Advertisement
UK markets close in 6 hours 53 minutes
  • FTSE 100

    8,236.98
    -17.20 (-0.21%)
     
  • FTSE 250

    20,645.36
    -59.91 (-0.29%)
     
  • AIM

    806.02
    -2.34 (-0.29%)
     
  • GBP/EUR

    1.1777
    +0.0029 (+0.24%)
     
  • GBP/USD

    1.2763
    -0.0001 (-0.01%)
     
  • Bitcoin GBP

    53,138.13
    -80.80 (-0.15%)
     
  • CMC Crypto 200

    1,456.31
    -28.39 (-1.91%)
     
  • S&P 500

    5,306.04
    +1.32 (+0.02%)
     
  • DOW

    38,852.86
    -216.74 (-0.55%)
     
  • CRUDE OIL

    80.43
    +0.60 (+0.75%)
     
  • GOLD FUTURES

    2,348.80
    -7.70 (-0.33%)
     
  • NIKKEI 225

    38,556.87
    -298.50 (-0.77%)
     
  • HANG SENG

    18,477.01
    -344.15 (-1.83%)
     
  • DAX

    18,588.64
    -89.23 (-0.48%)
     
  • CAC 40

    7,995.57
    -62.23 (-0.77%)
     

Broadwind Announces First Quarter 2024 Results

Broadwind, Inc.
Broadwind, Inc.

CICERO, Ill., May 14, 2024 (GLOBE NEWSWIRE) -- Broadwind (Nasdaq: BWEN, or the “Company”), a diversified precision manufacturer of specialized components and solutions serving global markets, today announced results for the first quarter 2024.

FIRST QUARTER 2024 RESULTS

  • Total revenue of $37.6 million

  • Net income of $1.5 million, or $0.07 per diluted share

  • Total non-GAAP adjusted EBITDA of $4.2 million, or 11.1% of total revenue

  • Ratio of net debt to trailing twelve-month non-GAAP adjusted EBITDA of 0.6x as of March 31, 2024

Broadwind reported first quarter net income of $1.5 million, or $0.07 per diluted share, versus $0.8 million, or $0.04 per diluted share, in the year-ago period. The Company reported adjusted EBITDA, a non-GAAP measure, of $4.2 million in the first quarter compared to $4.1 million in the prior-year period. For a reconciliation of GAAP to non-GAAP metrics, please see the appendix of this release.

ADVERTISEMENT

First quarter results benefited from a higher value sales mix, sustained price discipline, and targeted cost reduction actions, offset by a pause in new wind tower demand. While revenue declined by more than 23% on a year-over-year basis in the first quarter, total gross margin and non-GAAP adjusted EBITDA margin increased more than 330 basis points and 270 basis points, respectively, when compared to the year-ago period, contributing to improved profitability.

First quarter orders increased 43.5% on a sequential basis, as compared to the fourth quarter 2023, but declined as compared to the prior year period. Total backlog was $159.9 million as of March 31, 2024, while the book-to-bill ratio was 0.8x.

As of March 31, 2024, Broadwind had total cash on hand and availability under the Company’s credit facility of $22.4 million, versus $22.8 million at the end of the fourth quarter 2023.

MANAGEMENT COMMENTARY

“During a transitional period for the domestic onshore wind market, we’ve prioritized expansion within emerging growth, non-wind energy-transition verticals, and continued to drive improved operational efficiency across the organization, culminating in continued profitable growth,” stated Eric Blashford, President and CEO of Broadwind.   “While our first quarter wind-related revenue was down versus the prior year, non-wind activity levels are more stable, given strong demand for our precision manufacturing expertise across a diverse base of high-performance OEM customer brands.”

“We believe domestic onshore wind activity is poised to accelerate meaningfully in the 2025-2026 timeframe, given current indications of interest from customers,” continued Blashford. “In the interim, we’re taking action to further optimize our facilities and skilled labor force within other, higher growth energy-transition markets, while capitalizing on multi-year mega trends, including domestic onshoring and reshoring.”

