Exhibit 99.1
 | NEWS
RELEASE |
Transcat, Inc. 35 Vantage Point Drive • Rochester • NY • 14624 • Phone: (585) 352-7777
IMMEDIATE RELEASE
Transcat Operating Income Increases 49% on 8% Revenue Growth for
Fiscal 2019 Second Quarter
| ● | Solid Service segment organic revenue growth of 7.6%; total Service revenue up 9.1% |
| | |
| ● | Distribution segment sales increase 7.3%; delivers expanded gross and operating margins |
| | |
| ● | Operating leverage demonstrated with operating margin expansion of 150 basis points to 5.6% |
| | |
| ● | Net income nearly doubled to $1.5 million; Diluted earnings per share increased $0.09 to $0.20 |
ROCHESTER, NY, October 23, 2018 – Transcat, Inc. (Nasdaq: TRNS) (“Transcat” or the “Company”), a leading provider of accredited calibration, repair, inspection and laboratory instrument services and value-added distributor of professional grade handheld test, measurement and control instrumentation, today reported financial results for its second quarter ended September 29, 2018 (the “second quarter”) of fiscal year 2019, which ends March 30, 2019 (“fiscal 2019”). Reported results include one month of the acquisition of substantially all of the assets of Angel’s Instrumentation, Inc. (“Angel’s”) effective August 31, 2018.
Lee D. Rudow, President and CEO, commented, “Our second quarter performance demonstrates the solid execution of our strategic plan. As expected, both of our operating segments turned in solid results with strong organic revenue growth. We were especially pleased with the 9% organic revenue growth we achieved in our U.S. operations Service segment. And, when combined with our inherent operating leverage, we measurably enhanced our profitability. We are also encouraged with the early results and outlook from our Angel’s acquisition, which broadens our geographic footprint and enhances our Service value proposition.”
Second Quarter Fiscal 2019 Review | (Results are compared with the second quarter of the fiscal year ended March 31, 2018 (“fiscal 2018”)) |
| ($ in thousands) | | | | | | | | | | Change |
| | FY19 Q2 | | FY18 Q2 | | $'s | | % |
| Service Revenue | | $ | 19,902 | | | $ | 18,239 | | | $ | 1,663 | | 9.1 | % |
| Distribution Sales | | $ | 18,977 | | | $ | 17,688 | | | $ | 1,289 | | 7.3 | % |
| Revenue | | $ | 38,879 | | | $ | 35,927 | | | $ | 2,952 | | 8.2 | % |
| Gross Profit | | $ | 9,139 | | | $ | 8,154 | | | $ | 985 | | 12.1 | % |
| Gross Margin | | | 23.5 | % | | | 22.7 | % | | | | | | |
| | | | | | | | | | | | | | | |
| Operating Income | | $ | 2,176 | | | $ | 1,458 | | | $ | 718 | | 49.2 | % |
| Operating Margin | | | 5.6 | % | | | 4.1 | % | | | | | | |
| | | | | | | | | | | | | | | |
| Net Income | | $ | 1,488 | | | $ | 781 | | | $ | 707 | | 90.5 | % |
| Net Margin | | | 3.8 | % | | | 2.2 | % | | | | | | |
| | | | | | | | | | | | | | | |
| Adjusted EBITDA* | | $ | 4,015 | | | $ | 3,297 | | | $ | 718 | | 21.8 | % |
| Adjusted EBITDA* Margin | | | 10.3 | % | | | 9.2 | % | | | | | | |
*See Note 1 on page 4 for a description of this non-GAAP financial measure and page 9 for the Adjusted EBITDA Reconciliation table.
Transcat Operating Income Increases 49% on 8% Revenue Growth for Fiscal 2019 Second Quarter
October 23, 2018
Page 2 of 11
Transcat achieved consolidated revenue growth of 8.2%, or 7.4% if excluding acquired revenue of $0.3 million. Gross margin expanded 80 basis points. Total operating expenses were up $0.3 million to $7.0 million, which reflected the Company’s continued investment in operating infrastructure and operational excellence initiatives; however, as a percent of revenue, operating costs were down 70 basis points to 17.9%. As a result, operating income increased 49.2% and operating margin increased 150 basis points to 5.6%. The effective tax rate decreased to 24.9% from 34.2%, largely due to lower U.S. federal tax rates from the December 2017 Tax Cuts and Jobs Act. Net income nearly doubled and diluted earnings per share increased to $0.20 from $0.11.
Service segment delivers strong organic growth while focusing on productivity enhancements
Represents the accredited calibration, repair, inspection and laboratory instrument services business (51% of total revenue for the second quarter of fiscal 2019).
| ($ in thousands) | | | | | | | | | | Change |
| | FY19 Q2 | | FY18 Q2 | | $'s | | % |
| Service Segment Revenue | | $ | 19,902 | | | $ | 18,239 | | | $ | 1,663 | | 9.1 | % |
| Gross Profit | | $ | 4,807 | | | $ | 4,320 | | | $ | 487 | | 11.3 | % |
| Gross Margin | | | 24.2 | % | | | 23.7 | % | | | | | | |
| | | | | | | | | | | | | | | |
| Operating Income | | $ | 1,125 | | | $ | 790 | | | $ | 335 | | 42.4 | % |
| Operating Margin | | | 5.7 | % | | | 4.3 | % | | | | | | |
| | | | | | | | | | | | | | | |
| Adjusted EBITDA* | | $ | 2,414 | | | $ | 2,069 | | | $ | 345 | | 16.7 | % |
| Adjusted EBITDA* Margin | | | 12.1 | % | | | 11.3 | % | | | | | | |
*See Note 1 on page 4 for a description of this non-GAAP financial measure and page 9 for the Adjusted EBITDA Reconciliation table.
Excluding acquired revenue of $0.3 million, the Service segment had organic growth of 7.6%. Higher revenue was the result of new business from the life sciences market and growth in general industrial manufacturing. On a trailing twelve-month basis, Service segment revenue was $80.0 million, an 8.5% improvement compared with the trailing twelve-month period ending with the prior-year second quarter.
Segment operating margin improved 140 basis points due to the inherent operating leverage in the segment and the negative impact from Hurricanes Harvey and Maria in the second quarter of fiscal year 2018. The Company estimated that impact to fiscal year 2018’s second quarter was between 40 and 90 basis points of operating margin.
Distribution segment generated strong gross and operating profit performance
Represents the sale and rental of new and used professional grade handheld test, measurement and control instrumentation (49% of total revenue for the second quarter of fiscal 2019).
| ($ in thousands) | | | | | | | | | | Change |
| | FY19 Q2 | | FY18 Q2 | | $'s | | % |
| Distribution Segment Sales | | $ | 18,977 | | | $ | 17,688 | | | $ | 1,289 | | 7.3 | % |
| Gross Profit | | $ | 4,332 | | | $ | 3,834 | | | $ | 498 | | 13.0 | % |
| Gross Margin | | | 22.8 | % | | | 21.7 | % | | | | | | |
| | | | | | | | | | | | | | | |
| Operating Income | | $ | 1,051 | | | $ | 668 | | | $ | 383 | | 57.3 | % |
| Operating Margin | | | 5.5 | % | | | 3.8 | % | | | | | | |
| | | | | | | | | | | | | | | |
| Adjusted EBITDA* | | $ | 1,601 | | | $ | 1,228 | | | $ | 373 | | 30.4 | % |
| Adjusted EBITDA* Margin | | | 8.4 | % | | | 6.9 | % | | | | | | |
*See Note 1 on page 4 for a description of this non-GAAP financial measure and page 9 for the Adjusted EBITDA Reconciliation table.
Transcat Operating Income Increases 49% on 8% Revenue Growth for Fiscal 2019 Second Quarter
October 23, 2018
Page 3 of 11
The Distribution sales increase reflected higher demand from core industrial customers and increased rental revenue of 15% to $1.0 million year-over-year. Distribution gross margin increased 110 basis points due to the mix of products sold, the timing of certain vendor rebates, and pricing initiatives that were implemented as part of the Company’s ongoing operational excellence program.Segment operating margin expanded 170 basis points.
Six Month Review(Results are compared with the first six months of fiscal 2018)
Total revenue increased 4.6%, or $3.3 million, to $75.5 million, primarily due to the factors described above in the second quarter fiscal 2019 review. Consolidated gross profit was up $1.4 million, or 8.4%, to $18.3 million, and gross margin expanded 90 basis points to 24.2%. Operating expenses increased $0.1 million to $14.1 million as the Company continued to invest in its operating infrastructure and operational excellence initiatives. However, as a percentage of total revenue, consolidated operating expenses were 18.6%, down 80 basis points. As a result, operating income increased $1.3 million or 46.4%, and operating margin expanded 160 basis points to 5.6%.
Net income was $2.9 million, or $0.39 per diluted share, compared with $1.6 million, or $0.23 per diluted share. Adjusted EBITDA was $7.9 million, or 10.4% of revenue, compared with $6.7 million, or 9.2% of revenue.See Note 1 on page 4 for a description of this non-GAAP financial measure and page 9 for the Adjusted EBITDA Reconciliation table.
Balance Sheet and Cash Flow Overview
Transcat acquired substantially all of the assets of Angel’s effective August 31, 2018. The purchase price was $4.7 million, before purchase agreement holdbacks of $1.0 million, and was funded with debt and cash generated from operations. At September 29, 2018, the Company had total debt of $25.3 million, with $17.7 million available under its secured revolving credit facility. The Company’s leverage ratio, as defined in its credit agreement, was 1.34 at September 29, 2018, compared with 1.40 at fiscal 2018 year-end. Year-to-date net cash provided by operating activities was $4.9 million, up from $1.7 million in the prior-year period.
Capital expenditures were $3.7 million for the first six months of fiscal 2019. Investments were primarily for assets for the Company’s rental business and customer-driven expansion of Service segment capabilities.
Outlook
Mr. Rudow added, “Our team is executing well. Distribution continues to show strength in both top-line and margins. And, our Services business is continuing to capture market share as our quality, full service capabilities and geographic breadth address our customers’ needs. TheAngel’s integration is on track and our pipeline of other acquisition opportunities continues to be robust. Our goal is to drive double-digit Service segment revenue growth.
“Our strengthened margin profile shows the strong operating leverage inherent in our business. In addition, we continue to capitalize on the synergies that exist between our two business segments – a component of our value proposition that we believe is unique in our industry. Looking further out, we are making early strides with our operational excellence initiatives, and believe these efforts will be more meaningful drivers of profitability in the next year or two. Through productivity and automation efficiencies, we believe we can improve the earnings power of Transcat and continue to create a strong foundation upon which to grow revenue and profits.”
Transcat expects its income tax rate to range between 25% and 27% for full year fiscal 2019.
The Company continues to expect to invest $7.0 million to $7.5 million in capital expenditures during fiscal 2019. Capital investments will be primarily focused on technology infrastructure to drive operational excellence and organic growth opportunities within both operating segments, and for rental pool assets.
Transcat Operating Income Increases 49% on 8% Revenue Growth for Fiscal 2019 Second Quarter
October 23, 2018
Page 4 of 11
Webcast and Conference Call
Transcat will host a conference call and webcast on Wednesday, October 24, 2018 at 11:00 a.m. ET.Management will review the financial and operating results for the second quarter, as well as the Company’s strategy and outlook. A question and answer session will follow the formal discussion. The review will be accompanied by a slide presentation, which will be available at www.transcat.com/investor-relations. The conference call can be accessed by calling (201) 689-8471. Alternatively, the webcast can be monitored at www.transcat.com/investor-relations.
A telephonic replay will be available from 2:00 p.m. ET on the day of the call through Wednesday, October 31, 2018. To listen to the archived call, dial (412) 317-6671 and enter conference ID number 13683727, or access the webcast replay at www.transcat.com/investor-relations, where a transcript will be posted once available.
NOTE 1–Non-GAAP Financial Measures
In addition to reporting net income, a U.S. generally accepted accounting principle (“GAAP”) measure, we present Adjusted EBITDA (earnings before interest, income taxes, depreciation and amortization, and non-cash stock-based compensation expense), which is a non-GAAP measure. The Company’s management believes Adjusted EBITDA is an important measure of operating performance because it allows management, investors and others to evaluate and compare the performance of its core operations from period to period by removing the impact of the capital structure (interest), tangible and intangible asset base (depreciation and amortization), taxes, and stock-based compensation expense, which is not always commensurate with the reporting period in which it is included. As such, the Company uses Adjusted EBITDA as a measure of performance when evaluating its business segments and as a basis for planning and forecasting. Adjusted EBITDA is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute for the GAAP measure of net income and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted EBITDA, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies. See the attached Adjusted EBITDA Reconciliation table on page 9.
ABOUT TRANSCAT
Transcat, Inc. is a leading provider of accredited calibration, repair, inspection and laboratory instrument services. The Company is focused on providing best-in-class services and products to highly regulated industries, including life science, aerospace and defense, pharmaceutical, medical device manufacturing and biotechnology. Transcat provides permanent and periodic on-site services, mobile calibration services and in-house services through 21 Calibration Service Centers strategically located across the United States, Puerto Rico and Canada. The breadth and depth of measurement parameters addressed by Transcat’s ISO/IEC 17025 scopes of accreditation are believed to be the best in the industry.
Transcat also operates as a leading value-added distributor that markets, sells and rents new and used national and proprietary brand instruments to customers primarily in North America. The Company believes its combined Service and Distribution segment offerings, experience, technical expertise and integrity create a unique and compelling value proposition for its customers.
Transcat’s growth strategy is to leverage the complimentary nature of its two operating segments, its comprehensive service capabilities, strong brand, enhanced e-commerce capabilities and leading distribution platform to drive organic sales growth. The Company will also look to expand its addressable calibration market through acquisitions and capability investments to further realize its inherent leverage of its business model.
More information about Transcat can be found at: Transcat.com.
Safe Harbor Statement
This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of historical fact and thus
Transcat Operating Income Increases 49% on 8% Revenue Growth for Fiscal 2019 Second Quarter
October 23, 2018
Page 5 of 11
are subject to risks, uncertainties and assumptions. Forward-looking statements are identified by words such as “expects,” “estimates,” “projects,” “anticipates,” “believes,” “could,” and other similar words. All statements addressing operating performance, events or developments that Transcat, Inc. expects or anticipates will occur in the future, including but not limited to statements relating to anticipated revenue, profit margins, sales operations, capital expenditures, cash flows, operating income, growth strategy, segment growth, potential acquisitions, integration of acquired businesses, market position, customer preferences, outlook and changes in market conditions in the industries in which Transcat operates are forward-looking statements. Forward-looking statements should be evaluated in light of important risk factors and uncertainties. These risk factors and uncertainties are more fully described in Transcat’s Annual Report and Quarterly Reports filed with the Securities and Exchange Commission, including under the heading entitled “Risk Factors.” Should one or more of these risks or uncertainties materialize, or should any of the Company’s underlying assumptions prove incorrect, actual results may vary materially from those currently anticipated.In addition, undue reliance should not be placed on the Company’s forward-looking statements. Except as required by law, the Company disclaims any obligation to update, correct or publicly announce any revisions to any of the forward-looking statements contained in this news release.
For more information contact:
| Michael J. Tschiderer, Chief Financial Officer | Deborah K. Pawlowski, Investor Relations |
| Phone: (585) 563-5766 | Phone: (716) 843-3908 |
| Email: mtschiderer@transcat.com | Email: dpawlowski@keiadvisors.com |
FINANCIAL TABLES FOLLOW.
Transcat Operating Income Increases 49% on 8% Revenue Growth for Fiscal 2019 Second Quarter
October 23, 2018
Page 6 of 11
TRANSCAT, INC.
CONSOLIDATED STATEMENTS OF INCOME
(In Thousands, Except Per Share Amounts)
| | (Unaudited) | | (Unaudited) |
| | Second Quarter Ended | | Six Months Ended |
| | September 29, | | September 23, | | September 29, | | September 23, |
| | 2018 | | 2017 | | 2018 | | 2017 |
| Service Revenue | | $ | 19,902 | | $ | 18,239 | | $ | 39,227 | | $ | 36,721 |
| Distribution Sales | | | 18,977 | | | 17,688 | | | 36,310 | | | 35,485 |
| Total Revenue | | | 38,879 | | | 35,927 | | | 75,537 | | | 72,206 |
| | | | | | | | | | | | | |
| Cost of Service Revenue | | | 15,095 | | | 13,919 | | | 29,501 | | | 27,765 |
| Cost of Distribution Sales | | | 14,645 | | | 13,854 | | | 27,784 | | | 27,596 |
| Total Cost of Revenue | | | 29,740 | | | 27,773 | | | 57,285 | | | 55,361 |
| | | | | | | | | | | | | |
| Gross Profit | | | 9,139 | | | 8,154 | | | 18,252 | | | 16,845 |
| | | | | | | | | | | | | |
| Selling, Marketing and Warehouse Expenses | | | 4,020 | | | 4,005 | | | 8,052 | | | 8,097 |
| Administrative Expenses | | | 2,943 | | | 2,691 | | | 5,999 | | | 5,879 |
| Total Operating Expenses | | | 6,963 | | | 6,696 | | | 14,051 | | | 13,976 |
| | | | | | | | | | | | | |
| Operating Income | | | 2,176 | | | 1,458 | | | 4,201 | | | 2,869 |
| | | | | | | | | | | | | |
| Interest and Other Expense, net | | | 195 | | | 271 | | | 420 | | | 543 |
| | | | | | | | | | | | | |
| Income Before Income Taxes | | | 1,981 | | | 1,187 | | | 3,781 | | | 2,326 |
| Provision for Income Taxes | | | 493 | | | 406 | | | 865 | | | 689 |
| | | | | | | | | | | | | |
| Net Income | | $ | 1,488 | | $ | 781 | | $ | 2,916 | | $ | 1,637 |
| | | | | | | | | | | | | |
| Basic Earnings Per Share | | $ | 0.21 | | $ | 0.11 | | $ | 0.41 | | $ | 0.23 |
| Average Shares Outstanding | | | 7,200 | | | 7,131 | | | 7,187 | | | 7,102 |
| | | | | | | | | | | | | |
| Diluted Earnings Per Share | | $ | 0.20 | | $ | 0.11 | | $ | 0.39 | | $ | 0.23 |
| Average Shares Outstanding | | | 7,520 | | | 7,286 | | | 7,486 | | | 7,242 |
Transcat Operating Income Increases 49% on 8% Revenue Growth for Fiscal 2019 Second Quarter
October 23, 2018
Page 7 of 11
TRANSCAT, INC.
CONSOLIDATED BALANCE SHEETS
(In Thousands, Except Share and Per Share Amounts)
| | (Unaudited) | | | | |
| | September 29, | | March 31, |
| | 2018 | | 2018 |
| ASSETS | | | | | | | | |
| Current Assets: | | | | | | | | |
| Cash | | $ | 571 | | | $ | 577 | |
| Accounts Receivable, less allowance for doubtful accounts of $300 and $296 as of September 29, 2018 and March 31, 2018, respectively | | | 24,053 | | | | 24,684 | |
| Other Receivables | | | 1,623 | | | | 1,361 | |
| Inventory, net | | | 14,161 | | | | 12,651 | |
| Prepaid Expenses and Other Current Assets | | | 1,227 | | | | 1,240 | |
| Total Current Assets | | | 41,635 | | | | 40,513 | |
| Property and Equipment, net | | | 19,591 | | | | 17,091 | |
| Goodwill | | | 34,120 | | | | 32,740 | |
| Intangible Assets, net | | | 6,197 | | | | 5,505 | |
| Other Assets | | | 870 | | | | 973 | |
| Total Assets | | $ | 102,413 | | | $ | 96,822 | |
| | | | | | | | | |
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | |
| Current Liabilities: | | | | | | | | |
| Accounts Payable | | $ | 12,903 | | | $ | 13,535 | |
| Accrued Compensation and Other Liabilities | | | 5,160 | | | | 5,240 | |
| Income Taxes Payable | | | 624 | | | | 232 | |
| Current Portion of Long-Term Debt | | | 2,143 | | | | 2,143 | |
| Total Current Liabilities | | | 20,830 | | | | 21,150 | |
| Long-Term Debt | | | 23,153 | | | | 20,707 | |
| Deferred Tax Liability | | | 1,708 | | | | 1,709 | |
| Other Liabilities | | | 1,856 | | | | 1,908 | |
| Total Liabilities | | | 47,547 | | | | 45,474 | |
| | | | | | | | | |
| Shareholders' Equity: | | | | | | | | |
| Common Stock, par value $0.50 per share, 30,000,000 shares authorized; 7,201,589 and 7,155,050 shares issued and outstanding as of September 29, 2018 and March 31, 2018, respectively | | | 3,601 | | | | 3,578 | |
| Capital in Excess of Par Value | | | 15,599 | | | | 14,965 | |
| Accumulated Other Comprehensive Loss | | | (274 | ) | | | (281 | ) |
| Retained Earnings | | | 35,940 | | | | 33,086 | |
| Total Shareholders' Equity | | | 54,866 | | | | 51,348 | |
| Total Liabilities and Shareholders' Equity | | $ | 102,413 | | | $ | 96,822 | |
Transcat Operating Income Increases 49% on 8% Revenue Growth for Fiscal 2019 Second Quarter
October 23, 2018
Page 8 of 11
TRANSCAT, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
| | (Unaudited) |
| | For the Six Months Ended |
| | September 29, | | September 23, |
| | 2018 | | 2017 |
| Cash Flows from Operating Activities: | | | | | | | | |
| Net Income | | $ | 2,916 | | | $ | 1,637 | |
| Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: | | | | | | | | |
| Loss on Sale of Property and Equipment | | | 6 | | | | 25 | |
| Deferred Income Taxes | | | (1 | ) | | | 41 | |
| Depreciation and Amortization | | | 3,067 | | | | 2,984 | |
| Provision for Accounts Receivable and Inventory Reserves | | | 74 | | | | 203 | |
| Stock-Based Compensation Expense | | | 606 | | | | 831 | |
| Changes in Assets and Liabilities: | | | | | | | | |
| Accounts Receivable and Other Receivables | | | 856 | | | | 760 | |
| Inventory | | | (1,172 | ) | | | (1,020 | ) |
| Prepaid Expenses and Other Assets | | | 101 | | | | (145 | ) |
| Accounts Payable | | | (706 | ) | | | (1,747 | ) |
| Accrued Compensation and Other Liabilities | | | (1,271 | ) | | | (1,458 | ) |
| Income Taxes Payable | | | 389 | | | | (456 | ) |
| Net Cash Provided by Operating Activities | | | 4,865 | | | | 1,655 | |
| | | | | | | | | |
| Cash Flows from Investing Activities: | | | | | | | | |
| Purchase of Property and Equipment | | | (3,703 | ) | | | (3,942 | ) |
| Proceeds from Sale of Property and Equipment | | | - | | | | 6 | |
| Business Acquisitions, net of cash acquired | | | (3,614 | ) | | | - | |
| Net Cash Used in Investing Activities | | | (7,317 | ) | | | (3,936 | ) |
| | | | | | | | | |
| Cash Flows from Financing Activities: | | | | | | | | |
| Proceeds from Revolving Credit Facility, net | | | 3,517 | | | | 3,110 | |
| Repayments of Term Loan | | | (1,071 | ) | | | (714 | ) |
| Issuance of Common Stock | | | 132 | | | | 761 | |
| Repurchase of Common Stock | | | (143 | ) | | | (344 | ) |
| Stock Option Redemption | | | - | | | | (90 | ) |
| Net Cash Provided by Financing Activities | | | 2,435 | | | | 2,723 | |
| | | | | | | | | |
| Effect of Exchange Rate Changes on Cash | | | 11 | | | | (659 | ) |
| | | | | | | | | |
| Net Decrease in Cash | | | (6 | ) | | | (217 | ) |
| Cash at Beginning of Period | | | 577 | | | | 842 | |
| Cash at End of Period | | $ | 571 | | | $ | 625 | |
Transcat Operating Income Increases 49% on 8% Revenue Growth for Fiscal 2019 Second Quarter
October 23, 2018
Page 9 of 11
TRANSCAT, INC.
Adjusted EBITDA Reconciliation Table
(Dollars in thousands)
(Unaudited)
| | Fiscal 2019 |
| | Q1 | | Q2 | | Q3 | | Q4 | | YTD |
| Net Income | | $ | 1,428 | | | $ | 1,488 | | | | | | | | | | | $ | 2,916 | |
| + Interest Expense | | | 206 | | | | 197 | | | | | | | | | | | | 403 | |
| + Other Expense / (Income) | | | 19 | | | | (2 | ) | | | | | | | | | | | 17 | |
| + Tax Provision | | | 372 | | | | 493 | | | | | | | | | | | | 865 | |
| Operating Income | | $ | 2,025 | | | $ | 2,176 | | | | | | | | | | | $ | 4,201 | |
| + Depreciation & Amortization | | | 1,567 | | | | 1,500 | | | | | | | | | | | | 3,067 | |
| + Other (Expense) / Income | | | (19 | ) | | | 2 | | | | | | | | | | | | (17 | ) |
| + Noncash Stock Compensation | | | 269 | | | | 337 | | | | | | | | | | | | 606 | |
| Adjusted EBITDA | | $ | 3,842 | | | $ | 4,015 | | | | | | | | | | | $ | 7,857 | |
| | | | | | | | | | | | | | | | | | | | | |
| Segment Breakdown | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Service Operating Income | | $ | 1,068 | | | $ | 1,125 | | | | | | | | | | | $ | 2,193 | |
| + Depreciation & Amortization | | | 1,189 | | | | 1,116 | | | | | | | | | | | | 2,305 | |
| + Other (Expense) / Income | | | (13 | ) | | | (1 | ) | | | | | | | | | | | (14 | ) |
| + Noncash Stock Compensation | | | 146 | | | | 174 | | | | | | | | | | | | 320 | |
| Service Adjusted EBITDA | | $ | 2,390 | | | $ | 2,414 | | | | | | | | | | | $ | 4,804 | |
| | | | | | | | | | | | | | | | | | | | | |
| Distribution Operating Income | | $ | 957 | | | $ | 1,051 | | | | | | | | | | | $ | 2,008 | |
| + Depreciation & Amortization | | | 378 | | | | 384 | | | | | | | | | | | | 762 | |
| + Other (Expense) / Income | | | (6 | ) | | | 3 | | | | | | | | | | | | (3 | ) |
| + Noncash Stock Compensation | | | 123 | | | | 163 | | | | | | | | | | | | 286 | |
| Distribution Adjusted EBITDA | | $ | 1,452 | | | $ | 1,601 | | | | | | | | | | | $ | 3,053 | |
| | | | | | | | | | | | | | | | | | | | |
| | Fiscal 2018 |
| | Q1 | | Q2 | | Q3 | | Q4 | | YTD |
| Net Income | | $ | 856 | | | $ | 781 | | | $ | 1,831 | | | $ | 2,454 | | | $ | 5,922 | |
| + Interest Expense | | | 236 | | | | 281 | | | | 250 | | | | 251 | | | | 1,018 | |
| + Other Expense / (Income) | | | 36 | | | | (10 | ) | | | 61 | | | | (27 | ) | | | 60 | |
| + Tax Provision | | | 283 | | | | 406 | | | | 512 | | | | 825 | | | | 2,026 | |
| Operating Income | | $ | 1,411 | | | $ | 1,458 | | | $ | 2,654 | | | $ | 3,503 | | | $ | 9,026 | |
| + Depreciation & Amortization | | | 1,487 | | | | 1,497 | | | | 1,543 | | | | 1,464 | | | | 5,991 | |
| + Other (Expense) / Income | | | (36 | ) | | | 10 | | | | (61 | ) | | | 27 | | | | (60 | ) |
| + Noncash Stock Compensation | | | 499 | | | | 332 | | | | 264 | | | | 316 | | | | 1,411 | |
| Adjusted EBITDA | | $ | 3,361 | | | $ | 3,297 | | | $ | 4,400 | | | $ | 5,310 | | | $ | 16,368 | |
| | | | | | | | | | | | | | | | | | | | | |
| Segment Breakdown | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Service Operating Income | | $ | 885 | | | $ | 790 | | | $ | 1,063 | | | $ | 2,420 | | | $ | 5,158 | |
| + Depreciation & Amortization | | | 1,110 | | | | 1,107 | | | | 1,126 | | | | 1,054 | | | | 4,397 | |
| + Other (Expense) / Income | | | (28 | ) | | | 4 | | | | (45 | ) | | | 8 | | | | (61 | ) |
| + Noncash Stock Compensation | | | 249 | | | | 168 | | | | 134 | | | | 155 | | | | 706 | |
| Service Adjusted EBITDA | | $ | 2,216 | | | $ | 2,069 | | | $ | 2,278 | | | $ | 3,637 | | | $ | 10,200 | |
| | | | | | | | | | | | | | | | | | | | | |
| Distribution Operating Income | | $ | 526 | | | $ | 668 | | | $ | 1,591 | | | $ | 1,083 | | | $ | 3,868 | |
| + Depreciation & Amortization | | | 377 | | | | 390 | | | | 417 | | | | 410 | | | | 1,594 | |
| + Other (Expense) / Income | | | (8 | ) | | | 6 | | | | (16 | ) | | | 19 | | | | 1 | |
| + Noncash Stock Compensation | | | 250 | | | | 164 | | | | 130 | | | | 161 | | | | 705 | |
| Distribution Adjusted EBITDA | | $ | 1,145 | | | $ | 1,228 | | | $ | 2,122 | | | $ | 1,673 | | | $ | 6,168 | |
Transcat Operating Income Increases 49% on 8% Revenue Growth for Fiscal 2019 Second Quarter
October 23, 2018
Page 10 of 11
TRANSCAT, INC.
Additional Information - Business Segment Data
(Dollars in thousands)
(Unaudited)
| | | | | | | | | | Change |
| SERVICE | | FY 2019 Q2 | | FY 2018 Q2 | | $'s | | % |
| Service Revenue | | $ | 19,902 | | | $ | 18,239 | | | $ | 1,663 | | | 9.1 | % |
| Cost of Revenue | | $ | 15,095 | | | $ | 13,919 | | | $ | 1,176 | | | 8.4 | % |
| Gross Profit | | $ | 4,807 | | | $ | 4,320 | | | $ | 487 | | | 11.3 | % |
| Gross Margin | | | 24.2 | % | | | 23.7 | % | | | | | | | |
| | | | | | | | | | | | | | | | |
| Selling, Marketing & Warehouse Expenses | | $ | 2,031 | | | $ | 2,146 | | | $ | (115 | ) | | (0.5 | %) |
| General and Administrative Expenses | | $ | 1,651 | | | $ | 1,384 | | | $ | 267 | | | 19.3 | % |
| Operating Income | | $ | 1,125 | | | $ | 790 | | | $ | 335 | | | 42.4 | % |
| % of Revenue | | | 5.7 | % | | | 4.3 | % | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | Change |
| DISTRIBUTION | | FY 2019 Q2 | | FY 2018 Q2 | | $'s | | % |
| Distribution Sales | | $ | 18,977 | | | $ | 17,688 | | | $ | 1,289 | | | 7.3 | % |
| Cost of Sales | | $ | 14,645 | | | $ | 13,854 | | | $ | 791 | | | 5.7 | % |
| Gross Profit | | $ | 4,332 | | | $ | 3,834 | | | $ | 498 | | | 13.0 | % |
| Gross Margin | | | 22.8 | % | | | 21.7 | % | | | | | | | |
| | | | | | | | | | | | | | | | |
| Selling, Marketing & Warehouse Expenses | | $ | 1,989 | | | $ | 1,859 | | | $ | 130 | | | 7.0 | % |
| General and Administrative Expenses | | $ | 1,292 | | | $ | 1,307 | | | $ | (15 | ) | | (1.1 | %) |
| Operating Income | | $ | 1,051 | | | $ | 668 | | | $ | 383 | | | 57.3 | % |
| % of Sales | | | 5.5 | % | | | 3.8 | % | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | Change |
| TOTAL | | FY 2019 Q2 | | FY 2018 Q2 | | $'s | | % |
| Total Revenue | | $ | 38,879 | | | $ | 35,927 | | | $ | 2,952 | | | 8.2 | % |
| Total Cost of Revenue | | $ | 29,740 | | | $ | 27,773 | | | $ | 1,967 | | | 7.1 | % |
| Gross Profit | | $ | 9,139 | | | $ | 8,154 | | | $ | 985 | | | 12.1 | % |
| Gross Margin | | | 23.5 | % | | | 22.7 | % | | | | | | | |
| | | | | | | | | | | | | | | | |
| Selling, Marketing & Warehouse Expenses | | $ | 4,020 | | | $ | 4,005 | | | $ | 15 | | | 0.4 | % |
| General and Administrative Expenses | | $ | 2,943 | | | $ | 2,691 | | | $ | 252 | | | 9.4 | % |
| Operating Income | | $ | 2,176 | | | $ | 1,458 | | | $ | 718 | | | 49.2 | % |
| % of Revenue | | | 5.6 | % | | | 4.1 | % | | | | | | | |
Transcat Operating Income Increases 49% on 8% Revenue Growth for Fiscal 2019 Second Quarter
October 23, 2018
Page 11 of 11
TRANSCAT, INC.
Additional Information - Business Segment Data
(Dollars in thousands)
(Unaudited)
| | | | | | | | | | Change |
| | FY 2019 | | FY 2018 | | | | | | | |
| SERVICE | | YTD | | YTD | | $'s | | % |
| Service Revenue | | $ | 39,227 | | | $ | 36,721 | | | $ | 2,506 | | | 6.8 | % |
| Cost of Revenue | | $ | 29,501 | | | $ | 27,765 | | | $ | 1,736 | | | 6.3 | % |
| Gross Profit | | $ | 9,726 | | | $ | 8,956 | | | $ | 770 | | | 8.6 | % |
| Gross Margin | | | 24.8 | % | | | 24.4 | % | | | | | | | |
| | | | | | | | | | | | | | | | |
| Selling, Marketing & Warehouse Expenses | | $ | 4,131 | | | $ | 4,218 | | | $ | (87 | ) | | (2.1 | %) |
| General and Administrative Expenses | | $ | 3,402 | | | $ | 3,063 | | | $ | 339 | | | 11.1 | % |
| Operating Income | | $ | 2,193 | | | $ | 1,675 | | | $ | 518 | | | 30.9 | % |
| % of Revenue | | | 5.6 | % | | | 4.6 | % | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | Change |
| | FY 2019 | | FY 2018 | | | | | | | |
| DISTRIBUTION | | YTD | | YTD | | $'s | | % |
| Distribution Sales | | $ | 36,310 | | | $ | 35,485 | | | $ | 825 | | | 2.3 | % |
| Cost of Sales | | $ | 27,784 | | | $ | 27,596 | | | $ | 188 | | | 0.7 | % |
| Gross Profit | | $ | 8,526 | | | $ | 7,889 | | | $ | 637 | | | 8.1 | % |
| Gross Margin | | | 23.5 | % | | | 22.2 | % | | | | | | | |
| | | | | | | | | | | | | | | | |
| Selling, Marketing & Warehouse Expenses | | $ | 3,921 | | | $ | 3,879 | | | $ | 42 | | | 1.1 | % |
| General and Administrative Expenses | | $ | 2,597 | | | $ | 2,816 | | | $ | (219 | ) | | (7.8 | %) |
| Operating Income | | $ | 2,008 | | | $ | 1,194 | | | $ | 814 | | | 68.2 | % |
| % of Sales | | | 5.5 | % | | | 3.4 | % | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | Change |
| | FY 2019 | | FY 2018 | | | | | | | |
| TOTAL | | YTD | | YTD | | $'s | | % |
| Total Revenue | | $ | 75,537 | | | $ | 72,206 | | | $ | 3,331 | | | 4.6 | % |
| Total Cost of Revenue | | $ | 57,285 | | | $ | 55,361 | | | $ | 1,924 | | | 3.5 | % |
| Gross Profit | | $ | 18,252 | | | $ | 16,845 | | | $ | 1,407 | | | 8.4 | % |
| Gross Margin | | | 24.2 | % | | | 23.3 | % | | | | | | | |
| | | | | | | | | | | | | | | | |
| Selling, Marketing & Warehouse Expenses | | $ | 8,052 | | | $ | 8,097 | | | $ | (45 | ) | | (0.6 | %) |
| General and Administrative Expenses | | $ | 5,999 | | | $ | 5,879 | | | $ | 120 | | | 2.0 | % |
| Operating Income | | $ | 4,201 | | | $ | 2,869 | | | $ | 1,332 | | | 46.4 | % |
| % of Revenue | | | 5.6 | % | | | 4.0 | % | | | | | | | |
