Manitex International Reports Fourth Quarter and Full-Year 2022 Results

Manitex International, Inc. (Nasdaq: MNTX) ("Manitex" or the "Company"), a leading international provider of truck cranes, specialized industrial equipment, and construction equipment rental solutions to infrastructure and construction markets, today reported financial results for the three months and full-year ended December 31, 2022.

FOURTH QUARTER 2022 RESULTS

(all comparisons versus the prior year period unless otherwise noted)

  • Net revenue of $78.8 million, +47.6%, including +33.8% organic growth in lifting equipment
  • Backlog increased to $230.2 million, +21.8%, on strong North American and European demand
  • Net Income of $0.7 million, or $0.04 per diluted share
  • Gross profit of $15.2 million; gross margin of 19.3%, +450 basis points, excluding non-recurring adjustments related to the disposition of the Badger business unit in the fourth quarter of 2021
  • Adjusted Net Income of $2.0 million, or $0.10 per diluted share
  • Adjusted EBITDA of $8.1 million, or 10.3% of net revenue
  • Net leverage of 3.9x; total liquidity increased by nearly $4 million to $36 million versus the third quarter of 2022

FULL-YEAR 2022 RESULTS

(all comparisons versus the prior year period unless otherwise noted)

  • Net Revenue of $273.9 million, +29.5%, including +19.4% organic growth
  • Net Loss of $4.3 million, or ($0.21) per diluted share
  • Gross Profit of $50.0 million; gross margin of 18.3%, +120 basis points, excluding non-recurring adjustments related to the disposition of the Badger business unit in the fourth quarter of 2021
  • Adjusted Net Income of $5.0 million, or $0.25 per diluted share
  • Adjusted EBITDA of $21.3 million, +165%
  • Adjusted EBITDA margin of 7.8%, +400 basis points

“We delivered strong fourth quarter results, highlighted by significant organic revenue growth across our lifting equipment and rental segments, sustained margin expansion, and our fourth consecutive quarter of improved profitability,” stated Michael Coffey, CEO of Manitex. “Early progress on our operational excellence initiatives, which include targeted improvements in capacity utilization, supply chain optimization and fixed cost absorption, contributed to our improved quarterly EBITDA margins that exceeded 10%. Customer demand was robust across our North American and European markets during the fourth quarter, culminating in 22% year-over-year growth in total backlog.”

“In early 2023, we formally launched Elevating Excellence, a multi-year business transformation strategy designed to drive targeted commercial expansion and sustained productivity improvements across our organization,” continued Coffey. “In application, Elevating Excellence is designed to refine our go-to-market strategy, further optimize our resource base, enhance our sourcing and procurement, and ensure a disciplined approach to capital allocation, with an initial emphasis on debt reduction. We are working to build a strong platform for sustained, profitable growth, positioning Manitex to elevate its position within the global lifting solutions market, consistent with our long-term focus on shareholder value creation.”

“Today we introduced three-year financial targets that reflect our confidence in the underlying strength of our end-markets, coupled with the commercial and operational benefits we aim to generate through our Elevating Excellence initiative,” continued Coffey. “The initiative is outlined in this release and will be discussed in further detail during our fourth quarter 2022 conference call.”

“We ended the fourth quarter with nearly $36 million in cash and available liquidity, a sequential increase of $4 million,” stated Joseph Doolan, Chief Financial Officer of Manitex. “In 2023, our capital allocation priorities will include debt reduction and select investments in organic growth. We intend to reduce our net leverage ratio closer toward our long-term target of at-or-below 3.0x, driven by a combination of improved operating cash flow and a planned decline in maintenance capital expenditures.”

“While our team made measurable progress on our strategic initiatives during 2022, we remain in the early stages of a multi-year business transformation,” noted Coffey. “Entering 2023, our focus will turn toward market share growth in key product categories across North America; further expansion of our rental footprint; optimization of our manufacturing operations and supply chain; and further reduction in net leverage, ensuring that we maintain balance sheet flexibility. Given our more than 20% year-over-year growth in backlog exiting the fourth quarter, a more favorably priced backlog to current production costs, and stable end-market fundamentals, we believe that Manitex is on-pace to deliver a low double-digit Adjusted EBITDA growth rate in 2023.”