“New order activity accelerated on a sequential basis across each of our reporting segments during the first quarter, with first quarter orders increasing nearly 44% versus the fourth quarter 2023,” continued Blashford. “Within our gearing segment, orders increased on a sequential basis, driven by our wind, mining and energy markets, while within Industrial Solutions, we continue to see strong activity levels from gas turbine customers,” stated Blashford.

“In recent quarters, we’ve taken significant actions to further align our cost structure with the current demand environment,” stated Blashford. “In combination, these actions will contribute more than $4 million in annualized cost savings beginning in the first quarter 2024.   At the end of the first quarter, we had $22.4 million of available cash and liquidity to support our operations and continue to prioritize balance sheet discipline ahead of a positive turn in wind tower demand. As of March 31, 2024, our net leverage was 0.6x, well within our target range of at or below 2.0x.”

“Today, we introduced financial guidance for the second quarter 2024,” concluded Blashford.  “While wind tower demand is expected to remain muted over the near-term, we remain pleased with the pace of new order intake and performance within our other, non-wind markets, a dynamic we expect to continue as we move through the balance of 2024.”

SEGMENT RESULTS

Heavy Fabrications Segment
Broadwind provides large, complex and precision fabrications, and proprietary industrial processing equipment, to customers in a broad range of industrial markets. Key products include wind towers, compressed natural gas pressure reducing systems and industrial fabrications, including mining and material handling components and other frames/structures.

Heavy Fabrications segment sales declined by 30.3% to $22.0 million in the first quarter 2024, as compared to the prior-year period, primarily driven by a 44.3% decline in towers sections sold. The segment reported operating income of $2.0 million in the first quarter, as compared to operating income of $2.8 million in the prior year period. Segment non-GAAP adjusted EBITDA was $3.1 million in the first quarter, as compared to $3.9 million in the prior-year period.

Gearing Segment
Broadwind provides custom gearboxes, loose gearing and heat treat services to a broad set of customers in diverse markets, including oil & gas production, surface and underground mining, wind energy, steel, material handling and other infrastructure markets.

Gearing segment sales declined by 30.3% to $8.3 million in the first quarter 2024, as compared to the prior year period, as a result of broad-based softness across major end markets. The segment reported operating income of $0.03 million in the first quarter, compared to operating income of $0.6 million in the prior year period. The segment reported non-GAAP adjusted EBITDA of $0.7 million in the first quarter, versus $1.3 million in the prior-year period.

Industrial Solutions Segment
Broadwind provides supply chain solutions, light fabrication, inventory management, kitting and assembly services, primarily serving the combined cycle natural gas turbine market as well as other clean technology markets.

Industrial Solutions segment sales increased 47.4% to $8.0 million in the first quarter 2024, as compared to the prior year period, primarily driven by increased demand for new and aftermarket gas turbine content. The segment reported operating income of $1.8 million in the first quarter compared to operating income of $0.6 million in the prior year period. The segment reported non-GAAP adjusted EBITDA of $1.9 million in the first quarter, versus $0.8 million in the prior year period.

FINANCIAL GUIDANCE

Today, Broadwind introduced financial guidance for the second quarter 2024. The following financial guidance reflects the Company’s current expectations and beliefs. All guidance is current as of the time provided and is subject to change.

 

Second Quarter 2024

$ in Millions

Low

Mid

High

 

 

 

 

Total Revenue

$37

$38

$39

Adjusted EBITDA

$2.5

$3.0

$3.5


FIRST QUARTER 2024 RESULTS CONFERENCE CALL

Broadwind will host a conference call today, May 14, 2024, at 11:00 a.m. ET to review the Company’s financial results, discuss recent events and conduct a question-and-answer session.

A webcast of the conference call and accompanying presentation materials will be available in the Investor Relations section of the Company’s corporate website at https://investors.bwen.com/investors. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download, and install any necessary audio software.

To participate in the live teleconference:

Live Teleconference:

877-407-9716

To listen to a replay of the teleconference, which will be available through Tuesday, May 21, 2024:

Teleconference Replay:

844-512-2921

Conference ID: 

13745804


ABOUT BROADWIND

Broadwind (NASDAQ: BWEN) is a precision manufacturer of structures, equipment and components for clean tech and other specialized applications. With facilities throughout the U.S., our talented team is committed to helping customers maximize performance of their investments—quicker, easier and smarter. Find out more at www.bwen.com.

NON-GAAP FINANCIAL MEASURES

The Company provides non-GAAP adjusted EBITDA (earnings before interest, income taxes, depreciation, amortization, share-based compensation and other stock payments, restructuring costs, impairment charges, proxy contest-related expenses and other non-cash gains and losses) as supplemental information regarding the Company’s business performance. The Company’s management uses this supplemental information when it internally evaluates its performance, reviews financial trends and makes operating and strategic decisions. The Company believes that this non-GAAP financial measure is useful to investors because it provides investors with a better understanding of the Company’s past financial performance and future results, which allows investors to evaluate the Company’s performance using the same methodology and information as used by the Company’s management. The Company's definition of adjusted EBITDA may be different from similar non-GAAP financial measures used by other companies and/or analysts.

FORWARD-LOOKING STATEMENTS

This release contains “forward-looking statements”—that is, statements related to future, not past, events— as defined in Section 21E of the Securities Exchange Act of 1934, as amended, (the “Exchange Act”), that reflect our current expectations regarding our future growth, results of operations, financial condition, cash flows, performance, business prospects and opportunities, as well as assumptions made by, and information currently available to, our management. We have tried to identify forward looking statements by using words such as “anticipate,” “believe,” “expect,” “intend,” “will,” “should,” “may,” “plan” and similar expressions, but these words are not the exclusive means of identifying forward looking statements. Forward-looking statements include any statement that does not directly relate to a current or historical fact. Our forward-looking statements may include or relate to our beliefs, expectations, plans and/or assumptions with respect to the following: (i) our expectations and beliefs with respect to our financial guidance as set forth in this release; (ii) the impact of global health concerns on the economies and financial markets and the demand for our products; (iii) state, local and federal regulatory frameworks affecting the industries in which we compete, including the wind energy industry, and the related extension, continuation or renewal of federal tax incentives and grants, including the advanced manufacturing tax credits (which remain subject to further technical guidance and regulations), and state renewable portfolio standards as well as new or continuing tariffs on steel or other products imported into the United States; (iv) our customer relationships and our substantial dependency on a few significant customers and our efforts to diversify our customer base and sector focus and leverage relationships across business units; (v) our ability to operate our business efficiently, comply with our debt obligations, manage capital expenditures and costs effectively, and generate cash flow; (vi) the economic and operational stability of our significant customers and suppliers, including their respective supply chains, and the ability to source alternative suppliers as necessary; (vii) our ability to continue to grow our business organically and through acquisitions; (viii) the production, sales, collections, customer deposits and revenues generated by new customer orders and our ability to realize the resulting cash flows; (ix) information technology failures, network disruptions, cybersecurity attacks or breaches in data security; (x) the sufficiency of our liquidity and alternate sources of funding, if necessary; (xi) our ability to realize revenue from customer orders and backlog (including our ability to finalize the terms of the remaining obligations under a supply agreement with a leading global wind turbine manufacturer); (xii) the economy and the potential impact it may have on our business, including our customers; (xiii) the state of the wind energy market and other energy and industrial markets generally, including the availability of tax credits, and the impact of competition and economic volatility in those markets; (xiv) the effects of market disruptions and regular market volatility, including fluctuations in the price of oil, gas and other commodities; (xv) competition from new or existing industry participants including, in particular, increased competition from foreign tower manufacturers; (xvi) the effects of the change of administrations in the U.S. federal government; (xvii) our ability to successfully integrate and operate acquired companies and to identify, negotiate and execute future acquisitions; (xviii) the potential loss of tax benefits if we experience an “ownership change” under Section 382 of the Internal Revenue Code of 1986, as amended; (xix) the limited trading market for our securities and the volatility of market price for our securities; (xx) our outstanding indebtedness and its impact on our business activities (including our ability to incur additional debt in the future); and (xxi) the impact of future sales of our common stock or securities convertible into our common stock on our stock price. These statements are based on information currently available to us and are subject to various risks, uncertainties and other factors that could cause our actual growth, results of operations, financial condition, cash flows, performance, business prospects and opportunities to differ materially from those expressed in, or implied by, these statements including, but not limited to, those set forth under the caption “Risk Factors” in Part I, Item 1A of our most recently filed Form 10-K. We are under no duty to update any of these statements. You should not consider any list of such factors to be an exhaustive statement of all of the risks, uncertainties or other factors that could cause our current beliefs, expectations, plans and/or assumptions to change. Accordingly, forward-looking statements should not be relied upon as a predictor of actual results.

 

BROADWIND, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
(UNAUDITED)

 

 

 

 

 

March 31,

 

December 31,

 

 

 

 

 

2024

 

 

 

2023

 

ASSETS

 

 

 

CURRENT ASSETS:

 

 

 

 

Cash

 

$

1,073

 

 

$

1,099

 

 

Accounts receivable, net

 

 

14,601

 

 

 

19,231

 

 

AMP credit receivable

 

 

1,732

 

 

 

7,051

 

 

Contract assets

 

 

660

 

 

 

1,460

 

 

Inventories

 

 

37,386

 

 

 

37,405

 

 

Prepaid expenses and other current assets

 

 

2,829

 

 

 

3,500

 

 

 

Total current assets

 

 

58,281

 

 

 

69,746

 

LONG-TERM ASSETS:

 

 

 

 

Property and equipment, net

 

 

47,137

 

 

 

47,123

 

 

Operating lease right-of-use assets, net

 

 

15,159

 

 

 

15,593

 

 

Intangible assets, net

 

 

1,899

 

 

 

2,064

 

 

Other assets

 

 

595

 

 

 

630

 

TOTAL ASSETS

 

$

123,071

 

 

$

135,156

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

CURRENT LIABILITIES:

 

 

 

 

Line of credit and current maturities of long-term debt\

 

$

1,428

 

 

$

5,903

 

 

Current portion of finance lease obligations

 

 

2,205

 

 

 

2,153

 

 

Current portion of operating lease obligations

 

 

1,914

 

 

 

1,851

 

 

Accounts payable

 

 

16,298

 

 

 

20,728

 

 

Accrued liabilities

 

 

6,406

 

 

 

6,477

 

 

Customer deposits

 

 

11,403

 

 

 

16,500

 

 

 

Total current liabilities

 

 

39,654

 

 

 

53,612

 

LONG-TERM LIABILITIES:

 

 

 

 

Long-term debt, net of current maturities

 

 

6,262

 

 

 

6,250

 

 

Long-term finance lease obligations, net of current portion

 

 

3,733

 

 

 

3,372

 

 

Long-term operating lease obligations, net of current portion

 

 

15,374

 

 

 

15,888

 

 

Other

 

 

7

 

 

 

15

 

 

 

Total long-term liabilities

 

 

25,376

 

 

 

25,525

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY:

 

 

 

 

Preferred stock, $0.001 par value; 10,000,000 shares authorized; no shares issued or outstanding

 

 

-

 

 

 

-

 

 

Common stock, $0.001 par value; 30,000,000 shares authorized; 21,947,606

 

 

 

 

and 21,840,301 shares issued as of March 31, 2024 and

 

 

 

 

December 31, 2023, respectively

 

 

22

 

 

 

22

 

 

Treasury stock, at cost, 273,937 shares as of March 31, 2024 and December 31, 2023,

 

 

 

 

respectively

 

 

(1,842

)

 

 

(1,842

)

 

Additional paid-in capital

 

 

399,848

 

 

 

399,336

 

 

Accumulated deficit

 

 

(339,987

)

 

 

(341,497

)

 

 

Total stockholders' equity

 

 

58,041

 

 

 

56,019

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

123,071

 

 

$

135,156

 

 

 

 

 

 

 

 


BROADWIND, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)

 

 

 

 

 

Three Months Ended March 31,

 

 

 

 

 

2024

 

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

$

37,616

 

 

$

48,873

 

Cost of sales

 

 

 

30,979

 

 

 

41,897

 

Gross profit

 

 

 

6,637

 

 

 

6,976

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

Selling, general and administrative

 

 

 

4,394

 

 

 

5,526

 

Intangible amortization

 

 

 

165

 

 

 

168

 

 

Total operating expenses

 

 

 

4,559

 

 

 

5,694

 

Operating income

 

 

 

2,078

 

 

 

1,282

 

 

 

 

 

 

 

 

OTHER EXPENSE, net:

 

 

 

 

Interest expense, net

 

 

 

(532

)

 

 

(488

)

Other, net

 

 

 

3

 

 

 

(2

)

 

Total other expense, net

 

 

 

(529

)

 

 

(490

)

 

 

 

 

 

 

 

Net income before provision for income taxes

 

 

 

1,549

 

 

 

792

 

Provision for income taxes

 

 

 

39

 

 

 

23

 

NET INCOME 

 

 

$

1,510

 

 

$

769

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME PER COMMON SHARE - BASIC:

 

 

 

Net income

 

 

$

0.07

 

 

$

0.04

 

 

 

 

 

 

 

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC

 

 

 

21,595

 

 

 

20,869

 

 

 

 

 

 

 

 

NET INCOME PER COMMON SHARE - DILUTED:

 

 

 

Net income

 

 

$

0.07

 

 

$

0.04

 

 

 

 

 

 

 

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED

 

 

 

21,807

 

 

 

21,387

 

 

 

 

 

 

 

 


BROADWIND, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
(UNAUDITED)

       

 

 

 

 

 

Three Months Ended March 31,

 

 

 

 

 

 

2024

 

 

 

2023

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

Net income

 

$

1,510

 

 

$

769

 

 

 

 

 

 

 

 

Adjustments to reconcile net cash provided by (used in) provided by operating activities:

 

 

 

Depreciation and amortization expense

 

 

1,596

 

 

 

1,605

 

 

 

Deferred income taxes

 

 

(8

)

 

 

(5

)

 

 

Stock-based compensation

 

 

225

 

 

 

178

 

 

 

Allowance for doubtful accounts

 

 

(2

)

 

 

14

 

 

 

Common stock issued under defined contribution 401(k) plan

 

 

287

 

 

 

302

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

4,632

 

 

 

(8,841

)

 

 

 

AMP credit receivable

 

 

5,319

 

 

 

(3,162

)

 

 

 

Contract assets

 

 

800

 

 

 

46

 

 

 

 

Inventories

 

 

19

 

 

 

(4,281

)

 

 

 

Prepaid expenses and other current assets

 

 

635

 

 

 

130

 

 

 

 

Accounts payable

 

 

(4,005

)

 

 

(784

)

 

 

 

Accrued liabilities

 

 

(71

)

 

 

847

 

 

 

 

Customer deposits

 

 

(5,097

)

 

 

(12,799

)

 

 

 

Other non-current assets and liabilities

 

 

17

 

 

 

(3

)

Net cash provided by (used in) operating activities

 

 

5,857

 

 

 

(25,984

)

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

Purchases of property and equipment

 

 

(1,744

)

 

 

(1,065

)

Net cash used in investing activities

 

 

(1,744

)

 

 

(1,065

)

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

(Payments on) proceeds from line of credit, net

 

 

(4,657

)

 

 

16,945

 

 

Proceeds from long-term debt

 

 

1,244

 

 

 

-

 

 

Payments on long-term debt

 

 

(325

)

 

 

(634

)

 

Principal payments on finance leases

 

 

(401

)

 

 

(265

)

Net cash (used in) provided by financing activities

 

 

(4,139

)

 

 

16,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET DECREASE IN CASH

 

 

(26

)

 

 

(11,003

)

CASH beginning of the period

 

 

1,099

 

 

 

12,732

 

CASH end of the period

 

$

1,073

 

 

$

1,729

 

 

 

 

 

 

 

 

 

BROADWIND, INC. AND SUBSIDIARIES
SELECTED SEGMENT FINANCIAL INFORMATION
(IN THOUSANDS)
(UNAUDITED)

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

 

2024

 

 

 

2023

 

ORDERS:

 

 

 

Heavy Fabrications

 

$

11,221

 

 

$

20,236

 

 

Gearing

 

 

10,446

 

 

 

12,393

 

 

Industrial Solutions

 

 

7,329

 

 

 

6,973

 

 

Total orders

 

$

28,996

 

 

$

39,602

 

 

 

 

 

 

 

REVENUES:

 

 

 

Heavy Fabrications

 

$

22,016

 

 

$

31,593

 

 

Gearing

 

 

8,337

 

 

 

11,965

 

 

Industrial Solutions

 

 

7,994

 

 

 

5,423

 

 

Corporate and Other

 

 

(731

)

 

 

(108

)

 

Total revenues

 

$

37,616

 

 

$

48,873

 

 

 

 

 

 

 

OPERATING PROFIT/(LOSS):

 

 

 

Heavy Fabrications

 

$

2,046

 

 

$

2,790

 

 

Gearing

 

 

25

 

 

 

581

 

 

Industrial Solutions

 

 

1,767

 

 

 

622

 

 

Corporate and Other

 

 

(1,760

)

 

 

(2,711

)

 

Total operating profit (loss)

 

$

2,078

 

 

$

1,282

 

 

 

 

 

 

 


BROADWIND, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(IN THOUSANDS)
(UNAUDITED)

 

 

 

 

Consolidated

 

Three Months Ended March 31,

 

 

 

 

2024

 

 

 

2023

 

Net Income

 

$

1,510

 

 

$

769

 

Interest Expense

 

 

532

 

 

 

488

 

Income Tax Provision

 

 

39

 

 

 

23

 

Depreciation and Amortization

 

 

1,596

 

 

 

1,605

 

Share-based Compensation and Other Stock Payments

 

 

503

 

 

 

493

 

Proxy Contest-Related Expenses

 

 

(10

)

 

 

720

 

 

Adjusted EBITDA (Non-GAAP)

 

$

4,170

 

 

$

4,098

 

 

 

 

 

 

 



Heavy Fabrications Segment

 

Three Months Ended March 31,

 

 

 

 

2024

 

 

 

2023

 

Net Income

 

$

2,587

 

 

$

2,590

 

Interest Expense

 

 

89

 

 

 

140

 

Income Tax (Benefit) Provision

 

 

(630

)

 

 

60

 

Depreciation

 

 

911

 

 

 

858

 

Share-based Compensation and Other Stock Payments

 

 

178

 

 

 

210

 

Adjusted EBITDA (Non-GAAP)

 

$

3,135

 

 

$

3,858

 

 

 

 

 

 

 



Gearing Segment

 

Three Months Ended March 31,

 

 

 

 

2024

 

 

 

2023

 

Net (Loss) Income

 

$

(35

)

 

$

501

 

Interest Expense

 

 

54

 

 

 

73

 

Income Tax Provision

 

 

7

 

 

 

8

 

Depreciation and Amortization

 

 

540

 

 

 

595

 

Share-based Compensation and Other Stock Payments

 

 

102

 

 

 

117

 

Adjusted EBITDA (Non-GAAP)

$

668

 

 

$

1,294

 

 

 

 

 

 

 



Industrial Solutions Segment

 

Three Months Ended March 31,

 

 

 

 

2024

 

 

 

2023

 

Net Income

 

$

1,584

 

 

$

529

 

Interest Expense

 

 

163

 

 

 

83

 

Income Tax Provision

 

 

23

 

 

 

8

 

Depreciation and Amortization

 

 

100

 

 

 

94

 

Share-based Compensation and Other Stock Payments

 

 

50

 

 

 

43

 

Adjusted EBITDA (Non-GAAP)

 

$

1,920

 

 

$

757

 

 

 

 

 

 

 



Corporate and Other

 

Three Months Ended March 31,

 

 

 

2024

 

 

 

2023

 

Net Loss

 

$

(2,626

)

 

$

(2,851

)

Interest Expense

 

 

226

 

 

 

192

 

Income Tax Provision (Benefit)

 

 

639

 

 

 

(53

)

Depreciation and Amortization

 

 

45

 

 

 

58

 

Share-based Compensation and Other Stock Payments

 

 

173

 

 

 

123

 

Proxy Contest-Related Expenses

 

 

(10

)

 

 

720

 

Adjusted EBITDA (Non-GAAP)

 

$

(1,553

)

 

$

(1,811

)

 

 

 

 

 

CONTACT: IR CONTACT Noel Ryan, IRC BWEN@val-adv.com