- Q4’26 Service Revenue Increased 18% to
$61.6 Million - Q4’26 Distribution Revenue Grew 11% to
$27.8 Million on Increased Demand for Rentals - Q4’26 Gross Margins Expanded
50 Basis Points to 34.1% - Fiscal 2026 Full Year Revenue Increased 19% to
$331.9 Million - Company Guides to High Single-Digit Service Organic Revenue Growth for Fiscal 2027
- Management to Host Conference Call Today at
4:30 p.m. Eastern Time
Management Commentary
“Transcat achieved robust results across both business segments in the fiscal fourth quarter, with service organic revenue* climbing 7%," said
Looking ahead, we remain optimistic about the trajectory of our service segment, underpinned by strong customer retention, rising activity levels, and the conversion of new business wins into revenue. We expect service organic revenue growth to continue in the high single-digits in Fiscal 2027, assuming the broader economic environment remains stable. Strategic M&A is a key pillar of our overall growth strategy and the recent acquisition of
I am incredibly impressed with everyone on the
* See Note 1 on page 6 for a description of the non-GAAP financial measures and pages 12-17 for the reconciliation tables.
Fourth Quarter Fiscal 2026 Review
(Results are compared with the fourth quarter of the fiscal year ended
($ in thousands) |
|
|
|
|
|
|
|
|
| Change | ||||||
|
| FY26 Q4 |
|
| FY25 Q4 |
|
| $ |
|
|
| % | ||||
Service Revenue |
| $ | 61,570 |
|
| $ | 52,010 |
|
| $ | 9,560 |
|
|
| 18.4 | % |
Distribution Revenue |
|
| 27,755 |
|
|
| 25,124 |
|
|
| 2,631 |
|
|
| 10.5 | % |
Revenue |
| $ | 89,325 |
|
| $ | 77,134 |
|
| $ | 12,191 |
|
|
| 15.8 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
| $ | 30,468 |
|
| $ | 25,913 |
|
| $ | 4,555 |
|
|
| 17.6 | % |
Gross Margin |
|
| 34.1 | % |
|
| 33.6 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
| $ | 4,332 |
|
| $ | 6,940 |
|
| $ | (2,608 | ) |
|
| (37.6 | )% |
Operating Margin |
|
| 4.8 | % |
|
| 9.0 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
| $ | 1,947 |
|
| $ | 4,464 |
|
| $ | (2,517 | ) |
|
| (56.4 | )% |
|
| 2.2 | % |
|
| 5.8 | % |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income* |
|
| 5,237 |
|
|
| 5,939 |
|
| $ | (702 | ) |
|
| (11.8 | )% |
Adjusted |
|
| 5.9 | % |
|
| 7.7 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
| $ | 14,788 |
|
| $ | 12,745 |
|
| $ | 2,043 |
|
|
| 16.0 | % |
Adjusted EBITDA* Margin |
|
| 16.6 | % |
|
| 16.5 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
| $ | 0.21 |
|
| $ | 0.48 |
|
| $ | (0.27 | ) |
|
| (56.3 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted EPS* |
| $ | 0.56 |
|
| $ | 0.64 |
|
| $ | (0.08 | ) |
|
| (12.5 | )% |
*See Note 1 on page 6 for a description of these non-GAAP financial measures and pages 12-17 for the reconciliation tables. | ||||||||||||||||
Consolidated revenue was
Operating expenses were
Net income was
Service Segment Fiscal 2026 Fourth Quarter Results
Represents the accredited calibration, repair, inspection and laboratory instrument services business (68.9% of total revenue for the fourth quarter of fiscal 2026).
($ in thousand) |
|
|
|
|
|
|
|
|
| Change | ||||||
|
| FY26 Q4 |
|
| FY25 Q4 |
|
| $ |
|
|
| % | ||||
Service Segment Revenue |
| $ | 61,570 |
|
| $ | 52,010 |
|
| $ | 9,560 |
|
|
| 18.4 | % |
Gross Profit |
| $ | 21,860 |
|
| $ | 18,828 |
|
| $ | 3,032 |
|
|
| 16.1 | % |
Gross Margin |
|
| 35.5 | % |
|
| 36.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
| $ | 3,508 |
|
| $ | 5,976 |
|
| $ | (2,468 | ) |
|
| (41.3 | )% |
Operating Margin |
|
| 5.7 | % |
|
| 11.5 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income* |
| $ | 11,202 |
|
| $ | 10,318 |
|
| $ | 884 |
|
|
| 8.6 | % |
Adjusted Operating Margin* |
|
| 18.2 | % |
|
| 19.8 | % |
|
|
|
|
|
|
|
|
*See Note 1 on page 6 for a description of this non-GAAP financial measure and pages 12-17 for the reconciliation tables. | ||||||||||||||||
Service segment revenue was
Distribution Segment Fiscal 2026 Fourth Quarter Results
Represents the sale and rental of new and used professional grade handheld test, measurement and control instrumentation (31.1% of total revenue for the fourth quarter of fiscal 2026).
($ in thousands) |
|
|
|
|
|
|
|
|
| Change | ||||||
|
| FY26 Q4 |
|
| FY25 Q4 |
|
| $ |
|
|
| % | ||||
Distribution Segment Revenue |
| $ | 27,755 |
|
| $ | 25,124 |
|
| $ | 2,631 |
|
|
| 10.5 | % |
Gross Profit |
| $ | 8,608 |
|
| $ | 7,085 |
|
| $ | 1,523 |
|
|
| 21.5 | % |
Gross Margin |
|
| 31.0 | % |
|
| 28.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
| $ | 824 |
|
| $ | 964 |
|
| $ | (140 | ) |
|
| (14.5 | )% |
Operating Margin |
|
| 3.0 | % |
|
| 3.8 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income* |
| $ | 3,709 |
|
| $ | 2,618 |
|
| $ | 1,091 |
|
|
| 41.7 | % |
Adjusted Operating Margin* |
|
| 13.4 | % |
|
| 10.4 | % |
|
|
|
|
|
|
|
|
*See Note 1 on page 6 for a description of this non-GAAP financial measure and pages 12-17 for the reconciliation tables. | ||||||||||||||||
Distribution segment revenue was
Full-Year Fiscal 2026 Review
(Results are compared with full-year fiscal 2025)
($ in thousands) |
|
|
|
|
|
|
|
|
| Change | ||||||
|
| FY 2026 |
|
| FY 2025 |
|
| $ |
|
|
| % | ||||
Service Revenue |
|
| 217,209 |
|
|
| 181,428 |
|
| $ | 35,781 |
|
|
| 19.7 | % |
Distribution Revenue |
|
| 114,668 |
|
|
| 96,993 |
|
|
| 17,675 |
|
|
| 18.2 | % |
Revenue |
| $ | 331,877 |
|
| $ | 278,421 |
|
| $ | 53,456 |
|
|
| 19.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
| $ | 108,304 |
|
| $ | 89,453 |
|
| $ | 18,851 |
|
|
| 21.1 | % |
Gross Margin |
|
| 32.6 | % |
|
| 32.1 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
| $ | 13,263 |
|
| $ | 17,874 |
|
| $ | (4,611 | ) |
|
| (25.8 | )% |
Operating Margin |
|
| 4.0 | % |
|
| 6.4 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
| $ | 5,376 |
|
| $ | 14,515 |
|
| $ | (9,139 | ) |
|
| (63.0 | )% |
|
| 1.6 | % |
|
| 5.2 | % |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income* |
| $ | 17,297 |
|
| $ | 21,159 |
|
| $ | (3,862 | ) |
|
| (18.2 | )% |
Adjusted |
|
| 5.2 | % |
|
| 7.6 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
| $ | 48,739 |
|
| $ | 39,732 |
|
| $ | 9,007 |
|
|
| 22.7 | % |
Adjusted EBITDA* Margin |
|
| 14.7 | % |
|
| 14.3 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
| $ | 0.57 |
|
| $ | 1.57 |
|
| $ | (1.00 | ) |
|
| (63.7 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted EPS* |
| $ | 1.84 |
|
| $ | 2.29 |
|
| $ | (0.45 | ) |
|
| (19.7 | )% |
*See Note 1 on page 6 for a description of these non-GAAP financial measures and pages 12-17 for the reconciliation tables. | ||||||||||||||||
Total revenue was
Consolidated operating expenses were
Net income was
Balance Sheet and Cash Flow Overview
On
Total debt as of
Fiscal Fourth Quarter and Full Year 2026 Results Webcast and Conference Call
Dial-in – Toll-Free US /
Dial-in – Toll / International: 1-203-518-9765
Conference ID:
Webcast and accompanying slide presentation: https://viavid.webcasts.com/starthere.jsp?ei=1758089&tp_key=b56742249d
A telephonic replay will be available from
*See Note 1 on page 6 for a description of these non-GAAP financial measures and pages 12-17 for the reconciliation tables.
NOTE 1 – Non-GAAP Financial Measures
In addition to reporting service revenue, a
In addition to reporting net income and net margin, GAAP measures, we present Adjusted Net Income (net income plus acquisition related amortization expense, acquisition related transaction expenses, acquisition related stock-based compensation, executive transition costs, and acquisition amortization of backlog) and Adjusted net margin (Adjusted Net Income* divided by revenue), which are non-GAAP measures. The Company’s management believes Adjusted net income* and Adjusted net margin are important measures of operating performance because the measures provide a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance. As such, the Company uses Adjusted Net Income* and Adjusted net margin as measures of performance when evaluating its business segments and as a basis for planning and forecasting.
In addition to reporting net income and net margin, GAAP measures, we present Adjusted EBITDA (earnings before interest, income taxes, depreciation and amortization, non-cash stock compensation expense, executive transition costs, and acquisition related transaction expenses) and Adjusted EBITDA margin (Adjusted EBITDA divided by revenue), which are non-GAAP measures. The Company’s management believes Adjusted EBITDA and Adjusted EBITDA margin are important measures of operating performance because the measures allow 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, stock-based compensation expense, executive transition costs, gain on sale of assets and other items, which is not always commensurate with the reporting period in which it is included. As such, the Company uses Adjusted EBITDA and Adjusted EBITDA margin as measures of performance and as a basis for planning and forecasting.
In addition to reporting operating income, a GAAP measure, we present Adjusted Operating Income (operating income plus depreciation and amortization, non-cash stock compensation expense, acquisition related transaction expenses, executive transition costs, and contingent consideration adjustments) and Adjusted Operating Income Margin (Adjusted Operating Income divided by revenue), which are non-GAAP measures. The Company’s management believes Adjusted Operating Income and Margin are important measures of operating performance because they allow management, investors and others to evaluate and compare the performance of its core operations from period to period by excluding items that we do not believe are indicative of our core operating performance. As such, the Company uses Adjusted Operating Income and Margin as measures of performance when evaluating its business segments.
In addition to reporting Diluted Earnings Per Share, a GAAP measure, we present Adjusted Diluted Earnings Per Share (net income plus acquisition related amortization expense, acquisition related transaction expenses, acquisition related stock-based compensation, executive transition costs, and acquisition amortization of backlog, as applicable; divided by the average diluted shares outstanding during the period ), which is a non-GAAP measure. Our management believes Adjusted Diluted Earnings Per Share is an important measure of our operating performance because it provides a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance.
In addition to reporting cash from operations, a GAAP measure, we present Operating Free Cash Flow (cash from operations less capital expenditures), which is a non-GAAP measure. The Company's management believes Operating Free Cash Flow is an important liquidity measure that reflects the cash generated by the business, after the purchases of technology, capabilities and assets, that can be used for, among other things, strategic acquisitions, investments in the business and funding ongoing operations. As such, the Company uses Operating Free Cash Flow as a measure of performance when evaluating its business.
In addition to reporting debt, a GAAP measure, we present Net Debt (debt less cash and cash equivalents), which is a non-GAAP measure. We believe Net Debt is an important measure of financial leverage.
Service Organic Revenue, Adjusted Net Income, Adjusted net income margin, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Operating Income, Adjusted Diluted Earnings Per Share, Operating Free Cash Flow and Net Debt are not measures of financial performance under GAAP and are not calculated through the application of GAAP. As such, the measures should not be considered as a substitute or alternative for the GAAP measures of Service Revenue, Net Income, Operating Income, Diluted Earnings Per Share,
ABOUT
Transcat’s strategy is to leverage its strong brand and unique value proposition that includes its comprehensive instrument service capabilities, Cost, Control and Optimizations services, 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 the inherent leverage of its business model. More information about
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 are subject to risks, uncertainties and assumptions. Forward-looking statements relate to expectations, estimates, beliefs, assumptions and predictions of future events and are identified by words such as “anticipates,” “assuming,” “believes,” “can,” “continues,” “estimates,” “expects,” “focus,” “guides,” “looking ahead,” “may,” “plan,” “opportunity,” “outlook,” “potential,” “strategy,” “will,” and other similar words. All statements addressing operating performance, events or developments that
CONSOLIDATED STATEMENTS OF INCOME (Amounts in Thousands, Except Per Share Amounts) | ||||||||||||||||
|
| (Unaudited) |
|
| (Unaudited) |
| ||||||||||
|
| Fourth Quarter Ended |
|
| Fiscal Year Ended |
| ||||||||||
|
|
|
|
|
|
|
|
| ||||||||
|
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Revenue |
| $ | 61,570 |
|
| $ | 52,010 |
|
| $ | 217,209 |
|
| $ | 181,428 |
|
Distribution Sales |
|
| 27,755 |
|
|
| 25,124 |
|
|
| 114,668 |
|
|
| 96,993 |
|
Total Revenue |
|
| 89,325 |
|
|
| 77,134 |
|
|
| 331,877 |
|
|
| 278,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Service Revenue |
|
| 39,710 |
|
|
| 33,182 |
|
|
| 146,677 |
|
|
| 120,769 |
|
Cost of Distribution Sales |
|
| 19,147 |
|
|
| 18,039 |
|
|
| 76,896 |
|
|
| 68,199 |
|
Total Cost of Revenue |
|
| 58,857 |
|
|
| 51,221 |
|
|
| 223,573 |
|
|
| 188,968 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
| 30,468 |
|
|
| 25,913 |
|
|
| 108,304 |
|
|
| 89,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing and Warehouse Expenses |
|
| 11,223 |
|
|
| 9,240 |
|
|
| 42,765 |
|
|
| 33,341 |
|
General and Administrative Expenses |
|
| 14,913 |
|
|
| 9,733 |
|
|
| 52,276 |
|
|
| 38,238 |
|
Total Operating Expenses |
|
| 26,136 |
|
|
| 18,973 |
|
|
| 95,041 |
|
|
| 71,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
| 4,332 |
|
|
| 6,940 |
|
|
| 13,263 |
|
|
| 17,874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and Other Expense (Income), net |
|
| 1,498 |
|
|
| 684 |
|
|
| 5,274 |
|
|
| (452 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes |
|
| 2,834 |
|
|
| 6,256 |
|
|
| 7,989 |
|
|
| 18,326 |
|
Provision for Income Taxes |
|
| 887 |
|
|
| 1,792 |
|
|
| 2,613 |
|
|
| 3,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
| $ | 1,947 |
|
| $ | 4,464 |
|
| $ | 5,376 |
|
| $ | 14,515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Share |
| $ | 0.21 |
|
| $ | 0.48 |
|
| $ | 0.58 |
|
| $ | 1.58 |
|
Average Shares Outstanding |
|
| 9,345 |
|
|
| 9,230 |
|
|
| 9,334 |
|
|
| 9,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share |
| $ | 0.21 |
|
| $ | 0.48 |
|
| $ | 0.57 |
|
| $ | 1.57 |
|
Average Shares Outstanding |
|
| 9,398 |
|
|
| 9,287 |
|
|
| 9,380 |
|
|
| 9,254 |
|
CONSOLIDATED BALANCE SHEETS (Amounts in Thousands, Except Share and Per Share Amounts) | ||||||||
|
|
|
|
| ||||
|
| 2026 |
|
| 2025 |
| ||
ASSETS |
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
| $ | 4,942 |
|
| $ | 1,517 |
|
Accounts Receivable, less allowance for credit losses of |
|
| 65,170 |
|
|
| 55,941 |
|
Other Receivables |
|
| 672 |
|
|
| 373 |
|
Inventory |
|
| 13,705 |
|
|
| 14,483 |
|
Prepaid Expenses and Other Current Assets |
|
| 7,973 |
|
|
| 5,695 |
|
Total Current Assets |
|
| 92,462 |
|
|
| 78,009 |
|
Property and Equipment, net |
|
| 57,801 |
|
|
| 50,024 |
|
|
| 218,185 |
|
|
| 176,928 |
| |
Intangible Assets, net |
|
| 77,706 |
|
|
| 54,777 |
|
Right to Use Assets, net |
|
| 32,365 |
|
|
| 24,345 |
|
Other Assets |
|
| 1,968 |
|
|
| 1,159 |
|
Total Assets |
| $ | 480,487 |
|
| $ | 385,242 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
Accounts Payable |
| $ | 17,931 |
|
| $ | 16,755 |
|
Accrued Compensation and Other Current Liabilities |
|
| 21,697 |
|
|
| 15,466 |
|
Current Portion of Long-Term Debt |
|
| - |
|
|
| 1,816 |
|
Total Current Liabilities |
|
| 39,628 |
|
|
| 34,037 |
|
Long-Term Debt |
|
| 99,885 |
|
|
| 30,892 |
|
Deferred Tax Liabilities, net |
|
| 10,167 |
|
|
| 9,286 |
|
Lease Liabilities |
|
| 29,000 |
|
|
| 21,395 |
|
Other Liabilities |
|
| 1,188 |
|
|
| 2,752 |
|
Total Liabilities |
|
| 179,868 |
|
|
| 98,362 |
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 8) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity: |
|
|
|
|
|
|
|
|
Common Stock, par value |
|
| 4,670 |
|
|
| 4,658 |
|
Capital |
|
| 199,115 |
|
|
| 191,167 |
|
Accumulated Other Comprehensive Loss |
|
| (923 | ) |
|
| (1,469 | ) |
Retained Earnings |
|
| 97,757 |
|
|
| 92,524 |
|
Total Shareholders' Equity |
|
| 300,619 |
|
|
| 286,880 |
|
Total Liabilities and Shareholders' Equity |
| $ | 480,487 |
|
| $ | 385,242 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in Thousands) | ||||||||
|
| (Unaudited) | ||||||
|
| Fiscal Year Ended | ||||||
|
|
| ||||||
|
| 2026 |
| 2025 | ||||
Cash Flows from Operating Activities: |
|
|
|
|
|
| ||
Net Income |
| $ | 5,376 |
|
| $ | 14,515 |
|
Adjustments to Reconcile Net Income to |
|
|
|
|
|
| ||
Provided by Operating Activities: |
|
|
|
|
|
| ||
Net (Gain) Loss on Disposal of Property and Equipment |
|
| 232 |
|
|
| (31 | ) |
Noncash Lease Expense |
|
| 6,021 |
|
|
| 3,447 |
|
Deferred Income Taxes |
|
| 827 |
|
|
| (5 | ) |
Depreciation and Amortization |
|
| 26,172 |
|
|
| 18,567 |
|
Gain on Sale of Assets |
|
| - |
|
|
| (855 | ) |
Amortization of Deferred Financing Costs |
|
| 104 |
|
|
| - |
|
Provision for Accounts Receivable and Inventory Reserves |
|
| 471 |
|
|
| 336 |
|
Stock-Based Compensation Expense |
|
| 7,549 |
|
|
| 3,248 |
|
Changes in Assets and Liabilities, net of acquisitions: |
|
|
|
|
|
| ||
Accounts Receivable and Other Receivables |
|
| (6,578 | ) |
|
| (1,292 | ) |
Inventory |
|
| 839 |
|
|
| 4,393 |
|
Prepaid Expenses and Other Current Assets |
|
| (2,209 | ) |
|
| (992 | ) |
Accounts Payable |
|
| 965 |
|
|
| 4,940 |
|
Accrued Compensation and Other Current Liabilities |
|
| 924 |
|
|
| (1,118 | ) |
Lease Liabilities |
|
| (5,842 | ) |
|
| (3,243 | ) |
Income Taxes Payable |
|
| - |
|
|
| (2,925 | ) |
Net Cash Provided by Operating Activities |
|
| 34,850 |
|
|
| 38,985 |
|
|
|
|
|
|
|
| ||
Cash Flows from Investing Activities: |
|
|
|
|
|
| ||
Purchase of Property and Equipment |
|
| (15,298 | ) |
|
| (13,197 | ) |
Business Acquisitions, net of cash acquired |
|
| (82,525 | ) |
|
| (87,436 | ) |
Proceeds from Sale of Assets |
|
| - |
|
|
| 1,100 |
|
Sales/(Purchases) of |
|
| - |
|
|
| 15,533 |
|
|
| (97,823 | ) |
|
| (84,000 | ) | |
|
|
|
|
|
|
| ||
Cash Flows from Financing Activities: |
|
|
|
|
|
| ||
Proceeds From Revolving Credit Facility, net of lender fees |
|
| 156,675 |
|
|
| 68,630 |
|
Repayment of Revolving Credit Facility |
|
| (88,086 | ) |
|
| (37,739 | ) |
Repayments of Term Loan |
|
| (1,816 | ) |
|
| (2,338 | ) |
Payments of Deferred Financing Costs |
|
| (365 | ) |
|
| - |
|
Principal Payments on Finance Leases |
|
| (280 | ) |
|
| - |
|
Issuance of Common Stock, net of direct costs |
|
| 842 |
|
|
| 1,874 |
|
Repurchase of Common Stock |
|
| (469 | ) |
|
| (3,565 | ) |
Net Cash Provided by Financing Activities |
|
| 66,501 |
|
|
| 26,862 |
|
|
|
|
|
|
|
| ||
Effect of Exchange Rate Changes on Cash and Cash Equivalents |
|
| (103 | ) |
|
| 24 |
|
|
|
|
|
|
|
| ||
Net (Decrease) Increase in Cash and Cash Equivalents |
|
| 3,425 |
|
|
| (18,129 | ) |
Cash and Cash Equivalents at Beginning of Fiscal Year |
|
| 1,517 |
|
|
| 19,646 |
|
Cash and Cash Equivalents at End of Fiscal Year |
| $ | 4,942 |
|
| $ | 1,517 |
|
Adjusted EBITDA Reconciliation Table (Dollars in Thousands) (Unaudited) | ||||||||||||||||
|
| Fiscal 2026 | ||||||||||||||
|
| Q1 |
| Q2 |
| Q3 |
| Q4 |
| YTD | ||||||
Net Income |
| $ | 3,261 |
| $ | 1,269 |
| $ | (1,101 | ) |
| $ | 1,947 |
| $ | 5,376 |
+ Interest Expense |
|
| 440 |
|
| 1,264 |
|
| 1,500 |
|
|
| 1,375 |
|
| 4,579 |
+ Tax Provision |
|
| 1,304 |
|
| 760 |
|
| (338 | ) |
|
| 887 |
|
| 2,613 |
+ Depreciation & Amortization |
|
| 5,605 |
|
| 6,487 |
|
| 7,130 |
|
|
| 6,950 |
|
| 26,172 |
+ Executive Transition Costs |
|
| - |
|
| - |
|
| 771 |
|
|
| 935 |
|
| 1,706 |
+ Transaction Expense |
|
| 28 |
|
| 496 |
|
| 45 |
|
|
| 175 |
|
| 744 |
+ Noncash Stock Compensation |
|
| 1,130 |
|
| 1,839 |
|
| 2,061 |
|
|
| 2,519 |
|
| 7,549 |
Adjusted EBITDA* |
| $ | 11,768 |
| $ | 12,115 |
| $ | 10,068 |
|
| $ | 14,788 |
| $ | 48,739 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Segment Breakdown |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Service Operating Income (Loss) |
| $ | 2,567 |
| $ | 920 |
| $ | (2,052 | ) |
| $ | 3,508 |
| $ | 4,943 |
+ Depreciation & Amortization |
|
| 3,763 |
|
| 4,562 |
|
| 5,175 |
|
|
| 5,143 |
|
| 18,643 |
+ Executive Transition Costs |
|
| - |
|
| - |
|
| 519 |
|
|
| 630 |
|
| 1,149 |
+ Transaction Expense |
|
| 28 |
|
| 496 |
|
| 45 |
|
|
| 175 |
|
| 744 |
+ Noncash Stock Compensation |
|
| 801 |
|
| 1,301 |
|
| 1,459 |
|
|
| 1,746 |
|
| 5,307 |
Service Adjusted Operating Income* |
| $ | 7,159 |
| $ | 7,279 |
| $ | 5,146 |
|
| $ | 11,202 |
| $ | 30,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Distribution Operating Income |
| $ | 2,771 |
| $ | 2,585 |
| $ | 2,140 |
|
| $ | 824 |
| $ | 8,320 |
+ Depreciation & Amortization |
|
| 1,842 |
|
| 1,925 |
|
| 1,955 |
|
|
| 1,807 |
|
| 7,529 |
+ Executive Transition Costs |
|
| - |
|
| - |
|
| 252 |
|
|
| 305 |
|
| 557 |
+ Transaction Expense |
|
| - |
|
| - |
|
| - |
|
|
| - |
|
| - |
+ Noncash Stock Compensation |
|
| 329 |
|
| 538 |
|
| 602 |
|
|
| 773 |
|
| 2,242 |
Distribution Adjusted Operating Income* |
| $ | 4,942 |
| $ | 5,048 |
| $ | 4,949 |
|
| $ | 3,709 |
| $ | 18,648 |
Adjusted EBITDA Reconciliation Table (Dollars in Thousands) (Unaudited) | ||||||||||||||||||||
|
| Fiscal 2025 | ||||||||||||||||||
|
| Q1 |
| Q2 |
| Q3 |
| Q4 |
| YTD | ||||||||||
Net Income |
| $ | 4,408 |
|
| $ | 3,286 |
|
| $ | 2,357 |
|
| $ | 4,464 |
|
| $ | 14,515 |
|
+ Interest Expense (Income), net |
|
| (260 | ) |
|
| (210 | ) |
|
| (20 | ) |
|
| 463 |
|
|
| (27 | ) |
+ Tax Provision |
|
| 820 |
|
|
| 427 |
|
|
| 772 |
|
|
| 1,792 |
|
|
| 3,811 |
|
+ Depreciation & Amortization |
|
| 4,113 |
|
|
| 4,399 |
|
|
| 4,430 |
|
|
| 5,625 |
|
|
| 18,567 |
|
+ Transaction Expense |
|
| 434 |
|
|
| 32 |
|
|
| 778 |
|
|
| 33 |
|
|
| 1,277 |
|
+ Acquisition Earn-Out Adjustment |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (835 | ) |
|
| (835 | ) |
+ (Gain) Loss on Sale of Business |
|
| - |
|
|
| 1 |
|
|
| (855 | ) |
|
| 30 |
|
|
| (824 | ) |
+ Noncash Stock Compensation |
|
| 697 |
|
|
| 926 |
|
|
| 452 |
|
|
| 1,173 |
|
|
| 3,248 |
|
Adjusted EBITDA* |
| $ | 10,212 |
|
| $ | 8,861 |
|
| $ | 7,914 |
|
| $ | 12,745 |
|
| $ | 39,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Segment Breakdown |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Service Operating Income |
| $ | 4,091 |
|
| $ | 3,704 |
|
| $ | 1,412 |
|
| $ | 5,976 |
|
| $ | 15,183 |
|
+ Depreciation & Amortization |
|
| 2,402 |
|
|
| 2,455 |
|
|
| 2,451 |
|
|
| 3,774 |
|
|
| 11,082 |
|
+ Transaction Expense |
|
| 146 |
|
|
| - |
|
|
| 778 |
|
|
| 11 |
|
|
| 935 |
|
+ Acquisition Earn-Out Adjustment |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (256 | ) |
|
| (256 | ) |
+ Noncash Stock Compensation |
|
| 421 |
|
|
| 629 |
|
|
| 186 |
|
|
| 813 |
|
|
| 2,049 |
|
Service Adjusted Operating Income* |
| $ | 7,060 |
|
| $ | 6,788 |
|
| $ | 4,827 |
|
| $ | 10,318 |
|
| $ | 28,993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Distribution Operating Income |
| $ | 1,008 |
|
| $ | 31 |
|
| $ | 688 |
|
| $ | 964 |
|
| $ | 2,691 |
|
+ Depreciation & Amortization |
|
| 1,711 |
|
|
| 1,944 |
|
|
| 1,979 |
|
|
| 1,851 |
|
|
| 7,485 |
|
+ Transaction Expense |
|
| 288 |
|
|
| 32 |
|
|
| - |
|
|
| 22 |
|
|
| 342 |
|
+ Acquisition Contingent Consideration Adjustment |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (579 | ) |
|
| (579 | ) |
+ Noncash Stock Compensation |
|
| 276 |
|
|
| 297 |
|
|
| 266 |
|
|
| 360 |
|
|
| 1,199 |
|
Distribution Adjusted Operating Income* |
| $ | 3,283 |
|
| $ | 2,304 |
|
| $ | 2,933 |
|
| $ | 2,618 |
|
| $ | 11,138 |
|
Adjusted Diluted EPS Reconciliation Table (Amounts in Thousands, Except Per Share Amounts) (Unaudited) | ||||||||||||||||||||
|
| Fiscal 2026 | ||||||||||||||||||
|
| Q1 |
| Q2 |
| Q3 |
| Q4 |
| YTD | ||||||||||
Net Income |
| $ | 3,261 |
|
| $ | 1,269 |
|
| $ | (1,101 | ) |
| $ | 1,947 |
|
| $ | 5,376 |
|
+ Amortization of Intangible Assets |
|
| 2,844 |
|
|
| 3,461 |
|
|
| 3,977 |
|
|
| 3,488 |
|
|
| 13,770 |
|
+ Acquisition Amortization of Backlog |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
+ Executive Transition Costs |
|
| - |
|
|
| - |
|
|
| 771 |
|
|
| 935 |
|
|
| 1,706 |
|
+ Acquisition Deal Costs |
|
| 28 |
|
|
| 496 |
|
|
| 45 |
|
|
| 175 |
|
|
| 744 |
|
+ Acquisition Stock Expense |
|
| 145 |
|
|
| 226 |
|
|
| 291 |
|
|
| 290 |
|
|
| 952 |
|
+ Income Tax Effect @ 32% |
|
| (754 | ) |
|
| (1,297 | ) |
|
| (1,601 | ) |
|
| (1,598 | ) |
|
| (5,251 | ) |
Adjusted Net Income* |
| $ | 5,524 |
|
| $ | 4,155 |
|
| $ | 2,382 |
|
| $ | 5,237 |
|
| $ | 17,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average Diluted Shares Outstanding |
|
| 9,389 |
|
|
| 9,399 |
|
|
| 9,329 |
|
|
| 9,398 |
|
|
| 9,380 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Diluted Earnings Per Share |
| $ | 0.35 |
|
| $ | 0.14 |
|
| $ | (0.12 | ) |
| $ | 0.21 |
|
| $ | 0.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
+ Amortization of Intangible Assets |
|
| 0.30 |
|
|
| 0.37 |
|
|
| 0.43 |
|
|
| 0.37 |
|
|
| 1.47 |
|
+ Acquisition Amortization of Backlog |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
+ Executive Transition Costs |
|
| - |
|
|
| - |
|
|
| 0.08 |
|
|
| 0.10 |
|
|
| 0.18 |
|
+ Acquisition Deal Costs |
|
| 0.00 |
|
|
| 0.05 |
|
|
| 0.00 |
|
|
| 0.02 |
|
|
| 0.08 |
|
+ Acquisition Stock Expense |
|
| 0.02 |
|
|
| 0.02 |
|
|
| 0.03 |
|
|
| 0.03 |
|
|
| 0.10 |
|
+ Income Tax Effect @ 32% |
|
| (0.08 | ) |
|
| (0.14 | ) |
|
| (0.17 | ) |
|
| (0.17 | ) |
|
| (0.56 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted Diluted Earnings Per Share* |
| $ | 0.59 |
|
| $ | 0.44 |
|
| $ | 0.26 |
|
| $ | 0.56 |
|
| $ | 1.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
| Fiscal 2025 | ||||||||||||||||||
|
| Q1 |
| Q2 |
| Q3 |
| Q4 |
| YTD | ||||||||||
Net Income |
| $ | 4,408 |
|
| $ | 3,286 |
|
| $ | 2,357 |
|
| $ | 4,464 |
|
| $ | 14,515 |
|
+ Amortization of Intangible Assets |
|
| 1,749 |
|
|
| 1,888 |
|
|
| 1,879 |
|
|
| 2,906 |
|
|
| 8,422 |
|
+ Acquisition Amortization of Backlog |
|
| 24 |
|
|
| 4 |
|
|
| - |
|
|
| - |
|
|
| 28 |
|
+ Acquisition Deal Costs |
|
| 434 |
|
|
| 33 |
|
|
| 778 |
|
|
| 34 |
|
|
| 1,279 |
|
+ Acquisition Stock Expense |
|
| 234 |
|
|
| 130 |
|
|
| (261 | ) |
|
| 141 |
|
|
| 244 |
|
+ Income Tax Effect at 25% |
|
| (610 | ) |
|
| (514 | ) |
|
| (599 | ) |
|
| (770 | ) |
|
| (2,493 | ) |
+ Acquisition Earn-Out Adjustment |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (836 | ) |
|
| (836 | ) |
Adjusted Net Income* |
| $ | 6,239 |
|
| $ | 4,827 |
|
| $ | 4,154 |
|
| $ | 5,939 |
|
| $ | 21,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average Diluted Shares Outstanding |
|
| 9,196 |
|
|
| 9,282 |
|
|
| 9,326 |
|
|
| 9,287 |
|
|
| 9,254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Diluted Earnings Per Share |
| $ | 0.48 |
|
| $ | 0.35 |
|
| $ | 0.25 |
|
| $ | 0.48 |
|
| $ | 1.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
+ Amortization of Intangible Assets |
|
| 0.19 |
|
|
| 0.20 |
|
|
| 0.20 |
|
|
| 0.31 |
|
|
| 0.91 |
|
+ Acquisition Amortization of Backlog |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
+ Acquisition Deal Costs |
|
| 0.05 |
|
|
| 0.00 |
|
|
| 0.08 |
|
|
| 0.00 |
|
|
| 0.14 |
|
+ Acquisition Stock Expense |
|
| 0.03 |
|
|
| 0.01 |
|
|
| (0.03 | ) |
|
| 0.02 |
|
|
| 0.03 |
|
+ Income Tax Effect @ 25% |
|
| (0.07 | ) |
|
| (0.06 | ) |
|
| (0.06 | ) |
|
| (0.08 | ) |
|
| (0.27 | ) |
+ Acquisition Earn-Out Adjustment |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (0.09 | ) |
|
| (0.09 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted Diluted Earnings Per Share* |
| $ | 0.68 |
|
| $ | 0.52 |
|
| $ | 0.45 |
|
| $ | 0.64 |
|
| $ | 2.29 |
|
Additional Information - Business Segment Data (Dollars in Thousands) (Unaudited) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| Change |
| |||||
SERVICE |
| FY 2026 Q4 |
|
| FY 2025 Q4 |
|
| $ |
|
|
| % | ||||
Service Revenue |
| $ | 61,570 |
|
| $ | 52,010 |
|
| $ | 9,560 |
|
|
| 18.4 | % |
Cost of Revenue |
|
| 39,710 |
|
|
| 33,182 |
|
|
| 6,528 |
|
|
| 19.7 | % |
Gross Profit |
| $ | 21,860 |
|
| $ | 18,828 |
|
| $ | 3,032 |
|
|
| 16.1 | % |
Gross Margin |
|
| 35.5 | % |
|
| 36.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
| $ | 7,486 |
|
| $ | 5,743 |
|
| $ | 1,743 |
|
|
| 30.3 | % |
General and Administrative Expenses |
|
| 10,866 |
|
|
| 7,109 |
|
|
| 3,757 |
|
|
| 52.8 | % |
Operating Income |
| $ | 3,508 |
|
| $ | 5,976 |
|
| $ | (2,468 | ) |
|
| (41.3 | )% |
% of Revenue |
|
| 5.7 | % |
|
| 11.5 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change |
| |||||
DISTRIBUTION |
| FY 2026 Q4 |
|
| FY 2025 Q4 |
|
| $ |
|
|
| % | ||||
Distribution Revenue |
| $ | 27,755 |
|
| $ | 25,124 |
|
| $ | 2,631 |
|
|
| 10.5 | % |
Cost of Revenue |
|
| 19,147 |
|
|
| 18,039 |
|
|
| 1,108 |
|
|
| 6.1 | % |
Gross Profit |
| $ | 8,608 |
|
| $ | 7,085 |
|
| $ | 1,523 |
|
|
| 21.5 | % |
Gross Margin |
|
| 31.0 | % |
|
| 28.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
| $ | 3,736 |
|
| $ | 3,497 |
|
| $ | 239 |
|
|
| 6.8 | % |
General and Administrative Expenses |
|
| 4,048 |
|
|
| 2,624 |
|
|
| 1,424 |
|
|
| 54.3 | % |
Operating Income |
| $ | 824 |
|
| $ | 964 |
|
| $ | (140 | ) |
|
| (14.5 | )% |
% of Sales |
|
| 3.0 | % |
|
| 3.8 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change |
| |||||
TOTAL |
| FY 2026 Q4 |
|
| FY 2025 Q4 |
|
| $ |
|
|
| % | ||||
Total Revenue |
| $ | 89,325 |
|
| $ | 77,134 |
|
| $ | 12,191 |
|
|
| 15.8 | % |
Total Cost of Revenue |
|
| 58,857 |
|
|
| 51,221 |
|
|
| 7,636 |
|
|
| 14.9 | % |
Gross Profit |
| $ | 30,468 |
|
| $ | 25,913 |
|
| $ | 4,555 |
|
|
| 17.6 | % |
Gross Margin |
|
| 34.1 | % |
|
| 33.6 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
| $ | 11,222 |
|
| $ | 9,240 |
|
| $ | 1,982 |
|
|
| 21.5 | % |
General and Administrative Expenses |
|
| 14,914 |
|
|
| 9,733 |
|
|
| 5,181 |
|
|
| 53.2 | % |
Operating Income |
| $ | 4,332 |
|
| $ | 6,940 |
|
| $ | (2,608 | ) |
|
| (37.6 | )% |
% of Revenue |
|
| 4.8 | % |
|
| 9.0 | % |
|
|
|
|
|
|
|
|
Additional Information - Business Segment Data (Dollars in Thousands) (Unaudited) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| Change |
| |||||
|
| FY 2026 |
|
| FY 2025 |
|
|
|
|
|
|
|
|
| ||
SERVICE |
| YTD |
|
| YTD |
|
| $ |
|
|
| % | ||||
Service Revenue |
| $ | 217,209 |
|
| $ | 181,428 |
|
| $ | 35,781 |
|
|
| 19.7 | % |
Cost of Revenue |
|
| 146,677 |
|
|
| 120,769 |
|
|
| 25,908 |
|
|
| 21.5 | % |
Gross Profit |
| $ | 70,532 |
|
| $ | 60,659 |
|
| $ | 9,873 |
|
|
| 16.3 | % |
Gross Margin |
|
| 32.5 | % |
|
| 33.4 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
| $ | 27,692 |
|
| $ | 19,013 |
|
| $ | 8,679 |
|
|
| 45.6 | % |
General and Administrative Expenses |
|
| 37,897 |
|
|
| 26,466 |
|
|
| 11,431 |
|
|
| 43.2 | % |
Operating Income |
| $ | 4,943 |
|
| $ | 15,180 |
|
| $ | (10,237 | ) |
|
| (67.4 | )% |
% of Revenue |
|
| 2.3 | % |
|
| 8.4 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change |
| |||||
|
| FY 2026 |
|
| FY 2025 |
|
|
|
|
|
|
|
|
| ||
DISTRIBUTION |
| YTD |
|
| YTD |
|
| $ |
|
|
| % | ||||
Distribution Revenue |
| $ | 114,668 |
|
| $ | 96,993 |
|
| $ | 17,675 |
|
|
| 18.2 | % |
Cost of Revenue |
|
| 76,896 |
|
|
| 68,199 |
|
|
| 8,697 |
|
|
| 12.8 | % |
Gross Profit |
| $ | 37,772 |
|
| $ | 28,794 |
|
| $ | 8,978 |
|
|
| 31.2 | % |
Gross Margin |
|
| 32.9 | % |
|
| 29.7 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
| $ | 15,073 |
|
| $ | 14,328 |
|
| $ | 745 |
|
|
| 5.2 | % |
General and Administrative Expenses |
|
| 14,379 |
|
|
| 11,772 |
|
|
| 2,607 |
|
|
| 22.1 | % |
Operating Income |
| $ | 8,320 |
|
| $ | 2,694 |
|
| $ | 5,626 |
|
|
| 208.8 | % |
% of Sales |
|
| 7.3 | % |
|
| 2.8 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change |
| |||||
|
| FY 2026 |
|
| FY 2025 |
|
|
|
|
|
|
|
|
| ||
TOTAL |
| YTD |
|
| YTD |
|
| $ |
|
|
| % | ||||
Total Revenue |
| $ | 331,877 |
|
| $ | 278,421 |
|
| $ | 53,456 |
|
|
| 19.2 | % |
Total Cost of Revenue |
|
| 223,573 |
|
|
| 188,968 |
|
|
| 34,605 |
|
|
| 18.3 | % |
Gross Profit |
| $ | 108,304 |
|
| $ | 89,453 |
|
| $ | 18,851 |
|
|
| 21.1 | % |
Gross Margin |
|
| 32.6 | % |
|
| 32.1 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Marketing & Warehouse Expenses |
| $ | 42,765 |
|
| $ | 33,341 |
|
| $ | 9,424 |
|
|
| 28.3 | % |
General and Administrative Expenses |
|
| 52,276 |
|
|
| 38,238 |
|
|
| 14,038 |
|
|
| 36.7 | % |
Operating Income |
| $ | 13,263 |
|
| $ | 17,874 |
|
| $ | (4,611 | ) |
|
| (25.8 | )% |
% of Revenue |
|
| 4.0 | % |
|
| 6.4 | % |
|
|
|
|
|
|
|
|
Service Organic Revenue and Operating Free Cash Flow (Dollars in Thousands) (Unaudited) | |||||||||||||||
Service Organic Revenue | |||||||||||||||
|
| Fourth Quarter Ended |
|
|
|
|
|
| |||||||
|
|
|
| Change | |||||||||||
|
| 2026 |
|
| 2025 |
|
|
| $ |
| % | ||||
Service Revenue |
| $ | 61,570 |
|
| $ | 52,010 |
|
| $ | 9,560 |
|
| 18 | % |
Less: Acquired Revenue |
|
| (5,802 | ) |
|
| 11 |
|
|
|
|
|
|
| |
Less: Freight Billed to Customer |
|
| (875 | ) |
|
| (643 | ) |
|
|
|
|
|
| |
Service Organic Revenue |
| $ | 54,893 |
|
| $ | 51,378 |
|
| $ | 3,515 |
|
| 7 | % |
Service Organic Revenue |
| ||||||||||||||
|
| Year Ended |
|
|
|
|
|
|
| ||||||
|
|
|
| Change | |||||||||||
|
| 2026 |
| 2025 |
|
| $ |
| % | ||||||
Service Revenue |
| $ | 217,209 |
|
| $ | 181,428 |
|
| $ | 35,781 |
|
| 20 | % |
Less: Acquired Revenue |
|
| (30,934 | ) |
|
| (1,337 | ) |
|
|
|
|
|
|
|
Less: Freight Billed to Customer |
|
| (2,984 | ) |
|
| (2,112 | ) |
|
|
|
|
|
|
|
Service Organic Revenue |
| $ | 183,291 |
|
| $ | 177,979 |
|
| $ | 5,312 |
|
| 3 | % |
Operating Free Cash Flow | ||||||||
|
| Year Ended | ||||||
|
|
| ||||||
|
| 2026 |
| 2025 | ||||
Net Cash Provided by Operating Activities |
| $ | 34,850 |
|
| $ | 38,985 |
|
Less: Capital Expenditures |
|
| (15,298 | ) |
|
| (13,197 | ) |
Operating Free Cash Flow |
| $ | 19,552 |
|
| $ | 25,788 |
|
Net Debt | ||||||||
|
| Year Ended | ||||||
|
|
| ||||||
|
| 2026 |
| 2025 | ||||
Debt |
| $ | 99,885 |
|
| $ | 32,708 |
|
Less: Cash & Cash Equivalents |
|
| (4,942 | ) |
|
| (1,517 | ) |
Net Debt |
| $ | 94,943 |
|
| $ | 31,191 |
|
* See Note 1 on page 6 for a description of the non-GAAP financial measures | ||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260526371157/en/
Investor Relations
Executive Vice President
Phone: (949) 491-8235
TRNS@mzgroup.us
www.mzgroup.us
Source: