Close

Form 8-K RADIANT LOGISTICS, INC For: May 18

May 18, 2015 2:00 PM EDT

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported) May 18, 2015

 

RADIANT LOGISTICS, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

 

Delaware

 

001-35392

 

04-3625550

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

405 114th Avenue, S.E., Third Floor, Bellevue, WA 98004

(Address of Principal Executive Offices) (Zip Code)

(425) 943-4599

(Registrant’s Telephone Number, Including Area Code)

N/A

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

¨

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

 

 


Item 2.02 Results of Operations and Financial Condition.

On May 18, 2015, Radiant Logistics, Inc. issued a press release announcing its financial results for the three months ended March 31, 2015. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

The information in this Item 2.02 of this Current Report, including Exhibit 99.1, is being furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that Section. The information in this Item 2.02 of this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, or the Exchange Act.

 

Item 9.01 Financial Statements and Exhibits

(d)

Exhibits.

 

No.

  

Description

99.1

  

Press Release, dated May 18, 2015 announcing financial results for the three months ended March 31, 2015.

 

 

 


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

Radiant Logistics, Inc.

 

 

 

 

Date: May 18, 2015

 

 

By:

 

/s/ Robert L. Hines, Jr.

 

 

 

 

 

Robert L. Hines, Jr.

 

 

 

 

 

Senior Vice-President, General Counsel and Secretary

 

Exhibit 99.1

 

RADIANT LOGISTICS ANNOUNCES RESULTS FOR THE THIRD fiscal quarter ENDED MARCH 31, 2015

Posts quarterly results with revenues of $102.3 Million - Up $16.2 Million and 18.9%;
Net revenues increased 13.3% to $27.1 Million

Quarterly results exclude impact of acquisition of Wheels Group occurring in fourth fiscal quarter

BELLEVUE, WA May 18, 2015 – Radiant Logistics, Inc. (NYSE MKT: RLGT), a domestic and international logistics services company, today reported financial results for the three and nine months ended March 31, 2015.

Third quarter Financial Highlights (Quarter Ended March 31, 2015)

·

Revenues increased to $102.3 million, up $16.2 million and 18.9% compared to revenues of $86.0 million for the comparable prior year period.

·

Net revenues increased to $27.1 million, up $3.2 million and 13.3% compared to net revenues of $23.9 million for the comparable prior year period.

·

Net income attributable to common shareholders was $0.8 million (including $0.6 million in acquisition costs related to Wheels and other transactions in process), or $0.02 per basic and fully diluted share, for the third fiscal quarter of 2015, compared to net income of $1.1 million, or $0.03 per basic and fully diluted share, for the comparable prior year period.

·

Adjusted net income attributable to common shareholders was $1.3 million, or $0.04 per basic and $0.03 per fully diluted share, for the third fiscal quarter of 2015, compared to adjusted net income attributable to common shareholders of $1.4 million, or $0.04 per basic and fully diluted share, for the comparable prior year period. Both periods are calculated by applying a normalized tax rate of 40% and excluding other items not considered part of regular operating activities.

·

Adjusted EBITDA decreased 4.6% to $3.3 million for the third fiscal quarter of 2015, compared to adjusted EBITDA of $3.5 million in the comparable prior year period.

·

Even though excluded from our consolidated results, Wheels generated Adjusted EBITDA of $1.4 million on revenue of $74.6 million; up $1.0 and 275% over the comparable publicly-reported prior year period; in line with acquisition modeling and expected trends.

 

Network Expansion – Organic Growth

The Company announced further organic expansion of its network in the quarter as it added new operating locations in San Juan, Puerto Rico operating as Airgroup and led by brothers Jose and Antonio Delgado, and in Orlando, Florida operating as Airgroup and led by Rick LaVellee.

Network Expansion – Acquisitions

In April 2015, the Company completed its acquisition of Wheels Group, Inc., one of the largest non-asset based third party logistics providers based in Canada. Through its intermodal and truck brokerage operations in the United States and Canada, Wheels will bring significant geographic and service line expansion to complement the Company’s freight forwarding operations. The cash and stock transaction was valued at CAD $103 million and is expected to be accretive to earnings, as adjusted for amortization of acquired intangibles. The transaction is expected to enhance customer relationships and facilitate cross-selling opportunities across the combined Radiant-Wheels Network.


CEO Comments

“We made good progress in delivering growth in both top line revenue and gross margin in our seasonally slowest quarter of the year ended March 31, 2015,” said Bohn Crain, Founder and CEO. “Revenues were up 18.9% to $102.3 million. Our net revenues were up 13.3% to $27.1 million.  This growth in our gross margin dollars was off-set by incremental commissions paid to our operating partners driven principally by the addition of eight new stations in the comparable year over year period, increased personnel costs, driven principally by our new company owned operations in Minneapolis and Philadelphia, increased technology spending in support of our growth plans as well as nonrecurring transaction costs related to Wheels and other transactions in process. As a result, our Adjusted EBITDA of $3.3 million was down modestly over the comparable prior year period.  As a reminder, our results for the quarter ended March 31, 2015, do not include the benefit of the Wheels transaction which we concluded on April 2, or the benefit of the other transactions under consideration and we expect future quarters to return to our more typical trend of double-digit growth in Adjusted EBITDA”.

“With respect to Wheels, we are happy to report that our integration efforts are on track and Wheels’ financial results for the quarter ended March 31, 2015 have improved substantially on a comparable year over year basis.  Based on internal and unaudited management reports for the quarter ended March 31, 2015, and excluding non-recurring transaction costs associated with the April 2nd transaction, Wheels generated Adjusted EBITDA of $1.4 million on revenue of $74.6 million up $1.0 and 275% over the comparable publicly-reported prior year period in what is the slowest seasonal quarter for the company. As a reminder, these results exclude any benefit from the estimated $3.0M in annual cost synergies contemplated in connection with the transaction (estimated at $1.5 million in contractual reduction in compensation of the founders, $0.5 million in redundant public company costs and $1.0 million in synergies from the facilities consolidation currently underway in Toronto) or any other post-closing revenue or cost synergies that we may achieve. We have provided supplemental disclosure of Wheels’ management reports for the quarter ended March 31, 2015 (including a reconciliation of Adjusted EBITDA to net income) at the end of this release. As we have previously discussed, the Wheels transaction brings us both geographic and service line expansion and uniquely positions us as one of the premier non-asset based third party logistics companies in North America. We are very excited to bring Wheels’ truck and rail brokerage capabilities here in the U.S. and Canada to our operating partners and the end customers that we serve.  In this regard, we have begun through a series of regional meetings, to introduce our forwarding network to the expanded service offering now available through our acquisition of Wheels and we are very encouraged by the cross-selling opportunities emerging across the combined Radiant-Wheels network.”

Crain concluded: “We are maintaining our preliminary guidance for our fiscal year ending June 30, 2016. Excluding the impact of certain additional acquisitions under consideration, gain on litigation, or other extraordinary or non-recurring items, for fiscal 2016, we are projecting adjusted EBITDA in the range of $27.3 - $31.3 million on approximately $775.0 - $825.0 million in revenues which equates to adjusted net income available to common shareholders in the range of $10.7 - $13.0 million, or $0.25 - $0.31 per basic and $0.24 - $0.30 per fully diluted share. Assuming we are able to conclude transactions previously identified as permitted transactions by our lenders in connection with the financing of the Wheels transaction, we also reaffirm our expectation to achieve run-rate revenues approaching $1.0 billion in calendar 2015 and look forward to providing updates on the acquisition front as developments materialize.”

Third quarter ended March 31, 2015 – Financial Results

For the three months ended March 31, 2015, Radiant reported net income attributable to common shareholders of $825,000 on $102.3 million of revenues, or $0.02 per basic and fully diluted share. For the three months ended March 31, 2014, Radiant reported net income attributable to common shareholders of $1,137,000 on $86.0 million of revenues, or $0.03 per basic and fully diluted share.

For the three months ended March 31, 2015, Radiant reported adjusted net income attributable to common shareholders of $1,251,000, or $0.04 per basic and $0.03 per fully diluted share. For the three months ended March 31, 2014, Radiant reported adjusted net income attributable to common shareholders of $1,428,000, or $0.04 per basic and fully diluted share.

The Company also reported adjusted EBITDA of $3,343,000 for the three months ended March 31, 2015, compared to adjusted EBITDA of $3,503,000 for the three months ended March 31, 2014.

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

Nine months ended March 31, 2015 – Financial Results

For the nine months ended March 31, 2015, Radiant reported net income attributable to common shareholders of $2,161,000 on $306.4 million of revenues, or $0.06 per basic and fully diluted share. For the nine months ended March 31, 2014, Radiant reported net income attributable to common shareholders of $2,424,000 on $246.9 million of revenues, or $0.07 per basic and fully diluted share.

2


For the nine months ended March 31, 2015, Radiant reported adjusted net income attributable to common shareholders of $4,320,000, or $0.12 per basic and fully diluted share. For the nine months ended March 31, 2014, Radiant reported adjusted net income attributable to common shareholders of $4,745,000, or $0.14 per basic and $0.13 per fully diluted share.

The Company also reported adjusted EBITDA of $10,771,000 for the nine months ended March 31, 2015, compared to adjusted EBITDA of $10,254,000 for the nine months ended March 31, 2014.

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

Investor Conference Call

Radiant will host a conference call for shareholders and the investing community on Monday, May 18, 2015 at 4:00 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 one week after the teleconference by dialing (877) 660-6853, or (201) 612-7415 for international callers, and using conference ID number 13609957. 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 comprehensive North American provider of third party logistics and multimodal transportation services.  As a non-asset provider, with minimal investment in equipment, the company delivers advanced supply chain solutions through a network of company-owned and strategic operating partner locations across North America under the Radiant®, Wheels™, On-Time™, Airgroup®, Adcom®, and DBA™ network brands.  Through its comprehensive service offering, the company 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, including those reflected in management’s internal financial results for the quarter ended March 31, 2015 (although there can be no assurances that such results will not be subject to subsequent modification or adjustment since they were not subject to customary review procedures by an independent auditor); our ability to maintain positive relationships with Wheels’ third-party transportation providers, suppliers and customers; our ability to complete two acquisitions that are currently under consideration and the ability of such acquired entities to perform in a manner that is consistent with historic trends; 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

 

 

 

March 31,

 

 

June 30,

 

 

 

2015

 

 

2014

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

2,176,894

 

 

$

2,880,205

 

Accounts receivable, net of allowance of $902,456 and $1,034,934,

   respectively

 

 

64,656,315

 

 

 

65,066,555

 

Current portion of employee and other receivables

 

 

112,464

 

 

 

232,791

 

Income tax deposit

 

 

215,278

 

 

 

 

Prepaid expenses and other current assets

 

 

3,359,422

 

 

 

2,926,431

 

Deferred tax asset

 

 

818,270

 

 

 

925,208

 

Total current assets

 

 

71,338,643

 

 

 

72,031,190

 

 

 

 

 

 

 

 

 

 

Furniture and equipment, net

 

 

3,076,505

 

 

 

1,265,107

 

 

 

 

 

 

 

 

 

 

Acquired intangibles, net

 

 

15,659,133

 

 

 

15,041,988

 

Goodwill

 

 

29,466,537

 

 

 

28,247,003

 

Employee and other receivables, net of current portion

 

 

5,205

 

 

 

22,070

 

Deposits and other assets

 

 

1,399,989

 

 

 

617,093

 

Total long-term assets

 

 

