Star Equity Holdings, Inc. Announces 2024 Third Quarter Financial Results
Star Equity Holdings (NASDAQ: STRR) reported Q3 2024 financial results showing a 30.9% revenue increase to $13.7 million, driven by acquisitions of Timber Technologies and Big Lake Lumber. Despite revenue growth, the company recorded a net loss of $2.0 million ($0.61 per share) compared to $2.4 million loss in Q3 2023. Building Solutions division saw increased commercial activity with recent contract wins totaling $4.6 million. The company diversified its portfolio by investing in Enservco, marking entry into Energy Services and Transportation & Logistics sectors. Gross profit increased 27.9% to $2.8 million, while adjusted EBITDA showed a loss of $0.3 million.
Star Equity Holdings (NASDAQ: STRR) ha riportato i risultati finanziari del terzo trimestre 2024, mostrando un Aumento del fatturato del 30,9% a 13,7 milioni di dollari, grazie alle acquisizioni di Timber Technologies e Big Lake Lumber. Nonostante la crescita dei ricavi, l'azienda ha registrato una perdita netta di 2,0 milioni di dollari (0,61 dollari per azione) rispetto a una perdita di 2,4 milioni di dollari nel terzo trimestre del 2023. La divisione Building Solutions ha visto un aumento dell'attività commerciale con contratti recenti per un totale di 4,6 milioni di dollari. L'azienda ha diversificato il proprio portafoglio investendo in Enservco, segnando l'ingresso nei settori dei Servizi Energetici e dei Trasporti & Logistica. Il profitto lordo è aumentato del 27,9% a 2,8 milioni di dollari, mentre l'EBITDA rettificato ha mostrato una perdita di 0,3 milioni di dollari.
Star Equity Holdings (NASDAQ: STRR) informó los resultados financieros del tercer trimestre de 2024, mostrando un aumento del 30.9% en los ingresos a 13.7 millones de dólares, impulsado por las adquisiciones de Timber Technologies y Big Lake Lumber. A pesar del crecimiento de los ingresos, la compañía registró una pérdida neta de 2.0 millones de dólares (0.61 dólares por acción) en comparación con una pérdida de 2.4 millones de dólares en el tercer trimestre de 2023. La división de Soluciones de Construcción vio un aumento en la actividad comercial con nuevos contratos que totalizan 4.6 millones de dólares. La compañía diversificó su cartera invirtiendo en Enservco, marcando su entrada en los sectores de Servicios Energéticos y Transporte & Logística. El beneficio bruto aumentó un 27.9% a 2.8 millones de dólares, mientras que el EBITDA ajustado mostró una pérdida de 0.3 millones de dólares.
스타 에퀴티 홀딩스 (NASDAQ: STRR)는 2024년 3분기 재무 결과를 발표하며 30.9%의 매출 증가를 기록해 1370만 달러에 달한다고 밝혔습니다. 이는 Timber Technologies와 Big Lake Lumber의 인수에 의해 주도되었습니다. 매출 성장에도 불구하고 회사는 200만 달러의 순손실을 기록했으며(주당 0.61달러), 이는 2023년 3분기 240만 달러의 손실과 비교됩니다. Building Solutions 부문은 최근 460만 달러의 계약 승인을 포함한 상업적 활동이 증가했습니다. 회사는 Enservco에 투자하여 에너지 서비스 및 운송 및 물류 분야에 진출하여 포트폴리오를 다각화했습니다. 총 이익은 279만 달러로 27.9% 증가했으며, 조정 EBITDA는 30만 달러의 손실을 보였습니다.
Star Equity Holdings (NASDAQ: STRR) a publié les résultats financiers du troisième trimestre 2024, affichant une augmentation des revenus de 30,9% à 13,7 millions de dollars, grâce aux acquisitions de Timber Technologies et Big Lake Lumber. Malgré cette croissance des revenus, la société a enregistré une perte nette de 2,0 millions de dollars (0,61 dollar par action), contre une perte de 2,4 millions de dollars au troisième trimestre 2023. La division Building Solutions a connu une activité commerciale accrue avec des contrats récents totalisant 4,6 millions de dollars. L’entreprise a diversifié son portefeuille en investissant dans Enservco, marquant son entrée dans les secteurs des services énergétiques et du transport & logistique. Le bénéfice brut a augmenté de 27,9% pour atteindre 2,8 millions de dollars, tandis que l’EBITDA ajusté a montré une perte de 0,3 million de dollars.
Star Equity Holdings (NASDAQ: STRR) hat die finanziellen Ergebnisse für das 3. Quartal 2024 veröffentlicht und einen Umsatzanstieg von 30,9% auf 13,7 Millionen Dollar gezeigt, der durch die Akquisitionen von Timber Technologies und Big Lake Lumber vorangetrieben wurde. Trotz des Umsatzwachstums verzeichnete das Unternehmen einen Nettoverlust von 2,0 Millionen Dollar (0,61 Dollar pro Aktie) im Vergleich zu einem Verlust von 2,4 Millionen Dollar im 3. Quartal 2023. Die Division Building Solutions verzeichnete eine gesteigerte kommerzielle Aktivität mit aktuellen Vertragsabschlüssen von insgesamt 4,6 Millionen Dollar. Das Unternehmen diversifizierte sein Portfolio durch Investitionen in Enservco und trat somit in die Bereiche Energie- und Transportdienstleistungen ein. Der Bruttogewinn stieg um 27,9% auf 2,8 Millionen Dollar, während das bereinigte EBITDA einen Verlust von 0,3 Millionen Dollar aufwies.
- Revenue increased 30.9% to $13.7 million in Q3 2024
- Gross profit increased 27.9% to $2.8 million
- Secured new commercial contracts worth $4.6 million
- Additional projects worth $5 million expected to be announced
- Net loss of $2.0 million in Q3 2024
- Adjusted EBITDA loss of $0.3 million vs $14,000 loss in Q3 2023
- Operating cash flow decreased to -$3.7 million from +$2.7 million
- Year-to-date gross profit decreased 27.2% to $6.6 million
- SG&A expenses increased 115.9% with $2.8 million impairment charge
Insights
The Q3 2024 results present a mixed picture for Star Equity Holdings. While revenues increased by
The company's substantial NOL carryforward of
The Building Solutions division's performance reflects broader market challenges, with economic headwinds and higher interest rates impacting project timelines. However, recent commercial contract wins and an improving interest rate environment signal a potential market recovery. The strategic diversification into Energy Services and Transportation & Logistics through the Enservco investment shows management's effort to reduce sector concentration risk.
The decline in gross margins from
Recent large commercial contract wins validate optimism for Building Solutions upturn
Enservco investment diversifies portfolio; marks entry into Energy Services and Transportation & Logistics
OLD GREENWICH, Conn., Nov. 19, 2024 (GLOBE NEWSWIRE) -- Star Equity Holdings, Inc. (Nasdaq: STRR; STRRP) (“Star” or the “Company”), a diversified holding company, reported today its financial results for the third quarter (Q3) ended September 30, 2024. All 2024 and 2023 amounts in this release are unaudited.
Following the sale of our Digirad Health business on May 4, 2023, all financial results for the 2023 reporting period, unless stated otherwise, relate to continuing operations, which currently include two divisions: Building Solutions (formerly known as Construction) and Investments.
Q3 2024 Financial Highlights vs. Q3 2023 (unaudited)
- Revenues increased by
30.9% to$13.7 million from$10.4 million . - Gross profit increased by
27.9% to$2.8 million from$2.2 million . - Net loss from continuing operations was
$2.0 million (or$0.61 per basic and diluted share) compared to net loss from continuing operations of$2.4 million (or$0.75 per basic and diluted share). - Non-GAAP adjusted net loss was
$0.9 million (or$0.29 per basic and diluted share) compared to net income of$0.2 million (or$0.07 per basic and diluted share). - Non-GAAP adjusted EBITDA was a loss of
$0.3 million versus a loss of$14 thousand .
Year-to-Date 2024 Financial Highlights vs. Year-to-Date 2023 (unaudited)
- Revenues increased by
14.5% to$36.3 million from$31.7 million . - Gross profit decreased by
27.2% to$6.6 million from$9.1 million . - Net loss from continuing operations was
$8.0 million (or$2.53 per basic and diluted share) compared to a net loss from continuing operations of$3.7 million (or$1.19 per basic and diluted share). - Non-GAAP adjusted net loss from continuing operations was
$3.2 million (or$1.03 per basic and diluted share) compared to a net loss of$0.2 million (or$0.06 per basic and diluted share). - Non-GAAP adjusted EBITDA from continuing operations was a loss of
$1.9 million versus a loss of$50 thousand .
“In the third quarter of 2024, the acquisition of Timber Technologies (“TT”) drove a quarterly Building Solutions revenue increase versus the third quarter of 2023,” commented Rick Coleman, Chief Executive Officer. “While third quarter results on an organic basis were mixed, we were pleased to have recently announced two large commercial contract wins by our KBS business, totaling
Mr. Coleman added, “At our Investments division, we marked a diversification of our portfolio beyond Building Solutions with our initial entrance into the Energy Services and Transportation & Logistics sectors. Our third quarter investment in Colorado-based Enservco creates an opportunity to broaden the scope of our operations in areas we believe will generate long-term shareholder value.”
Revenues
The Company’s Q3 2024 revenues increased
Revenues in $ thousands | Q3 2024 | Q3 2023 | % change | 9M 2024 | 9M 2023 | % change | |||||||||||||||
Building Solutions | $ | 13,663 | $ | 10,435 | 30.9 | % | $ | 36,264 | $ | 31,674 | 14.5 | % | |||||||||
Investments | 156 | 89 | 75.3 | % | 538 | 405 | 32.8 | % | |||||||||||||
Intersegment elimination | (156 | ) | (89 | ) | 75.3 | % | (538 | ) | (405 | ) | 32.8 | % | |||||||||
Total Revenues | $ | 13,663 | $ | 10,435 | 30.9 | % | $ | 36,264 | $ | 31,674 | 14.5 | % | |||||||||
Q3 2024 and 9M 2024 Building Solutions revenue increased by
Gross Profit
Gross profit (loss) in $ thousands | Q3 2024 | Q3 2023 | % change | 9M 2024 | 9M 2023 | % change | |||||||||||||||
Building Solutions | $ | 2,846 | $ | 2,248 | 26.6 | % | $ | 6,753 | $ | 9,241 | (26.9) | % | |||||||||
Building Solutions gross margin | 20.8 | % | 21.5 | % | (0.7) | % | 18.6 | % | 29.2 | % | (10.6) | % | |||||||||
Investments | 127 | 44 | 188.6 | % | 392 | 236 | 66.1 | % | |||||||||||||
Intersegment elimination | (156 | ) | (89 | ) | 75.3 | % | (538 | ) | (405 | ) | 32.8 | % | |||||||||
Total gross profit | $ | 2,817 | $ | 2,203 | 27.9 | % | $ | 6,607 | $ | 9,072 | (27.2) | % | |||||||||
Total gross margin | 20.6 | % | 21.1 | % | (0.5) | % | 18.2 | % | 28.6 | % | (10.4) | % | |||||||||
Q3 2024 and 9M 2024 Building Solutions gross profit increased
Operating Expenses
On a consolidated basis, Q3 2024 sales, general and administrative (“SG&A”) expenses increased by
Net Income
Q3 2024 net loss from continuing operations was
Year-to-date 2024 net loss from continuing operations was
Non-GAAP Adjusted EBITDA
Q3 2024 non-GAAP adjusted EBITDA was a loss of
Operating Cash Flow
9M 2024 cash flow from operations was an outflow of
Preferred Stock Dividends
In Q3 2024, the Company’s board of directors declared a cash dividend to holders of our Series A Preferred Stock of
NOL Carryforward
As of December 31, 2023, Star had
Share Repurchase Program
On August 7th, 2024, the Company’s board of directors authorized a new stock repurchase program under which the Company is authorized to repurchase up to
Conference Call Information
A conference call is scheduled for 10:00 a.m. ET (7:00 a.m. PT) on November 19, 2024 to discuss the results and management’s outlook. The call may be accessed by dialing (833) 630-1956 (toll free) or (412) 317-1837 (international), five minutes prior to the scheduled start time and referencing Star Equity. A simultaneous webcast of the call may be accessed online from the Events & Presentations link on the Investor Relations page at www.starequity.com/events-and-presentations/presentations; an archived replay of the webcast will be available within 15 minutes of the end of the conference call.
If you have any questions, either prior to or after our scheduled Earnings Conference call, please e-mail admin@starequity.com or lcati@equityny.com.
Use of Non-GAAP Financial Measures by Star Equity Holdings, Inc.
This release presents the non-GAAP financial measures “adjusted net income (loss),” “adjusted net income (loss) per basic and diluted share,” and “adjusted EBITDA from continuing operations.” The most directly comparable measures for these non-GAAP financial measures are “net income (loss),” “net income (loss) per basic and diluted share,” and “cash flows from operating activities.” The Company has included below unaudited adjusted financial information, which presents the Company’s results of operations after excluding acquired intangible asset amortization, unrealized gain (loss) on equity securities and lumber derivatives, litigation costs, transaction costs, financing costs, and income tax adjustments. Further excluded in the measure of adjusted EBITDA are stock-based compensation, interest, depreciation, and amortization.
A discussion of the reasons why management believes that the presentation of non-GAAP financial measures provides useful information to investors regarding the Company’s financial condition and results of operations is included as Exhibit 99.2 to the Company’s report on Form 8-K filed with the Securities and Exchange Commission on November 19, 2024.
About Star Equity Holdings, Inc.
Star Equity Holdings, Inc. is a diversified holding company with two divisions: Building Solutions and Investments.
Building Solutions
Our Building Solutions division operates in three businesses: (i) modular building manufacturing; (ii) structural wall panel and wood foundation manufacturing, including building supply distribution operations; and (iii) glue-laminated timber (glulam) column, beam, and truss manufacturing.
Investments
Our Investments division manages and finances the Company’s real estate assets as well as its investment positions in private and public companies.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements in this press release that are not statements of historical fact are hereby identified as “forward-looking statements” for the purpose of the safe harbor provided by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements are based upon management’s current beliefs, views, estimates and expectations, including as pertains to (i) the plans and objectives of management for future operations, including plans or objectives relating to acquisitions and related integration, (ii) projections of income, EBITDA, earnings per share, capital expenditures, cost reductions, capital structure or other financial items, (iii) the future financial performance of the Company or acquisition targets and (iv) the assumptions underlying or relating to any statement described above. Forward-looking statements generally are identified by the words “believe”, “expect”, “anticipate”, “estimate”, “project”, “intend”, “plan”, “should”, “may”, “will”, “would”, “will be”, “will continue” or similar expressions. Such forward-looking statements are not meant to predict or guarantee actual results, performance, events or circumstances and may not be realized because they are based upon the Company's current projections, plans, objectives, beliefs, expectations, estimates and assumptions and are subject to a number of risks and uncertainties and other influences, many of which the Company has no control over. Actual results and the timing of certain events and circumstances may differ materially from those described above as a result of these risks and uncertainties. Factors that may influence or contribute to the inaccuracy of forward-looking statements or cause actual results to differ materially from expected or desired results may include, without limitation, the cyclical nature of our operating businesses, the Company’s debt and its ability to repay, refinance, or incur additional debt in the future; the Company’s need for a significant amount of cash to service, repay the debt, and to pay dividends on the Company’s preferred stock; the restrictions contained in the debt agreements that limit the discretion of management in operating the business; legal, regulatory, political and economic risks in markets and public health crises that reduce economic activity and cause restrictions on operations; the length of time associated with servicing customers; losses of significant contracts or failure to get potential contracts being discussed; disruptions in the relationship with third party vendors; accounts receivable turnover; insufficient cash flows and resulting lack of liquidity; the Company's inability to expand its business operations; the liability and compliance costs regarding environmental regulations; the lack of product diversification; existing or increased competition; risks to the price and volatility of the Company’s common stock and preferred stock; stock volatility and in liquidity; risks to preferred stockholders of not receiving dividends and risks to the Company’s ability to pursue growth opportunities if the Company continues to pay dividends according to the terms of the Company’s preferred stock; the Company’s ability to execute on its business strategy (including any cost reduction plans); the Company’s failure to realize expected benefits of restructuring and cost-cutting actions; the Company’s ability to preserve and monetize its net operating losses; risks associated with the Company’s possible pursuit of acquisitions; the Company’s ability to consummate successful acquisitions and execute related integration; general economic and financial market conditions; failure to keep pace with evolving technologies and difficulties integrating technologies; system failures; losses of key management personnel and the inability to attract and retain highly qualified management and personnel in the future; and the continued demand for and market acceptance of the Company’s services. For a detailed discussion of cautionary statements and risks that may affect the Company’s future results of operations and financial results, please refer to the Company’s filings with the Securities and Exchange Commission, including, but not limited to, the risk factors in the Company’s most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. This press release reflects management’s views as of the date presented.
All forward-looking statements are necessarily only estimates of future results, and there can be no assurance that actual results will not differ materially from expectations. Therefore, you are cautioned not to place undue reliance on such statements. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.
For more information contact: | ||
Star Equity Holdings, Inc. | The Equity Group | |
Rick Coleman | Lena Cati | |
Chief Executive Officer | Senior Vice President | |
203-489-9508 | 212-836-9611 | |
rick.coleman@starequity.com | lcati@equityny.com | |
(Financial tables follow)
Star Equity Holdings, Inc. Condensed Consolidated Statements of Operations (Unaudited) (In thousands, except for per share amounts) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Revenues: | ||||||||||||||||
Building Solutions** | $ | 13,663 | $ | 10,435 | $ | 36,264 | $ | 31,674 | ||||||||
Investments | — | — | — | — | ||||||||||||
Total revenues | 13,663 | 10,435 | 36,264 | 31,674 | ||||||||||||
Cost of revenues: | ||||||||||||||||
Building Solutions** | 10,817 | 8,187 | 29,511 | 22,433 | ||||||||||||
Investments | 29 | 45 | 146 | 169 | ||||||||||||
Total cost of revenues | 10,846 | 8,232 | 29,657 | 22,602 | ||||||||||||
Gross profit | 2,817 | 2,203 | 6,607 | 9,072 | ||||||||||||
Operating expenses: | ||||||||||||||||
Selling, general and administrative | 7,415 | 3,434 | 16,848 | 11,327 | ||||||||||||
Amortization of intangible assets | 724 | 430 | 1,756 | 1,290 | ||||||||||||
Total operating expenses | 8,139 | 3,864 | 18,604 | 12,617 | ||||||||||||
Income (loss) from continuing operations | (5,322 | ) | (1,661 | ) | (11,997 | ) | (3,545 | ) | ||||||||
Other income (expense): | ||||||||||||||||
Other income (expense), net | 3,293 | (965 | ) | 3,358 | (506 | ) | ||||||||||
Interest income (expense), net | 41 | 433 | 636 | 569 | ||||||||||||
Total other income (expense), net | 3,334 | (532 | ) | 3,994 | 63 | |||||||||||
Income (loss) before income taxes from continuing operations | (1,988 | ) | (2,193 | ) | (8,003 | ) | (3,482 | ) | ||||||||
Income tax benefit (provision) from continuing operations | 18 | (172 | ) | 22 | (233 | ) | ||||||||||
Income (loss) from continuing operations, net of tax | (1,970 | ) | (2,365 | ) | (7,981 | ) | (3,715 | ) | ||||||||
Income (loss) from discontinued operations, net of tax | — | (257 | ) | — | 27,119 | |||||||||||
Net income (loss) | (1,970 | ) | (2,622 | ) | (7,981 | ) | 23,404 | |||||||||
Dividend on Series A perpetual preferred stock | (541 | ) | (479 | ) | (1,499 | ) | (1,437 | ) | ||||||||
Net income (loss) attributable to common shareholders | $ | (2,511 | ) | $ | (3,101 | ) | $ | (9,480 | ) | $ | 21,967 | |||||
Net income (loss) per share | ||||||||||||||||
Net income (loss) per share, continuing operations | ||||||||||||||||
Basic and diluted* | $ | (0.61 | ) | $ | (0.75 | ) | $ | (2.53 | ) | $ | (1.19 | ) | ||||
Net income (loss) per share, discontinued operations | ||||||||||||||||
Basic and diluted* | $ | — | $ | (0.08 | ) | $ | — | $ | 8.71 | |||||||
Net income (loss) per share | ||||||||||||||||
Basic and diluted* | $ | (0.61 | ) | $ | (0.84 | ) | $ | (2.53 | ) | $ | 7.51 | |||||
Net income (loss) per share, attributable to common shareholders | ||||||||||||||||
Basic and diluted* | $ | (0.78 | ) | $ | (0.99 | ) | $ | (3.01 | ) | $ | 7.05 | |||||
Weighted-average common shares outstanding *** | ||||||||||||||||
Basic and diluted* | 3,210 | 3,137 | 3,150 | 3,115 | ||||||||||||
Dividends declared per share of Series A perpetual preferred stock | $ | 0.25 | $ | 0.25 | $ | 0.69 | $ | 0.75 | ||||||||
*Earnings per share may not add due to rounding | ||||||||||||||||
**Formerly known as Construction | ||||||||||||||||
***All share amounts reflect 1 for 5 reverse stock split effective June 14, 2024, retroactively | ||||||||||||||||
Star Equity Holdings, Inc. Condensed Consolidated Balance Sheets (Unaudited) (In thousands, except share amounts) | |||||||
September 30, 2024 (unaudited) | December 31, 2023 | ||||||
Assets: | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 5,492 | $ | 18,326 | |||
Restricted cash | 1,603 | 620 | |||||
Investments in equity securities | 3,245 | 4,838 | |||||
Lumber derivative contracts | — | 19 | |||||
Accounts receivable, net of allowances of | 6,503 | 6,004 | |||||
Note receivable, current portion | 1,426 | 399 | |||||
Inventories, net | 5,530 | 3,420 | |||||
Other current assets | 1,451 | 1,180 | |||||
Assets held for sale | — | 4,346 | |||||
Total current assets | 25,250 | 39,152 | |||||
Property and equipment, net | 10,292 | 3,482 | |||||
Operating lease right-of-use assets, net | 7,145 | 1,470 | |||||
Intangible assets, net | 19,654 | 12,518 | |||||
Goodwill | 8,453 | 4,438 | |||||
Long term investments | 3,899 | 6,000 | |||||
Notes receivable | 8,758 | 8,427 | |||||
Other assets | 2,272 | 9 | |||||
Total assets | $ | 85,723 | $ | 75,496 | |||
Liabilities and Stockholders’ Equity: | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 1,728 | $ | 1,571 | |||
Accrued liabilities | 3,239 | 1,506 | |||||
Accrued compensation | 1,264 | 1,772 | |||||
Accrued warranty | 48 | 44 | |||||
Deferred revenue | 2,454 | 1,377 | |||||
Short-term debt | 3,284 | 2,019 | |||||
Operating lease liabilities | 305 | 403 | |||||
Finance lease liabilities | 22 | 42 | |||||
Total current liabilities | 12,344 | 8,734 | |||||
Long-term debt, net of current portion | 7,830 | — | |||||
Deferred tax liabilities | 225 | 318 | |||||
Operating lease liabilities, net of current portion | 6,926 | 1,102 | |||||
Finance lease liabilities, net of current portion | 24 | 43 | |||||
Total liabilities | 27,349 | 10,197 | |||||
Stockholders’ Equity: | |||||||
Preferred stock, | 21,593 | 18,988 | |||||
Series C Preferred stock, | — | — | |||||
Common stock, | 2 | 2 | |||||
Treasury stock, at cost; 102,487 and 51,770 shares at September 30, 2024 and December 31, 2023, respectively * | (5,946 | ) | (5,728 | ) | |||
Additional paid-in capital | 158,795 | 160,126 | |||||
Accumulated deficit | (116,070 | ) | (108,089 | ) | |||
Total stockholders’ equity | 58,374 | 65,299 | |||||
Total liabilities and stockholders’ equity | $ | 85,723 | $ | 75,496 | |||
*All share amounts reflect 1 for 5 reverse stock split effective June 14, 2024, retroactively | |||||||
Star Equity Holdings, Inc. Reconciliation of Non-GAAP Financial Measures (Unaudited) (In thousands, except per share amounts) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net income (loss) from continuing operations | $ | (1,970 | ) | $ | (2,365 | ) | $ | (7,981 | ) | $ | (3,715 | ) | |||
Acquired intangible amortization | 724 | 430 | 1,756 | 1,290 | |||||||||||
Unrealized loss (gain) on equity securities (1) | 221 | 971 | 296 | 24 | |||||||||||
Unrealized loss (gain) on lumber derivatives (2) | — | 137 | 19 | (10 | ) | ||||||||||
Litigation costs | 96 | — | 151 | — | |||||||||||
Transaction costs related to sale (3) | 1 | 123 | 93 | 1,281 | |||||||||||
Transaction costs related to mergers and acquisitions (4) | 218 | 17 | 762 | 17 | |||||||||||
Purchase accounting adjustment (5) | 212 | — | 786 | — | |||||||||||
Impairment of cost method investment | 2,796 | — | 4,086 | — | |||||||||||
Loss (gain) on equity method investment | 621 | — | 621 | — | |||||||||||
Gains on sale and leaseback transactions | (3,755 | ) | — | (3,755 | ) | — | |||||||||
Write off of lease liabilities | (74 | ) | 240 | (74 | ) | 240 | |||||||||
Financing costs (6) | 13 | 2 | 28 | 151 | |||||||||||
Income tax (benefit) provision | (18 | ) | 171 | (22 | ) | 232 | |||||||||
Non-GAAP adjusted net income (loss) from continuing operations | $ | (915 | ) | $ | 204 | $ | (3,234 | ) | $ | (190 | ) | ||||
Net income (loss) from continuing operations per diluted share | $ | (0.61 | ) | $ | (0.75 | ) | $ | (2.52 | ) | $ | (1.18 | ) | |||
Acquired intangible amortization | 0.22 | 0.14 | 0.55 | 0.41 | |||||||||||
Unrealized loss (gain) on equity securities (1) | 0.07 | 0.31 | 0.09 | 0.01 | |||||||||||
Unrealized loss (gain) on lumber derivatives (2) | — | 0.04 | 0.01 | — | |||||||||||
Litigation costs | 0.03 | — | 0.05 | — | |||||||||||
Transaction costs related to sale (3) | — | 0.04 | 0.03 | 0.41 | |||||||||||
Transaction costs related to mergers and acquisitions (4) | 0.07 | 0.01 | 0.24 | 0.01 | |||||||||||
Purchase accounting adjustment (5) | 0.07 | — | 0.25 | — | |||||||||||
Impairment of cost method investment | 0.87 | — | 1.29 | — | |||||||||||
Loss (gain) on equity method investment | 0.19 | — | 0.20 | — | |||||||||||
Gains on sale and leaseback transactions | (1.16 | ) | — | (1.18 | ) | — | |||||||||
Write off of lease liabilities | (0.02 | ) | 0.08 | (0.02 | ) | 0.08 | |||||||||
Financing costs (6) | — | — | 0.01 | 0.05 | |||||||||||
Income tax (benefit) provision | (0.01 | ) | 0.05 | (0.01 | ) | 0.07 | |||||||||
Non-GAAP adjusted net income (loss) from continuing operations per basic and diluted share (7) | $ | (0.29 | ) | $ | 0.07 | $ | (1.03 | ) | $ | (0.06 | ) | ||||
(1) Reflects adjustments for any unrealized gains or losses in equity securities. | |||||||||||||||
(2) Reflects adjustments for any unrealized gains or losses in lumber derivatives value. | |||||||||||||||
(3) Reflects transaction costs related to the sale of the Healthcare Division. | |||||||||||||||
(4) Reflects transaction costs related to potential mergers and acquisitions. | |||||||||||||||
(5) Reflects the purchase accounting adjustments related to the fair value of inventory and earn-out that impacted net income. | |||||||||||||||
(6) Reflects financing costs from our credit facilities. | |||||||||||||||
(7) Per share amounts are computed independently for each discrete item presented. Therefore, the sum of the quarterly per share amounts will not necessarily equal the total for the year, and the sum of individual items may not equal the total. | |||||||||||||||
Star Equity Holdings, Inc. Reconciliation of Non-GAAP Financial Measures (Unaudited) (In thousands) | |||||||||||||||
For The Three Months Ended September 30, 2024 | Building Solutions | Investments | Star Equity Corporate | Total | |||||||||||
Net income (loss) from continuing operations | $ | (627 | ) | $ | 569 | $ | (1,912 | ) | $ | (1,970 | ) | ||||
Depreciation and amortization | 997 | 29 | 9 | 1,035 | |||||||||||
Interest (income) expense | 164 | (175 | ) | (30 | ) | (41 | ) | ||||||||
Income tax (benefit) provision | — | — | (18 | ) | (18 | ) | |||||||||
EBITDA from continuing operations | 534 | 423 | (1,951 | ) | (994 | ) | |||||||||
Unrealized loss (gain) on equity securities (1) | — | 221 | — | 221 | |||||||||||
Interest income(3) | — | 264 | — | 264 | |||||||||||
Litigation costs | — | — | 96 | 96 | |||||||||||
Stock-based compensation | 5 | — | 53 | 58 | |||||||||||
Transaction costs related to sale (4) | — | — | 1 | 1 | |||||||||||
Transaction costs related to mergers and acquisitions (5) | — | — | 218 | 218 | |||||||||||
Purchase accounting adjustment (6) | 212 | — | — | 212 | |||||||||||
Impairment of cost method investment | — | 2,796 | — | 2,796 | |||||||||||
Loss (gain) on equity method investment | — | 621 | — | 621 | |||||||||||
Gains on sale and leaseback transactions | — | (3,755 | ) | — | (3,755 | ) | |||||||||
Write off of Lease liabilities | (74 | ) | — | — | (74 | ) | |||||||||
Financing costs (7) | 7 | — | 6 | 13 | |||||||||||
Non-GAAP adjusted EBITDA from continuing operations | $ | 684 | $ | 570 | $ | (1,577 | ) | $ | (323 | ) |
For The Three Months Ended September 30, 2023 | Building Solutions | Investments | Star Equity Corporate | Total | ||||||||||||
Net income (loss) from continuing operations | (108 | ) | (763 | ) | (1,494 | ) | $ | (2,365 | ) | |||||||
Depreciation and amortization | 515 | 45 | 9 | 569 | ||||||||||||
Interest (income) expense | 7 | (193 | ) | (247 | ) | (433 | ) | |||||||||
Income tax (benefit) provision | 1 | — | 170 | 171 | ||||||||||||
EBITDA from continuing operations | 415 | (911 | ) | (1,562 | ) | (2,058 | ) | |||||||||
Unrealized loss (gain) on equity securities (1) | — | 971 | — | 971 | ||||||||||||
Unrealized loss (gain) on lumber derivatives (2) | 137 | — | — | 137 | ||||||||||||
Interest income(3) | — | 440 | — | 440 | ||||||||||||
Litigation costs | — | — | — | — | ||||||||||||
Stock-based compensation | 9 | — | 67 | 76 | ||||||||||||
Transaction costs related to sale (4) | — | — | 123 | 123 | ||||||||||||
Transaction costs related to mergers and acquisitions | — | — | 17 | 17 | ||||||||||||
(Gain) Loss on sale of buildings | 0 | 38 | — | 38 | ||||||||||||
Write off of lease liabilities | 240 | — | — | 240 | ||||||||||||
Financing costs (7) | $ | 2 | — | — | 2 | |||||||||||
Non-GAAP adjusted EBITDA from continuing operations | $ | 803 | $ | 538 | $ | (1,355 | ) | $ | (14 | ) | ||||||
(1) Reflects adjustments for any unrealized gains or losses on equity securities. | ||||||||||||||||
(2) Reflects adjustments for any unrealized gains or losses in lumber derivatives value. | ||||||||||||||||
(3) We allocate all corporate interest income to the Investments Division. | ||||||||||||||||
(4) Reflects transaction costs related to the sale of the Healthcare Division. | ||||||||||||||||
(5) Reflects transaction costs related to potential mergers and acquisitions | ||||||||||||||||
(6) Reflects the purchase accounting adjustments related to the fair value of inventory and earn-out that impacted net income. | ||||||||||||||||
(7) Reflects financing costs from our credit facilities. | ||||||||||||||||
For The Nine Months Ended September 30, 2024 | Building Solutions | Investments | Star Equity Corporate | Total | |||||||||||
Net income (loss) from continuing operations | $ | (2,667 | ) | $ | (233 | ) | $ | (5,081 | ) | $ | (7,981 | ) | |||
Depreciation and amortization | 2,338 | 146 | 34 | 2,518 | |||||||||||
Interest (income) expense | 338 | (565 | ) | (409 | ) | (636 | ) | ||||||||
Income tax (benefit) provision | — | — | (22 | ) | (22 | ) | |||||||||
EBITDA | 9 | (652 | ) | (5,478 | ) | (6,121 | ) | ||||||||
Unrealized loss (gain) on equity securities (1) | — | 296 | — | 296 | |||||||||||
Unrealized loss (gain) on lumber derivatives (2) | 19 | — | — | 19 | |||||||||||
Interest income (3) | — | 1,034 | — | 1,034 | |||||||||||
Litigation costs (3) | — | — | 151 | 151 | |||||||||||
Stock-based compensation | 29 | — | 157 | 186 | |||||||||||
Gain on disposal of Healthcare Division (3) | — | — | — | — | |||||||||||
Transaction costs related to sale (4) | — | — | 93 | 93 | |||||||||||
Transaction costs related to mergers and acquisitions (5) | — | — | 762 | 762 | |||||||||||
Purchase accounting adjustment (6) | 786 | — | — | 786 | |||||||||||
Impairment of cost method investment | — | 4,086 | — | 4,086 | |||||||||||
Loss (gain) on equity method investment | — | 621 | — | 621 | |||||||||||
Gains on sale and leaseback transactions | — | (3,755 | ) | — | (3,755 | ) | |||||||||
Write off of Lease Liabilities | (74 | ) | — | — | (74 | ) | |||||||||
Financing costs (7) | 22 | — | 6 | 28 | |||||||||||
Non-GAAP adjusted EBITDA | $ | 791 | $ | 1,630 | $ | (4,309 | ) | $ | (1,888 | ) |
For The Nine Months Ended September 30, 2023 | Building Solutions | Investments | Star Equity Corporate | Total | |||||||||||
Net income (loss) from continuing operations | 1,746 | 178 | (5,639 | ) | $ | (3,715 | ) | ||||||||
Depreciation and amortization | 1,530 | 169 | 21 | 1,720 | |||||||||||
Interest expense | 52 | (276 | ) | (345 | ) | (569 | ) | ||||||||
Income tax (benefit) provision | 1 | — | 231 | 232 | |||||||||||
EBITDA | 3,329 | 71 | (5,732 | ) | (2,332 | ) | |||||||||
Unrealized loss (gain) on equity securities (1) | — | 24 | — | 24 | |||||||||||
Unrealized loss (gain) on lumber derivatives (2) | (10 | ) | — | — | (10 | ) | |||||||||
Interest Income | — | 686 | — | 686 | |||||||||||
Stock-based compensation | 18 | — | 261 | 279 | |||||||||||
Transaction costs related to sale (4) | — | — | 1,281 | 1,281 | |||||||||||
Transaction costs related to mergers and acquisitions (5) | 0 | 0 | 17 | 17 | |||||||||||
Loss (Gain) on sale of assets | — | (386 | ) | — | (386 | ) | |||||||||
Write off of lease liabilities | 240 | — | — | 240 | |||||||||||
Financing costs (7) | 134 | 17 | — | 151 | |||||||||||
Non-GAAP adjusted EBITDA | $ | 3,711 | $ | 412 | $ | (4,173 | ) | $ | (50 | ) | |||||
(1) Reflects adjustments for any unrealized gains or losses on equity securities. | |||||||||||||||
(2) Reflects adjustments for any unrealized gains or losses in lumber derivatives value. | |||||||||||||||
(3) We allocate all corporate interest income to the Investments Division. | |||||||||||||||
(4) Reflects transaction costs related to the sale of the Healthcare Division. | |||||||||||||||
(5) Reflects transaction costs related to potential mergers and acquisitions. | |||||||||||||||
(6) Reflects the TT purchase accounting adjustments related to the fair value of inventory and earn-out that impacted net income. | |||||||||||||||
(7) Reflects financing costs from our credit facilities. | |||||||||||||||
A summary of the Company’s credit facilities are as follows:
Star Equity Holdings, Inc. Supplemental Debt Information (Unaudited) (In thousands) | |||||||||||||||
September 30, 2024 | December 31, 2023 | ||||||||||||||
Amount | Weighted-Average Interest Rate | Amount | Weighted-Average Interest Rate | ||||||||||||
Revolving Credit Facility - Premier EBGL | $ | 1,467 | 8.75 | % | $ | 2,019 | 9.25 | % | |||||||
Revolving Credit Facility - KeyBank KBS | $ | 58 | 8.38 | % | $ | — | — | % | |||||||
Total Short-term Revolving Credit Facilities | $ | 1,525 | 8.74 | % | $ | 2,019 | 9.25 | % | |||||||
Bridgewater - TT Term Loan | $ | 1,400 | 7.85 | % | $ | — | — | % | |||||||
Term Loan Secured by Mortgage | 359 | 7.50 | % | — | — | % | |||||||||
Total Short-term debt | $ | 3,284 | 8.19 | % | $ | 2,019 | 9.25 | % | |||||||
Bridgewater - TT Term Loan, net of current portion | $ | 5,130 | 7.85 | % | $ | — | — | % | |||||||
Term Loan Secured by Mortgage, net of current portion | 2,700 | 7.50 | % | — | — | % | |||||||||
Long Term Debt, net of current portion | $ | 7,830 | 7.73 | % | $ | — | — | % | |||||||
Total Debt | $ | 11,114 | 7.88 | % | $ | 2,019 | 9.25 | % |
Star Equity Holdings, Inc. Supplemental Segment Information (Unaudited) (In thousands) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Revenue by segment: | |||||||||||||||
Building Solutions | $ | 13,663 | $ | 10,435 | $ | 36,264 | $ | 31,674 | |||||||
Investments | 156 | 89 | 538 | 405 | |||||||||||
Intersegment elimination | (156 | ) | (89 | ) | (538 | ) | (405 | ) | |||||||
Consolidated revenue | $ | 13,663 | $ | 10,435 | $ | 36,264 | $ | 31,674 | |||||||
Gross profit (loss) by segment: | |||||||||||||||
Building Solutions | $ | 2,846 | $ | 2,248 | $ | 6,753 | $ | 9,241 | |||||||
Investments | 127 | 44 | 392 | 236 | |||||||||||
Intersegment elimination | (156 | ) | (89 | ) | (538 | ) | (405 | ) | |||||||
Consolidated gross profit | $ | 2,817 | $ | 2,203 | $ | 6,607 | $ | 9,072 | |||||||
Income (loss) from continuing operations by segment: | |||||||||||||||
Building Solutions | $ | (578 | ) | $ | (21 | ) | $ | (2,318 | ) | $ | 1,960 | ||||
Investments | (2,745 | ) | (71 | ) | (3,892 | ) | (527 | ) | |||||||
Corporate, eliminations and other | (1,999 | ) | (1,569 | ) | (5,787 | ) | (4,978 | ) | |||||||
Segment income (loss) from operations | $ | (5,322 | ) | $ | (1,661 | ) | $ | (11,997 | ) | $ | (3,545 | ) | |||
Depreciation and amortization by segment: | |||||||||||||||
Building Solutions | $ | 997 | $ | 515 | $ | 2,338 | $ | 1,530 | |||||||
Investments | 29 | 45 | 146 | 169 | |||||||||||
Star Equity corporate | 9 | 9 | 34 | 21 | |||||||||||
Total depreciation and amortization | $ | 1,035 | $ | 569 | $ | 2,518 | $ | 1,720 |
FAQ
What was Star Equity Holdings (STRR) revenue in Q3 2024?
How much was STRR's net loss in Q3 2024?
What new contracts did STRR's Building Solutions division secure in Q3 2024?