Exhibit 99.1
NEWS RELEASE
Maier & Company, Inc.
(310) 471-1288
MOTORCAR PARTS OF AMERICA REPORTS FISCAL 2016 SECOND QUARTER
AND SIX-MONTH RESULTS
-- Strong Momentum Continues; Business Outlook Remains Favorable --
LOS ANGELES, CA – November 9, 2015 – Motorcar Parts of America, Inc. (Nasdaq: MPAA) today reported results for its fiscal 2016 second quarter– reflecting record sales and adjusted profitability, supported by strong growth in all product categories.
Net sales for the fiscal 2016 second quarter increased 29.4 percent to $91.7 million from $70.8 million for the same period a year earlier. Adjusted for certain customer allowances for new business, net sales climbed 25.0 percent to $101.7 million from $81.4 million in the fiscal 2015 second quarter. The company’s sales performance for the fiscal 2016 second quarter reflects continued strength of its rotating electrical and wheel hub business, as well as increased contributions from the company’s emerging master cylinder product line. The company recently introduced full-line master cylinder coverage, which includes remanufactured units.
The company reported a net loss for the fiscal second quarter of $1.4 million, or $0.08 per share, compared with net income of $1.5 million, or $0.09 per diluted share, a year ago – reflecting a one-time $9.3 million expense for the company’s litigation settlement, net of insurance recoveries, in the June 2013 bankruptcy cases relating to discontinued subsidiaries.
Adjusted net income for the fiscal 2016 second quarter increased 15.9 percent to $11.8 million, or $0.62 per diluted share, from $10.2 million, or $0.60 per diluted share, in the same period a year earlier – as noted in the Reconciliation of Non-GAAP Financial Measures tables below.
Gross profit for the fiscal 2016 second quarter increased 18.5 percent to $21.8 million from $18.4 million a year earlier. Gross profit as a percentage of sales for the fiscal 2016 second quarter was 23.8 percent compared with 26.0 percent a year earlier. Gross margin was impacted by product mix, as well as customer allowances related to the company’s new remanufactured brake master cylinder line and additional rotating electrical business.
(more)
Motorcar Parts of America, Inc.
2-2-2
Adjusted gross profit was $31.4 million compared with $28.5 million a year ago. Adjusted gross profit as a percentage of sales for the three months was 30.9 percent compared with an unusually strong 35.0 percent a year earlier.
Net sales for the fiscal 2016 six-month period increased 32.6 percent to $177.5 million from $133.8 million for the same period a year earlier. Adjusted for certain customer allowances for new business, net sales climbed 30.1 percent to $188.4 million from $144.8 million in the same six-month period a year earlier. The company’s sales performance for first half of fiscal 2016, as noted above for the quarter, reflects continued strength of its rotating electrical and wheel hub business, as well as increased contributions from the company’s emerging master cylinder product line.
Net income for the fiscal 2016 six-month period was $518,000 or $0.03 per diluted share, compared with net income of $5.4 million, or $0.33 per diluted share, a year ago – reflecting a one-time $9.3 million expense for the company’s litigation settlement, net of insurance recoveries, in the June 2013 bankruptcy cases relating to discontinued subsidiaries.
Adjusted net income for the fiscal 2016 six-month period increased 35.3 percent to $20.1 million, or $1.07 per diluted share, from $14.9 million, or $0.91 per diluted share, in the same period a year earlier – as noted in the Reconciliation of Non-GAAP Financial Measures tables below.
Gross profit for the fiscal 2016 six-month period increased 31.9 percent to $47.8 million from $36.2 million a year ago. Gross profit as a percentage of sales for the same period was 26.9 percent compared with 27.1 percent a year earlier. As noted above, gross margin was impacted by product mix, as well as customer allowances related to the company’s new remanufactured brake master cylinder line and additional rotating electrical business.
Adjusted gross profit was $58.2 million compared with $47.7 million last year. Adjusted gross profit as a percentage of sales for the six months was 30.9 percent compared with 32.9 percent a year earlier.
