Sign In  |  Register  |  About Los Altos  |  Contact Us

Los Altos, CA
September 01, 2020 1:26pm
7-Day Forecast | Traffic
  • Search Hotels in Los Altos

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

The Duckhorn Portfolio Announces Fiscal Second Quarter 2024 Financial Results

Net Sales of $103.0 million, approximately flat year over year

Net Income of $15.9 million, up approximately 6% year over year

Adjusted EBITDA of $42.7 million, up approximately 10% year over year

Updates Fiscal Year 2024 Guidance

The Duckhorn Portfolio, Inc. (NYSE: NAPA) (the “Company”) today reported its financial results for the three months ended January 31, 2024.

Second Quarter 2024 Highlights

  • Net sales were $103.0 million, a decrease of $0.4 million, or 0.4%, versus the prior year period.
  • Gross profit was $58.3 million, an increase of $3.1 million, or 5.7%, versus the prior year period. Gross profit margin was 56.6%, up 330 basis points versus the prior year period.
  • Net income was $15.9 million, or $0.14 per diluted share, versus $14.9 million, or $0.13 per diluted share, in the prior year period. Adjusted net income was $20.7 million, or $0.18 per diluted share, versus $21.1 million, or $0.18 per diluted share, in the prior year period.
  • Adjusted EBITDA was $42.7 million, an increase of $3.9 million, or 10.1%, and adjusted EBITDA margin improved 400 basis points versus the prior year period.
  • Cash was $13.1 million as of January 31, 2024. The Company’s leverage ratio was 1.9x net debt (net of debt issuance costs) to trailing twelve months adjusted EBITDA.

Deirdre Mahlan, Interim President, Chief Executive Officer and Chairperson, commented, “We delivered strong profitability in the second quarter and continued to take share amidst broader industry headwinds. Importantly, we grew adjusted EBITDA by approximately 10% to $42.7 million representing a 41.5% adjusted EBITDA margin, a 400-basis point improvement over the prior year period, driven by robust gross margins and strong operating cost management.”

Ms. Mahlan continued, “The Duckhorn Portfolio continues to outpace both total wine and luxury wine markets, as consumers routinely choose our products over the competition.”

Jennifer Fall Jung, Chief Financial Officer, said, “We delivered second quarter profitability well above expectations as we managed through a softer demand environment. We are updating our full-year fiscal 2024 guidance to reflect our second quarter results and more caution with regard to the second half. Our new guidance implies a second half growth rate of low-to-mid single digit net sales growth. As a leading luxury wine company, we remain confident in our ability to continue to take share and deliver sustained, profitable, long-term growth.”

Second Quarter 2024 Results

 

Three months ended January 31,

 

Six months ended January 31,

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net sales (decline) growth

(0.4

)%

 

4.8

%

 

(2.9

)%

 

4.3

%

Volume contribution

(2.7

)%

 

(0.4

)%

 

(3.1

)%

 

4.5

%

Price / mix contribution

2.3

%

 

5.2

%

 

0.2

%

 

(0.2

)%

 

Three months ended January 31,

 

Six months ended January 31,

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Wholesale – Distributors

62.1

%

 

61.3

%

 

69.6

%

 

69.0

%

Wholesale – California direct to trade

18.9

 

 

19.1

 

 

17.2

 

 

17.4

 

DTC

19.0

 

 

19.6

 

 

13.2

 

 

13.6

 

Net sales

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

Net sales were $103.0 million, a decrease of $0.4 million, or 0.4%, versus $103.5 million in the prior year period. The decline in net sales was driven by lower shipment volumes, largely offset by improvements in price / mix of 2.3% driven by lower trade spend.

Gross profit was $58.3 million, an increase of $3.1 million, or 5.7%, versus the prior year period. Gross profit margin was 56.6%, improving 330 basis points versus the prior year period as a result of cost of sales improvement and lower trade spend.

Total selling, general and administrative expenses were $29.2 million, a decrease of $0.3 million, or 1.1%, versus $29.6 million in the prior year period. The decrease was primarily attributed to lower transaction costs related to our pending acquisition of Sonoma-Cutrer Vineyards, Inc., partially offset by higher depreciation expense related to the asset acquisition of the Geyserville winery in Fiscal 2023.

Net income was $15.9 million, or $0.14 per diluted share, versus $14.9 million, or $0.13 per diluted share, in the prior year period. Adjusted net income was $20.7 million, or $0.18 per diluted share, versus $21.1 million, or $0.18 per diluted share, in the prior year period. The decrease in adjusted net income was primarily driven by a modest decrease in sales and increase in interest expense, mostly offset by favorable gross profit.

Adjusted EBITDA was $42.7 million, an increase of $3.9 million, or 10.1%, versus $38.8 million in the prior year period. This increase was driven primarily by an improvement in gross margin and strong operating expense management, partially offset by a slight decrease in net sales. Adjusted EBITDA margin improved 400 basis points versus the prior year period.

Fiscal Year 2024 Guidance

The Company is updating guidance to the ranges below for Fiscal Year 2024 (excluding any impact from the pending acquisition of Sonoma-Cutrer Vineyards):

(amounts in millions, except per share data and percentages)

Fiscal year ended July 31, 2024

Net sales

$395

-

$411

Adjusted EBITDA

$145

-

$150

Adjusted EPS

$0.63

-

$0.65

Diluted share count

115

-

116

Effective tax rate

25%

-

28%

Conference Call and Webcast

The Company will host a conference call today to discuss these results at 1:30 p.m. Pacific Time (4:30 p.m. Eastern Time.) Investors interested in participating in the live call can dial 833-470-1428 from the U.S. and 404-975-4839 internationally, and enter confirmation code 916175. A telephone replay will be available approximately two hours after the call concludes through Thursday, March 21, 2024, by dialing 866-813-9403 or 929-458-6194, and entering confirmation code 518053.

There will also be a simultaneous, live webcast available on the Company’s investor relations website at https://ir.duckhorn.com/events-and-presentations. The webcast will be archived for 30 days.

About The Duckhorn Portfolio, Inc.

The Duckhorn Portfolio is North America’s premier luxury wine company, with ten winery brands, nine state-of-the-art winemaking facilities, seven tasting rooms and over 1,100 coveted acres of vineyards spanning 32 Estate properties. Established in 1976, when vintners Dan and Margaret Duckhorn founded Napa Valley’s Duckhorn Vineyards, today, our portfolio features some of North America’s most revered wineries, including Duckhorn Vineyards, Decoy, Paraduxx, Goldeneye, Migration, Canvasback, Calera, Kosta Browne, Greenwing and Postmark. Sourcing grapes from our own Estate properties and fine growers in Napa Valley, Sonoma County, Anderson Valley, California’s North and Central Coasts, Oregon, Washington State and Burgundy, we offer a curated and comprehensive portfolio of acclaimed luxury wines with price points ranging from $20 to $230 across more than 15 varieties and 39 appellations. Our wines are available throughout the United States, on five continents, and in more than 50 countries around the world. To learn more, visit us at: https://www.duckhornportfolio.com/. Investors can access information on our investor relations website at: https://ir.duckhorn.com.

Use of Non-GAAP Financial Information

In addition to the Company’s results, which are determined in accordance with generally accepted accounting principles in the United States (“GAAP”), the Company believes the following non-GAAP measures presented in this press release and discussed on the related teleconference call are useful in evaluating its operating performance: adjusted gross profit, adjusted EBITDA, adjusted net income and adjusted EPS. Certain of these non-GAAP measures exclude depreciation and amortization, non-cash equity-based compensation expense, purchase accounting adjustments, casualty losses or gains, impairment losses, inventory write-downs, changes in the fair value of derivatives, and certain other items, net of the tax effects of all such adjustments, which are not related to the Company’s core operating performance. The Company believes that these non-GAAP financial measures are provided to enhance the reader’s understanding of our past financial performance and our prospects for the future. The Company’s management team uses these non-GAAP financial measures to evaluate business performance in comparison to budgets, forecasts and prior period financial results. The non-GAAP financial information is presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly titled non-GAAP measures used by other companies. A reconciliation is provided herein for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP. Readers are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures.

Forward-Looking Statements

This press release includes forward-looking statements. These forward-looking statements generally can be identified by the use of words such as “anticipate,” “expect,” “plan,” “could,” “may,” “will,” “believe,” “estimate,” “forecast,” “goal,” “project,” and other words of similar meaning. These forward-looking statements address various matters including statements regarding the timing or nature of future operating or financial performance or other events. For example, all statements The Duckhorn Portfolio makes relating to its estimated and projected financial results or its plans and objectives for future operations, growth initiatives or strategies are forward-looking statements. Each forward-looking statement contained in this press release is subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statement. Applicable risks and uncertainties include, among others, the Company’s ability to manage the growth of its business; the Company’s reliance on its brand name, reputation and product quality; the effectiveness of the Company’s marketing and advertising programs, including the consumer reception of the launch and expansion of our product offerings; general competitive conditions, including actions the Company’s competitors may take to grow their businesses; overall decline in the health of the economy and the impact of inflation on consumer discretionary spending and consumer demand for wine; the occurrence of severe weather events (including fires, floods and earthquakes), catastrophic health events, natural or man-made disasters, social and political conditions, war or civil unrest; risks associated with disruptions in the Company’s supply chain for grapes and raw and processed materials, including corks, glass bottles, barrels, winemaking additives and agents, water and other supplies; risks associated with the disruption of the delivery of the Company’s wine to customers; disrupted or delayed service by the distributors and government agencies the Company relies on for the distribution of its wines outside of California; the Company’s ability to successfully execute its growth strategy; risks associated with our acquisition of Sonoma-Cutrer Vineyards, Inc.; decreases in the Company’s wine score ratings by wine rating organizations; quarterly and seasonal fluctuations in the Company’s operating results; the Company’s success in retaining or recruiting, or changes required in, its officers, key employees or directors; the Company’s ability to protect its trademarks and other intellectual property rights, including its brand and reputation; the Company’s ability to comply with laws and regulations affecting its business, including those relating to the manufacture, sale and distribution of wine; the risks associated with the legislative, judicial, accounting, regulatory, political and economic risks and conditions specific to both domestic and to international markets; claims, demands and lawsuits to which the Company is, and may in the future, be subject and the risk that its insurance or indemnities coverage may not be sufficient; the Company’s ability to operate, update or implement its IT systems; the Company’s ability to successfully pursue strategic acquisitions and integrate acquired businesses; the Company’s potential ability to obtain additional financing when and if needed; the Company’s substantial indebtedness and its ability to maintain compliance with restrictive covenants in the documents governing such indebtedness; the Company’s sponsor’s significant influence over the Company, and the Company’s status as a “controlled company” under the rules of the New York Stock Exchange; the potential liquidity and trading of the Company’s securities; the future trading prices of the Company’s common stock and the impact of securities analysts’ reports on these prices; and the risks identified in the Company’s other filings with the SEC. The Company cautions investors not to place considerable reliance on the forward-looking statements contained in this press release. You are encouraged to read the Company’s filings with the SEC, available at www.sec.gov, for a discussion of these and other risks and uncertainties. The forward-looking statements in this press release speak only as of the date of this document, and the Company undertakes no obligation to update or revise any of these statements. The Company’s business is subject to substantial risks and uncertainties, including those referenced above. Investors, potential investors, and others should give careful consideration to these risks and uncertainties.

THE DUCKHORN PORTFOLIO, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited, in thousands, except shares and per share data)

 

 

January 31, 2024

 

July 31, 2023

ASSETS

 

 

 

Current assets:

 

 

 

Cash

$

13,139

 

$

6,353

Accounts receivable trade, net

 

51,822

 

 

48,706

Inventories

 

392,634

 

 

322,227

Prepaid expenses and other current assets

 

12,254

 

 

10,244

Total current assets

 

469,849

 

 

387,530

Property and equipment, net

 

324,461

 

 

323,530

Operating lease right-of-use assets

 

17,937

 

 

20,376

Intangible assets, net

 

180,447

 

 

184,227

Goodwill

 

425,209

 

 

425,209

Other assets

 

6,047

 

 

6,810

Total assets

$

1,423,950

 

$

1,347,682

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

 

 

 

Accounts payable

$

14,252

 

$

4,829

Accrued expenses

 

25,060

 

 

38,246

Accrued compensation

 

9,382

 

 

16,460

Deferred revenue

 

5,211

 

 

66

Current maturities of long-term debt

 

9,721

 

 

9,721

Other current liabilities

 

4,965

 

 

5,138

Total current liabilities

 

68,591

 

 

74,460

Revolving line of credit

 

68,000

 

 

13,000

Long-term debt, net of current maturities and debt issuance costs

 

205,677

 

 

210,619

Operating lease liabilities

 

14,145

 

 

16,534

Deferred income taxes

 

90,216

 

 

90,216

Other liabilities

 

517

 

 

445

Total liabilities

 

447,146

 

 

405,274

Stockholders’ equity:

 

 

 

Common stock, $0.01 par value; 500,000,000 shares authorized; 115,409,107 and 115,316,308 issued and outstanding at January 31, 2024 and July 31, 2023, respectively

 

1,154

 

 

1,153

Additional paid-in capital

 

740,548

 

 

737,557

Retained earnings

 

234,516

 

 

203,122

Total The Duckhorn Portfolio, Inc. stockholders’ equity

 

976,218

 

 

941,832

Non-controlling interest

 

586

 

 

576

Total stockholders’ equity

 

976,804

 

 

942,408

Total liabilities and stockholders’ equity

$

1,423,950

 

$

1,347,682

THE DUCKHORN PORTFOLIO, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, in thousands, except shares and per share data)

 

 

Three months ended January 31,

 

Six months ended January 31,

 

 

2024

 

 

2023

 

 

2024

 

 

 

2023

Net sales (net of excise taxes of $1,407, $1,469, $2,801 and $3,052, respectively)

$

103,045

 

$

103,488

 

$

205,554

 

 

$

211,659

Cost of sales

 

44,727

 

 

48,302

 

 

93,383

 

 

 

101,763

Gross profit

 

58,318

 

 

55,186

 

 

112,171

 

 

 

109,896

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

29,247

 

 

29,579

 

 

59,730

 

 

 

55,318

Income from operations

 

29,071

 

 

25,607

 

 

52,441

 

 

 

54,578

 

 

 

 

 

 

 

 

Interest expense

 

4,500

 

 

2,684

 

 

8,504

 

 

 

4,846

Other expense, net

 

2,696

 

 

2,743

 

 

883

 

 

 

2,656

Total other expenses, net

 

7,196

 

 

5,427

 

 

9,387

 

 

 

7,502

Income before income taxes

 

21,875

 

 

20,180

 

 

43,054

 

 

 

47,076

Income tax expense

 

6,021

 

 

5,265

 

 

11,650

 

 

 

12,352

Net income

 

15,854

 

 

14,915

 

 

31,404

 

 

 

34,724

Net loss (income) attributable to non-controlling interest

 

3

 

 

2

 

 

(10

)

 

 

8

Net income attributable to The Duckhorn Portfolio, Inc.

$

15,857

 

$

14,917

 

$

31,394

 

 

$

34,732

 

 

 

 

 

 

 

 

Earnings per share of common stock:

 

 

 

 

 

 

 

Basic

$

0.14

 

$

0.13

 

$

0.27

 

 

$

0.30

Diluted

$

0.14

 

$

0.13

 

$

0.27

 

 

$

0.30

 

 

 

 

 

 

 

 

Weighted average shares of common stock outstanding:

 

 

 

 

 

 

 

Basic

 

115,376,711

 

 

115,191,575

 

 

115,358,242

 

 

 

115,187,868

Diluted

 

115,415,348

 

 

115,327,660

 

 

115,593,594

 

 

 

115,424,809

THE DUCKHORN PORTFOLIO, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in thousands)

 

 

Six months ended January 31,

 

 

2024

 

 

 

2023

 

Cash flows from operating activities

 

 

 

Net income

$

31,404

 

 

$

34,724

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

Depreciation and amortization

 

17,037

 

 

 

13,290

 

(Gain) loss on disposal of assets

 

(11

)

 

 

93

 

Change in fair value of derivatives

 

1,258

 

 

 

2,061

 

Amortization of debt issuance costs

 

388

 

 

 

593

 

Equity-based compensation

 

3,214

 

 

 

2,985

 

Change in operating assets and liabilities:

 

 

 

Accounts receivable trade, net

 

(3,115

)

 

 

(11,298

)

Inventories

 

(68,687

)

 

 

(39,881

)

Prepaid expenses and other current assets

 

(2,080

)

 

 

26

 

Other assets

 

(684

)

 

 

(555

)

Accounts payable

 

9,390

 

 

 

15,020

 

Accrued expenses

 

(10,200

)

 

 

830

 

Accrued compensation

 

(7,078

)

 

 

(3,669

)

Deferred revenue

 

5,144

 

 

 

3,013

 

Other current and non-current liabilities

 

(1,841

)

 

 

865

 

Net cash (used in) provided by operating activities

 

(25,861

)

 

 

18,097

 

Cash flows from investing activities

 

 

 

Purchases of property and equipment, net of sales proceeds

 

(17,130

)

 

 

(12,388

)

Net cash used in investing activities

 

(17,130

)

 

 

(12,388

)

Cash flows from financing activities

 

 

 

Payments under line of credit

 

(13,000

)

 

 

(119,000

)

Borrowings under line of credit

 

68,000

 

 

 

9,000

 

Issuance of long-term debt

 

 

 

 

225,833

 

Payments of long-term debt

 

(5,000

)

 

 

(115,166

)

Taxes paid related to net share settlement of equity awards

 

(342

)

 

 

 

Proceeds from employee stock purchase plan

 

119

 

 

 

181

 

Payments for debt issuance costs

 

 

 

 

(2,432

)

Net cash provided by (used in) financing activities

 

49,777

 

 

 

(1,584

)

Net increase in cash

 

6,786

 

 

 

4,125

 

Cash - Beginning of period

 

6,353

 

 

 

3,167

 

Cash - End of period

$

13,139

 

 

$

7,292

 

Supplemental cash flow information

 

 

 

Interest paid, net of amount capitalized

$

8,304

 

 

$

1,649

 

Income taxes paid

$

23,484

 

 

$

10,621

 

Non-cash investing activities

 

 

 

Property and equipment additions in accounts payable and accrued expenses

$

407

 

 

$

467

 

THE DUCKHORN PORTFOLIO, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Adjusted gross profit, adjusted net income, adjusted EBITDA and adjusted EPS, collectively referred to as “Non-GAAP Financial Measures,” are commonly used in the Company’s industry and should not be construed as an alternative to net income or earnings per share as indicators of operating performance (as determined in accordance with GAAP). These Non-GAAP Financial Measures may not be comparable to similarly titled measures reported by other companies. The Company has included these Non-GAAP Financial Measures because it believes the measures provide management and investors with additional information to evaluate business performance in comparison to budgets, forecasts and prior year financial results.

Non-GAAP Financial Measures are adjusted to exclude certain items that affect comparability. The adjustments are itemized in the tables below. You are encouraged to evaluate these adjustments and the reason the Company considers them appropriate for supplemental analysis. In evaluating adjustments, you should be aware that in the future the Company may incur expenses that are the same as or similar to some of the adjustments set forth below. The presentation of Non-GAAP Financial Measures should not be construed as an inference that future results will be unaffected by unusual or recurring items.

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP financial measure that the Company calculates as net income before interest, taxes, depreciation and amortization, non-cash equity-based compensation expense, purchase accounting adjustments, casualty losses or gains, changes in the fair value of derivatives and certain other items which are not related to our core operating performance. Adjusted EBITDA is a key performance measure the Company uses in evaluating its operational results. The Company believes adjusted EBITDA is a helpful measure to provide investors an understanding of how management regularly monitors the Company’s core operating performance, as well as how management makes operational and strategic decisions in allocating resources. The Company believes adjusted EBITDA also provides management and investors consistency and comparability with the Company’s past financial performance and facilitates period to period comparisons of operations, as it eliminates the effects of certain variations unrelated to its overall performance.

Adjusted EBITDA has certain limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. Some of these limitations include:

  • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements;
  • adjusted EBITDA does not reflect changes in, or cash requirements for, the Company’s working capital needs;
  • adjusted EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on the Company’s debt;
  • adjusted EBITDA does not reflect income tax payments that may represent a reduction in cash available to the Company; and
  • other companies, including companies in the Company’s industry, may calculate adjusted EBITDA differently, which reduce their usefulness as comparative measures.

Because of these limitations, you should consider adjusted EBITDA alongside other financial performance measures, including net income and the Company’s other GAAP results. In evaluating adjusted EBITDA, you should be aware that in the future the Company may incur expenses that are the same as or similar to some of the adjustments in this presentation. The Company’s presentation of adjusted EBITDA should not be construed as an inference that the Company’s future results will be unaffected by the types of items excluded from the calculation of adjusted EBITDA.

Adjusted Gross Profit

Adjusted gross profit is a non-GAAP financial measure that the Company calculates as gross profit excluding the impact of purchase accounting adjustments (including depreciation and amortization related to purchase accounting), non-cash equity-based compensation expense, and certain inventory charges. We believe adjusted gross profit is a useful measure to us and our investors to assist in evaluating our operating performance because it provides consistency and direct comparability with our past financial performance between fiscal periods, as the metric eliminates the effects of non-cash or other expenses unrelated to our core operating performance that would result in fluctuations in a given metric for reasons unrelated to overall continuing operating performance. Adjusted gross profit should not be considered a substitute for gross profit or any other measure of financial performance reported in accordance with GAAP.

Adjusted Net Income

Adjusted net income is a non-GAAP financial measure that the Company calculates as net income excluding the impact of non-cash equity-based compensation expense, purchase accounting adjustments, casualty losses or gains, impairment losses (including certain inventory charges), changes in the fair value of derivatives and certain other items unrelated to core operating performance, as well as the estimated income tax impacts of all such adjustments included in this non-GAAP performance measure. We believe adjusted net income assists us and our investors in evaluating our performance period-over-period. In calculating adjusted net income, we also calculate the following non-GAAP financial measures which adjust each GAAP-based financial measure for the relevant portion of each adjustment to reach adjusted net income:

  • Adjusted SG&A – calculated as selling, general, and administrative expenses excluding the impacts of purchase accounting, transaction expenses, equity-based compensation; and
  • Adjusted income tax – calculated as the tax effect of all adjustments to reach adjusted net income based on the applicable blended statutory tax rate for the period.

Adjusted net income should not be considered a substitute for net income or any other measure of financial performance reported in accordance with GAAP.

Adjusted EPS

Adjusted EPS is a non-GAAP financial measure that the Company calculates as adjusted net income divided by diluted share count for the applicable period. We believe adjusted EPS is useful to us and our investors because it improves the comparability of results of operations from period to period. Adjusted EPS should not be considered a substitute for net income per share or any other measure of financial performance reported in accordance with GAAP.

THE DUCKHORN PORTFOLIO, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Three months ended January 31, 2024 and 2023

(Unaudited, in thousands, except per share data)

 

 

Three months ended January 31, 2024

 

Net

sales

 

Gross

profit

 

SG&A

 

Adjusted EBITDA

 

Income

tax

 

Net

income

 

Diluted

EPS

GAAP results

$

103,045

 

 

$

58,318

 

 

$

29,247

 

 

$

15,857

 

 

$

6,021

 

 

$

15,857

 

 

$

0.14

Percentage of net sales

 

 

 

56.6

%

 

 

28.4

%

 

 

15.4

%

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

4,500

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

6,021

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

 

107

 

 

 

(3,102

)

 

 

9,708

 

 

 

 

 

 

 

EBITDA

 

 

 

 

 

 

$

36,086

 

 

 

 

 

 

 

Purchase accounting adjustments

 

 

 

23

 

 

 

 

 

23

 

 

 

6

 

 

 

17

 

 

 

Transaction expenses

 

 

 

 

 

(1,759

)

 

 

1,759

 

 

 

484

 

 

 

1,275

 

 

 

0.01

Change in fair value of derivatives

 

 

 

 

 

 

 

3,147

 

 

 

865

 

 

 

2,282

 

 

 

0.02

Equity-based compensation

 

 

 

189

 

 

 

(1,592

)

 

 

1,781

 

 

 

479

 

 

 

1,302

 

 

 

0.01

Lease income, net

 

(927

)

 

 

(927

)

 

 

(866

)

 

 

(61

)

 

 

(17

)

 

 

(44

)

 

 

Non-GAAP results

$

102,118

 

 

$

57,710

 

 

$

21,928

 

 

$

42,735

 

 

$

7,838

 

 

$

20,689

 

 

$

0.18

Percentage of net sales

 

 

 

56.0

%

 

 

21.3

%

 

 

41.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended January 31, 2023

 

Net

sales

 

Gross

profit

 

SG&A

 

Adjusted EBITDA

 

Income

tax

 

Net

income

 

Diluted

EPS

GAAP results

$

103,488

 

 

$

55,186

 

 

$

29,579

 

 

$

14,917

 

 

$

5,265

 

 

$

14,917

 

 

$

0.13

Percentage of net sales

 

 

 

53.3

%

 

 

28.6

%

 

 

14.4

%

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

2,684

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

5,265

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

 

116

 

 

 

(1,904

)

 

 

7,533

 

 

 

 

 

 

 

EBITDA

 

 

 

 

 

 

$

30,399

 

 

 

 

 

 

 

Purchase accounting adjustments

 

 

 

65

 

 

 

 

 

65

 

 

 

17

 

 

 

48

 

 

 

Transaction expenses

 

 

 

 

 

(3,596

)

 

 

3,596

 

 

 

939

 

 

 

2,657

 

 

 

0.02

Change in fair value of derivatives

 

 

 

 

 

 

 

2,429

 

 

 

634

 

 

 

1,795

 

 

 

0.02

Equity-based compensation

 

 

 

96

 

 

 

(1,468

)

 

 

1,564

 

 

 

400

 

 

 

1,164

 

 

 

0.01

Debt refinancing costs

 

 

 

 

 

 

 

760

 

 

 

198

 

 

 

562

 

 

 

Non-GAAP results

$

103,488

 

 

$

55,463

 

 

$

22,611

 

 

$

38,813

 

 

$

7,453

 

 

$

21,143

 

 

$

0.18

Percentage of net sales

 

 

 

53.6

%

 

 

21.8

%

 

 

37.5

%

 

 

 

 

 

 

Note: Sum of individual amounts may not recalculate due to rounding.

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 LosAltos.com & California Media Partners, LLC. All rights reserved.