Transcat Reports Third Quarter EBITDA Increase of 20% on 19% Service Revenue Growth and Strong Gross Margin Expansion
Transcat, Inc. (TRNS) reported strong third-quarter fiscal 2023 results, highlighting a 19.0% increase in service revenue and a 12.0% organic growth. Consolidated revenue reached $57.4 million, up 12.8%, with gross profit rising 20.3% to $16.4 million. Adjusted EBITDA increased 20.5% to $6.6 million, while net income slightly dipped 1.7% to $1.6 million. The company's strong performance is attributed to robust demand in calibration services and successful acquisitions, including e2b Calibration. The backlog grew 7% year-over-year to $9.5 million, reflecting continued market strength and operational efficiency.
- Service revenue up 19.0%, with organic growth of 12.0%.
- Gross profit increased by 20.3% to $16.4 million.
- Adjusted EBITDA rose 20.5% to $6.6 million.
- Backlog increased 7% year-over-year to $9.5 million.
- Strong performance in the rental business with gross margin expansion of 370 basis points.
- Net income decreased 1.7% to $1.6 million.
- Adjusted Diluted EPS fell by 2.8% from $0.36 to $0.35.
- Operating expenses rose 17.4%, attributed to acquisitions and increased employee costs.
-
Service revenue up
19.0% , service organic revenue growth of12.0% -
Consolidated gross profit increased
20.3% , consolidated gross margin expanded by 180 basis points -
Consolidated adjusted EBITDA of
, an increase of$6.6 million 20.4% . EBITDA margin increased 70 basis points
“We are pleased with the strong execution of our strategic plan which resulted in
“Our Distribution segment also performed very well in the third quarter with revenue increasing
Third Quarter Fiscal 2023 Review
(Results are compared with the third quarter of the fiscal year ended
($ in thousands) |
|
|
|
|
|
|
|
|
|
Change |
|
|||||
|
|
FY23 Q3 |
|
|
FY22 Q3 |
|
|
$'s |
|
|
|
% |
||||
Service Revenue |
|
$ |
35,977 |
|
|
$ |
30,237 |
|
|
$ |
5,740 |
|
|
|
19.0 |
% |
Distribution Sales |
|
|
21,425 |
|
|
|
20,665 |
|
|
|
760 |
|
|
|
3.7 |
% |
Revenue |
|
$ |
57,402 |
|
|
$ |
50,902 |
|
|
$ |
6,500 |
|
|
|
12.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
$ |
16,400 |
|
|
$ |
13,636 |
|
|
$ |
2,764 |
|
|
|
20.3 |
% |
Gross Margin |
|
|
28.6 |
% |
|
|
26.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
3,163 |
|
|
$ |
2,361 |
|
|
$ |
802 |
|
|
|
34.0 |
% |
Operating Margin |
|
|
5.5 |
% |
|
|
4.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
1,601 |
|
|
$ |
1,629 |
|
|
$ |
(28 |
) |
|
|
(1.7 |
)% |
|
|
|
2.8 |
% |
|
|
3.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
|
$ |
6,585 |
|
|
$ |
5,466 |
|
|
$ |
1,119 |
|
|
|
20.5 |
% |
Adjusted EBITDA* Margin |
|
|
11.5 |
% |
|
|
10.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$ |
0.21 |
|
|
$ |
0.21 |
|
|
$ |
- |
|
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted EPS* |
|
$ |
0.35 |
|
|
$ |
0.36 |
|
|
$ |
(0.01 |
) |
|
|
(2.8 |
)% |
*See Note 1 on page 5 for a description of these non-GAAP financial measures and pages 10 and 11 for the reconciliation tables. |
Consolidated revenue was
Service segment delivers strong third quarter results
Represents the accredited calibration, repair, inspection and laboratory instrument services business (
($ in thousand) |
|
|
|
|
|
|
|
|
|
Change |
|
|||||
|
|
FY23 Q3 |
|
|
FY22 Q3 |
|
|
$'s |
|
|
|
% |
||||
Service Segment Revenue |
|
$ |
35,977 |
|
|
$ |
30,237 |
|
|
$ |
5,740 |
|
|
|
19.0 |
% |
Gross Profit |
|
$ |
10,793 |
|
|
$ |
8,983 |
|
|
$ |
1,810 |
|
|
|
20.1 |
% |
Gross Margin |
|
|
30.0 |
% |
|
|
29.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
1,836 |
|
|
$ |
1,661 |
|
|
$ |
175 |
|
|
|
10.5 |
% |
Operating Margin |
|
|
5.1 |
% |
|
|
5.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
|
$ |
4,562 |
|
|
$ |
4,088 |
|
|
$ |
474 |
|
|
|
11.6 |
% |
Adjusted EBITDA* Margin |
|
|
12.7 |
% |
|
|
13.5 |
% |
|
|
|
|
|
|
|
|
*See Note 1 on page 5 for a description of this non-GAAP financial measure and page 10 for the Adjusted EBITDA Reconciliation table. |