46,530,864

 

 

 

43,928,154

 

Total assets

 

$

120,946,012

 

 

$

117,224,451

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued transportation costs

 

$

46,381,078

 

 

$

45,510,140

 

Commissions payable

 

 

5,432,427

 

 

 

5,569,671

 

Other accrued costs

 

 

3,092,672

 

 

 

2,517,415

 

Income taxes payable

 

 

 

 

 

436,328

 

Current portion of notes payable

 

 

166,127

 

 

 

 

Current portion of contingent consideration

 

 

2,007,000

 

 

 

1,541,000

 

Current portion of lease termination liability

 

 

333,032

 

 

 

319,826

 

Other current liabilities

 

 

20,838

 

 

 

 

Total current liabilities

 

 

57,433,174

 

 

 

55,894,380

 

 

 

 

 

 

 

 

 

 

Notes payable, net of current portion

 

 

9,131,214

 

 

 

7,243,371

 

Contingent consideration, net of current portion

 

 

7,753,000

 

 

 

9,626,000

 

Lease termination liability, net of current portion

 

 

1,842

 

 

 

198,502

 

Deferred rent liability

 

 

705,740

 

 

 

560,248

 

Deferred tax liability

 

 

1,435,134

 

 

 

2,774,506

 

Other long-term liabilities

 

 

16,970

 

 

 

2,610

 

Total long-term liabilities

 

 

19,043,900

 

 

 

20,405,237

 

Total liabilities

 

 

76,477,074

 

 

 

76,299,617

 

 

 

 

 

 

 

 

 

 

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;

  34,974,120 and 34,326,308 shares issued and outstanding, respectively

 

 

16,429

 

 

 

15,781

 

Additional paid-in capital

 

 

35,892,448

 

 

 

34,558,785

 

Deferred compensation

 

 

(5,426

)

 

 

(9,209

)

Retained earnings

 

 

8,478,837

 

 

 

6,317,473

 

Total Radiant Logistics, Inc. stockholders’ equity

 

 

44,383,127

 

 

 

40,883,669

 

Non-controlling interest

 

 

85,811

 

 

 

41,165

 

Total stockholders’ equity

 

 

44,468,938

 

 

 

40,924,834

 

Total liabilities and stockholders’ equity

 

$

120,946,012

 

 

$

117,224,451

 

 

 


4


 

RADIANT LOGISTICS, INC.

Consolidated Statements of Operations

 

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

 

2015

 

 

 

2014

 

 

 

2015

 

 

 

2014

 

Revenues

 

$

102,251,690

 

 

$

86,032,714

 

 

$

306,431,182

 

 

$

246,878,094

 

Cost of transportation

 

 

75,147,153

 

 

 

62,101,870

 

 

 

225,409,489

 

 

 

175,419,662

 

Net revenues

 

 

27,104,537

 

 

 

23,930,844

 

 

 

81,021,693

 

 

 

71,458,432

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating partner commissions

 

 

13,941,213

 

 

 

12,867,599

 

 

 

42,818,474

 

 

 

39,408,451

 

Personnel costs

 

 

7,221,932

 

 

 

5,396,347

 

 

 

20,758,358

 

 

 

15,284,150

 

Selling, general and administrative expenses

 

 

3,579,001

 

 

 

2,756,857

 

 

 

9,109,285

 

 

 

7,649,106

 

Depreciation and amortization

 

 

1,279,761

 

 

 

1,232,603

 

 

 

3,658,555

 

 

 

3,304,357

 

Lease termination costs

 

 

 

 

 

 

 

 

395,086

 

 

 

 

Change in contingent consideration

 

 

(428,216

)

 

 

(1,145,000

)

 

 

(1,149,012

)

 

 

(1,357,567

)

Total operating expenses

 

 

25,593,691

 

 

 

21,108,406

 

 

 

75,590,746

 

 

 

64,288,497

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

1,510,846

 

 

 