“Results for the fiscal 2016 second quarter reflect continued strength across all product lines which bodes well for our success in the second half of fiscal 2016 – supported by an aging vehicle population, increased miles driven, positive operating synergies and product line expansion opportunities. Our growth and success are attributable to the dedication of our entire team and their daily commitment to excellence, customer service and the company,” said Selwyn Joffe, chairman, president and chief executive officer of Motorcar Parts of America.
(more)
Motorcar Parts of America, Inc.
3-3-3
Use of Non-GAAP Measures
Adjusted net sales, adjusted net income (loss), adjusted EBITDA, adjusted gross profit and adjusted gross profit margin are not measures of financial performance under GAAP, and should not be considered as alternatives to net sales, net income (loss), EBITDA, income from operations, gross profit or gross profit margin as a measure of financial performance. Adjusted net sales, adjusted net income (loss), adjusted EBITDA, adjusted gross profit and adjusted gross profit margin have significant limitations as analytical tools, and should not be considered in isolation, or as a substitute for analysis of the company’s results as reported under GAAP. For a reconciliation of adjusted net sales, adjusted net income (loss), adjusted EBITDA, adjusted gross profit and adjusted gross profit margin to their corresponding GAAP measures, see the financial tables included in this press release.
Teleconference and Web Cast
Selwyn Joffe, chairman, president and chief executive officer, and David Lee, chief financial officer, will host an investor conference call today at 6:30 a.m. Pacific time to discuss the company’s financial results and operations.
The call will be open to all interested investors either through a live audio Web broadcast at www.motorcarparts.com or live by calling (877)-776-4016 (domestic) or (973)-638-3231 (international). For those who are not available to listen to the live broadcast, the call will be archived for seven days on Motorcar Parts of America’s website www.motorcarparts.com. A telephone playback of the conference call will also be available from approximately 9:30 a.m. Pacific time today through 8:59 p.m. Pacific time on Monday, November 16, 2015 by calling (855)-859-2056 (domestic) or (404)-537-3406 (international) and using access code: 67847676.
About Motorcar Parts of America, Inc.
Motorcar Parts of America is a remanufacturer, manufacturer and distributor of automotive aftermarket parts -- including alternators, starters, wheel hub assembly products and brake master cylinders utilized in imported and domestic passenger vehicles, light trucks and heavy duty applications. Motorcar Parts of America’s products are sold to automotive retail outlets and the professional repair market throughout the United States and Canada, with facilities located in California, Mexico, Malaysia and China, and administrative offices located in California, Tennessee, Mexico, Singapore and Malaysia. Additional information is available at www.motorcarparts.com.
The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for certain forward-looking statements. The statements contained in this press release that are not historical facts are forward-looking statements based on the company’s current expectations and beliefs concerning future developments and their potential effects on the company. These forward-looking statements involve significant risks and uncertainties (some of which are beyond the control of the company) and are subject to change based upon various factors. Reference is also made to the Risk Factors set forth in the company’s Form 10-K Annual Report filed with the Securities and Exchange Commission (SEC) in June 2015 and in its Forms 10-Q filed with the SEC for additional risks and uncertainties facing the company. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise.
# # #
(Financial tables follow)
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)
| | | Three Months Ended September 30, | | | Six Months Ended September 30, | |
| | | 2015 | | | 2014 | | | 2015 | | | 2014 | |
| Net sales | | $ | 91,670,000 | | | $ | 70,840,000 | | | $ | 177,505,000 | | | $ | 133,815,000 | |
| Cost of goods sold | | | 69,850,000 | | | | 52,420,000 | | | | 129,694,000 | | | | 97,579,000 | |
| Gross profit | | | 21,820,000 | | | | 18,420,000 | | | | 47,811,000 | | | | 36,236,000 | |
| Operating expenses: | | | | | | | | | | | | | | | | |
| General and administrative | | | 18,219,000 | | | | 9,812,000 | | | | 29,579,000 | | | | 15,204,000 | |
| Sales and marketing | | | 2,632,000 | | | | 1,837,000 | | | | 4,912,000 | | | | 3,663,000 | |
| Research and development | | | 646,000 | | | | 539,000 | | | | 1,382,000 | | | | 1,061,000 | |
| Total operating expenses | | | 21,497,000 | | | | 12,188,000 | | | | 35,873,000 | | | | 19,928,000 | |
| Operating income | | | 323,000 | | | | 6,232,000 | | | | 11,938,000 | | | | 16,308,000 | |
| Interest expense, net | | | 2,613,000 | | | | 3,339,000 | | | | 11,050,000 | | | | 6,752,000 | |
| (Loss) income before income tax (benefit) expense | | | (2,290,000 | ) | | | 2,893,000 | | | | 888,000 | | | | 9,556,000 | |
| Income tax (benefit) expense | | | (898,000 | ) | | | 1,418,000 | | | | 370,000 | | | | 4,132,000 | |
| Net (loss) income | | $ | (1,392,000 | ) | | $ | 1,475,000 | | | $ | 518,000 | | | $ | 5,424,000 | |
| Basic net (loss) income per share | | $ | (0.08 | ) | | $ | 0.09 | | | $ | 0.03 | | | $ | 0.35 | |
| Diluted net (loss) income per share | | $ | (0.08 | ) | | $ | 0.09 | | | $ | 0.03 | | | $ | 0.33 | |
| Weighted average number of shares outstanding: | | | | | | | | | | | | | | | | |
| Basic | | | 18,215,783 | | | | 15,975,437 | | | | 18,109,912 | | | | 15,531,566 | |
| Diluted | | | 18,215,783 | | | | 16,826,427 | | | | 18,887,153 | | | | 16,372,726 | |
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
| | | September 30, 2015 | | | March 31, 2015 | |
| ASSETS | | (Unaudited) | | | | |
| Current assets: | | | | | | |
| Cash and cash equivalents | | $ | 31,698,000 | | | $ | 61,230,000 | |
| Short-term investments | | | 1,339,000 | | | | 699,000 | |
| Accounts receivable — net | | | 899,000 | | | | 24,799,000 | |
| Inventory— net | | | 53,973,000 | | | | 56,829,000 | |
| Inventory unreturned | | | 10,641,000 | | | | 7,833,000 | |
| Deferred income taxes | | | 23,219,000 | | | | 22,998,000 | |
| Prepaid expenses and other current assets | | | 11,265,000 | | | | 7,407,000 | |
| Total current assets | | | 133,034,000 | | | | 181,795,000 | |
| Plant and equipment — net | | | 15,360,000 | | | | 12,535,000 | |
| Long-term core inventory — net | | | 231,382,000 | | | | 188,950,000 | |
| Long-term core inventory deposits | | | 5,569,000 | | | | 31,571,000 | |
| Long-term deferred income taxes | | | 238,000 | | | | 261,000 | |
| Goodwill | | | 2,552,000 | | | | - | |
| Intangible assets — net | | | 4,863,000 | | | | 2,574,000 | |
| Other assets | | | 3,418,000 | | | | 3,195,000 | |
| TOTAL ASSETS | | $ | 396,416,000 | | | $ | 420,881,000 | |
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | |
| Current liabilities: | | | | | | | | |
| Accounts payable | | $ | 69,648,000 | | | $ | 61,893,000 | |
| Accrued liabilities | | | 16,948,000 | | | | 10,096,000 | |
| Customer finished goods returns accrual | | | 19,205,000 | | | | 19,678,000 | |
| Accrued core payment | | | 8,916,000 | | | | 13,190,000 | |
| Revolving loan | | | 15,000,000 | | | | - | |
| Other current liabilities | | | 3,748,000 | | | | 2,471,000 | |
| Current portion of term loan | | | 3,070,000 | | | | 7,733,000 | |
| Total current liabilities | | | 136,535,000 | | | | 115,061,000 | |
| Term loan, less current portion | | | 21,517,000 | | | | 71,489,000 | |
| Long-term accrued core payment | | | 22,024,000 | | | | 23,880,000 | |
| Other liabilities | | | 21,400,000 | | | | 20,248,000 | |
| Total liabilities | | | 201,476,000 | | | | 230,678,000 | |
| Commitments and contingencies | | | | | | | | |
| Shareholders' equity: | | | | | | | | |
| Preferred stock; par value $.01 per share, 5,000,000 shares authorized; none issued | | | - | | | | - | |
| Series A junior participating preferred stock; par value $.01 per share, 20,000 shares authorized; none issued | | | - | | | | - | |
| Common stock; par value $.01 per share, 50,000,000 shares authorized; 18,315,871 and 17,974,598 shares issued and outstanding at September 30, 2015 and March 31, 2015, respectively | | | 183,000 | | | | 180,000 | |
| Additional paid-in capital | | | 197,327,000 | | | | 191,279,000 | |
| Accumulated other comprehensive loss | | | (4,350,000 | ) | | | (2,518,000 | ) |
| Retained earnings | | | 1,780,000 | | | | 1,262,000 | |
| Total shareholders' equity | | | 194,940,000 | | | | 190,203,000 | |
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | | $ | 396,416,000 | | | $ | 420,881,000 | |
Reconciliation of Non-GAAP Financial Measures
To supplement the consolidated financial statements presented in accordance with U.S. generally accepted accounting principles ("GAAP"), the Company has included the following non-GAAP adjusted financial measures in this press release and in the webcast to discuss the Company's financial results for the three and six months ended September 30, 2015 and 2014. Each of these non-GAAP adjusted financial measures is adjusted from results based on GAAP to exclude certain expenses and gains. Among other things, the Company uses such non-GAAP adjusted financial measures in addition to and in conjunction with corresponding GAAP measures to help analyze the performance of its business.
These non-GAAP adjusted financial measures reflect an additional way of viewing aspects of the Company's operations that, when viewed with the GAAP results and the reconciliations to corresponding GAAP financial measures, provide a more complete understanding of the Company's results of operations and the factors and trends affecting the Company's business. However, these non-GAAP adjusted financial measures should be considered as a supplement to, and not as a substitute for, or superior to, the corresponding measures calculated in accordance with GAAP.
Income statement information for the three and six months ended September 30, 2015 and 2014 are as follows:
| Reconciliation of Non-GAAP Financial Measures | Exhibit 1 |
| | | Three Months Ended September 30, | | | Six Months Ended September 30, | |
| | | 2015 | | | 2014 | | | 2015 | | | 2014 | |
| GAAP Results: | | | | | | | | | | | | |
| Net sales | | | 91,670,000 | | | $ | 70,840,000 | | | $ | 177,505,000 | | | $ | 133,815,000 | |
| Net income (loss) | | | (1,392,000 | ) | | | 1,475,000 | | | | 518,000 | | | | 5,424,000 | |
| Diluted income (loss) per share (EPS) | | | (0.08 | ) | | | 0.09 | | | | 0.03 | | | | 0.33 | |
