RENTON, Wash., Sept. 9, 2021 /PRNewswire/ — Radiant Logistics, Inc. (NYSE American: RLGT), a third-party logistics and multimodal transportation services company, today reported financial results for the three and twelve months ended June 30, 2021.
Financial Highlights – Three Months Ended June 30, 2021
- Revenues decreased to $257.9 million for the fourth fiscal quarter ended June 30, 2021, down $17.6 million or 6.4%, compared to revenues of $275.5 million for the comparable prior year period. Excluding Covid-related project revenues of $125.5 million realized from air charters in the year ago period, revenues were up $107.9 million or 71.9%.
- Net revenues, a non-GAAP financial measure, increased to a record $62.8 million for the fourth fiscal quarter ended June 30, 2021, up $12.7 million or 25.3%, compared to net revenues of $50.1 million for the comparable prior year period.
- Net income increased to a record $11.1 million, or $0.22 per basic and $0.21 per fully diluted share, up $6.4 million or 136.2% compared to net income of $4.7 million, or $0.09 per basic and fully diluted share for the comparable prior year period.
- Adjusted net income, a non-GAAP financial measure, increased to a record $10.1 million, or $0.20 per basic and fully diluted share for the fourth fiscal quarter ended June 30, 2021, up $1.2 million or 13.5%, compared to adjusted net income of $8.9 million, or $0.18 per basic and fully diluted share for the comparable prior year period. Adjusted net income is calculated by applying a normalized tax rate of 24.5% and excluding other items not considered part of regular operating activities.
- Adjusted EBITDA, a non-GAAP financial measure, increased to a record $14.1 million for the fourth fiscal quarter ended June 30, 2021, up $1.0 million or 7.6%, compared to adjusted EBITDA of $13.1 million for the comparable prior year period.
CEO Bohn Crain comments on results
“We are very pleased to report another quarter of solid financial results for the June quarter,” said Bohn Crain, Founder and CEO of Radiant Logistics. “We posted revenues of $257.9 million, down $17.6 million or 6.4%; Excluding Covid-related project revenues of $125.5 million realized from air charters in the year ago period, revenues were up $107.9 million or 71.9%; net revenues of $62.8 million, up $12.7 million or 25.3%, net income of $11.1 million, up $6.4 million or 136.2%; record adjusted net income of $10.1 million, up $1.2 million or 13.5%, and record adjusted EBITDA of $14.1 million, up $1.0 million or 7.6%. These record results reflect the benefit of our scalable non-asset based business model, diversity of our service offerings, and our ability to quickly respond to changing market dynamics. Not only are we seeing solid recovery in our legacy business, but we are winning meaningful new business across the platform – in the U.S and in Canada. Business continues to be robust in the locations operated by our strategic operating partners and in our company owned locations. In addition, we have been able to deliver these records while continuing to maintain very low leverage on our balance sheet.”
Mr. Crain continued, “As we have previously discussed, we also believe that our current share price does not accurately reflect Radiant’s intrinsic value or long-term growth prospects, particularly given our unlevered balance sheet, and therefore represents an excellent investment opportunity for both the Company and our shareholders. In this regard we were able to begin to re-engage in our stock buy-back and purchased approximately $1.9 million of our stock during the quarter ended June 30, 2021.
We remain encouraged by our continued strong financial performance and the fact that we were able to report a record $48.8 million in adjusted EBITDA for the twelve months ended June 30, 2021. With the diversity of our customers, the strength of our balance sheet, the scalability of our technology, the commitment of our employees, and the continued recovery of the business sectors that have been most adversely affected by COVID-19, we remain optimistic about the trajectory of the economy and the opportunities that it will present for Radiant. In the months ahead, we will continue to closely monitor how we and the economy are progressing and expect to continue to be active in our stock buy-back activities and look forward to re-activating our acquisition efforts as the opportunity presents itself.”
Fourth Fiscal Quarter Ended June 30, 2021 – Financial Results
For the three months ended June 30, 2021, Radiant reported record net income of $11.1 million on $257.9 million of revenues, or $0.22 per basic and $0.21 per fully diluted share. For the three months ended June 30, 2020, Radiant reported net income of $4.7 million on $275.5 million of revenues, or $0.09 per basic and fully diluted share.
For the three months ended June 30, 2021, Radiant reported record adjusted net income, a non-GAAP financial measure, of $10.1 million, or $0.20 per basic and fully diluted share. For the three months ended June 30, 2020, Radiant reported adjusted net income of $8.9 million, or $0.18 per basic and fully diluted share.
For the three months ended June 30, 2021, Radiant reported record Adjusted EBITDA, a non-GAAP financial measure, of $14.1 million, compared to $13.1 million for the comparable prior year period.
Twelve Months Ended June 30, 2021 – Financial Results
For the twelve months ended June 30, 2021, Radiant reported record net income of $22.9 million on $889.1 million of revenues, or $0.46 per basic and $0.45 per fully diluted share. For the twelve months ended June 30, 2020, Radiant reported net income of $10.5 million on $855.2 million of revenues, or $0.21 per basic and fully diluted share.
For the twelve months ended June 30, 2021, Radiant reported record adjusted net income, a non-GAAP financial measure, of $34.4 million, or $0.69 per basic and $0.67 per fully diluted share. For the twelve months ended June 30, 2020, Radiant reported adjusted net income of $25.6 million or $0.52 per basic and $0.50 per fully diluted share.
For the twelve months ended June 30, 2021, Radiant reported record Adjusted EBITDA, a non-GAAP financial measure, of $48.8 million, compared to $38.3 million for the comparable prior year period.
Earnings Call and Webcast Access Information
Radiant Logistics, Inc. will host a conference call on Thursday, September 9, 2021 at 4:30 PM Eastern to discuss the contents of this release. The conference call is open to all interested parties, including individual investors and press. Bohn Crain, Founder and CEO will host the call.
Conference Call Details
|
DATE/TIME:
|
Thursday, September 9, 2021 at 4:30 PM Eastern
|
|
DIAL-IN
|
US (844) 602-0380; Intl. (862) 298-0970
|
|
REPLAY
|
September 10, 2021 at 9:30 AM Eastern to September 23, 2021 at 4:30 PM Eastern, US (877) 481-4010;
Intl. (919) 882-2331 (Replay ID number: 42741)
|
Webcast Details
This call is also being webcast and may be accessed via Radiant’s web site at www.radiantdelivers.com or at https://www.webcaster4.com/Webcast/Page/2191/42741.
About Radiant Logistics (NYSE American: RLGT)
Radiant Logistics, Inc. (www.radiantdelivers.com) is a third-party logistics and multimodal transportation services company delivering advanced supply chain solutions through a network of company-owned and strategic operating partner locations across North America. Through its comprehensive service offering, Radiant provides domestic and international freight forwarding services, truck and rail brokerage services and other value-added supply chain management services, including customs brokerage, order fulfillment, inventory management and warehousing to a diversified account base including manufacturers, distributors and retailers using a network of independent carriers and international agents positioned strategically around the world.
This announcement contains “forward-looking statements” within the meaning set forth in United States securities laws and regulations – that is, statements related to future, not past, events. In this context, forward-looking statements often address our expected future business, financial performance and financial condition, and often contain words such as “anticipate,” “believe,” “estimates,” “expect,” “future,” “intend,” “may,” “plan,” “see,” “seek,” “strategy,” or “will” or the negative thereof or any variation thereon or similar terminology or expressions. These forward-looking statements are not guarantees and are subject to known and unknown risks, uncertainties and assumptions about us that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. We have developed our forward-looking statements based on management’s beliefs and assumptions, which in turn rely upon information available to them at the time such statements were made. Such forward-looking statements reflect our current perspectives on our business, future performance, existing trends and information as of the date of this announcement. Such forward-looking statements, particularly as they relate to our reported financial results, have been developed based on the results of our unaudited fourth-quarter and year-ended, June 30, 2021 financial statements, and could be subject to change upon the completion of the audited financial statements that we expect will be included in our Annual Report on Form 10-K for the year-ended June 30, 2021, which we expect to timely file following the date of this announcement. The assumptions implicit in our forward-looking statements further include, but are not limited to, our beliefs about future revenue and expense levels, growth rates, prospects related to our strategic initiatives and business strategies, along with express or implied assumptions about, among other things: our continued relationships with our strategic operating partners; the performance of our historic business, as well as the businesses we have recently acquired, at levels consistent with recent trends and reflective of the synergies we believe will be available to us as a result of such acquisitions; our ability to successfully integrate our recently acquired businesses; our ability to locate suitable acquisition opportunities and secure the financing necessary to complete such acquisitions; transportation costs remaining in-line with recent levels and expected trends; our ability to mitigate, to the best extent possible, our dependence on current management and certain of our larger strategic operating partners; our compliance with financial and other covenants under our indebtedness; the absence of any adverse laws or governmental regulations affecting the transportation industry in general, and our operations in particular; the impact of COVID-19 on our operations and financial results; and such other factors that may be identified from time to time in our Securities and Exchange Commission (“SEC”) filings and other public announcements, including those set forth under the caption “Risk Factors” in our Form 10-K for the year ended June 30, 2020, as well as the “Risk Factors” that we expect to include within our Annual Report on Form 10-K for the year-ended June 30, 2021. In addition, the global economic climate and additional or unforeseen effects from the COVID-19 pandemic amplify many of these risks. All subsequent written and oral forward-looking statements attributable to us, or persons acting on our behalf, are expressly qualified in their entirety by the foregoing. Readers are cautioned not to place undue reliance on our forward-looking statements, as they speak only as of the date made. We disclaim any obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise.
|
RADIANT LOGISTICS, INC.
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
(In thousands, except share and per share data)
|
|
2021
|
|
|
2020
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
13,696
|
|
|
$
|
34,841
|
|
|
Accounts receivable, net of allowance of $1,489 and $1,990, respectively
|
|
|
117,349
|
|
|
|
71,838
|
|
|
Contract assets
|
|
|
27,753
|
|
|
|
16,312
|
|
|
Income tax receivable
|
|
|
—
|
|
|
|
780
|
|
|
Prepaid expenses and other current assets
|
|
|
17,512
|
|
|
|
16,817
|
|
|
Total current assets
|
|
|
176,310
|
|
|
|
140,588
|
|
|
|
|
|
|
|
|
|
|
Property, technology, and equipment, net
|
|
|
24,151
|
|
|
|
18,712
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
72,582
|
|
|
|
72,199
|
|
|
Intangible assets, net
|
|
|
41,404
|
|
|
|
51,192
|
|
|
Operating lease right-of-use assets
|
|
|
39,022
|
|
|
|
12,580
|
|
|
Deposits and other assets
|
|
|
3,772
|
|
|
|
4,769
|
|
|
Total other long-term assets
|
|
|
156,780
|
|
|
|
140,740
|
|
|
Total assets
|
|
$
|
357,241
|
|
|
$
|
300,040
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
87,941
|
|
|
$
|
65,003
|
|
|
Operating partner commissions payable
|
|
|
13,779
|
|
|
|
9,131
|
|
|
Accrued expenses
|
|
|
6,801
|
|
|
|
6,538
|
|
|
Income tax payable
|
|
|
2,713
|
|
|
|
—
|
|
|
Current portion of notes payable
|
|
|
4,446
|
|
|
|
3,800
|
|
|
Current portion of operating lease liability
|
|
|
6,989
|
|
|
|
6,121
|
|
|
Current portion of finance lease liability
|
|
|
743
|
|
|
|
688
|
|
|
Current portion of contingent consideration
|
|
|
2,600
|
|
|
|
2,127
|
|
|
Other current liabilities
|
|
|
345
|
|
|
|
308
|
|
|
Total current liabilities
|
|
|
126,357
|
|
|
|
93,716
|
|
|
|
|
|
|
|
|
|
|
Notes payable, net of current portion
|
|
|
24,000
|
|
|
|
48,091
|
|
|
Operating lease liability, net of current portion
|
|
|
34,899
|
|
|
|
7,192
|
|
|
Finance lease liability, net of current portion
|
|
|
1,809
|
|
|
|
2,476
|
|
|
Contingent consideration, net of current portion
|
|
|
4,663
|
|
|
|
2,813
|
|
|
Deferred income taxes
|
|
|
4,021
|
|
|
|
7,484
|
|
|
Other long-term liabilities
|
|
|
89
|
|
|
|
93
|
|
|
Total long-term liabilities
|
|
|
69,481
|
|
|
|
68,149
|
|
|
Total liabilities
|
|
|
195,838
|
|
|
|
161,865
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
Common stock, $0.001 par value, 100,000,000 shares authorized; 50,832,205 and 50,188,486 shares issued, and 49,930,389 and 49,555,639 shares outstanding, respectively
|
|
|
32
|
|
|
|
32
|
|
|
Additional paid-in capital
|
|
|
104,228
|
|
|
|
102,214
|
|
|
Treasury stock, at cost, 901,816 and 632,847 shares, respectively
|
|
|
(4,658)
|
|
|
|
(2,749)
|
|
|
Retained earnings
|
|
|
60,367
|
|
|
|
37,424
|
|
|
Accumulated other comprehensive income
|
|
|
1,141
|
|
|
|
445
|
|
|
Total Radiant Logistics, Inc. stockholders’ equity
|
|
|
161,110
|
|
|
|
137,366
|
|
|
Non-controlling interest
|
|
|
293
|
|
|
|
809
|
|
|
Total equity
|
|
|
161,403
|
|
|
|
138,175
|
|
|
Total liabilities and equity
|
|
$
|
357,241
|
|
|
$
|
300,040
|
|
|
RADIANT LOGISTICS, INC.