2,822,438

 

 

 

5,430,947

 

 

 

7,169,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

330

 

 

 

1,965

 

 

 

1,987

 

 

 

6,593

 

Interest expense

 

 

(140,900

)

 

 

(88,887

)

 

 

(328,801

)

 

 

(1,105,343

)

Loss on write-off of debt discount

 

 

 

 

 

 

 

 

 

 

 

(1,238,409

)

Other

 

 

(55,650

)

 

 

16,482

 

 

 

131,905

 

 

 

109,228

 

Total other expense

 

 

(196,220

)

 

 

(70,440

)

 

 

(194,909

)

 

 

(2,227,931

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax expense

 

 

1,314,626

 

 

 

2,751,998

 

 

 

5,236,038

 

 

 

4,942,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit (expense)

 

 

40,553

 

 

 

(1,087,343

)

 

 

(1,477,864

)

 

 

(1,889,259

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

1,355,179

 

 

 

1,664,655

 

 

 

3,758,174

 

 

 

3,052,745

 

Less: Net income attributable to non-controlling interest

 

 

(19,054

)

 

 

(16,541

)

 

 

(62,646

)

 

 

(49,321

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Radiant Logistics, Inc.

 

 

1,336,125

 

 

 

1,648,114

 

 

 

3,695,528

 

 

 

3,003,424

 

Less: Preferred stock dividends

 

 

(511,388

)

 

 

(511,388

)

 

 

(1,534,164

)

 

 

(579,887

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

824,737

 

 

$

1,136,726

 

 

$

2,161,364

 

 

$

2,423,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - basic and diluted

 

$

0.02

 

 

$

0.03

 

 

$

0.06

 

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic shares

 

 

34,758,931

 

 

 

33,713,462

 

 

 

34,577,405

 

 

 

33,549,740

 

Diluted shares

 

 

36,476,629

 

 

 

35,550,594

 

 

 

36,161,557

 

 

 

35,357,146

 

 


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 40% 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.

 

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

 

2015

 

 

 

2014

 

 

 

2015

 

 

 

2014

 

Net income attributable to common stockholders

 

$

824,737

 

 

$

1,136,726

 

 

$

2,161,364

 

 

$

2,423,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - basic and diluted

 

$

0.02

 

 

$

0.03

 

 

$

0.06

 

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic shares

 

 

34,758,931

 

 

 

33,713,462

 

 

 

34,577,405

 

 

 

33,549,740

 

Diluted shares

 

 

36,476,629

 

 

 

35,550,594

 

 

 

36,161,557

 

 

 

35,357,146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of net income to adjusted net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

824,737

 

 

$

1,136,726

 

 

$

2,161,364

 

 

$

2,423,537

 

Adjustments to net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

(40,553

)

 

 

1,087,343

 

 

 

1,477,864

 

 

 

1,889,259

 

Depreciation and amortization

 

 

1,279,761

 

 

 

1,232,603

 

 

 

3,658,555

 

 

 

3,304,357

 

Change in contingent consideration

 

 

(428,216

)

 

 

(1,145,000

)

 

 

(1,149,012

)

 

 

(1,357,567

)

Lease termination costs

 

 

 

 

 

 

 

 

395,086

 

 

 

 

Acquisition related costs

 

 

599,117

 

 

 

167,214

 

 

 

1,271,394

 

 

 

307,669

 

Non-recurring legal costs

 

 

175,426

 

 

 

225,915

 

 

 

361,892

 

 

 

293,149

 

Amortization of loan fees and OID

 

 

15,295

 

 

 

15,295

 

 

 

45,885

 

 

 

195,983

 

Loss on write-off of debt discount

 

 

 

 

 

 

 

 

 

 

 

1,238,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income before income taxes

 

 

2,425,567

 

 

 

2,720,096

 

 

 

8,223,028

 

 

 

8,294,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes at 40% before preferred

     dividend requirement

 

 

(1,174,782

)