| Gross margin | | | 23.8 | % | | | 26.0 | % | | | 26.9 | % | | | 27.1 | % |
| Non-GAAP Adjusted Results: | | | | | | | | | | | | | | | | |
| Non-GAAP adjusted net sales | | $ | 101,745,000 | | | $ | 81,385,000 | | | $ | 188,368,000 | | | $ | 144,802,000 | |
| Non-GAAP adjusted net income | | | 11,790,000 | | | | 10,172,000 | | | | 20,144,000 | | | | 14,891,000 | |
| Non-GAAP adjusted diluted earnings per share (EPS) | | | 0.62 | | | | 0.60 | | | | 1.07 | | | | 0.91 | |
| Non-GAAP adjusted gross margin | | | 30.9 | % | | | 35.0 | % | | | 30.9 | % | | | 32.9 | % |
| Non-GAAP adjusted EBITDA | | | 22,681,000 | | | | 20,630,000 | | | | 40,396,000 | | | | 32,412,000 | |
| Reconciliation of Non-GAAP Financial Measures | Exhibit 2 |
| | | Three Months Ended September 30, | | | Six Months Ended September 30, | |
| | | 2015 | | | 2014 | | | 2015 | | | 2014 | |
| Net sales, as reported | | $ | 91,670,000 | | | $ | 70,840,000 | | | $ | 177,505,000 | | | $ | 133,815,000 | |
| Adjustments: | | | | | | | | | | | | | | | | |
| Net sales | | | | | | | | | | | | | | | | |
| Return and stock adjustment accruals | | | - | | | | 560,000 | | | | - | | | | 560,000 | |
| Customer allowances associated with inventory purchases related to new product lines and additional business | | | 10,075,000 | | | | 9,985,000 | | | | 10,863,000 | | | | 10,427,000 | |
| Adjusted net sales | | $ | 101,745,000 | | | $ | 81,385,000 | | | $ | 188,368,000 | | | $ | 144,802,000 | |
| Reconciliation of Non-GAAP Financial Measures | Exhibit 3 |
| | | Three Months Ended September 30, | |
| | | 2015 | | | 2014 | |
| | | $ | | | Per Diluted Share | | | $ | | | Per Diluted Share | |
| GAAP net income (loss), as reported | | $ | (1,392,000 | ) | | $ | (0.08 | ) | | $ | 1,475,000 | | | $ | 0.09 | |
| Adjustments: | | | | | | | | | | | | | | | | |
| Net sales | | | | | | | | | | | | | | | | |
| Return and stock adjustment accruals | | | - | | | | | | | | 560,000 | | | $ | 0.03 | |
| Customer allowances associated with inventory purchases related to new product lines and additional business | | | 10,075,000 | | | $ | 0.53 | | | | 9,985,000 | | | $ | 0.59 | |
| Cost of goods sold | | | | | | | | | | | | | | | | |
| Lower of cost or market revaluation - cores on customers' shelves and inventory step-up amortization | | | 326,000 | | | $ | 0.02 | | | | | | | | | |
| Cost of inventory purchases related to new product lines and additional business, and stock adjustment accrual | | | (809,000 | ) | | $ | (0.04 | ) | | | (465,000 | ) | | $ | (0.03 | ) |
| Operating expenses | | | | | | | | | | | | | | | | |
| Discontinued subsidiaries legal and other costs | | | 1,112,000 | | | $ | 0.06 | | | | 1,353,000 | | | $ | 0.08 | |
| Expense for the company’s litigation settlement, net of insurance recoveries, in the June 2013 bankruptcy cases relating to discontinued subsidiaries | | | 9,250,000 | | | $ | 0.49 | | | | | | | | | |
| Share-based compensation expense | | | 517,000 | | | $ | 0.03 | | | | 600,000 | | | $ | 0.04 | |
| Mark-to-market losses (gains) | | | 1,147,000 | | | $ | 0.06 | | | | 1,750,000 | | | $ | 0.10 | |
| Tax effected at 39% tax rate (a) | | | (8,436,000 | ) | | $ | (0.45 | ) | | | (5,086,000 | ) | | $ | (0.30 | ) |
| Adjusted net income | | $ | 11,790,000 | | | $ | 0.62 | | | $ | 10,172,000 | | | $ | 0.60 | |
(a) Tax effect at 39% of the income before income tax expense (reflecting the adjustments)
| Reconciliation of Non-GAAP Financial Measures | Exhibit 4 |
| | | Six Months Ended September 30, | |
| | | 2015 | | | 2014 | |
| | | $ | | | Per Diluted Share | | | $ | | | Per Diluted Share | |
| GAAP net income, as reported | | $ | 518,000 | | | $ | 0.03 | | | $ | 5,424,000 | | | $ | 0.33 | |
| Adjustments: | | | | | | | | | | | | | | | | |
| Net sales | | | | | | | | | | | | | | | | |
| Return and stock adjustment accruals | | | - | | | | | | | | 560,000 | | | $ | 0.03 | |
| Customer allowances associated with inventory purchases related to new product lines and additional business | | | 10,863,000 | | | $ | 0.58 | | | | 10,427,000 | | | $ | 0.64 | |
| Cost of goods sold | | | | | | | | | | | | | | | | |
| New product line start-up costs | | | - | | | | | | | | 189,000 | | | | 0.01 | |
| Lower of cost or market revaluation - cores on customers' shelves and inventory step-up amortization | | | 326,000 | | | $ | 0.02 | | | | 731,000 | | | | 0.04 | |
| Cost of inventory purchases related to new product lines and additional business, and stock adjustment accrual | | | (809,000 | ) | | $ | (0.04 | ) | | | (465,000 | ) | | | (0.03 | ) |
| Operating expenses | | | | | | | | | | | | | | | | |
| Discontinued subsidiaries legal, severance, acquisition, financing and other costs | | | 4,253,000 | | | $ | 0.23 | | | | 1,913,000 | | | | 0.12 | |
| Expense for the company’s litigation settlement, net of insurance recoveries, in the June 2013 bankruptcy cases relating to discontinued subsidiaries | | | 9,250,000 | | | $ | 0.49 | | | | | | | | | |
| Share-based compensation expenses | | | 1,033,000 | | | $ | 0.05 | | | | 1,098,000 | | | $ | 0.07 | |
| Mark-to-market losses (gains) | | | 2,111,000 | | | $ | 0.11 | | | | 403,000 | | | $ | 0.02 | |
| Interest | | | | | | | | | | | | | | | | |
| Write-off of prior deferred loan fees | | | 5,108,000 | | | $ | 0.27 | | | | | | | | | |
| Tax effected at 39% tax rate (a) | | | (12,509,000 | ) | | $ | (0.66 | ) | | | (5,389,000 | ) | | $ | (0.33 | ) |
| Adjusted net income | | $ | 20,144,000 | | | $ | 1.07 | | | $ | 14,891,000 | | | $ | 0.91 | |
(a) Tax effect at 39% of the income before income tax expense (reflecting the adjustments)
| Reconciliation of Non-GAAP Financial Measures | Exhibit 5 |
| | | Three Months Ended September 30, | |
| | | 2015 | | | 2014 | |
| | | $ | | | Gross Margin | | | $ | | | Gross Margin | |
| GAAP gross profit, as reported | | $ | 21,820,000 | | | | 23.8 | % | | $ | 18,420,000 | | | | 26.0 | % |
| Adjustments: | | | | | | | | | | | | | | | | |
| Net sales | | | | | | | | | | | | | | | | |
| Return and stock adjustment accruals | | | - | | | | | | | | 560,000 | | | | | |
| Customer allowances associated with inventory purchases related to new product lines and additional business | | | 10,075,000 | | | | | | | | 9,985,000 | | | | | |
| Cost of goods sold | | | | | | | | | | | | | | | | |
| Lower of cost or market revaluation - cores on customers' shelves and inventory step-up amortization | | | 326,000 | | | | | | | | | | | | | |
| Cost of inventory purchases related to new product lines and additional business, and stock adjustment accrual | | | (809,000 | ) | | | | | | | (465,000 | ) | | | | |
| Total adjustments | | | 9,592,000 | | | | 7.1 | % | | | 10,080,000 | | | | 9.0 | % |
| Adjusted gross profit | | $ | 31,412,000 | | | | 30.9 | % | | $ | 28,500,000 | | | | 35.0 | % |
| Reconciliation of Non-GAAP Financial Measures | Exhibit 6 |
| | | Six Months Ended September 30, | |
| | | 2015 | | | 2014 | |
| | | $ | | | Gross Margin | | | $ | | | Gross Margin | |
| GAAP gross profit, as reported | | $ | 47,811,000 | | | | 26.9 | % | | $ | 36,236,000 | | | | 27.1 | % |
| Adjustments: | | | | | | | | | | | | | | | | |
| Net sales | | | | | | | | | | | | | | | | |
| Return and stock adjustment accruals | | | - | | | | | | | | 560,000 | | | | | |
| Customer allowances associated with inventory purchases related to new product lines and additional business | | | 10,863,000 | | | | | | | | 10,427,000 | | | | | |
| Cost of goods sold | | | | | | | | | | | | | | | | |
| New product line start-up costs | | | - | | | | | | | | 189,000 | | | | | |
| Lower of cost or market revaluation - cores on customers' shelves and inventory step-up amortization | | | 326,000 | | | | | | | | 731,000 | | | | | |
| Cost of inventory purchases related to new product lines and additional business, and stock adjustment accrual | | | (809,000 | ) | | | | | | | (465,000 | ) | | | | |
| Total adjustments | | | 10,380,000 | | | | 4.0 | % | | | 11,442,000 | | | | 5.8 | % |
| Adjusted gross profit | | $ | 58,191,000 | | | | 30.9 | % | | $ | 47,678,000 | | | | 32.9 | % |
| Reconciliation of Non-GAAP Financial Measures | Exhibit 7 |
| | | Three Months Ended September 30, | | | Six Months Ended September 30, | |
| | | 2015 | | | 2014 | | | 2015 | | | 2014 | |
| GAAP net income (loss), as reported | | $ | (1,392,000 | ) | | $ | 1,475,000 | | | $ | 518,000 | | | $ | 5,424,000 | |
| Interest expense, net | | | 2,613,000 | | | | 3,339,000 | | | | 11,050,000 | | | | 6,752,000 | |
| Income tax expense (benefit) | | | (898,000 | ) | | | 1,418,000 | | | | 370,000 | | | | 4,132,000 | |
| Depreciation and amortization | | | 740,000 | | | | 615,000 | | | | 1,431,000 | | | | 1,248,000 | |
| EBITDA, as reported | | $ | 1,063,000 | | | $ | 6,847,000 | | | $ | 13,369,000 | | | $ | 17,556,000 | |
| | | | | | | | | | | | | | | | | |
| Adjustments: | | | | | | | | | | | | | | | | |
| Net sales | | | | | | | | | | | | | | | | |
| Return and stock adjustment accruals | | | - | | | | 560,000 | | | | - | | | | 560,000 | |
| Customer allowances associated with inventory purchases related to new product lines and additional business | | | 10,075,000 | | | | 9,985,000 | | | | 10,863,000 | | | | 10,427,000 | |
| Cost of goods sold | | | | | | | | | | | | | | | | |
| New product line start-up costs | | | | | | | | | | | | | | | 189,000 | |
| Lower of cost or market revaluation - cores on customers' shelves and inventory step-up amortization | | | 326,000 | | | | | | | | 326,000 | | | | 731,000 | |
| Cost of inventory purchases related to new product lines and additional business, and stock adjustment accrual | | | (809,000 | ) | | | (465,000 | ) | | | (809,000 | ) | | | (465,000 | ) |
| Operating expenses | | | | | | | | | | | | | | | | |
| Discontinued subsidiaries legal, severance, acquisition, financing and other costs | | | 1,112,000 | | | | 1,353,000 | | | | 4,253,000 | | | | 1,913,000 | |
| Expense for the company’s litigation settlement, net of insurance recoveries, in the June 2013 bankruptcy cases relating to discontinued subsidiaries | | | 9,250,000 | | | | | | | | 9,250,000 | | | | | |
| Share-based compensation expense | | | 517,000 | | | | 600,000 | | | | 1,033,000 | | | | 1,098,000 | |
| Mark-to-market losses (gains) | | | 1,147,000 | | | | 1,750,000 | | | | 2,111,000 | | | | 403,000 | |
| Adjusted EBITDA | | $ | 22,681,000 | | | $ | 20,630,000 | | | $ | 40,396,000 | | | $ | 32,412,000 | |
