Cadre Holdings Reports Second Quarter 2024 Financial Results
Cadre Holdings (NYSE: CDRE) reported strong Q2 2024 financial results, with net sales up 19% to $144.3 million and net income increasing 14% to $12.6 million. The company achieved an Adjusted EBITDA of $28.3 million with a margin of 19.6%. For the first half of 2024, net sales reached $282.2 million with a net income of $19.5 million. Cadre's growth was driven by recent acquisitions and higher demand for armor and duty gear products. The company declared a quarterly cash dividend of $0.0875 per share. Despite a recent cyber incident, Cadre maintains its outlook for double-digit growth in 2024, projecting net sales between $571-$582 million and Adjusted EBITDA of $103-$109 million.
Cadre Holdings (NYSE: CDRE) ha riportato risultati finanziari solidi per il secondo trimestre del 2024, con un aumento delle vendite nette del 19% a 144,3 milioni di dollari e un aumento del reddito netto del 14% a 12,6 milioni di dollari. L'azienda ha raggiunto un Adjusted EBITDA di 28,3 milioni di dollari con un margine del 19,6%. Per il primo semestre del 2024, le vendite nette hanno raggiunto 282,2 milioni di dollari con un reddito netto di 19,5 milioni di dollari. La crescita di Cadre è stata trainata da recenti acquisizioni e da un'alta domanda di prodotti per armature e attrezzature di servizio. L'azienda ha dichiarato un dividendo in contante trimestrale di 0,0875 dollari per azione. Nonostante un recente incidente informatico, Cadre mantiene le sue previsioni di crescita a due cifre per il 2024, prevedendo vendite nette tra 571 e 582 milioni di dollari e un EBITDA rettificato tra 103 e 109 milioni di dollari.
Cadre Holdings (NYSE: CDRE) reportó resultados financieros sólidos para el segundo trimestre de 2024, con ventas netas aumentando un 19% a 144.3 millones de dólares y ingresos netos aumentando un 14% a 12.6 millones de dólares. La empresa alcanzó un EBITDA ajustado de 28.3 millones de dólares con un margen del 19.6%. Para la primera mitad de 2024, las ventas netas alcanzaron 282.2 millones de dólares con ingresos netos de 19.5 millones de dólares. El crecimiento de Cadre fue impulsado por adquisiciones recientes y una mayor demanda de productos de armadura y equipo de servicio. La compañía declaró un dividendo en efectivo trimestral de 0.0875 dólares por acción. A pesar de un reciente incidente cibernético, Cadre mantiene su pronóstico de crecimiento de dos dígitos para 2024, proyectando ventas netas entre 571 y 582 millones de dólares y un EBITDA ajustado de 103 a 109 millones de dólares.
Cadre Holdings (NYSE: CDRE)는 2024년 2분기 강력한 재무 결과를 보고했습니다. 순매출이 19% 증가하여 1억 4,430만 달러에 도달하고, 순이익이 14% 증가하여 1,260만 달러에 달했습니다. 이 회사는 조정된 EBITDA가 2,830만 달러로, 마진은 19.6%에 달했습니다. 2024년 상반기 동안 순매출은 2억 8,220만 달러에 달하며 순이익은 1,950만 달러입니다. Cadre의 성장은 최근 인수와 갑옷 및 작전 장비 제품에 대한 수요 증가에 의해 주도되었습니다. 회사는 주당 0.0875달러의 분기 현금 배당금을 선언했습니다. 최근 사이버 사고에도 불구하고 Cadre는 2024년에 두 자릿수 성장을 유지할 것으로 전망하며, 순매출을 5억 7,100만에서 5억 8,200만 달러, 조정 EBITDA는 1억 3천만에서 1억 900만 달러로 예측하고 있습니다.
Cadre Holdings (NYSE: CDRE) a rapporté de solides résultats financiers pour le deuxième trimestre de 2024, avec des ventes nettes en hausse de 19 % à 144,3 millions de dollars et un revenu net en augmentation de 14 % à 12,6 millions de dollars. L'entreprise a atteint un EBITDA ajusté de 28,3 millions de dollars avec une marge de 19,6 %. Pour le premier semestre de 2024, les ventes nettes ont atteint 282,2 millions de dollars avec un revenu net de 19,5 millions de dollars. La croissance de Cadre a été soutenue par des acquisitions récentes et une demande accrue pour les produits d'armure et d'équipement de service. La société a déclaré un dividende en espèces trimestriel de 0,0875 dollar par action. Malgré un récent incident de cybersécurité, Cadre maintient ses prévisions de croissance à deux chiffres pour 2024, projetant des ventes nettes entre 571 et 582 millions de dollars et un EBITDA ajusté de 103 à 109 millions de dollars.
Cadre Holdings (NYSE: CDRE) hat für das zweite Quartal 2024 starke finanzielle Ergebnisse gemeldet, mit Nettoverkäufen, die um 19% auf 144,3 Millionen Dollar gestiegen sind, und Nettoeinkommen, das um 14% auf 12,6 Millionen Dollar gestiegen ist. Das Unternehmen erzielte ein adjustiertes EBITDA von 28,3 Millionen Dollar bei einer Marge von 19,6%. Für das erste Halbjahr 2024 erreichten die Nettoverkäufe 282,2 Millionen Dollar bei einem Nettoeinkommen von 19,5 Millionen Dollar. Das Wachstum von Cadre wurde durch kürzliche Übernahmen und eine höhere Nachfrage nach Rüstungs- und Dienstgütern angetrieben. Das Unternehmen erklärte eine vierteljährliche Bar-Dividende von 0,0875 Dollar pro Aktie. Trotz eines kürzlichen Cyber-Vorfalls bleibt Cadre optimistisch bezüglich des zweistelligen Wachstums im Jahr 2024 und rechnet mit einem Nettoverkaufsvolumen zwischen 571 und 582 Millionen Dollar sowie einem adjustierten EBITDA von 103 bis 109 Millionen Dollar.
- Net sales increased 19% year-over-year to $144.3 million in Q2 2024
- Net income grew 14% to $12.6 million in Q2 2024
- Adjusted EBITDA margin improved to 19.6% in Q2 2024, up 80 basis points year-over-year
- Declared quarterly cash dividend of $0.0875 per share
- Maintained outlook for double-digit net sales and adjusted EBITDA growth in 2024
- Gross profit margin decreased to 40.6% in Q2 2024 from 41.9% in Q2 2023
- Total debt increased by $71.3 million to $211.4 million as of June 30, 2024
- Experienced a cyber incident on July 15, 2024, causing production in some facilities
- Modified full-year guidance due to the cyber incident
Insights
Cadre Holdings' Q2 2024 results show strong performance with 19% YoY net sales growth to
However, the recent cyber incident in July 2024 has led to a revision in full-year guidance. The new projection of
Cadre's strong Q2 performance underscores the robust demand in its core markets of law enforcement, first responders, military and nuclear safety. The 19% YoY revenue growth outpaces the industry average, indicating market share gains. The company's strategic acquisitions are proving effective in driving growth and expanding its product portfolio.
The emphasis on M&A as a key growth driver is noteworthy. With a healthy cash position of
The cyber incident reported on July 15, 2024, is a significant concern. While Cadre claims to have contained the incident, the impact on production and the need to revise full-year guidance highlight the severity of the breach. This event underscores the critical importance of robust cybersecurity measures in manufacturing operations.
Investors should seek more details on the nature of the attack, the extent of the damage and the steps taken to prevent future incidents. The company's ability to quickly resume operations is positive, but the long-term reputational and financial impacts remain uncertain. This incident may lead to increased cybersecurity spending, potentially affecting margins in the short term but strengthening Cadre's resilience in the long run.
Grew Quarterly Net Sales
Increased Quarterly Adjusted EBITDA of
-
Net sales of
for the second quarter; net sales of$144.3 million for the six months ended June 30, 2024.$282.2 million -
Gross profit margin of
40.6% for the second quarter; gross profit margin of41.2% for the six months ended June 30, 2024. -
Net income of
, or$12.6 million per diluted share, for the second quarter; net income of$0.31 , or$19.5 million per diluted share, for the six months ended June 30, 2024.$0.49 -
Adjusted EBITDA of
for the second quarter; Adjusted EBITDA of$28.3 million for the six months ended June 30, 2024.$52.8 million -
Adjusted EBITDA margin of
19.6% for the second quarter; Adjusted EBITDA margin of18.7% for the six months ended June 30, 2024. -
Declared quarterly cash dividend of
per share in July 2024.$0.08 75
“Cadre delivered strong second quarter results, driven by outstanding execution in line with our strategic objectives, as well as significant demand for our mission-critical safety equipment,” said Warren Kanders, CEO and Chairman. “The value of the Cadre operating model continues to be evident, as we increased quarterly net sales, net income and adjusted EBITDA both sequentially and year-over-year. Importantly, Q2 adjusted EBITDA margin improved 80 basis points year-over-year and 180 basis points versus the first quarter.”
Mr. Kanders added, “Supported by Cadre’s entrenched positions and favorable industry trends across our law enforcement, first responder, military, and nuclear end-markets, we continue to see attractive long-term growth opportunities throughout the business. M&A remains an essential component of our strategy to increase value, and consistent with our patient and disciplined approach, we are actively evaluating a robust pipeline of potential transactions. We remain on track to deliver double-digit net sales and adjusted EBITDA growth in 2024 and are focused on taking advantage of both organic and inorganic opportunities ahead to enhance our market positions and accelerate growth.”
Second Quarter and Six-Month 2024 Operating Results
For the quarter ended June 30, 2024, Cadre generated net sales of
For the six months ended June 30, 2024, Cadre generated net sales of
For the quarter ended June 30, 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$18.2 million as of December 31, 2023 to$87.7 million as of June 30, 2024.$105.9 million -
Total debt increased by
from$71.3 million as of December 31, 2023 to$140.1 million as of June 30, 2024.$211.4 million -
Net debt (total debt net of cash and cash equivalents) increased by
from$53.0 million as of December 31, 2023 to$52.4 million as of June 30, 2024.$105.5 million -
Capital expenditures totaled
for the second quarter and$2.1 million for the six months ended June 30, 2024, compared with$3.4 million for the second quarter and$1.5 million for the six months ended June 30, 2023.$2.5 million
Dividend
On July 23, 2024, the Company announced that its Board of Directors declared a quarterly cash dividend of
2024 Outlook
As disclosed in our 8-K filed on July 19, 2024, Cadre experienced a cyber incident on July 15, 2024. The Company believes it has permanently contained and ended the incident and its associated risks and has either resumed or is in the process of resuming all affected business operations. The incident caused Cadre to limit production in a number of its facilities while the incident was being investigated and remediated. Cadre engaged a number of outside experts to assist in this effort. Due to the limited production during this time, the Company has modified its full year guidance for 2024, Cadre now expects to generate net sales in the range of
Conference Call
Management will host a conference call on Monday, August 12, 2024, at 11:00 AM EST to discuss the latest corporate developments and financial results. The dial-in number for callers in the US is (888)-596-4144 and the dial-in number for international callers is 646-968-2525. 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 August 26, 2024. 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, potential legal, reputational, operational and financial effects on the Company resulting from the cybersecurity incident that the Company reported in July 2024 and/or future cybersecurity incidents on the Company’s business, operations and financial results as well as the effectiveness of the Company’s response and mitigation efforts to any such cybersecurity incidents, as well as 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) |
||||||||
|
|
|
|
|
|
|
||
|
|
June 30, 2024 |
|
December 31, 2023 |
||||
Assets |
|
|
|
|
|
|
||
Current assets |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
105,903 |
|
|
$ |
87,691 |
|
Accounts receivable, net of allowance for doubtful accounts of |
|
|
72,685 |
|
|
|
58,360 |
|
Inventories |
|
|
95,637 |
|
|
|
80,976 |
|
Prepaid expenses |
|
|
9,751 |
|
|
|
11,930 |
|
Other current assets |
|
|
11,014 |
|
|
|
6,886 |
|
Total current assets |
|
|
294,990 |
|
|
|
245,843 |
|
Property and equipment, net of accumulated depreciation and amortization of |
|
|
46,718 |
|
|
|
44,647 |
|
Operating lease assets |
|
|
9,624 |
|
|
|
6,554 |
|
Deferred tax assets, net |
|
|
3,835 |
|
|
|
4,004 |
|
Intangible assets, net |
|
|
112,229 |
|
|
|
43,472 |
|
Goodwill |
|
|
148,141 |
|
|
|
81,667 |
|
Other assets |
|
|
5,095 |
|
|
|
4,992 |
|
Total assets |
|
$ |
620,632 |
|
|
$ |
431,179 |
|
|
|
|
|
|
|
|
||
Liabilities, Mezzanine Equity and Shareholders' Equity |
|
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
31,489 |
|
|
$ |
28,418 |
|
Accrued liabilities |
|
|
46,645 |
|
|
|
44,524 |
|
Income tax payable |
|
|
1,788 |
|
|
|
9,944 |
|
Current portion of long-term debt |
|
|
13,128 |
|
|
|
12,320 |
|
Total current liabilities |
|
|
93,050 |
|
|
|
95,206 |
|
Long-term debt |
|
|
198,233 |
|
|
|
127,812 |
|
Long-term operating lease liabilities |
|
|
6,062 |
|
|
|
3,186 |
|
Deferred tax liabilities |
|
|
18,852 |
|
|
|
4,843 |
|
Other liabilities |
|
|
5,055 |
|
|
|
2,970 |
|
Total liabilities |
|
|
321,252 |
|
|
|
234,017 |
|
|
|
|
|
|
|
|
||
Mezzanine equity |
|
|
|
|
|
|
||
Preferred stock ( |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
||
Shareholders' equity |
|
|
|
|
|
|
||
Common stock ( |
|
|
4 |
|
|
|
4 |
|
Additional paid-in capital |
|
|
302,603 |
|
|
|
212,630 |
|
Accumulated other comprehensive income |
|
|
226 |
|
|
|
634 |
|
Accumulated deficit |
|
|
(3,453 |
) |
|
|
(16,106 |
) |
Total shareholders’ equity |
|
|
299,380 |
|
|
|
197,162 |
|
Total liabilities, mezzanine equity and shareholders' equity |
|
$ |
620,632 |
|
|
$ |
431,179 |
|
CADRE HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (In thousands, except share and per share amounts) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net sales |
|
$ |
144,309 |
|
|
$ |
121,087 |
|
|
$ |
282,169 |
|
|
$ |
232,835 |
|
Cost of goods sold |
|
|
85,659 |
|
|
|
70,340 |
|
|
|
165,891 |
|
|
|
135,470 |
|
Gross profit |
|
|
58,650 |
|
|
|
50,747 |
|
|
|
116,278 |
|
|
|
97,365 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Selling, general and administrative |
|
|
38,577 |
|
|
|
34,051 |
|
|
|
79,296 |
|
|
|
69,301 |
|
Restructuring and transaction costs |
|
|
19 |
|
|
|
693 |
|
|
|
3,106 |
|
|
|
693 |
|
Related party expense |
|
|
101 |
|
|
|
115 |
|
|
|
1,944 |
|
|
|
263 |
|
Total operating expenses |
|
|
38,697 |
|
|
|
34,859 |
|
|
|
84,346 |
|
|
|
70,257 |
|
Operating income |
|
|
19,953 |
|
|
|
15,888 |
|
|
|
31,932 |
|
|
|
27,108 |
|
Other expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
|
(2,003 |
) |
|
|
(1,013 |
) |
|
|
(3,640 |
) |
|
|
(2,654 |
) |
Other (expense) income, net |
|
|
(336 |
) |
|
|
346 |
|
|
|
(1,780 |
) |
|
|
710 |
|
Total other expense, net |
|
|
(2,339 |
) |
|
|
(667 |
) |
|
|
(5,420 |
) |
|
|
(1,944 |
) |
Income before provision for income taxes |
|
|
17,614 |
|
|
|
15,221 |
|
|
|
26,512 |
|
|
|
25,164 |
|
Provision for income taxes |
|
|
(5,047 |
) |
|
|
(4,229 |
) |
|
|
(7,017 |
) |
|
|
(7,170 |
) |
Net income |
|
$ |
12,567 |
|
|
$ |
10,992 |
|
|
$ |
19,495 |
|
|
$ |
17,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.31 |
|
|
$ |
0.29 |
|
|
$ |
0.50 |
|
|
$ |
0.48 |
|
Diluted |
|
$ |
0.31 |
|
|
$ |
0.29 |
|
|
$ |
0.49 |
|
|
$ |
0.48 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
40,606,825 |
|
|
|
37,586,031 |
|
|
|
39,276,700 |
|
|
|
37,480,367 |
|
Diluted |
|
|
40,855,185 |
|
|
|
37,850,708 |
|
|
|
39,701,755 |
|
|
|
37,758,998 |
|
CADRE HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In thousands) |
||||||||
|
|
|
|
|
|
|
||
|
|
Six Months Ended June 30, |
||||||
|
|
2024 |
|
2023 |
||||
Cash Flows From Operating Activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
19,495 |
|
|
$ |
17,994 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
8,562 |
|
|
|
8,220 |
|
Amortization of original issue discount and debt issue costs |
|
|
502 |
|
|
|
374 |
|
Amortization of inventory step-up |
|
|
2,310 |
|
|
|
— |
|
Deferred income taxes |
|
|
(1,915 |
) |
|
|
14 |
|
Stock-based compensation |
|
|
4,151 |
|
|
|
4,852 |
|
Remeasurement of contingent consideration |
|
|
509 |
|
|
|
— |
|
Provision for losses on accounts receivable |
|
|
769 |
|
|
|
(21 |
) |
Foreign exchange loss (gain) |
|
|
971 |
|
|
|
(776 |
) |
Other loss (gain) |
|
|
251 |
|
|
|
(433 |
) |
Changes in operating assets and liabilities, net of impact of acquisitions: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
(3,387 |
) |
|
|
7,605 |
|
Inventories |
|
|
2,355 |
|
|
|
(11,986 |
) |
Prepaid expenses and other assets |
|
|
705 |
|
|
|
3,397 |
|
Accounts payable and other liabilities |
|
|
(21,998 |
) |
|
|
(971 |
) |
Net cash provided by operating activities |
|
|
13,280 |
|
|
|
28,269 |
|
Cash Flows From Investing Activities: |
|
|
|
|
|
|
||
Purchase of property and equipment |
|
|
(3,365 |
) |
|
|
(2,404 |
) |
Proceeds from disposition of property and equipment |
|
|
49 |
|
|
|
206 |
|
Business acquisitions, net of cash acquired |
|
|
(141,813 |
) |
|
|
— |
|
Net cash used in investing activities |
|
|
(145,129 |
) |
|
|
(2,198 |
) |
Cash Flows From Financing Activities: |
|
|
|
|
|
|
||
Proceeds from revolving credit facilities |
|
|
5,500 |
|
|
|
— |
|
Principal payments on revolving credit facilities |
|
|
(5,500 |
) |
|
|
— |
|
Proceeds from term loans |
|
|
80,000 |
|
|
|
— |
|
Principal payments on term loans |
|
|
(6,065 |
) |
|
|
(5,000 |
) |
Principal payments on insurance premium financing |
|
|
(2,187 |
) |
|
|
(2,189 |
) |
Payments for debt issuance costs |
|
|
(844 |
) |
|
|
— |
|
Taxes paid in connection with employee stock transactions |
|
|
(5,311 |
) |
|
|
(2,725 |
) |
Proceeds from secondary offering, net of underwriter discounts |
|
|
91,776 |
|
|
|
— |
|
Deferred offering costs |
|
|
(683 |
) |
|
|
— |
|
Dividends distributed |
|
|
(6,842 |
) |
|
|
(5,993 |
) |
Other |
|
|
37 |
|
|
|
— |
|
Net cash provided by (used in) financing activities |
|
|
149,881 |
|
|
|
(15,907 |
) |
Effect of foreign exchange rates on cash and cash equivalents |
|
|
180 |
|
|
|
332 |
|
Change in cash and cash equivalents |
|
|
18,212 |
|
|
|
10,496 |
|
Cash and cash equivalents, beginning of period |
|
|
87,691 |
|
|
|
45,286 |
|
Cash and cash equivalents, end of period |
|
$ |
105,903 |
|
|
$ |
55,782 |
|
Supplemental Disclosure of Cash Flows Information: |
|
|
|
|
|
|
||
Cash paid for income taxes, net |
|
$ |
21,605 |
|
|
$ |
7,288 |
|
Cash paid for interest |
|
$ |
6,458 |
|
|
$ |
4,859 |
|
Supplemental Disclosure of Non-Cash Investing and Financing Activities: |
|
|
|
|
|
|
||
Accruals and accounts payable for capital expenditures |
|
$ |
58 |
|
|
$ |
129 |
|
CADRE HOLDINGS, INC. SEGMENT INFORMATION (Unaudited) (In thousands) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2024 |
|||||||||||
|
|
|
|
|
|
|
|
Reconciling |
|
|
|
||
|
|
Product |
|
Distribution |
|
Items(1) |
|
Total |
|||||
Net sales |
|
$ |
128,433 |
|
$ |
25,588 |
|
$ |
(9,712 |
) |
|
$ |
144,309 |
Cost of goods sold |
|
|
75,621 |
|
|
19,723 |
|
|
(9,685 |
) |
|
|
85,659 |
Gross profit |
|
$ |
52,812 |
|
$ |
5,865 |
|
$ |
(27 |
) |
|
$ |
58,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2023 |
|||||||||||
|
|
|
|
|
|
|
|
Reconciling |
|
|
|
||
|
|
Product |
|
Distribution |
|
Items(1) |
|
Total |
|||||
Net sales |
|
$ |
103,368 |
|
$ |
25,726 |
|
$ |
(8,007 |
) |
|
$ |
121,087 |
Cost of goods sold |
|
|
58,216 |
|
|
19,779 |
|
|
(7,655 |
) |
|
|
70,340 |
Gross profit |
|
$ |
45,152 |
|
$ |
5,947 |
|
$ |
(352 |
) |
|
$ |
50,747 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2024 |
|||||||||||
|
|
|
|
|
|
|
|
Reconciling |
|
|
|
||
|
|
Product |
|
Distribution |
|
Items(1) |
|
Total |
|||||
Net sales |
|
$ |
247,218 |
|
$ |
53,779 |
|
$ |
(18,828 |
) |
|
$ |
282,169 |
Cost of goods sold |
|
|
143,385 |
|
|
41,280 |
|
|
(18,774 |
) |
|
|
165,891 |
Gross profit |
|
$ |
103,833 |
|
$ |
12,499 |
|
$ |
(54 |
) |
|
$ |
116,278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2023 |
|||||||||||
|
|
|
|
|
|
|
|
Reconciling |
|
|
|
||
|
|
Product |
|
Distribution |
|
Items(1) |
|
Total |
|||||
Net sales |
|
$ |
196,562 |
|
$ |
50,386 |
|
$ |
(14,113 |
) |
|
$ |
232,835 |
Cost of goods sold |
|
|
110,824 |
|
|
38,476 |
|
|
(13,830 |
) |
|
|
135,470 |
Gross profit |
|
$ |
85,738 |
|
$ |
11,910 |
|
$ |
(283 |
) |
|
$ |
97,365 |
____________________________ | |
(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) |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Year ended |
|
Three Months Ended |
|
Six Months Ended |
|
Last Twelve |
|||||||||||||||
|
|
December 31, |
|
June 30, |
|
June 30, |
|
Months |
|||||||||||||||
|
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
June 30, 2024 |
|||||||||||
Net income |
|
$ |
38,641 |
|
|
$ |
12,567 |
|
|
$ |
10,992 |
|
|
$ |
19,495 |
|
$ |
17,994 |
|
|
$ |
40,142 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Depreciation and amortization |
|
|
15,737 |
|
|
|
4,620 |
|
|
|
3,959 |
|
|
|
8,562 |
|
|
8,220 |
|
|
|
16,079 |
|
Interest expense |
|
|
4,531 |
|
|
|
2,003 |
|
|
|
1,013 |
|
|
|
3,640 |
|
|
2,654 |
|
|
|
5,517 |
|
Provision for income taxes |
|
|
14,283 |
|
|
|
5,047 |
|
|
|
4,229 |
|
|
|
7,017 |
|
|
7,170 |
|
|
|
14,130 |
|
EBITDA |
|
$ |
73,192 |
|
|
$ |
24,237 |
|
|
$ |
20,193 |
|
|
$ |
38,714 |
|
$ |
36,038 |
|
|
$ |
75,868 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Restructuring and transaction costs(1) |
|
|
3,192 |
|
|
|
19 |
|
|
|
693 |
|
|
|
4,856 |
|
|
693 |
|
|
|
7,355 |
|
Other general income(2) |
|
|
(92 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
(92 |
) |
Other (income) expense, net(3) |
|
|
(936 |
) |
|
|
336 |
|
|
|
(346 |
) |
|
|
1,780 |
|
|
(710 |
) |
|
|
1,554 |
|
Stock-based compensation expense(4) |
|
|
9,368 |
|
|
|
2,084 |
|
|
|
2,105 |
|
|
|
4,151 |
|
|
4,852 |
|
|
|
8,667 |
|
Stock-based compensation payroll tax expense(5) |
|
|
234 |
|
|
|
48 |
|
|
|
— |
|
|
|
441 |
|
|
220 |
|
|
|
455 |
|
LTIP bonus(6) |
|
|
860 |
|
|
|
(1 |
) |
|
|
160 |
|
|
|
49 |
|
|
304 |
|
|
|
605 |
|
Amortization of inventory step-up(7) |
|
|
— |
|
|
|
1,541 |
|
|
|
— |
|
|
|
2,310 |
|
|
— |
|
|
|
2,310 |
|
Contingent consideration expense(8) |
|
|
— |
|
|
|
58 |
|
|
|
— |
|
|
|
509 |
|
|
— |
|
|
|
509 |
|
Adjusted EBITDA |
|
$ |
85,818 |
|
|
$ |
28,322 |
|
|
$ |
22,805 |
|
|
$ |
52,810 |
|
$ |
41,397 |
|
|
$ |
97,231 |
|
Adjusted EBITDA margin(9) |
|
|
16.5 |
|
% |
|
19.6 |
|
% |
|
18.8 |
|
% |
|
18.7 |
% |
|
17.8 |
|
% |
|
|
____________________________ | |
(1)
|
Reflects the “Restructuring and transaction costs” line item on our consolidated statement of operations and comprehensive income, 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 income (expense), net” line item on our consolidated statements of operations and primarily includes 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/20240809871263/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.
FAQ
What were Cadre Holdings' (CDRE) Q2 2024 financial highlights?
How did the cyber incident in July 2024 affect Cadre Holdings (CDRE)?
What is Cadre Holdings' (CDRE) updated guidance for 2024?