 

 

(1,292,594

)

 

 

(3,902,877

)

 

 

(3,549,873

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

1,250,785

 

 

$

1,427,502

 

 

$

4,320,151

 

 

$

4,744,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

 

$

0.04

 

 

$

0.12

 

 

$

0.14

 

Diluted

 

$

0.03

 

 

$

0.04

 

 

$

0.12

 

 

$

0.13

 

 


6


 

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

Reconciliation of net income to adjusted EBITDA

 

 

2015

 

 

 

2014

 

 

 

2015

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

824,737

 

 

$

1,136,726

 

 

$

2,161,364

 

 

$

2,423,537

 

Preferred stock dividends

 

 

511,388

 

 

 

511,388

 

 

 

1,534,164

 

 

 

579,887

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Radiant Logistics, Inc.

 

 

1,336,125

 

 

 

1,648,114

 

 

 

3,695,528

 

 

 

3,003,424

 

Income tax expense

 

 

(40,553

)

 

 

1,087,343

 

 

 

1,477,864

 

 

 

1,889,259

 

Depreciation and amortization

 

 

1,279,761

 

 

 

1,232,603

 

 

 

3,658,555

 

 

 

3,304,357

 

Net interest expense

 

 

140,570

 

 

 

86,922

 

 

 

326,814

 

 

 

1,098,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

 

2,715,903

 

 

 

4,054,982

 

 

 

9,158,761

 

 

 

9,295,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

281,204

 

 

 

199,741

 

 

 

732,772

 

 

 

476,928

 

Change in contingent consideration

 

 

(428,216

)

 

 

(1,145,000

)

 

 

(1,149,012

)

 

 

(1,357,567

)

Acquisition related costs

 

 

599,117

 

 

 

167,214

 

 

 

1,271,394

 

 

 

307,669

 

Non-recurring legal costs

 

 

175,426

 

 

 

225,915

 

 

 

361,892

 

 

 

293,149

 

Lease termination costs

 

 

 

 

 

 

 

 

395,086

 

 

 

 

Loss on write-off of debt discount

 

 

 

 

 

 

 

 

 

 

 

1,238,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

3,343,434

 

 

$

3,502,852

 

 

$

10,770,893

 

 

$

10,254,378

 

As a % of Net Revenues

 

 

12.3

%

 

 

14.6

%

 

 

13.3

%

 

 

14.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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 pro forma 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.

 

$

4,166 – $6,484

 

Less: Preferred Dividend Requirement

 

$

(2,046

)

Net income attributable to common stockholders

 

$

2,120 – $4,438

 

 

Net income per common share:

 

 

 

 

Basic and Diluted

 

$

0.05 – 0.11

 

Weighted average shares outstanding:

 

 

 

 

Basic shares

 

 

42,150,000

 

Diluted shares

 

 

43,950,000

 

 

 

 

 

 

Reconciliation of net income to adjusted net income:

 

 

 

 

Net income attributable to common stockholders

 

$

2,120 – $4,438

 

 

Adjustments to net income:

 

 

 

 

Income tax expense

 

$

2,857 - $4,403

 

Depreciation and amortization

 

$

12,703

 

Change in contingent consideration

 

$

175

 

Adjusted net income before taxes

 

$

17,855 - $21,719

 

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

 

$

(7,164) – (8,555)

 

 

Adjusted net income

 

$

10,690 - $13,164

 

 

Adjusted net income per common share:

 

 

 

 

Basic

 

$

0.25 – 0.31

 

Diluted

 

$

0.24 – 0.30

 

 

Reconciliation of net income to adjusted EBITDA:

 

Outlook
Fiscal Year Ending
June 30, 2016

 

Net income attributable to Radiant Logistics, Inc.

 

$

4,166 – $6,484

 

Less: Preferred dividends

 

$

(2,046

)

Net income attributable to common stockholders

 

$

2,120 – $4,438

 

 

Adjustments to net income:

 

 

 

 

Preferred dividend

 

$

2,046

 

Interest expense - net

 

$

6,209-6,349

 

Income tax expense

 

$

2,857 – 4,403

 

Depreciation and amortization

 

$

12,703

 

 

EBITDA

 

$

25,935 -$29,939

 

 

Share-based compensation

 

$

1,190

 

Change in contingent consideration

 

$

175

 

 

Adjusted EBITDA

 

$

27,300 - $31,304

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8


RADIANT LOGISTICS, INC.

Supplemental Financial Information for Wheels Group, Inc. for the Comparative Period Ended March 31, 2015 and 2014

(unaudited)

On April 2, 2015, Radiant completed its acquisition of Wheels. The acquisition was structured as a Plan of Arrangement under which Radiant Global Logistics Ltd., a wholly-owned, indirect subsidiary of Radiant acquired all of the issued and outstanding common shares of Wheels for aggregate consideration of approximately CAD$33,862,784 and 6,900,000 shares of Radiant common stock, in addition to the refinancing of Wheels outstanding indebtedness of approximately CAD$32 million. In connection with the transaction Wheels delisted from the TSX-V exchange, and will not be making any separate public filing of their results for the quarter ended March 31, 2015.  Radiant is providing this supplemental disclosure based on the unaudited internal financial statements provide by Wheels’ management.

As used in this supplemental disclosure, Adjusted Net Income, EBITDA and Adjusted EBITDA are not measures of financial performance or liquidity under United States Generally Accepted Accounting Principles (“GAAP”). Adjusted Net Income, 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 the Wheels business. For Adjusted Net Income, management uses a 28% tax rate for calculating the provision for income taxes to normalize Wheels’ tax rate to that of its competitors and to compare Wheels’ reporting periods with different effective tax rates. In addition, in arriving at Adjusted Net Income, the Company adjusts for significant items that are not part of regular operating activities. These adjustments include acquisition costs and nonrecurring corporate reorganization costs as well as depreciation and amortization and certain other non-cash charges.

Adjusted EBITDA means earnings before, interest, income taxes, depreciation and amortization, which is then further adjusted for, expenses specifically attributable to acquisitions and nonrecurring corporate reorganization costs. 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, 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 Wheels’ operating performance or liquidity.

Radiant converted Wheels internally generated financial results presented below at a foreign exchange rate of CAD:USD of 1.2378:1 for the quarter ended March 31, 2015 and a foreign exchange rate of CAD:USD 1.1019:1 for the quarter ended March 31, 2014.  

 

 

CAD

 

 

CAD

 

 

USD

 

 

USD

 

 

Three Months Ended March 31,

 

 

Three Months Ended March 31,

 

 

 

2015

 

 

 

2014

 

 

 

2015

 

 

 

2014

 

Revenues

$

92,300,685

 

 

$

87,884,138

 

 

$

74,568,335

 

 

$

79,756,909

 

Cost of transportation

 

80,653,208

 

 

 

77,334,588

 

 

 

65,158,513

 

 

 

70,182,946

 

Net revenues

 

11,647,477

 

 

 

10,549,550

 

 

 

9,409,821

 

 

 

9,573,963

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel costs

 

7,230,549

 

 

 

7,369,763

 

 

 

5,841,452

 

 

 

6,688,232

 

Selling, general and administrative expenses

 

7,724,002

 

 

 

2,748,099

 

 

 

6,240,105

 

 

 

2,493,964

 

Depreciation and amortization

 

1,618,789

 

 

 

1,657,158

 

 

 

1,307,795

 

 

 

1,503,910

 

Total operating expenses

 

16,573,340

 

 

 

11,775,020

 

 

 

13,389,352

 

 

 

10,686,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

(4,925,863

)

 

 

(1,225,470

)

 

 

(3,979,531

)

 

 

(1,112,143

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

3,459

 

 

 

9,513

 

 

 

2,794

 

 

 

8,633

 

Interest expense

 

(652,728

)

 

 

(1,074,662

)

 

 

(527,329

)

 

 

(975,281

)

Foreign exchange gain

 

1,108,385

 

 

 

518,417

 

 

 

895,448

 

 

 

470,476

 

Loss on disposal of assets

 

(50,712

)

 

 

(28,290

)

 

 

(40,969

)

 

 

(25,674

)

Total other expense

 

408,404

 

 

 

(575,022

)

 

 

329,943

 

 

 

(521,846

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income tax benefit

 

(4,517,459

)

 

 

(1,800,492

)

 

 

(3,649,587

)

 

 

(1,633,989

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit

 

1,267,515

 

 

 

385,702

 

 

 

1,024,006

 

 

 

350,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

(3,249,944

)

 

$

(1,414,790

)

 

$

(2,625,581

)

 

$

(1,283,955

)

 

 

A reconciliation of Wheels management’s reports of results for the quarters ended March 31 2015 and 2014 to the most directly comparable GAAP measure is provided below.

 

9


 

 

CAD

 

 

CAD

 

 

USD

 

 

USD

 

 

Three Months Ended March 31,

 

 

Three Months Ended March 31,

 

Reconciliation of net loss to adjusted EBITDA

 

2015

 

 

 

2014

 

 

 

2015

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Wheels Group Inc.

$

(3,249,944

)

 

$

(1,414,790

)

 

$

(2,625,581

)

 

$

(1,283,955

)

Income tax benefit

 

(1,267,515

)

 

 

(385,702

)

 

 

(1,024,006

)

 

 

(350,034

)

Depreciation and amortization

 

1,618,789

 

 

 

1,657,158

 

 

 

1,307,795

 

 

 

1,503,910

 

Net interest expense

 

649,269

 

 

 

1,065,149

 

 

 

524,535

 

 

 

966,648

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

(2,249,401

)

 

 

921,815

 

 

 

(1,817,257

)

 

 

836,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

3,144

 

 

 

15,108

 

 

 

2,540

 

 

 

13,711

 

Acquisition related costs

 

4,805,776

 

 

 

 

 

 

3,882,514

 

 

 

 

Foreign exchange gain

 

(1,108,385

)

 

 

(518,417

)

 

 

(895,448

)

 

 

(470,476

)

Non-recurring corporate reorganization costs

 

311,404

 

 

 

 

 

 

251,579

 

 

 

 

Adjusted EBITDA

$

1,762,538

 

 

$

418,506

 

 

$

1,423,928

 

 

$

379,804

 

 

 

CAD

 

 

CAD

 

 

USD

 

 

USD

 

 

Three Months Ended March 31,

 

 

Three Months Ended March 31,

 

Reconciliation of net loss to adjusted net income:

 

2015

 

 

 

2014

 

 

 

2015

 

 

 

2014

 

Net loss

$

(3,249,944

)

 

$

(1,414,790

)

 

$

(2,625,581

)

 

$

(1,283,955

)

Adjustments to net loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit

 

(1,267,515

)

 

 

(385,702

)

 

 

(1,024,006

)

 

 

(350,034

)

Depreciation and amortization

 

1,618,789

 

 

 

1,657,158

 

 

 

1,307,795

 

 

 

1,503,910

 

Acquisition related costs

 

4,805,776

 

 

 

 

 

 

3,882,514

 

 

 

 

Non-recurring corporate reorganization costs

 

311,404

 

 

 

 

 

 

251,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income (Loss) before income taxes

 

2,218,510

 

 

 

(143,334

)

 

 

1,792,301

 

 

 

(130,079

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes at 28%

 

(621,183

)

 

 

40,134

 

 

 

(501,844

)

 

 

36,422

 

Adjusted net income (loss)

$

1,597,327

 

 

$

(103,200

)

 

$

1,290,457

 

 

$

(93,657

)

 

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.

 

10



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings