EX-99.1 2 rlgt-ex991_6.htm EX-99.1 rlgt-ex991_6.htm

Exhibit 99.1

 

RADIANT LOGISTICS ANNOUNCES RESULTS FOR THE Second fiscal quarter ENDED December 31, 2015

 

Posts record quarterly results with revenues of $207.0 Million – Up $101.0 million or 95.3%;

Net revenues increased 72.5% to $47.6 Million

Adjusted EBITDA increased 65.0% to $6.2 Million

BELLEVUE, WA February 16, 2016 – Radiant Logistics, Inc. (NYSE MKT: RLGT), a third party logistics and multi-modal transportation services company, today reported financial results for the three and six months ended December 31, 2015.

Second quarter Financial Highlights (Quarter Ended December 31, 2015)

 

·

Revenues increased to $207.0 million, up $101.0 million, or 95.3% compared to revenues of $105.9 million for the comparable prior year period.

 

·

Net revenues increased to $47.6 million, up $20.0 million, or 72.5%, compared to net revenues of $27.6 million for the comparable prior year period.

 

·

Net loss attributable to common stockholders was $2.5 million, or $0.05 per basic and fully diluted share, for the second fiscal quarter of 2016, which included a $2.2 million net non-recurring non-cash impairment of acquired intangibles in connection with its acquisition of On Time Express Inc. (“OTE”), compared to net income of $0.3 million, or $0.01 per basic and fully diluted share, for the comparable prior year period.

 

·

Adjusted net income attributable to common stockholders was $3.0 million, or $0.06 per basic and fully diluted share, for the second fiscal quarter of 2016, compared to adjusted net income attributable to common stockholders of $1.7 million, or $0.05 per basic and fully diluted share, for the comparable prior year period. Both periods are calculated by applying a normalized tax rate of 36% and excluding other items not considered part of regular operating activities.

 

·

Adjusted EBITDA increased 65.0% to $6.2 million for the second fiscal quarter of 2016, compared to adjusted EBITDA of $3.7 million in the comparable prior year period. Normalizing these results to exclude $0.7 million in non-recurring transition costs associated with the interim operation of Service By Air’s back-office operations, Adjusted EBITDA would have been $6.9 million for the second fiscal quarter of fiscal 2016.

Network Expansion – Acquisitions

On November 2, 2015, the Company completed its acquisition of Copper Logistics, Incorporated, a Minneapolis, Minnesota based company that provides a full range of domestic and international transportation and logistics services across North America. The Company has structured the transaction similar to previous acquisitions, with a portion of the expected purchase price payable in subsequent periods based on future performance of the acquired operation.

Stock Buy-Back

On January 7, 2016, the Company announced that its board of directors has authorized the repurchase of up to five million shares of the Company’s common stock through December 31, 2016. As of December 31, 2015, the Company had 48,743,581 shares outstanding.

CEO Comments

“We are very pleased to report record results for the quarter ended December 31, 2015 and our continuing trend of profitable growth,” said Bohn Crain, Founder and CEO. We posted revenues of $207.0 million, up $101.0 million or 95.3%; net revenues of $47.6 million, up $20.0 million, or 72.5%; and adjusted EBITDA of $6.2 million, up $2.4 million or 65.0%, over the comparable prior year period. We also continue to make good progress in leveraging our personnel and general administrative costs as a function of our net revenues with our adjusted EBITDA (normalized to exclude the non-recurring transitions costs associated with the operation of Service by Air’s back-office operations), as a percentage of net revenues, improving 100 basis points from 13.5% to 14.5% for the


comparable prior year period. In addition, we also reported record cash from operations for the six months ended December 31, 2015 of $15.7 million.”  

“These record results are inclusive of some isolated challenges we encountered with On Time Express (“OTE”), our Phoenix based line haul operation which reported an adjusted EBITDA loss of $473,000 for the quarter ended December 31, 2015 compared to an adjusted EBITDA contribution of $705,000 for the comparable prior year period as a result of the loss of a significant piece of business from one of its customers. Excluding OTE’s adjusted EBITDA loss of $473,000, we would have reported normalized adjusted EBITDA of $7,362,000 for the quarter ended December 31, 2015. We have moved aggressively to right-size the organization and we expect OTE to return to profitability over the second half of our fiscal year ended June 30, 2016.  In addition, we wrote off the remaining $0.3 million in contingent earn-out payments and recognized a $3.7 million pre-tax loss on impairment of the acquired intangible assets we were carrying on our books in connection with that acquisition. More broadly, the balance of our platform continues to deliver solid results and excluding the impact of OTE, generated organic growth in net revenues of approximately 7.5% for the quarter ended December 31, 2015.”

Crain continued: “There is obviously a fair bit of economic uncertainty as we head into the second half of our fiscal year. The good news for Radiant is we sit in the strongest financial position in the Company’s history: low leverage, a $65.0 million ABL facility that remains untapped, solid free cash flow and poised to take advantage of market opportunities as they present themselves. We also remain committed to our long standing strategy to deliver profitable growth through a combination of organic and acquisition growth initiatives. On the organic growth front we recently added Joe Bento to our leadership team and we are excited about his impact on the organization going forward. On the acquisition side, we continue to focus on tuck-in acquisitions with a particular interest in buying agent station locations both inside and outside our network. Given the current weakness in our stock price we also announced a stock buy earlier this year and will be continuing to evaluate the repurchase of up to 5 million shares of our stock as we consider how best to allocate our capital. In addition, should we choose, starting in April of this year we have the opportunity to use our ABL facility (LIBOR+ 150) to pay off $25.0 million of sub debt at a rate of 10.5%. This would represent approximately $2.0 million in annual pre-tax savings to the Company. In short, we continue to be very bullish on Radiant’s current position and long term prospects and we enjoy a number of levers to drive shareholder value.”

“With respect to our guidance for fiscal 2016 and assuming the economy continues to hold, we believe adjusted EBITDA in line with current consensus estimates of approximately $30.0 million is still achievable. Given the possibility of further softening in the economy, we are updating our guidance to reflect adjusted EBITDA in the range of $28.0 – $30.0 million. Based on the recent deterioration in fuel price, which is generally a pass through in our business, we are also reducing our guidance for top line revenues to $836.0 – $852.0 million with net revenues of $188.8 – $192.4 million. This equates to adjusted net income attributable to common shareholders in the range of $9.9 – $11.2 million, or $0.20 – $0.23 per basic and fully diluted share and does not give effect for the potential benefit in interest expense available to us if we ultimately choose to use our ABL facility to retire our $25.0 million in sub debt.”

Second quarter ended December 31, 2015 – Financial Results

For the three months ended December 31, 2015, Radiant reported a net loss attributable to common stockholders of $2,527,000 on $207.0 million of revenues, or $0.05 per basic and fully diluted share, including a $2.2 million net non-recurring non-cash impairment of acquired intangibles in connection with its acquisition of OTE. For the three months ended December 31, 2014, Radiant reported net income attributable to common stockholders of $327,000 on $105.9 million of revenues, or $0.01 per basic and fully diluted share.

For the three months ended December 31, 2015, Radiant reported adjusted net income attributable to common stockholders of $3,027,000, or $0.06 per basic and fully diluted share. For the three months ended December 31, 2014, Radiant reported adjusted net income attributable to common stockholders of $1,689,000, or $0.05 per basic and fully diluted share.

The Company also reported adjusted EBITDA of $6,151,000 for the three months ended December 31, 2015, compared to adjusted EBITDA of $3,728,000 for the three months ended December 31, 2014. Normalizing these results to exclude $0.7 million in non-recurring transition costs associated with the interim operation of Service by Air’s back-office operations, Adjusted EBITDA would have been $6.9 million for the three months ended December 31, 2015.

A reconciliation of the Company’s adjusted net income and adjusted EBITDA to the most directly comparable GAAP measure for the three months ending December 31, 2015 and 2014 appears at the end of this release.

Six months ended December 31, 2015 – Financial Results

For the six months ended December 31, 2015, Radiant reported a net loss attributable to common stockholders of $2,700,000 on $425.6 million of revenues, or $0.06 per basic and fully diluted share, including a $2.2 million net non-recurring non-cash impairment

2


of acquired intangibles in connection with its acquisition of OTE. For the six months ended December 31, 2014, Radiant reported net income attributable to common stockholders of $1,337,000 on $204.2 million of revenues, or $0.04 per basic and fully diluted share.

For the six months ended December 31, 2015, Radiant reported adjusted net income attributable to common stockholders of $7,236,000, or $0.15 per basic and fully diluted share. For the six months ended December 31, 2014, Radiant reported adjusted net income attributable to common stockholders of $3,342,000, or $0.10 per basic and $0.09 per fully diluted share.

The Company also reported adjusted EBITDA of $14,336,000 for the six months ended December 31, 2015, compared to adjusted EBITDA of $7,315,000 for the six months ended December 31, 2014. Normalizing these results to exclude $1.4 million in non-recurring transition costs associated with the interim operation of Service by Air’s back-office operations, Adjusted EBITDA would have been $15.7 million for the six months ended December 31, 2015.

A reconciliation of the Company’s adjusted net income and adjusted EBITDA to the most directly comparable GAAP measure for the six months ended December 31, 2015 and 2014 appears at the end of this release.

Investor Conference Call

Radiant will host a conference call for stockholders and the investing community on Tuesday, February 16, 2016 at 4:30 pm, ET to discuss the contents of this release. The call can be accessed by dialing (877) 407-8031, or (201) 689-8031 for international participants, and is expected to last approximately 30 minutes. Callers are requested to dial in 5 minutes before the start of the call. An audio replay will be available for two weeks after the teleconference by dialing (877) 660-6853, or (201) 612-7415 for international callers, and using conference ID number 13630040. This call is also being webcast and may be accessed via Radiant’s web site at www.radiantdelivers.com.

About Radiant Logistics (NYSE MKT: RLGT)

Radiant Logistics, Inc. (www.radiantdelivers.com) is a third party logistics and multimodal transportation services company. 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 of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Actual results may differ significantly from management's expectations. These forward-looking statements involve risks and uncertainties that include, among others, risks related to: trends in the domestic and global economy; our ability to attract new and retain existing agency relationships; acquisitions and integration of acquired entities; availability of capital to support our acquisition strategy; our ability to maintain and improve back office infrastructure and transportation and accounting information systems in a manner sufficient to service our revenues and network of operating locations; the ability of the Wheels operation to maintain and grow its revenues and operating margins in a manner consistent with its most recent operating results and trends; our ability to maintain positive relationships with Wheels' third-party transportation providers, suppliers and customers; outcomes of legal proceedings; competition; management of growth; potential fluctuations in operating results; and government regulation. More information about factors that potentially could affect our financial results is included Radiant Logistics, Inc.'s filings with the Securities and Exchange Commission, including its most recent Annual Report on Form 10-K and subsequent filings.

# # #

 

3


 

RADIANT LOGISTICS, INC.

Consolidated Balance Sheets

 

 

 

December 31,

 

 

June 30,

 

 

 

2015

 

 

2015

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

20,126,312

 

 

$

7,268,144

 

Accounts receivable, net of allowance of $1,819,512 and $1,551,202, respectively

 

 

107,977,722

 

 

 

127,348,546

 

Employee and other receivables

 

 

120,378

 

 

 

110,728

 

Income tax deposit

 

 

4,954,723

 

 

 

4,102,191

 

Prepaid expenses and other current assets

 

 

5,199,816

 

 

 

5,671,872

 

Deferred tax asset

 

 

1,977,433

 

 

 

1,977,433

 

Total current assets

 

 

140,356,384

 

 

 

146,478,914

 

 

 

 

 

 

 

 

 

 

Furniture and equipment, net

 

 

13,312,694

 

 

 

13,175,890

 

 

 

 

 

 

 

 

 

 

Acquired intangibles, net

 

 

76,088,477

 

 

 

82,954,682

 

Goodwill

 

 

63,119,472

 

 

 

63,089,222

 

Deposits and other assets

 

 

2,223,373

 

 

 

3,007,492

 

Total long-term assets

 

 

141,431,322

 

 

 

149,051,396

 

Total assets

 

$

295,100,400

 

 

$

308,706,200

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued transportation costs

 

$

79,819,306

 

 

$

92,025,407

 

Commissions payable

 

 

11,504,009

 

 

 

9,449,047

 

Other accrued costs

 

 

5,384,248

 

 

 

7,732,101

 

Due to former shareholders of acquired operations

 

 

 

 

 

683,593

 

Current portion of notes payable

 

 

1,537,628

 

 

 

543,086

 

Current portion of contingent consideration

 

 

3,029,000

 

 

 

1,872,000

 

Current portion of transition and lease termination liability

 

 

1,509,761

 

 

 

282,849

 

Other current liabilities

 

 

292,226

 

 

 

297,727

 

Total current liabilities

 

 

103,076,178

 

 

 

112,885,810

 

 

 

 

 

 

 

 

 

 

Notes payable, net of current portion

 

 

47,851,343

 

 

 

85,892,515

 

Contingent consideration, net of current portion

 

 

3,726,000

 

 

 

5,741,000

 

Transition and lease termination liability, net of current portion

 

 

857,112

 

 

 

923

 

Deferred rent liability

 

 

931,840

 

 

 

1,143,749

 

Deferred tax liability

 

 

15,502,503

 

 

 

17,544,417

 

Other long-term liabilities

 

 

778,938

 

 

 

1,004,812

 

Total long-term liabilities

 

 

69,647,736

 

 

 

111,327,416

 

Total liabilities

 

 

172,723,914

 

 

 

224,213,226

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value, 5,000,000 shares authorized; 839,200 shares issued and

   outstanding, liquidation preference of $20,980,000

 

 

839

 

 

 

839

 

Common stock, $0.001 par value, 100,000,000 shares authorized; 48,743,581 and 42,563,224 shares issued and outstanding, respectively

 

 

30,198

 

 

 

24,018

 

Additional paid-in capital

 

 

113,826,750

 

 

 

74,658,960

 

Deferred compensation

 

 

(1,976

)

 

 

(4,166

)

Retained earnings

 

 

7,446,336

 

 

 

10,146,282

 

Accumulated other comprehensive income (loss)

 

 

1,026,938

 

 

 

(394,547

)

Total Radiant Logistics, Inc. stockholders’ equity

 

 

122,329,085

 

 

 

84,431,386

 

Non-controlling interest

 

 

47,401

 

 

 

61,588

 

Total stockholders’ equity

 

 

122,376,486

 

 

 

84,492,974

 

Total liabilities and stockholders’ equity

 

$

295,100,400

 

 

$

308,706,200

 

 

 


4


 

RADIANT LOGISTICS, INC.

Consolidated Statements of Operations and Comprehensive Income

 

 

Three Months Ended December 31,

 

 

Six Months Ended December 31,

 

 

 

2015

 

 

 

2014

 

 

 

2015

 

 

 

2014

 

Revenues

$

206,951,043

 

 

$

105,948,104

 

 

$

425,603,615

 

 

$

204,179,492

 

Cost of transportation

 

159,354,826

 

 

 

78,355,731

 

 

 

327,294,293

 

 

 

150,262,336

 

Net revenues

 

47,596,217

 

 

 

27,592,373

 

 

 

98,309,322

 

 

 

53,917,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating partner commissions

 

21,691,079

 

 

 

14,897,910

 

 

 

43,988,958

 

 

 

28,877,261

 

Personnel costs

 

13,279,317

 

 

 

6,976,480

 

 

 

27,722,412

 

 

 

13,536,426

 

Selling, general and administrative expenses

 

6,628,468

 

 

 

2,882,218

 

 

 

13,091,902

 

 

 

5,530,284

 

Depreciation and amortization

 

3,118,854

 

 

 

1,099,713

 

 

 

6,223,853

 

 

 

2,378,794

 

Transition and lease termination costs

 

1,157,420

 

 

 

395,086

 

 

 

4,319,648

 

 

 

395,086

 

Impairment of acquired intangible assets

 

3,679,825

 

 

 

 

 

 

3,679,825

 

 

 

 

Change in contingent consideration

 

598,233

 

 

 

(170,796

)

 

 

186,233

 

 

 

(720,796

)

Total operating expenses

 

50,153,196

 

 

 

26,080,611

 

 

 

99,212,831

 

 

 

49,997,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

(2,556,979

)

 

 

1,511,762

 

 

 

(903,509

)

 

 

3,920,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

7,696

 

 

 

732

 

 

 

14,477

 

 

 

1,657

 

Interest expense

 

(1,317,546

)

 

 

(96,442

)

 

 

(2,735,475

)

 

 

(187,901

)

Foreign exchange gain

 

218,246

 

 

 

37,584

 

 

 

468,752

 

 

 

112,082

 

Other

 

23,982

 

 

 

23,149

 

 

 

118,502

 

 

 

75,473

 

Total other income (expense):

 

(1,067,622

)

 

 

(34,977

)

 

 

(2,133,744

)

 

 

1,311

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income tax expense

 

(3,624,601

)

 

 

1,476,785

 

 

 

(3,037,253

)

 

 

3,921,412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit (expense)

 

1,627,233

 

 

 

(616,491

)

 

 

1,393,895

 

 

 

(1,518,417

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

(1,997,368

)

 

 

860,294

 

 

 

(1,643,358

)

 

 

2,402,995

 

Less: Net income attributable to non-controlling interest

 

(18,699

)

 

 

(21,555

)

 

 

(33,813

)

 

 

(43,592

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Radiant Logistics, Inc.

 

(2,016,067

)

 

 

838,739

 

 

 

(1,677,171

)

 

 

2,359,403

 

Less: Preferred stock dividends

 

(511,387

)

 

 

(511,388

)

 

 

(1,022,775

)

 

 

(1,022,776

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

$

(2,527,454

)

 

$

327,351

 

 

$

(2,699,946

)

 

$

1,336,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation gain

 

566,888

 

 

 

 

 

 

1,421,485

 

 

 

 

Comprehensive income (loss)

$

(1,960,566

)

 

$

327,351

 

 

$

(1,278,461

)

 

$

1,336,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share - basic and diluted

$

(0.05

)

 

$

0.01

 

 

$

(0.06

)

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic shares

 

48,732,762

 

 

 

34,627,645

 

 

 

48,054,100

 

 

 

34,488,616

 

Diluted shares

 

48,732,762

 

 

 

36,184,653

 

 

 

48,054,100

 

 

 

36,005,995

 

 


5


RADIANT LOGISTICS, INC.

Reconciliation of Net Income to Adjusted Net Income, EBITDA, Adjusted EBITDA, and Reconciliation of Net

Income per share to Adjusted Net Income per share

(unaudited)

As used in this report, Adjusted Net Income and Adjusted Net Income per Share, EBITDA and Adjusted EBITDA are not measures of financial performance or liquidity under United States Generally Accepted Accounting Principles (“GAAP”). Adjusted Net Income and Adjusted Net Income per Share, EBITDA and Adjusted EBITDA 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 36% tax rate for calculating the provision for income taxes before preferred dividend requirement 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 and Adjusted Net Income per Share, the Company adjusts for significant items that are not part of regular operating activities. These adjustments include acquisition costs, transition, severance and lease termination costs, non-recurring litigation expenses as well as depreciation and amortization and certain other non-cash charges.

Adjusted EBITDA means earnings before preferred stock dividends, interest, income taxes, depreciation and amortization, which is then further adjusted for changes in contingent consideration, expenses specifically attributable to acquisitions, severance and lease termination costs, extraordinary items, share based compensation expense, non-recurring litigation expenses and other non-cash charges. We believe that adjusted EBITDA, as presented, represents a useful method of assessing the performance of our operating activities, as it reflects our earnings trends without the impact of certain non-cash charges and other non-recurring charges. We understand that although securities analysts frequently use EBITDA in their evaluation of companies, it is not necessarily comparable to other similarly titled captions of other companies due to potential inconsistencies in the method of calculation. Adjusted Net Income and Adjusted Net income per Share, EBITDA and Adjusted EBITDA should not be considered in isolation or as a substitute for any of the consolidated statements of operations prepared in accordance with GAAP, or as an indication of Radiant’s operating performance or liquidity. Normalized Adjusted EBITDA represents the Adjusted EBITDA but also adds back transition costs associated with the SBA back-office that is projected to be eliminated as Radiant’s back office in Bellevue Washington will absorb these services.

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

Six Months Ended December 31,

 

 

 

2015

 

 

 

2014

 

 

 

2015

 

 

 

2014

 

Net income (loss) attributable to common stockholders

$

(2,527,454

)

 

$

327,351

 

 

$

(2,699,946

)

 

$

1,336,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share - basic and diluted

$

(0.05

)

 

$

0.01

 

 

$

(0.06

)

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of net income to adjusted net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

$

(2,527,454

)

 

$

327,351

 

 

$

(2,699,946

)

 

$

1,336,627

 

Adjustments to net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

(1,627,233

)

 

 

616,491

 

 

 

(1,393,895

)

 

 

1,518,417

 

Depreciation and amortization

 

3,118,854

 

 

 

1,099,713

 

 

 

6,223,853

 

 

 

2,378,794

 

Change in contingent consideration

 

598,233

 

 

 

(170,796

)

 

 

186,233

 

 

 

(720,796

)

Lease termination costs

 

49,000

 

 

 

395,086

 

 

 

2,107,343

 

 

 

395,086

 

Acquisition related costs

 

477,271

 

 

 

577,506

 

 

 

1,477,048

 

 

 

672,277

 

Non-recurring legal costs

 

411,855

 

 

 

66,353

 

 

 

721,927

 

 

 

186,466

 

Amortization of loan fees

 

99,991

 

 

 

15,295

 

 

 

200,982

 

 

 

30,590

 

Transition costs associated with acquisitions

 

737,383

 

 

 

 

 

 

1,377,639

 

 

 

 

Loss on impairment of acquired intangible assets

 

3,679,825

 

 

 

 

 

 

3,679,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income before income taxes

 

5,017,725

 

 

 

2,926,999

 

 

 

11,881,009

 

 

 

5,797,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes at 36% before preferred

     dividend requirement

 

(1,990,480

)

 

 

(1,237,819

)

 

 

(4,645,362

)

 

 

(2,455,285

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

$

3,027,245

 

 

$

1,689,180

 

 

$

7,235,647

 

 

$

3,342,176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.06

 

 

$

0.05

 

 

$

0.15

 

 

$

0.10

 

Diluted

$

0.06

 

 

$

0.05

 

 

$

0.15

 

 

$

0.09

 

 


6


 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

Six Months Ended December 31,

 

Reconciliation of net income to adjusted EBITDA

 

2015

 

 

 

2014

 

 

 

2015

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

$

(2,527,454

)

 

$

327,351

 

 

$

(2,699,946

)

 

$

1,336,627

 

Preferred stock dividends

 

511,387

 

 

 

511,388

 

 

 

1,022,775

 

 

 

1,022,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Radiant Logistics, Inc.

 

(2,016,067

)

 

 

838,739

 

 

 

(1,677,171

)

 

 

2,359,403

 

Income tax expense (benefit)

 

(1,627,233

)

 

 

616,491

 

 

 

(1,393,895

)

 

 

1,518,417

 

Depreciation and amortization

 

3,118,854

 

 

 

1,099,713

 

 

 

6,223,853

 

 

 

2,378,794

 

Net interest expense

 

1,309,850

 

 

 

95,710

 

 

 

2,720,998

 

 

 

186,244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

785,404

 

 

 

2,650,653

 

 

 

5,873,785

 

 

 

6,442,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

368,097

 

 

 

246,839

 

 

 

758,196

 

 

 

451,568

 

Change in contingent consideration

 

598,233

 

 

 

(170,796

)

 

 

186,233

 

 

 

(720,796

)

Acquisition related costs

 

477,271

 

 

 

577,506

 

 

 

1,477,048

 

 

 

672,277

 

Non-recurring legal costs

 

411,855

 

 

 

66,353

 

 

 

721,927

 

 

 

186,466

 

Lease termination costs

 

49,000

 

 

 

395,086

 

 

 

2,107,343

 

 

 

395,086

 

Loss on impairment of acquired intangible assets

 

3,679,825

 

 

 

 

 

 

3,679,825

 

 

 

 

Foreign exchange gain

 

(218,246

)

 

 

(37,584

)

 

 

(468,752

)

 

 

(112,082

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

6,151,439

 

 

 

3,728,057

 

 

 

14,335,605

 

 

 

7,315,377

 

Transition costs

 

737,383

 

 

 

 

 

 

1,377,639

 

 

 

 

Normalized Adjusted EBITDA

$

6,888,822

 

 

$

3,728,057

 

 

$

15,713,244

 

 

$

7,315,377

 

As a % of Net Revenues

 

14.5

%

 

 

13.5

%

 

 

16.0

%

 

 

13.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7


 

Reconciliation of Non-GAAP Financial Measures to Preliminary Guidance

This press release contains certain non-GAAP financial measures as defined under the Securities Exchange Commission (“SEC”) rules such as adjusted net income, adjusted net income per share and earnings before interest, taxes, depreciation and amortization (“EBITDA”). We believe that supplemental disclosure of these amounts are important metrics used by management to evaluate and understand the performance of the ongoing operations of Radiant’s business that eliminates depreciation, amortization and certain other non-cash costs and other significant items that are not part of regular operating activities. This supplemental financial information is presented for informational purposes only and is not a substitute for the financial information presented in accordance with accounting principles generally accepted in the United States. A reconciliation of adjusted net income, adjusted net income per share and adjusted EBITDA for the Company’s preliminary guidance for its fiscal year ending June 30, 2016 is as follows:

(in thousands, except for earnings per share)

 

 

 

Outlook
Fiscal Year Ending
June 30, 2016

 

Net income attributable to Radiant Logistics, Inc.

 

$

190 – $1,470

 

Less: Preferred Dividend Requirement

 

$

(2,046)  

 

Net loss attributable to common stockholders

 

$

(576) – $(1,856)

 

 

Net loss per common share:

 

 

 

 

Basic and Diluted

 

$

(0.01) – (0.04)

 

Weighted average shares outstanding:

 

 

 

 

Basic shares

 

 

48,735,000

 

Diluted shares

 

 

49,550,000

 

 

 

 

 

 

Reconciliation of net income to adjusted net income:

 

 

 

 

Net loss attributable to common stockholders

 

$

(576) – $(1,856)

 

 

Adjustments to net income:

 

 

 

 

Income tax expense

 

$

160 - $880

 

Depreciation and amortization

 

$

12,239

 

Lease Termination Costs

 

$

2,107

 

Impairment of acquired intangible assets

 

$

3,680

 

Change in contingent consideration

 

$

274

 

Adjusted net income before taxes

 

$

16,604 - $18,604

 

Less: Provision for income taxes at blended 36% before preferred dividend requirement of $2,046

 

$

(6,714) – (7,434)

 

 

Adjusted net income

 

$

9,890 - $11,170

 

 

Adjusted net income per common share:

 

 

 

 

Basic

 

$

0.20 – 0.23

 

Diluted

 

$

0.20 – 0.23

 

 

8


Reconciliation of net income to adjusted EBITDA:

 

Outlook
Fiscal Year Ending
June 30, 2016

 

Net income attributable to Radiant Logistics, Inc.

 

$

190 – $1,470

 

Less: Preferred dividends

 

$

(2,046)

 

Net loss attributable to common stockholders

 

$

(576) – $(1,856)

 

 

Adjustments to net income:

 

 

 

 

Preferred dividend

 

$

2,046

 

Interest expense - net

 

$

5,205

 

Income tax expense

 

$

160 – $880

 

Depreciation and amortization

 

$

12,239

 

 

EBITDA

 

$

17,794 -$19,794

 

 

Share-based compensation

 

$

1,493

 

Change in contingent consideration

 

$

274

 

Acquisition related costs

 

$

1,677

 

Impairment of acquired intangible assets

 

$

3,680

 

Non-recurring legal costs

 

$

1,444

 

Lease termination costs

 

$

2,107

 

Foreign exchange gain

 

$

(469)

 

 

Adjusted EBITDA

 

$

28,000 - $30,000

 

 

 

This supplemental financial information is presented for informational purposes only and is not a substitute for the financial information presented in accordance with accounting principles generally accepted in the United States.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9