|
|
Condensed Consolidated Statements of Comprehensive Income
|
|
|
|
|
Three Months Ended June 30,
|
|
|
Year Ended June 30,
|
|
|
(In thousands, except share and per share data)
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
Revenues
|
$
|
257,910
|
|
|
$
|
275,506
|
|
|
$
|
889,124
|
|
|
$
|
855,197
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of transportation and other services
|
|
195,151
|
|
|
|
225,405
|
|
|
|
668,299
|
|
|
|
645,824
|
|
|
Operating partner commissions
|
|
27,654
|
|
|
|
15,922
|
|
|
|
94,040
|
|
|
|
85,821
|
|
|
Personnel costs
|
|
14,638
|
|
|
|
13,192
|
|
|
|
55,378
|
|
|
|
57,679
|
|
|
Selling, general and administrative expenses
|
|
6,523
|
|
|
|
7,181
|
|
|
|
24,434
|
|
|
|
29,548
|
|
|
Depreciation and amortization
|
|
4,224
|
|
|
|
4,157
|
|
|
|
16,642
|
|
|
|
16,571
|
|
|
Transition, lease termination, and other costs
|
|
—
|
|
|
|
172
|
|
|
|
—
|
|
|
|
500
|
|
|
Change in fair value of contingent consideration
|
|
—
|
|
|
|
1,700
|
|
|
|
4,350
|
|
|
|
1,752
|
|
|
Total operating expenses
|
|
248,190
|
|
|
|
267,729
|
|
|
|
863,143
|
|
|
|
837,695
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
9,720
|
|
|
|
7,777
|
|
|
|
25,981
|
|
|
|
17,502
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
4
|
|
|
|
9
|
|
|
|
18
|
|
|
|
59
|
|
|
Interest expense
|
|
(631)
|
|
|
|
(815)
|
|
|
|
(2,549)
|
|
|
|
(2,885)
|
|
|
Foreign currency transaction loss
|
|
(31)
|
|
|
|
(244)
|
|
|
|
(189)
|
|
|
|
(125)
|
|
|
Change in fair value of interest rate swap contracts
|
|
48
|
|
|
|
600
|
|
|
|
(594)
|
|
|
|
600
|
|
|
Gain on forgiveness of debt
|
|
4,573
|
|
|
|
—
|
|
|
|
5,987
|
|
|
|
—
|
|
|
Other
|
|
41
|
|
|
|
206
|
|
|
|
704
|
|
|
|
370
|
|
|
Total other income (expense)
|
|
4,004
|
|
|
|
(244)
|
|
|
|
3,377
|
|
|
|
(1,981)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
13,724
|
|
|
|
7,533
|
|
|
|
29,358
|
|
|
|
15,521
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
(2,440)
|
|
|
|
(1,307)
|
|
|
|
(5,896)
|
|
|
|
(3,157)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
11,284
|
|
|
|
6,226
|
|
|
|
23,462
|
|
|
|
12,364
|
|
|
Less: net income attributable to non-controlling interest
|
|
(225)
|
|
|
|
(1,561)
|
|
|
|
(519)
|
|
|
|
(1,823)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Radiant Logistics, Inc.
|
$
|
11,059
|
|
|
$
|
4,665
|
|
|
$
|
22,943
|
|
|
$
|
10,541
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation gain
|
|
523
|
|
|
|
(419)
|
|
|
|
696
|
|
|
|
258
|
|
|
Comprehensive income
|
$
|
11,807
|
|
|
$
|
5,807
|
|
|
$
|
24,158
|
|
|
$
|
12,622
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.22
|
|
|
$
|
0.09
|
|
|
$
|
0.46
|
|
|
$
|
0.21
|
|
|
Diluted
|
$
|
0.21
|
|
|
$
|
0.09
|
|
|
$
|
0.45
|
|
|
$
|
0.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
50,140,900
|
|
|
|
49,398,826
|
|
|
|
49,890,945
|
|
|
|
49,600,506
|
|
|
Diluted
|
|
51,438,679
|
|
|
|
50,566,683
|
|
|
|
51,208,295
|
|
|
|
51,091,799
|
|
Reconciliation of Non-GAAP Measures
RADIANT LOGISTICS, INC.
Reconciliation of Total Revenues to Net Revenues, Net Income
to Adjusted Net Income, EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin
(unaudited)
As used in this report, Net Revenues, Adjusted Net Income, EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin are not measures of financial performance or liquidity under United States Generally Accepted Accounting Principles (“GAAP”). Net Revenues, Adjusted Net Income, EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin are presented herein because they are important metrics used by management to evaluate and understand the performance of the ongoing operations of Radiant’s business. For Adjusted Net Income, management uses a 24.5% tax rate to calculate the provision for income taxes to normalize Radiant’s tax rate to that of its competitors and to compare Radiant’s reporting periods with different effective tax rates. In addition, in arriving at Adjusted Net Income, the Company adjusts for certain non-cash charges and significant items that are not part of regular operating activities. These adjustments include income taxes, depreciation and amortization, change in fair value of contingent consideration, transition costs, lease termination costs, acquisition related costs, litigation costs, amortization of debt issuance costs, change in fair value of interest rate swap contracts, and gain on forgiveness of debt.
We commonly refer to the term “net revenues” when commenting about our Company and the results of operations. Net revenues are a Non-GAAP measure calculated as revenues less directly related operations and expenses attributed to the Company’s services. We believe net revenues are a better measurement than are total revenues when analyzing and discussing the effectiveness of our business and is used as a portion of a key metric the Company uses to discuss its progress.
EBITDA is a non-GAAP measure of income and does not include the effects of interest, taxes, and the “non-cash” effects of depreciation and amortization on long-term assets. Companies have some discretion as to which elements of depreciation and amortization are excluded in the EBITDA calculation. We exclude all depreciation charges related to property, technology and equipment, and all amortization charges (including amortization of leasehold improvements). We then further adjust EBITDA to exclude changes in fair value of contingent consideration, expenses specifically attributable to acquisitions, transition and lease termination costs, foreign currency transaction gains and losses, extraordinary items, share-based compensation expense, litigation expenses unrelated to our core operations, gain on forgiveness of debt, and other non-cash charges. While management considers EBITDA, and adjusted EBITDA useful in analyzing our results, it is not intended to replace any presentation included in our consolidated financial statements.
We believe that these non-GAAP financial measures, as presented, represent a useful method of assessing the performance of our operating activities, as they reflect our earnings trends without the impact of certain non-cash charges and other non-recurring charges. These non-GAAP financial measures are intended to supplement the GAAP financial information by providing additional insight regarding results of operations to allow a comparison to other companies, many of whom use similar non-GAAP financial measures to supplement their GAAP results. However, these non-GAAP financial measures will not be defined in the same manner by all companies and may not be comparable to other companies. Net Revenues, Adjusted Net Income, EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin should not be considered in isolation or as a substitute for any of the consolidated statements of comprehensive income prepared in accordance with GAAP, or as an indication of Radiant’s operating performance or liquidity.