FOURTH QUARTER 2022 PERFORMANCE

The Company reported net revenue of $78.8 million in the fourth quarter 2022, an increase of 47.6% versus the prior-year period, driven by organic growth in Lifting Equipment and contributions from the Rabern Rentals acquisition completed in April 2022.

Lifting Equipment Segment revenue was $71.5 million in the fourth quarter, an increase of 33.8%, versus the prior-year period. Lifting Equipment revenue growth was driven by both strong demand trends in domestic and international markets, coupled with improved throughput in manufacturing facilities owing to production velocity initiatives, better coordination with suppliers and related benefits from recent efficiency gains.

Rental Equipment Segment revenue was $7.3 million in fourth quarter 2022, supported by strong end-market demand in key North Texas markets. The Rabern business performed ahead of expectations in the fourth quarter, due to the deployment of new rental fleet acquired in 2022 and preliminary market share gains in Lubbock, Texas, ahead of the new branch soft opening scheduled for March 2023.

Gross profit was $15.2 million in the fourth quarter, an increase from $4.7 million in the prior year period. Excluding an inventory write-down of $3.2 million taken during the fourth quarter 2021, gross profit during the fourth quarter 2022 increased 93% over the prior-year period due to strong revenue growth, benefits from the Company’s operational improvement initiatives, and improved mix due to the contributions from Rabern Rentals. As a results of these factors, gross profit margin increased 450 basis points to 19.3% during the fourth quarter 2022, after adjusting for the inventory write-down during the fourth quarter 2021.

Operating income was $4.2 million for the fourth quarter, compared to an operating loss of ($7.1) million for the same period last year. Operating margin in the fourth quarter 2022 was 5.3%. The year-over-year improvement in operating income was driven by the strong gross margin performance and disciplined cost control.

Net income was $0.7 million, or $0.04 per diluted share, for the fourth quarter 2022, compared to a net loss of ($8.1) million, or ($0.40) per diluted share, for the same period last year. Adjusted net income was $2.0 million, or $0.10 per diluted share in the fourth quarter 2022, a significant increase compared to a net loss of ($1.7) million, or ($0.08) per diluted share, for the same period last year. Adjusted net income excludes $0.6 million of stock compensation expense and approximately $0.8 million of other non-recurring expenses in the fourth quarter of 2022.

Adjusted EBITDA was $8.1 million for the fourth quarter 2022, or 10.3% of sales, compared to $0.3 million, or 0.6% of sales, for the same period last year. See Non-GAAP reconciliations in the appendix of this release.

As of December 31, 2022, total backlog was $230.2 million, up 22% from the end of 2021 and up 11% from the end of the third quarter 2022, driven by continued favorable trends in key end markets in both North America and International regions. In addition, the Company continued to gain share with key North American dealers and added an important new dealer in the Midwest.

BALANCE SHEET AND LIQUIDITY

As of December 31, 2022, total debt was $90.3 million, compared to $97.5 million at the end of third quarter 2022. Cash and cash equivalents as of December 31, 2022 were $8.2 million, resulting in net debt of $82.1 million, compared to $85.6 million at the end of third quarter 2022 and $23.8 million at the end of fourth quarter 2021. Net leverage was 3.9x at the end of fourth quarter 2022, compared to 6.4x at the end of third quarter 2022. As of December 31, 2022, Manitex had total cash and availability of $36 million.

ELEVATING EXCELLENCE INITIATIVE 2023 - 2025

The Elevating Excellence Initiative aims to drive sustained commercial growth and improved operating performance, ultimately resulting in long-term value creation for our shareholders. The Initiative builds on the Company’s core values of Customer Focus, Innovation, Dedication, Teamwork, Accountability, Excellence and Integrity.

Key pillars of the Initiative are as follows:

  • Organic Market Share Expansion. Manitex currently holds a leading market share position for Straight Mast Cranes under its Manitex brand in North America. The Company believes there is a significant opportunity to leverage this position and expand its share in the high-growth Articulated Crane, Industrial Lifting Equipment and Aerial Work Platform markets in North America. The Company has implemented an enhanced distribution model, using North American resources to sell and support products traditionally supported from Europe. This new operating structure enables improved sales, support and upfitting of our PM branded truck cranes in North America. We will support current and new dealers with upfitting capabilities to further expand the PM truck crane product offering in North America. Management is working toward common goals to meaningfully increase share.
  • Refreshed Global Brand Identity. Manitex has consolidated and refreshed its global branding across all product lines, streamlining its go-to-market offering within five brand core categories: Manufactured Lifting Solutions, under the Manitex and PM brands; Aerial Work Platforms, under the Oil & Steel brand; Electric Industrial Cranes, under the Valla brand; and Rental Solutions, under the Rabern Rentals brand, which Manitex acquired in 2022. As previously disclosed, the consolidated and uniform branding initiative will play a key role in supporting the Company’s global distribution model. The rebranding is also expected to aid the Company’s dealers by representing a more cohesive and clear brand with their customers. Manitex has discontinued the MAC product brand, choosing to sell its articulated truck cranes under the global PM brand, going forward.
  • New Product Innovation. Manitex is committed to bringing new, more efficient, practical innovations to the global market in an effort to maintain and grow its market share. New product innovation is focused on its core lifting equipment product categories that the Company can market in both North America and Europe, with an emphasis on expanding profitability. Set to release in March, the company developed a first of its kind electric boom truck crane. The Electric Crane System (ECSY) is an optional module enabling Manitex TC cranes the ability to operate on electric power, not diesel. The innovation represents a practical step toward efficiency and lowering emmissions for mobile truck cranes. The Company also recently released its TC850, an 85 ton truck crane designed for energy, infrastructure and heavy industrial applications. Both products will be on display next week at ConExpo, Las Vegas.
  • Purpose-Driven Operating Structure. The Company has consolidated its operating structure with dedicated leaders in each of its Italian and North American manufacturing operations, as well as within its Rabern Rentals business. The new organizational structure allows for common goals across the Company, designed to improve resource utilization, salesforce alignment, a more leveraged supply chain and improved working capital management. Manitex completed initial organizational actions in 2022 and began to implement process and systems improvements in early 2023. These improvements are designed for short-term efficiency gains and longer-term capacity growth initiatives.
  • Product Mix Optimization and Aftermarket Focus. Manitex has a broad global portfolio of lifting equipment and solutions. Over time, as it introduces new, innovative and more efficient product lines, the Company plans to optimize its portfolio to focus on the highest growth and most profitable areas of its business. Additionally, the Company will continue to focus on driving high-value aftermarket parts sales which typically respresents between 10 – 15% of total revenues. The Company is targeting a 10 percent improvement to aftermarket products sales.
  • Disciplined Capital Allocation. Manitex intends to prioritize debt reduction and organic growth investments in 2023. As of December 31, 2022, Manitex’s net leverage ratio was 3.9x. The Company continues to target a net leverage ratio of at-or-below 3.0x, consistent with its mandate to optimize balance sheet flexibility.

LONG-TERM FINANCIAL TARGETS

Today, Manitex introduced 2025 financial targets, as supported by its Elevating Excellence initiative and continued, perceived strength in its core end-markets.

($ in millions)

 
 

 

 

Full-Year

 

Full Year 2025

 

 

2022 Actual

 

Low-Case

 

Base-Case

 

High-Case

Total Revenue

 

$273.9

 

$325

 

$342

 

$360

Total Adjusted EBITDA

 

$21.3

 

$35

 

$40

 

$45

Total Adjusted EBITDA Margin

 

7.8%

 

10.8%

 

11.8%

 

12.8%

These targets are current as of the time provided and subject to change, given markets conditions.

FOURTH QUARTER AND FULL-YEAR 2022 RESULTS CONFERENCE CALL

Manitex will host a conference call today at 9:00 AM ET to discuss the Company’s fourth quarter and full-year 2022 results and updated corporate strategy.

A webcast of the conference call and accompanying presentation materials will be available in the Investor Relations section of the Manitex website at https://www.manitexinternational.com/eventspresentations.aspx, and a replay of the webcast will be available at the same time shortly after the webcast is complete.

To participate in the live teleconference:

Domestic Live: (877) 407-0792
International Live: (201) 689-8263
Passcode: 13736090

To listen to a replay of the teleconference, which will be available through March 15, 2023:

Domestic Replay: (844) 512-2921
International Replay: (412) 317-6671
Passcode: 13736090

NON-GAAP FINANCIAL MEASURES AND OTHER ITEMS

In this press release, we refer to various non-GAAP (U.S. generally accepted accounting principles) financial measures which management uses to evaluate operating performance, to establish internal budgets and targets, and to compare the Company's financial performance against such budgets and targets. These non-GAAP measures, as defined by the Company, may not be comparable to similarly titled measures being disclosed by other companies. While adjusted financial measures are not intended to replace any presentation included in our consolidated financial statements under generally accepted accounting principles (GAAP) and should not be considered an alternative to operating performance or an alternative to cash flow as a measure of liquidity, we believe these measures are useful to investors in assessing our operating results, capital expenditure and working capital requirements and the ongoing performance of its underlying businesses. A reconciliation of Adjusted GAAP financial measures is included with this press release. All per share amounts are on a fully diluted basis. The quarterly amounts described below are unaudited, are reported in thousands of U.S. dollars, and are as of the dates indicated.

ABOUT MANITEX INTERNATIONAL

Manitex International is a leading provider of mobile truck cranes, industrial lifting solutions, aerial work platforms, construction equipment and rental solutions that serve general construction, crane companies, and heavy industry. The company engineers and manufactures its products in North America and Europe, distributing through independent dealers worldwide. Our brands include Manitex, PM, Oil & Steel, Valla, and Rabern Rentals.

FORWARD-LOOKING STATEMENTS

Safe Harbor Statement under the U.S. Private Securities Litigation Reform Act of 1995: This release contains statements that are forward-looking in nature which express the beliefs and expectations of management including statements regarding the Company's expected results of operations or liquidity; statements concerning projections, predictions, expectations, estimates or forecasts as to our business, financial and operational results and future economic performance; and statements of management's goals and objectives and other similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by terminology such as "anticipate," "estimate," "plan," "project," "continuing," "ongoing," "expect," "we believe," "we intend," "may," "will," "should," "could," and similar expressions. Such statements are based on current plans, estimates and expectations and involve a number of known and unknown risks, uncertainties and other factors that could cause the Company's future results, performance or achievements to differ significantly from the results, performance or achievements expressed or implied by such forward-looking statements. These factors and additional information are discussed in the Company's filings with the Securities and Exchange Commission and statements in this release should be evaluated in light of these important factors. Although we believe that these statements are based upon reasonable assumptions, we cannot guarantee future results. Forward-looking statements speak only as of the date on which they are made, and the Company undertakes no obligation to update publicly or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.

MANITEX INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

(Unaudited)

 

December 31, 2022

December 31, 2021

ASSETS

Current assets

Cash

$

7,973

 

$

21,359

 

Cash – restricted

 

217

 

 

222

 

Trade receivables (net)

 

43,856

 

 

30,515

 

Other receivables

 

1,750

 

 

2,039

 

Inventory (net)

 

69,801

 

 

64,965

 

Prepaid expense and other current assets

 

3,832

 

 

2,436

 

Assets held for sale

 

75

 

 

-

 

Total current assets

 

127,504

 

 

121,536

 

Total fixed assets, net of accumulated depreciation of $22,441 and $18,662 at December 31, 2022 and December 31, 2021, respectively

 

51,697

 

 

16,460

 

Operating lease assets

 

5,667

 

 

3,563

 

Intangible assets (net)

 

14,367

 

 

11,946

 

Goodwill

 

36,916

 

 

24,949

 

Other long-term assets

 

 

 

1,143

 

Deferred tax assets

 

452

 

 

178

 

Total assets

$

236,603

 

$

179,775

 

LIABILITIES AND EQUITY

Current liabilities

Accounts payable

$

45,682

 

$

44,136

 

Accrued expenses

 

12,379

 

 

10,539

 

Related party payables (net)

 

60

 

 

203

 

Notes payable

 

22,666

 

 

18,401

 

Current portion of finance lease obligations

 

509

 

 

399

 

Current portion of operating lease obligations

 

1,758

 

 

1,064

 

Customer deposits

 

3,407

 

 

7,121

 

Total current liabilities

 

86,461

 

 

81,863

 

Long-term liabilities

Revolving term credit facilities (net)

 

41,479

 

 

12,717

 

Notes payable (net)

 

22,261

 

 

10,089

 

Finance lease obligations (net of current portion)

 

3,382

 

 

3,822

 

Non-current operating lease obligations

 

3,909

 

 

2,499

 

Deferred gain on sale of property

 

427

 

 

507

 

Deferred tax liability

 

5,151

 

 

1,074

 

Other long-term liabilities

 

5,572

 

 

4,389

 

Total long-term liabilities

 

82,181

 

 

35,097

 

Total liabilities

 

168,642

 

 

116,960

 

Commitments and contingencies

Equity

Preferred Stock—Authorized 150,000 shares, no shares issued or outstanding at December 31, 2022 and December 31, 2021

 

 

 

 

Common Stock—no par value 25,000,000 shares authorized, 20,107,014 and 19,940,487 shares issued and outstanding at December 31, 2022 and December 31, 2021, respectively

 

133,289

 

 

132,206

 

Paid-in capital

 

4,266

 

 

3,264

 

Retained deficit

 

(73,338

)

 

(68,436

)

Accumulated other comprehensive loss

 

(5,822

)

 

(4,219

)

Equity attributable to shareholders of Manitex International

 

58,395

 

 

62,815

 

Equity attributed to noncontrolling interest

 

9,566

 

 

-

 

Total equity

 

67,961

 

 

62,815

 

Total liabilities and equity

$

236,603

 

$

179,775

 

MANITEX INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except for share and per share amounts)

 

Three Months Ended

 

 

Year Ended

December 31,

 

 

December 31,

2022

 

2021

 

 

2022

 

2021

Net revenues

$

78,820

 

$

53,391

 

$

273,854

 

$

211,539

 

Cost of sales

 

63,637

 

 

45,510

 

 

223,835

 

 

175,377

 

Cost of sales - inventory write-down

 

-

 

 

3,226

 

 

-

 

 

3,226

 

Gross profit

 

15,183

 

 

4,655

 

 

50,019

 

 

32,936

 

Operating expenses

Research and development costs

 

894

 

 

975

 

 

2,989

 

 

3,332

 

Selling, general and administrative expenses

 

10,100

 

 

8,716

 

 

40,417

 

 

31,948

 

Transaction costs

 

-

 

 

-

 

 

2,236

 

 

-

 

Impairment of intangibles and fixed assets

 

-

 

 

2,078

 

 

-

 

 

2,078

 

Total operating expenses

 

10,994

 

 

11,769

 

 

45,642

 

 

37,358

 

Operating income (loss)

 

4,189

 

 

(7,114

)

 

4,377

 

 

(4,422

)

Other income (expense)

Interest expense

 

(1,655

)

 

(511

)

 

(4,637

)

 

(2,084

)

Interest income

 

(1

)

 

36

 

 

2

 

 

43

 

Gain on Paycheck Protection Program loan forgiveness

 

-

 

 

-

 

 

-

 

 

3,747

 

Foreign currency transaction loss

 

(376

)

 

(122

)

 

(108

)

 

(543

)

Other income (expense)

 

46

 

 

20

 

 

(1,818

)

 

(97

)

Total other income (expense)

 

(1,986

)

 

(577

)

 

(6,561

)

 

1,066

 

Income (loss) before income taxes

 

2,203

 

 

(7,691

)

 

(2,184

)

 

(3,356

)

Income tax expense

 

1,544

 

 

374

 

 

2,114

 

 

1,217

 

Net income (loss)

$

659

 

$

(8,065

)

 

(4,298

)

 

(4,573

)

Net income attributable to noncontrolling interest

 

161

 

 

-

 

 

603

 

 

-

 

Net (loss) income attributable to shareholders of Manitex International, Inc.

$

498

 

$

(8,065

)

$

(4,901

)

$

(4,573

)

Income (loss) per share

 

Basic

$

0.04

 

$

(0.40

)

$

(0.21

)

$

(0.23

)

Diluted

$

0.04

 

$

(0.40

)

$

(0.21

)

$

(0.23

)

Weighted average common shares outstanding

Basic

 

20,103,398

 

 

19,935,512

 

 

20,055,836

 

 

19,900,117

 

Diluted

 

20,103,398

 

 

19,935,512

 

 

20,055,836

 

 

 

19,900,117

 

Net Sales and Gross Margin

 
 

Three Months Ended

 

December 31, 2022

September 30, 2022

December 31, 2021

 

As
Reported

As
Adjusted

As
Reported

As
Adjusted

As
Reported

As
Adjusted

Net sales

 

$

78,820

 

$

78,820

 

$

65,037

 

$

65,037

 

$

53,391

 

$

53,391

 

% change Vs Q3 2022

 

 

21.2

%

 

21.2

%

% change Vs Q4 2021

 

 

47.6

%

 

47.6

%

   

Gross margin

 

 

15,183

 

 

15,355

 

 

12,344

 

 

12,354

 

 

4,655

 

 

7,881

 

Gross margin % of net sales

 

 

19.3

%

 

19.5

%

 

19.0

%

 

19.0

%

 

8.7

%

 

14.8

%

 

Year Ended

 

December 31, 2022

December 31, 2021

 

As Reported

As Adjusted

As Reported

As Adjusted

Net sales

 

$

273,854

 

$

273,854

 

$

211,539

 

$

211,539

 

% change Vs prior year

 

 

29.5

%

 

29.5

%

   

Gross margin

 

 

50,019

 

 

50,201

 

 

32,936

 

 

36,231

 

Gross margin % of net sales

 

 

18.3

%

 

18.3

%

 

15.6

%

 

17.1

%

   

Operating Income (loss)

 

 

4,377

 

 

11,722

 

 

(4,422

)

 

3,586

 

Backlog

       

Dec 31, 2022

 

Sept 30, 2022

 

June 30, 2022

 

Mar 31, 2022

 

Dec 31, 2021

         

Backlog from continuing operations

$

230,206

 

$

207,032

 

 

$

213,810

 

 

$

205,682

 

 

$

188,981

 

Change Versus Current Period

 

 

11.2

%

 

 

7.7

%

 

 

11.9

%

 

 

21.8

%

         

Backlog is defined as orders for equipment which have not yet shipped as well as orders by foreign subsidiaries for international deliveries.. The disclosure of backlog aids in the analysis the Company's customers' demand for product, as well as the ability of the Company to meet that demand.

Backlog is not necessarily indicative of sales to be recognized in a specified future period.

Reconciliation of GAAP Net Income(Loss) to Adjusted Net Income

   
 

Three Months Ended

Year Ended

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

2022

 

2022

 

2021

 

2022

 

2021

   

Net income (loss)

 

$

659

$

(3,084

)

$

(8,065

)

$

(4,298

)

$

(4,573

)

Adjustments, including net tax impact

 

 

1,332

 

4,077

 

 

6,411

 

 

9,302

 

 

4,823

 

Adjusted net income (loss)

 

$

1,991

$

993

 

$

(1,654

)

$

5,004

 

$

250

 

   

Weighted diluted shares outstanding

 

 

20,103,398

 

20,094,475

 

 

19,935,512

 

 

20,055,836

 

 

19,900,117

 

Diluted earnings (loss) per share as reported

 

$

0.04

$

0.26

 

$

(0.40

)

$

(0.21

)

$

(0.23

)

Total EPS effect

 

$

0.06

$

(0.21

)

$

0.32

 

$

0.46

 

$

0.24

 

Adjusted diluted earnings (loss) per share

 

$

0.10

$

0.05

 

$

(0.08

)

$

0.25

 

$

0.01

 

Reconciliation of GAAP Net Income(Loss) to Adjusted EBITDA

   
 

Three Months Ended

Year Ended

 

December 31,

September 30,

December 31,

December 31,

December 31,

2022

2022

2021

2022

2021

   

Net Income (loss)

 

$

659

 

$

(3,084

)

$

(8,065

)

$

(4,298

)

$

(4,573

)

Interest expense

 

 

1,655

 

 

1,409

 

 

511

 

 

4,637

 

 

2,084

 

Tax expense

 

 

1,544

 

 

206

 

 

374

 

 

2,114

 

 

1,217

 

Depreciation and amortization expense

 

 

2,885

 

 

2,614

 

 

1,004

 

 

9,416

 

 

4,343

 

EBITDA

 

$

6,743

 

$

1,145

 

$

(6,176

)

$

11,869

 

$

3,071

 

   

Adjustments:

 

Litigation / legal settlement

 

$

178

 

$

3,171

 

$

682

 

$

4,018

 

$

1,193

 

Rabern transaction costs

 

 

-

 

 

37

 

 

-

 

 

2,237

 

 

-

 

Stock compensation

 

 

633

 

 

749

 

 

240

 

 

2,196

 

 

1,056

 

FX

 

 

376

 

 

(175

)

 

122

 

 

108

 

 

543

 

Severance / restructuring costs

 

 

108

 

 

294

 

 

81

 

 

1,654

 

 

150

 

Inventory impairment

 

 

-

 

 

-

 

 

3,226

 

 

-

 

 

3,226

 

Impairment of intangibles and other assets

 

 

-

 

 

-

 

 

2,078

 

 

-

 

 

2,078

 

Gain on sale of building

 

 

(16

)

 

-

 

 

-

 

 

(688

)

 

-

 

PPP Loan forgiveness

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(3,747

)

Other

 

 

107

 

 

5

 

 

60

 

 

(138

)

 

442

 

   

Total Adjustments

 

$

1,386

 

$

4,081

 

$

6,489

 

$

9,387

 

$

4,940

 

   

Adjusted EBITDA

 

$

8,129

 

$

5,226

 

$

313

 

$

21,256

 

$

8,011

 

   

Adjusted EBITDA as % of sales

 

 

10.3

%

 

8.0

%

 

0.6

%

 

7.8

%

 

3.8

%

Net Debt

 
 

December 31,

 

September 30,

 

December 31,

2022

 

2022

 

2021

Total cash & cash equivalents

 

$

8,190

$

11,865

$

21,581

   

Notes payable - short term

 

$

22,666

$

16,486

$

18,401

Current portion of finance leases

 

 

509

 

487

 

399

Notes payable - long term

 

 

22,261

 

23,829

 

10,089

Finance lease obligations - LT

 

 

3,382

 

3,518

 

3,822

Revolver, net

 

 

41,479

 

53,152

 

12,717

Total debt

 

$

90,297

$

97,472

$

45,428

   

Net debt

 

$

82,107

$

85,607

$

23,847

Net debt is calculated using the Consolidated Balance Sheet amounts for current and long term portion of long term debt, capital lease obligations, notes payable, and revolving credit facilities minus cash and cash equivalents.