Service segment revenue was
Distribution segment shows continued margin improvement
Represents the sale and rental of new and used professional grade handheld test, measurement and control instrumentation (
($ in thousands) |
|
|
|
|
|
|
|
|
|
Change |
|
|||||
|
|
FY23 Q3 |
|
|
FY22 Q3 |
|
|
$'s |
|
|
|
% |
||||
Distribution Segment Sales |
|
$ |
21,425 |
|
|
$ |
20,665 |
|
|
$ |
760 |
|
|
|
3.7 |
% |
Gross Profit |
|
$ |
5,607 |
|
|
$ |
4,653 |
|
|
$ |
954 |
|
|
|
20.5 |
% |
Gross Margin |
|
|
26.2 |
% |
|
|
22.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
1,327 |
|
|
$ |
700 |
|
|
$ |
627 |
|
|
|
89.6 |
% |
Operating Margin |
|
|
6.2 |
% |
|
|
3.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
|
$ |
2,023 |
|
|
$ |
1,378 |
|
|
$ |
645 |
|
|
|
46.8 |
% |
Adjusted EBITDA* Margin |
|
|
9.4 |
% |
|
|
6.7 |
% |
|
|
|
|
|
|
|
|
*See Note 1 on page 5 for a description of this non-GAAP financial measure and page 10 for the Adjusted EBITDA Reconciliation table. |
Distribution sales were
Nine Month Review
(Results are compared with the first nine months of fiscal 2022)
Total revenue was
Adjusted EBITDA was
Balance Sheet and Cash Flow Overview
At
Outlook
We are confident our work around differentiation, which includes Nexa’s unique service tracks, data analytic capabilities and consulting platform, will foster continued consistent organic revenue growth. Driven by recurring revenue streams and high levels of regulation, we expect our Service segment to outperform through various economic cycles.
Our acquisition pipeline is very active. Acquisitions, which have generated compelling returns throughout the fiscal year, will continue to be an important component of Service growth. In addition, in both the quarter and year ahead, we expect organic Service revenue growth to remain in the high-single digit range. We also expect gross margin improvement to continue as a by-product of both growth and successful execution of various ongoing productivity enhancement programs.”
Webcast and Conference Call
A telephonic replay will be available from
NOTE 1 – Non-GAAP Financial Measures
In addition to reporting net income, a
In addition to reporting Diluted Earnings Per Share, a GAAP measure, we present Adjusted Diluted Earnings Per Share (net income plus acquisition related amortization expense, acquisition related transaction expenses, acquisition related stock-based compensation, acquisition amortization of backlog and restructuring expense), which is a non-GAAP measure. Our management believes Adjusted Diluted Earnings Per Share is an important measure of our operating performance because it provides a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance. Adjusted Diluted Earnings Per Share is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of Diluted Earnings Per Share and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted Diluted Earnings Per Share, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies. See page 12 for the Adjusted Diluted EPS Reconciliation table.
ABOUT
Transcat’s strategy is to leverage its strong brand and unique value proposition that includes its comprehensive instrument service capabilities, enterprise asset management, and leading distribution platform to drive organic sales growth. The Company will also look to expand its addressable calibration market through acquisitions and capability investments to further realize the inherent leverage of its business model. More information about
Safe Harbor Statement
This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of historical fact and thus are subject to risks, uncertainties and assumptions. Forward-looking statements are identified by words such as “expects,” “estimates,” “projects,” “anticipates,” “believes,” “could,” “plans,” “aims” and other similar words. All statements addressing operating performance, events or developments that
FINANCIAL TABLES FOLLOW.
|
||||||||||||||||
|
|
(Unaudited) |
|
|
(Unaudited) |
|
||||||||||
|
|
Third Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Revenue |
|
$ |
35,977 |
|
|
$ |
30,237 |
|
|
$ |
105,120 |
|
|
$ |
87,338 |
|
Distribution Sales |
|
|
21,425 |
|
|
|
20,665 |
|
|
|
63,382 |
|
|
|
61,741 |
|
Total Revenue |
|
|
57,402 |
|
|
|
50,902 |
|
|
|
168,502 |
|
|
|
149,079 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Service Revenue |
|
|
25,184 |
|
|
|
21,254 |
|
|
|
72,005 |
|
|
|
59,891 |
|
Cost of Distribution Sales |
|
|
15,818 |
|
|
|
16,012 |
|
|
|
47,292 |
|
|
|
47,421 |
|
Total Cost of Revenue |
|
|
41,002 |
|
|
|
37,266 |
|
|
|
119,297 |
|
|
|
107,312 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
|
16,400 |
|
|
|
13,636 |
|
|
|
49,205 |
|
|
|
41,767 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing and Warehouse Expenses |
|
|
6,595 |
|
|
|
5,051 |
|
|
|
18,315 |
|
|
|
15,022 |
|
General and Administrative Expenses |
|
|
6,642 |
|
|
|
6,224 |
|
|
|
20,497 |
|
|
|
17,117 |
|
Total Operating Expenses |
|
|
13,237 |
|
|
|
11,275 |
|
|
|
38,812 |
|
|
|
32,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
3,163 |
|
|
|
2,361 |
|
|
|
10,393 |
|
|
|
9,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and Other Expense, net |
|
|
1,039 |
|
|
|
136 |
|
|
|
1,732 |
|
|
|
581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes |
|
|
2,124 |
|
|
|
2,225 |
|
|
|
8,661 |
|
|
|
9,047 |
|
Provision for Income Taxes |
|
|
523 |
|
|
|
596 |
|
|
|
1,631 |
|
|
|
715 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
1,601 |
|
|
$ |
1,629 |
|
|
$ |
7,030 |
|
|
$ |
8,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Share |
|
$ |
0.21 |
|
|
$ |
0.22 |
|
|
$ |
0.93 |
|
|
$ |
1.11 |
|
Average Shares Outstanding |
|
|
7,559 |
|
|
|
7,519 |
|
|
|
7,547 |
|
|
|
7,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share |
|
$ |
0.21 |
|
|
$ |
0.21 |
|
|
$ |
0.92 |
|
|
$ |
1.10 |
|
Average Shares Outstanding |
|
|
7,666 |
|
|
|
7,653 |
|
|
|
7,644 |
|
|
|
7,599 |
|
|
||||||||
|
|
(Unaudited) |
|
|
(Audited) |
|
||
|
|
|
|
|
|
|
||
|
|
2022 |
|
|
2022 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
Cash |
|
$ |
1,593 |
|
|
$ |
1,396 |
|
Accounts Receivable, less allowance for doubtful accounts of |
|
|
37,702 |
|
|
|
39,737 |
|
Other Receivables |
|
|
377 |
|
|
|
558 |
|
Inventory, net |
|
|
16,884 |
|
|
|
12,712 |
|
Prepaid Expenses and Other Current Assets |
|
|
4,141 |
|
|
|
5,301 |
|
Total Current Assets |
|
|
60,697 |
|
|
|
59,704 |
|
Property and Equipment, net |
|
|
28,334 |
|
|
|
26,439 |
|
|
|
|
68,826 |
|
|
|
65,074 |
|
Intangible Assets, net |
|
|
14,843 |
|
|
|
14,692 |
|
Right To Use Assets, net |
|
|
14,874 |
|
|
|
11,026 |
|
Other Assets |
|
|
895 |
|
|
|
827 |
|
Total Assets |
|
$ |
188,469 |
|
|
$ |
177,762 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
Accounts Payable |
|
$ |
13,845 |
|
|
$ |
14,171 |
|
Accrued Compensation and Other Current Liabilities |
|
|
9,012 |
|
|
|
11,378 |
|
Current Portion of Long-Term Debt |
|
|
2,227 |
|
|
|
2,161 |
|
Total Current Liabilities |
|
|
25,084 |
|
|
|
27,710 |
|
Long-Term Debt |
|
|
46,941 |
|
|
|
46,291 |
|
Deferred Tax Liabilities, net |
|
|
6,672 |
|
|
|
6,724 |
|
Lease Liabilities |
|
|
12,998 |
|
|
|
9,194 |
|
Other Liabilities |
|
|
1,490 |
|
|
|
1,667 |
|
Total Liabilities |
|
|
93,185 |
|
|
|
91,586 |
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity: |
|
|
|
|
|
|
|
|
Common Stock, par value |
|
|
3,780 |
|
|
|
3,765 |
|
Capital in Excess of Par Value |
|
|
27,123 |
|
|
|
23,900 |
|
Accumulated Other Comprehensive Loss |
|
|
(1,123 |
) |
|
|
(233 |
) |
Retained Earnings |
|
|
65,504 |
|
|
|
58,744 |
|
Total Shareholders' Equity |
|
|
95,284 |
|
|
|
86,176 |
|
Total Liabilities and Shareholders' Equity |
|
$ |
188,469 |
|
|
$ |
177,762 |
|
|
||||||||
|
|
(Unaudited) |
|
|||||
|
|
Nine Months Ended |
|
|||||
|
|
|
|
|
|
|
||
|
|
2022 |
|
|
2021 |
|
||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
|
|
Net Income |
|
$ |
7,030 |
|
|
$ |
8,332 |
|
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: |
|
|
|
|
|
|
|
|
Net Loss on Disposal of Property and Equipment |
|
|
62 |
|
|
|
113 |
|
Deferred Income Taxes |
|
|
(52 |
) |
|
|
5 |
|
Depreciation and Amortization |
|
|
8,243 |
|
|
|
6,899 |
|
Provision for Accounts Receivable and Inventory Reserves |
|
|
174 |
|
|
|
417 |
|
Stock-Based Compensation Expense |
|
|
2,757 |
|
|
|
1,681 |
|
Changes in Assets and Liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
Accounts Receivable and Other Receivables |
|
|
1,850 |
|
|
|
1,185 |
|
Inventory |
|
|
(3,589 |
) |
|
|
(1,794 |
) |
Prepaid Expenses and Other Current Assets |
|
|
1,074 |
|
|
|
(3,280 |
) |
Accounts Payable |
|
|
(424 |
) |
|
|
689 |
|
Accrued Compensation and Other Current Liabilities |
|
|
(3,150 |
) |
|
|
(1,470 |
) |
Income Taxes Payable |
|
|
- |
|
|
|
(399 |
) |
Net Cash Provided by Operating Activities |
|
|
13,975 |
|
|
|
12,378 |
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|
|
Purchases of Property and Equipment |
|
|
(7,149 |
) |
|
|
(5,861 |
) |
Proceeds from Sale of Property and Equipment |
|
|
10 |
|
|
|
12 |
|
Business Acquisitions, net of cash acquired |
|
|
(8,306 |
) |
|
|
(20,910 |
) |
|
|
|
(15,445 |
) |
|
|
(26,759 |
) |
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities: |
|
|
|
|
|
|
|
|
Proceeds from Revolving Credit Facility, net |
|
|
2,286 |
|
|
|
22,760 |
|
Repayments of Term Loan |
|
|
(1,570 |
) |
|
|
(1,565 |
) |
Issuance of Common Stock |
|
|
503 |
|
|
|
1,354 |
|
Repurchase of Common Stock |
|
|
(437 |
) |
|
|
(5,649 |
) |
Net Cash Provided by Financing Activities |
|
|
782 |
|
|
|
16,900 |
|
|
|
|
|
|
|
|
|
|
Effect of Exchange Rate Changes on Cash |
|
|
885 |
|
|
|
(300 |
) |
|
|
|
|
|
|
|
|
|
Net Increase in Cash |
|
|
197 |
|
|
|
2,219 |
|
Cash at Beginning of Period |
|
|
1,396 |
|
|
|
560 |
|
Cash at End of Period |
|
$ |
1,593 |
|
|
$ |
2,779 |
|
|
||||||||||||||||||||
|
|
Fiscal 2023 |
|
|||||||||||||||||
|
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
YTD |
|
|||||
Net Income |
|
$ |
3,072 |
|
|
$ |
2,357 |
|
|
$ |
1,601 |
|
|
|
|
|
|
$ |
7,030 |
|
+ Interest Expense |
|
|
360 |
|
|
|
550 |
|
|
|
726 |
|
|
|
|
|
|
|
1,636 |
|
+ Other Expense / (Income) |
|
|
(204 |
) |
|
|
(13 |
) |
|
|
313 |
|
|
|
|
|
|
|
96 |
|
+ Tax Provision |
|
|
376 |
|
|
|
732 |
|
|
|
523 |
|
|
|
|
|
|
|
1,631 |
|
Operating Income |
|
$ |
3,604 |
|
|
$ |
3,626 |
|
|
$ |
3,163 |
|
|
|
|
|
|
$ |
10,393 |
|
+ Depreciation & Amortization |
|
|
2,641 |
|
|
|
2,778 |
|
|
|
2,824 |
|
|
|
|
|
|
|
8,243 |
|
+ Transaction Expense |
|
|
30 |
|
|
|
- |
|
|
|
96 |
|
|
|
|
|
|
|
126 |
|
+ Other (Expense) / Income |
|
|
204 |
|
|
|
13 |
|
|
|
(313 |
) |
|
|
|
|
|
|
(96 |
) |
+ Noncash Stock Compensation |
|
|
828 |
|
|
|
1,114 |
|
|
|
815 |
|
|
|
|
|
|
|
2,757 |
|
Adjusted EBITDA |
|
$ |
7,307 |
|
|
$ |
7,531 |
|
|
$ |
6,585 |
|
|
|
|
|
|
$ |
21,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Breakdown |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Operating Income |
|
$ |
2,532 |
|
|
$ |
2,507 |
|
|
$ |
1,836 |
|
|
|
|
|
|
$ |
6,875 |
|
+ Depreciation & Amortization |
|
|
2,139 |
|
|
|
2,246 |
|
|
|
2,268 |
|
|
|
|
|
|
|
6,653 |
|
+ Transaction Expense |
|
|
30 |
|
|
|
- |
|
|
|
96 |
|
|
|
|
|
|
|
126 |
|
+ Other (Expense) / Income |
|
|
134 |
|
|
|
3 |
|
|
|
(214 |
) |
|
|
|
|
|
|
(77 |
) |
+ Noncash Stock Compensation |
|
|
638 |
|
|
|
793 |
|
|
|
576 |
|
|
|
|
|
|
|
2,007 |
|
Service Adjusted EBITDA |
|
$ |
5,473 |
|
|
$ |
5,549 |
|
|
$ |
4,562 |
|
|
$ |
- |
|
|
$ |
15,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Operating Income |
|
$ |
1,072 |
|
|
$ |
1,119 |
|
|
$ |
1,327 |
|
|
|
|
|
|
$ |
3,518 |
|
+ Depreciation & Amortization |
|
|
502 |
|
|
|
532 |
|
|
|
556 |
|
|
|
|
|
|
|
1,590 |
|
+ Other (Expense) / Income |
|
|
70 |
|
|
|
10 |
|
|
|
(99 |
) |
|
|
|
|
|
|
(19 |
) |
+ Noncash Stock Compensation |
|
|
190 |
|
|
|
321 |
|
|
|
239 |
|
|
|
|
|
|
|
750 |
|
Distribution Adjusted EBITDA |
|
$ |
1,834 |
|
|
$ |
1,982 |
|
|
$ |
2,023 |
|
|
$ |
- |
|
|
$ |
5,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2022 |
|
|||||||||||||||||
|
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
YTD |
|
|||||
Net Income |
|
$ |
3,688 |
|
|
$ |
3,015 |
|
|
$ |
1,629 |
|
|
$ |
3,048 |
|
|
$ |
11,380 |
|
+ Interest Expense |
|
|
189 |
|
|
|
169 |
|
|
|
194 |
|
|
|
258 |
|
|
$ |
810 |
|
+ Other Expense / (Income) |
|
|
6 |
|
|
|
81 |
|
|
|
(58 |
) |
|
|
114 |
|
|
$ |
143 |
|
+ Tax Provision |
|
|
(194 |
) |
|
|
313 |
|
|
|
596 |
|
|
|
1,095 |
|
|
$ |
1,810 |
|
Operating Income |
|
$ |
3,689 |
|
|
$ |
3,578 |
|
|
$ |
2,361 |
|
|
$ |
4,515 |
|
|
$ |
14,143 |
|
+ Depreciation & Amortization |
|
|
1,990 |
|
|
|
2,141 |
|
|
|
2,368 |
|
|
|
2,578 |
|
|
$ |
9,077 |
|
+ Transaction Expense |
|
|
- |
|
|
|
821 |
|
|
|
55 |
|
|
|
26 |
|
|
$ |
902 |
|
+ Other (Expense) / Income |
|
|
(6 |
) |
|
|
(81 |
) |
|
|
58 |
|
|
|
(114 |
) |
|
$ |
(143 |
) |
+ Noncash Stock Compensation |
|
|
437 |
|
|
|
620 |
|
|
|
624 |
|
|
|
647 |
|
|
$ |
2,328 |
|
Adjusted EBITDA |
|
$ |
6,110 |
|
|
$ |
7,079 |
|
|
$ |
5,466 |
|
|
$ |
7,652 |
|
|
$ |
26,307 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Breakdown |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Operating Income |
|
$ |
2,974 |
|
|
$ |
2,647 |
|
|
$ |
1,661 |
|
|
$ |
3,532 |
|
|
$ |
10,814 |
|
+ Depreciation & Amortization |
|
|
1,488 |
|
|
|
1,634 |
|
|
|
1,861 |
|
|
|
2,070 |
|
|
$ |
7,053 |
|
+ Transaction Expense |
|
|
- |
|
|
|
821 |
|
|
|
55 |
|
|
|
26 |
|
|
$ |
902 |
|
+ Other (Expense) / Income |
|
|
(2 |
) |
|
|
(56 |
) |
|
|
36 |
|
|
|
(82 |
) |
|
$ |
(104 |
) |
+ Noncash Stock Compensation |
|
|
261 |
|
|
|
414 |
|
|
|
475 |
|
|
|
482 |
|
|
$ |
1,632 |
|
Service Adjusted EBITDA |
|
$ |
4,721 |
|
|
$ |
5,460 |
|
|
$ |
4,088 |
|
|
$ |
6,028 |
|
|
$ |
20,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Operating Income |
|
$ |
715 |
|
|
$ |
931 |
|
|
$ |
700 |
|
|
$ |
983 |
|
|
$ |
3,329 |
|
+ Depreciation & Amortization |
|
|
502 |
|
|
|
507 |
|
|
|
507 |
|
|
|
508 |
|
|
$ |
2,024 |
|
+ Other (Expense) / Income |
|
|
(4 |
) |
|
|
(25 |
) |
|
|
22 |
|
|
|
(32 |
) |
|
$ |
(39 |
) |
+ Noncash Stock Compensation |
|
|
176 |
|
|
|
206 |
|
|
|
149 |
|
|
|
165 |
|
|
$ |
696 |
|
Distribution Adjusted EBITDA |
|
$ |
1,389 |
|
|
$ |
1,619 |
|
|
$ |
1,378 |
|
|
$ |
1,624 |
|
|
$ |
6,010 |
|
|
||||||||||||||||||||
|
|
Fiscal 2023 |
|
|||||||||||||||||
|
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
YTD |
|
|||||
Net Income |
|
$ |
3,072 |
|
|
$ |
2,357 |
|
|
$ |
1,601 |
|
|
|
|
|
|
$ |
7,030 |
|
+ Amortization of Intangible Assets |
|
|
1,084 |
|
|
|
1,147 |
|
|
|
1,180 |
|
|
|
|
|
|
|
3,411 |
|
+ Acquisition Amortization of Backlog |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
+ Acquisition Deal Costs |
|
|
299 |
|
|
|
239 |
|
|
|
254 |
|
|
|
|
|
|
|
792 |
|
+ Income Tax Effect at |
|
|
(346 |
) |
|
|
(346 |
) |
|
|
(359 |
) |
|
|
|
|
|
|
(1,051 |
) |
Adjusted Net Income |
|
$ |
4,109 |
|
|
$ |
3,397 |
|
|
$ |
2,676 |
|
|
|
|
|
|
$ |
10,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Diluted Shares Outstanding |
|
|
7,629 |
|
|
|
7,646 |
|
|
|
7,666 |
|
|
|
|
|
|
|
7,644 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share |
|
$ |
0.40 |
|
|
$ |
0.31 |
|
|
$ |
0.21 |
|
|
|
|
|
|
$ |
0.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted Earnings Per Share |
|
$ |
0.54 |
|
|
$ |
0.44 |
|
|
$ |
0.35 |
|
|
|
|
|
|
$ |
1.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2022 |
|
|||||||||||||||||
|
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
YTD |
|
|||||
Net Income |
|
$ |
3,688 |
|
|
$ |
3,015 |
|
|
$ |
1,629 |
|
|
$ |
3,048 |
|
|
$ |
11,380 |
|
+ Amortization of Intangible Assets |
|
|
620 |
|
|
|
729 |
|
|
|
947 |
|
|
|
1,098 |
|
|
|
3,394 |
|
+ Acquisition Amortization of Backlog |
|
|
- |
|
|
|
100 |
|
|
|
300 |
|
|
|
90 |
|
|
|
490 |
|
+ Acquisition Deal Costs |
|
|
- |
|
|
|
900 |
|
|
|
293 |
|
|
|
265 |
|
|
|
1,458 |
|
+ Income Tax Effect at |
|
|
(155 |
) |
|
|
(432 |
) |
|
|
(385 |
) |
|
|
(363 |
) |
|
|
(1,335 |
) |
Adjusted Net Income |
|
$ |
4,153 |
|
|
$ |
4,312 |
|
|
$ |
2,784 |
|
|
$ |
4,138 |
|
|
$ |
15,387 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Diluted Shares Outstanding |
|
|
7,593 |
|
|
|
7,595 |
|
|
|
7,653 |
|
|
|
7,636 |
|
|
|
7,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share |
|
$ |
0.49 |
|
|
$ |
0.40 |
|
|
$ |
0.21 |
|
|
$ |
0.40 |
|
|
$ |
1.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted Earnings Per Share |
|
$ |
0.55 |
|
|
$ |
0.57 |
|
|
$ |
0.36 |
|
|
$ |
0.54 |
|
|
$ |
2.03 |
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Change |
|
|||||
SERVICE |
|
FY 2023 Q3 |
|
|
FY 2022 Q3 |
|
|
$'s |
|
|
% |
|
||||
Service Revenue |
|
$ |
35,977 |
|
|
$ |
30,237 |
|
|
$ |
5,740 |
|
|
|
19.0 |
% |
Cost of Revenue |
|
|
25,184 |
|
|
|
21,254 |
|
|
|
3,930 |
|
|
|
18.5 |
% |
Gross Profit |
|
$ |
10,793 |
|
|
$ |
8,983 |
|
|
$ |
1,810 |
|
|
|
20.1 |
% |
Gross Margin |
|
|
30.0 |
% |
|
|
29.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
4,230 |
|
|
$ |
3,007 |
|
|
$ |
1,223 |
|
|
|
40.7 |
% |
General and Administrative Expenses |
|
|
4,727 |
|
|
|
4,315 |
|
|
|
412 |
|
|
|
9.5 |
% |
Operating Income |
|
$ |
1,836 |
|
|
$ |
1,661 |
|
|
$ |
175 |
|
|
|
10.5 |
% |
% of Revenue |
|
|
5.1 |
% |
|
|
5.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|||||
DISTRIBUTION |
|
FY 2023 Q3 |
|
|
FY 2022 Q3 |
|
|
$'s |
|
|
% |
|
||||
Distribution Sales |
|
$ |
21,425 |
|
|
$ |
20,665 |
|
|
$ |
760 |
|
|
|
3.7 |
% |
Cost of Sales |
|
|
15,818 |
|
|
|
16,012 |
|
|
|
(194 |
) |
|
|
(1.2 |
)% |
Gross Profit |
|
$ |
5,607 |
|
|
$ |
4,653 |
|
|
$ |
954 |
|
|
|
20.5 |
% |
Gross Margin |
|
|
26.2 |
% |
|
|
22.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
2,365 |
|
|
$ |
2,044 |
|
|
$ |
321 |
|
|
|
15.7 |
% |
General and Administrative Expenses |
|
|
1,915 |
|
|
|
1,909 |
|
|
|
6 |
|
|
|
0.3 |
% |
Operating Income |
|
$ |
1,327 |
|
|
$ |
700 |
|
|
$ |
627 |
|
|
|
89.6 |
% |
% of Sales |
|
|
6.2 |
% |
|
|
3.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|||||
TOTAL |
|
FY 2023 Q3 |
|
|
FY 2022 Q3 |
|
|
$'s |
|
|
% |
|
||||
Total Revenue |
|
$ |
57,402 |
|
|
$ |
50,902 |
|
|
$ |
6,500 |
|
|
|
12.8 |
% |
Total Cost of Revenue |
|
|
41,002 |
|
|
|
37,266 |
|
|
|
3,736 |
|
|
|
10.0 |
% |
Gross Profit |
|
$ |
16,400 |
|
|
$ |
13,636 |
|
|
$ |
2,764 |
|
|
|
20.3 |
% |
Gross Margin |
|
|
28.6 |
% |
|
|
26.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
6,595 |
|
|
$ |
5,051 |
|
|
$ |
1,544 |
|
|
|
30.6 |
% |
General and Administrative Expenses |
|
|
6,642 |
|
|
|
6,224 |
|
|
|
418 |
|
|
|
6.7 |
% |
Operating Income |
|
$ |
3,163 |
|
|
$ |
2,361 |
|
|
$ |
802 |
|
|
|
34.0 |
% |
% of Revenue |
|
|
5.5 |
% |
|
|
4.6 |
% |
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
Change |
|
||||
|
FY 2023 |
|
FY 2022 |
|
|
|
|
|
|
|
||
SERVICE |
YTD |
|
YTD |
|
$'s |
|
% |
|
||||
Service Revenue |
$ |
105,120 |
|
$ |
87,338 |
|
$ |
17,782 |
|
|
20.4 |
% |
Cost of Revenue |
|
72,005 |
|
|
59,891 |
|
|
12,114 |
|
|
20.2 |
% |
Gross Profit |
$ |
33,115 |
|
$ |
27,447 |
|
$ |
5,668 |
|
|
20.7 |
% |
Gross Margin |
|
31.5 |
% |
|
31.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
$ |
11,604 |
|
$ |
8,557 |
|
$ |
3,047 |
|
|
35.6 |
% |
General and Administrative Expenses |
|
14,636 |
|
|
11,608 |
|
|
3,028 |
|
|
26.1 |
% |
Operating Income |
$ |
6,875 |
|
$ |
7,282 |
|
$ |
(407 |
) |
|
(5.6 |
)% |
% of Revenue |
|
6.5 |
% |
|
8.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|||||
|
|
FY 2023 |
|
|
FY 2022 |
|
|
|
|
|
|
|
|
|
||
DISTRIBUTION |
|
YTD |
|
|
YTD |
|
|
$'s |
|
|
% |
|
||||
Distribution Sales |
|
$ |
63,382 |
|
|
$ |
61,741 |
|
|
$ |
1,641 |
|
|
|
2.7 |
% |
Cost of Sales |
|
|
47,292 |
|
|
|
47,421 |
|
|
|
(129 |
) |
|
|
(0.3 |
)% |
Gross Profit |
|
$ |
16,090 |
|
|
$ |
14,320 |
|
|
$ |
1,770 |
|
|
|
12.4 |
% |
Gross Margin |
|
|
25.4 |
% |
|
|
23.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
6,711 |
|
|
$ |
6,465 |
|
|
$ |
246 |
|
|
|
3.8 |
% |
General and Administrative Expenses |
|
|
5,861 |
|
|
|
5,509 |
|
|
|
352 |
|
|
|
6.4 |
% |
Operating Income |
|
$ |
3,518 |
|
|
$ |
2,346 |
|
|
$ |
1,172 |
|
|
|
50.0 |
% |
% of Sales |
|
|
5.6 |
% |
|
|
3.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|||||
|
|
FY 2023 |
|
|
FY 2022 |
|
|
|
|
|
|
|
|
|
||
TOTAL |
|
YTD |
|
|
YTD |
|
|
$'s |
|
|
% |
|
||||
Total Revenue |
|
$ |
168,502 |
|
|
$ |
149,079 |
|
|
$ |
19,423 |
|
|
|
13.0 |
% |
Total Cost of Revenue |
|
|
119,297 |
|
|
|
107,312 |
|
|
|
11,985 |
|
|
|
11.2 |
% |
Gross Profit |
|
$ |
49,205 |
|
|
$ |
41,767 |
|
|
$ |
7,438 |
|
|
|
17.8 |
% |
Gross Margin |
|
|
29.2 |
% |
|
|
28.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
|
$ |
18,315 |
|
|
$ |
15,022 |
|
|
$ |
3,293 |
|
|
|
21.9 |
% |
General and Administrative Expenses |
|
|
20,497 |
|
|
|
17,117 |
|
|
|
3,380 |
|
|
|
19.7 |
% |
Operating Income |
|
$ |
10,393 |
|
|
$ |
9,628 |
|
|
$ |
765 |
|
|
|
7.9 |
% |
% of Revenue |
|
|
6.2 |
% |
|
|
6.5 |
% |
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20230130005676/en/
Phone: (585) 505-6530
Email: Thomas.Barbato@transcat.com
Source:
FAQ
What were Transcat's total revenues for Q3 fiscal 2023?
How much did Transcat's service revenue grow in the third quarter?
What was the adjusted EBITDA for Transcat in Q3 fiscal 2023?
What impact did acquisitions have on Transcat's financial results?