|
(In thousands)
|
|
Three Months Ended June 30,
|
|
|
Year Ended June 30,
|
|
|
Net Revenues (Non-GAAP measure)
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
Total revenues
|
|
$
|
257,910
|
|
|
$
|
275,506
|
|
|
$
|
889,124
|
|
|
$
|
855,197
|
|
|
Cost of transportation and other services
|
|
|
195,151
|
|
|
|
225,405
|
|
|
|
668,299
|
|
|
|
645,824
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
62,759
|
|
|
$
|
50,101
|
|
|
$
|
220,825
|
|
|
$
|
209,373
|
|
|
Net margin
|
|
|
24.3
|
%
|
|
|
18.2
|
%
|
|
|
24.8
|
%
|
|
|
24.5
|
%
|
|
(In thousands)
|
|
Three Months Ended June 30,
|
|
|
Year Ended June 30,
|
|
|
Reconciliation of GAAP net income to adjusted EBITDA
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
Net income attributable to Radiant Logistics, Inc.
|
|
$
|
11,059
|
|
|
$
|
4,665
|
|
|
$
|
22,943
|
|
|
$
|
10,541
|
|
|
Income tax expense
|
|
|
2,440
|
|
|
|
1,307
|
|
|
|
5,896
|
|
|
|
3,157
|
|
|
Depreciation and amortization
|
|
|
4,224
|
|
|
|
4,157
|
|
|
|
16,642
|
|
|
|
16,571
|
|
|
Net interest expense
|
|
|
627
|
|
|
|
806
|
|
|
|
2,531
|
|
|
|
2,826
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
18,350
|
|
|
|
10,935
|
|
|
|
48,012
|
|
|
|
33,095
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
|
297
|
|
|
|
358
|
|
|
|
1,071
|
|
|
|
1,663
|
|
|
Change in fair value of contingent consideration
|
|
|
—
|
|
|
|
1,700
|
|
|
|
4,350
|
|
|
|
1,752
|
|
|
Acquisition related costs
|
|
|
7
|
|
|
|
82
|
|
|
|
42
|
|
|
|
577
|
|
|
Litigation costs
|
|
|
102
|
|
|
|
229
|
|
|
|
535
|
|
|
|
1,061
|
|
|
Gain on litigation settlement, net
|
|
|
(25)
|
|
|
|
—
|
|
|
|
(25)
|
|
|
|
—
|
|
|
Transition, lease termination, and other costs
|
|
|
—
|
|
|
|
199
|
|
|
|
—
|
|
|
|
586
|
|
|
Change in fair value of interest rate swap contracts
|
|
|
(48)
|
|
|
|
(600)
|
|
|
|
594
|
|
|
|
(600)
|
|
|
Gain on forgiveness of debt
|
|
|
(4,573)
|
|
|
|
—
|
|
|
|
(5,987)
|
|
|
|
—
|
|
|
Foreign currency transaction loss
|
|
|
31
|
|
|
|
245
|
|
|
|
189
|
|
|
|
125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
14,141
|
|
|
$
|
13,148
|
|
|
$
|
48,781
|
|
|
$
|
38,259
|
|
|
Adjusted EBITDA margin (Adjusted EBITDA as a % of Net Revenues)
|
|
|
22.5
|
%
|
|
|
26.2
|
%
|
|
|
22.1
|
%
|
|
|
18.3
|
%
|
|
(In thousands, except share and per share data)
|
|
Three Months Ended June 30,
|
|
|
Year Ended June 30,
|
|
|
Reconciliation of GAAP net income to adjusted net income
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
GAAP net income attributable to Radiant Logistics, Inc.
|
|
$
|
11,059
|
|
|
$
|
4,665
|
|
|
$
|
22,943
|
|
|
$
|
10,541
|
|
|
Adjustments to net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
2,440
|
|
|
|
1,307
|
|
|
|
5,896
|
|
|
|
3,157
|
|
|
Depreciation and amortization
|
|
|
4,224
|
|
|
|
4,157
|
|
|
|
16,642
|
|
|
|
16,571
|
|
|
Change in fair value of contingent consideration
|
|
|
—
|
|
|
|
1,700
|
|
|
|
4,350
|
|
|
|
1,752
|
|
|
Acquisition related costs
|
|
|
7
|
|
|
|
82
|
|
|
|
42
|
|
|
|
577
|
|
|
Litigation costs
|
|
|
102
|
|
|
|
229
|
|
|
|
535
|
|
|
|
1,061
|
|
|
Transition, lease termination, and other costs
|
|
|
—
|
|
|
|
199
|
|
|
|
—
|
|
|
|
586
|
|
|
Change in fair value of interest rate swap contracts
|
|
|
(48)
|
|
|
|
(600)
|
|
|
|
594
|
|
|
|
(600)
|
|
|
Gain on forgiveness of debt
|
|
|
(4,573)
|
|
|
|
—
|
|
|
|
(5,987)
|
|
|
|
—
|
|
|
Amortization of debt issuance costs
|
|
|
129
|
|
|
|
27
|
|
|
|
522
|
|
|
|
305
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income before income taxes
|
|
|
13,340
|
|
|
|
11,766
|
|
|
|
45,537
|
|
|
|
33,950
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes at 24.5%
|
|
|
(3,268)
|
|
|
|
(2,883)
|
|
|
|
(11,157)
|
|
|
|
(8,318)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
|
|
$
|
10,072
|
|
|
$
|
8,883
|
|
|
$
|
34,380
|
|
|
$
|
25,632
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.20
|
|
|
$
|
0.18
|
|
|
$
|
0.69
|
|
|
$
|
0.52
|
|
|
Diluted
|
|
$
|
0.20
|
|
|
$
|
0.18
|
|
|
$
|
0.67
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
50,140,900
|
|
|
|
49,398,826
|
|
|
|
49,890,945
|
|
|
|
49,600,506
|
|
|
Diluted
|
|
|
51,438,679
|
|
|
|
50,566,683
|
|
|
|
51,208,295
|
|
|
|
51,091,799
|
|
|
(In thousands)
Trailing twelve months adjusted EBITDA:
|
Three months
ended
June 30,
2021
|
|
|
Three months
ended
March 31,
2021
|
|
|
Three months
ended
December 31,
2020
|
|
|
Three months
ended
September 30,
2020
|
|
|
Twelve months
ended
June 30,
2021
|
|
|
Net income attributable to Radiant Logistics, Inc.
|
$
|
11,059
|
|
|
$
|
4,984
|
|
|
$
|
3,812
|
|
|
$
|
3,088
|
|
|
$
|
22,943
|
|
|
Income tax expense
|
|
2,440
|
|
|
|
976
|
|
|
|
1,402
|
|
|
|
1,078
|
|
|
|
5,896
|
|
|
Depreciation and amortization
|
|
4,224
|
|
|
|
4,174
|
|
|
|
4,085
|
|
|
|
4,159
|
|
|
|
16,642
|
|
|
Net interest expense
|
|
627
|
|
|
|
608
|
|
|
|
725
|
|
|
|
571
|
|
|
|
2,531
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
18,350
|
|
|
|
10,742
|
|
|
|
10,024
|
|
|
|
8,896
|
|
|
|
48,012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
297
|
|
|
|
303
|
|
|
|
327
|
|
|
|
144
|
|
|
|
1,071
|
|
|
Change in fair value of contingent consideration
|
|
—
|
|
|
|
2,500
|
|
|
|
1,850
|
|
|
|
—
|
|
|
|
4,350
|
|
|
Acquisition related costs
|
|
7
|
|
|
|
—
|
|
|
|
1
|
|
|
|
34
|
|
|
|
42
|
|
|
Litigation costs
|
|
102
|
|
|
|
256
|
|
|
|
26
|
|
|
|
151
|
|
|
|
535
|
|
|
Gain on litigation settlement, net
|
|
(25)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(25)
|
|
|
Change in fair value of interest rate swap contracts
|
|
(48)
|
|
|
|
512
|
|
|
|
109
|
|
|
|
21
|
|
|
|
594
|
|
|
Gain on forgiveness of debt
|
|
(4,573)
|
|
|
|
(1,414)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(5,987)
|
|
|
Foreign exchange loss (gain)
|
|
31
|
|
|
|
(14)
|
|
|
|
193
|
|
|
|
(21)
|
|
|
|
189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$
|
14,141
|
|
|
$
|
12,885
|
|
|
$
|
12,530
|
|
|
$
|
9,225
|
|
|
$
|
48,781
|
|
View original content to download multimedia:https://www.prnewswire.com/news-releases/radiant-logistics-announces-results-for-the-fourth-fiscal-quarter-and-year-ended-june-30-2021-301372942.html
SOURCE Radiant Logistics, Inc.
View original content to download multimedia:
View original content to download multimedia:
View original content:
View original content to download multimedia:
View original content to download multimedia:
View original content to download multimedia: