.