DLH Holdings Corp. (NASDAQ: DLHC) (“DLH” or the
“Company”), a leading provider of science research and
development, systems engineering and integration, and digital
transformation and cyber security solutions to federal agencies,
today announced financial results for its fourth quarter and fiscal
year ended September 30, 2023.
Fourth Quarter Highlights
- Fourth quarter revenue was $101.5
million in fiscal 2023 versus $67.2 million in fiscal 2022,
primarily reflecting the impact from the Company's December 2022
acquisition as well as net organic growth in the business.
- Reflecting the previously announced
non-cash impairment charge of $7.7 million, earnings were $(2.6)
million, or $(0.18) per diluted share, for the fiscal 2023 fourth
quarter versus $3.4 million, or $0.24 per diluted share, for the
fourth quarter of fiscal 2022. Adjusted Net Income and Adjusted
Diluted Earnings Per Share ("EPS") were $2.3 million, or $0.16 per
diluted share, versus $3.7 million, or $0.26 per diluted share,
respectively, for the fiscal 2023 fourth quarter and the prior-year
period.
- Earnings before interest, taxes,
depreciation and amortization ("EBITDA") were $4.4 million for the
fiscal 2023 fourth quarter as compared to $6.6 million in the
fiscal 2022 fourth quarter. Adjusted EBITDA for the same periods
were $12.1 million and $7.0 million, respectively.
Full Year Highlights
- Fiscal year 2023 revenue was $375.9
million compared to revenue of $395.2 million in fiscal year 2022,
which included $125.8 million of revenue from the previously
announced short term FEMA contracts to support Alaska. Excluding
revenue attributable to the short-term FEMA contracts, revenue grew
from $269.4 million in fiscal 2022 to $375.9 million in fiscal
2023, reflecting the impact of the Company’s December 2022
acquisition as well as net organic growth in the business.
- Reflecting the previously announced
non-cash impairment charge of $7.7 million, earnings for the full
year were $1.5 million, or $0.10 per diluted share for fiscal 2023
as compared to earnings of $23.3 million, or $1.64 per diluted
share, in fiscal 2022. Adjusted Net Income and Adjusted Diluted EPS
were $7.9 million, or $0.55 per diluted share, versus $14.4
million, or $1.01 per diluted share, respectively, in fiscal 2023
and the prior-year period.
- EBITDA was $32.7 million for fiscal
2023 as compared to $40.9 million in fiscal 2022. Adjusted EBITDA
for the same periods were $42.1 million and $29.1 million,
respectively.
Other Highlights
- Total debt at the end of the fourth
quarter was $179.4 million compared to $207.6 million
following the Company's December 2022 acquisition. The Company
reduced debt by $28.2 million in the post-acquisition period,
comprised of $14.3 million of mandatory payments and $13.9 million
of voluntary prepayments.
- Contract backlog was
$704.8 million as of September 30, 2023 versus $482.5
million at the end of the prior fiscal year.
Management Discussion"With a
year under our belt since our transformative technology
acquisition, we are pleased with the evolution of DLH into a unique
provider of digital transformation and cyber security, science
research and development, and systems engineering services across a
broad array of health, human services, and military clients," said
Zach Parker, DLH President and Chief Executive Officer. "Our top
line in fiscal 2023 surpassed $375 million, and we delivered $42.1
million of Adjusted EBITDA. At the same time, we remained focused
on paying down debt to strengthen the balance sheet and decrease
interest expense — reducing debt by more than $28 million since
completing the acquisition. Our cash-generating ability continues
to return value to our shareholders through debt reduction while
providing the financial flexibility to pursue strategic
opportunities to deliver organic growth.
"We believe that our strong suite of services
and current contract portfolio, which we expect will continue to
deliver revenue volume averaging over $100 million per quarter —
and access to multiple contract vehicles and bidding opportunities
— position us very well for top line growth and continued strong
operating results going forward. Our employees' expertise and
dedication have driven DLH to its current role as a leading
technology solutions provider. We expect to capitalize on the solid
foundation as we leverage our full range of capabilities in fiscal
2024 and beyond."
Results for the Three Months Ended
September 30, 2023Revenue for the fourth quarter of
fiscal 2023 was $101.5 million versus $67.2 million in fiscal 2022,
with the year-over-year increase reflecting contributions of $33.1
million from the acquisition of GRSi in December 2022 and organic
growth.
Income from operations was $0.1 million for the
quarter versus $4.7 million in the prior-year period and, as a
percentage of revenue, the Company reported operating margin of
0.1% in fiscal 2023 fourth quarter versus 7.0% in the same period
in fiscal 2022. Income from operations for the 2023 fourth quarter
was impacted by a non-cash impairment of approximately $7.7 million
from the reduction in the fair value of certain leased office
space. Comparing this quarter's operating income performance to the
same period in the prior fiscal year, excluding the impact from
corporate development costs and the impairment charge, Adjusted
Operating Income was $7.8 million and $5.1 million, respectively an
increase of $2.7 million. As a percentage of revenue, Adjusted
Operating Income was 7.7% and 7.5% for each respective quarter.
Interest expense was $4.8 million in the fiscal
fourth quarter of 2023 versus $0.5 million in the prior-year
period, reflecting higher debt outstanding due to the acquisition
of GRSi and increased market interest rates. (Loss)/Income before
income taxes was $(4.6) million for the fourth quarter this year,
reflecting the impact of the $7.7 million impairment charge, versus
$4.2 million in fiscal 2022, representing (4.6)% and 6.3% of
revenue, respectively, for each period.
For the three months ended September 30,
2023 and 2022, respectively, DLH recorded a $(2.0) million and $0.8
million of income tax (benefit)/expense. The Company reported net
(loss)/income of approximately $(2.6) million, or $(0.18) per
diluted share, for the fourth quarter of fiscal 2023 versus $3.4
million, or $0.24 per diluted share, for the fourth quarter of
fiscal 2022. Adjusted Net Income was $2.3 million versus $3.7
million in the prior-year period resulting in Adjusted Diluted EPS
of $0.16 and $0.26 for each respective period. As a percentage of
revenue for the fourth quarter of fiscal 2023 and 2022, net loss
and net income were (2.6%) and 5.1%, respectively.
On a non-GAAP basis, EBITDA for the three months
ended September 30, 2023, was approximately $4.4 million
versus $6.6 million in the prior-year period, or 4.4% and 9.8% of
revenue, respectively. Adjusted EBITDA1 was $12.1 million versus
$7.0 million in the prior-year period, or 11.9% and 10.8% of
Adjusted Revenue, respectively.
Key Financial IndicatorsDuring
fiscal 2023, DLH generated $31.0 million in operating cash. As of
September 30, 2023, the Company had cash of $0.2 million and
debt outstanding under its credit facilities of $179.4 million
versus cash of $0.2 million and debt outstanding of
$20.4 million as of September 30, 2022, before the
acquisition of GRSi. The Company expects to reduce its total debt
balance to between $157.0 million and $153.0 million by the end of
fiscal 2024.
As of September 30, 2023, total backlog was
approximately $704.8 million, including funded backlog of
approximately $169.9 million and unfunded backlog of
$534.9 million.
Conference Call and Webcast
DetailsDLH management will discuss fourth quarter results
and provide a general business update, including current
competitive conditions and strategies, during a conference call
beginning at 10:00 AM Eastern Time tomorrow, December 7, 2023.
Interested parties may listen to the conference call by dialing
888-347-5290 or 412-317-5256. Presentation materials
will also be posted on the Investor Relations section of the DLH
website prior to the commencement of the conference call.
1 Adjusted Net Income, Adjusted Operating
Income, Adjusted Diluted Earnings Per Share, EBITDA, Adjusted
EBITDA, EBITDA Margin on Revenue, and Adjusted EBITDA Margin on
Adjusted Revenue are non-GAAP financial measures. See “Non-GAAP
Financial Measures” below for additional detail.
A digital recording of the conference call will
be available for replay two hours after the completion of the call
and can be accessed on the DLH Investor Relations website or by
dialing 877-344-7529 and entering the conference ID 4720443.
About DLHDLH (NASDAQ: DLHC)
enhances technology, public health, and cyber security readiness
missions through science, technology, cyber, and engineering
solutions and services. Our experts solve some of the most complex
and critical missions faced by federal customers, leveraging
digital transformation, artificial intelligence, advanced
analytics, cloud-based applications, telehealth systems, and more.
With over 3,200 employees dedicated to the idea that “Your Mission
is Our Passion,” DLH brings a unique combination of government
sector experience, proven methodology, and unwavering commitment to
innovative solutions to improve the lives of millions. For more
information, visit www.DLHcorp.com.
Safe Harbor Statement under the Private
Securities Litigation Reform Act of 1995:This press
release may contain forward-looking statements within the meaning
of the Private Securities Litigation Reform Act of 1995. These
statements relate to future events or DLH`s future financial
performance. Any statements that refer to expectations, projections
or other characterizations of future events or circumstances or
that are not statements of historical fact (including without
limitation statements to the effect that the Company or its
management “believes”, “expects”, “anticipates”, “plans”, “intends”
and similar expressions) should be considered forward looking
statements that involve risks and uncertainties which could cause
actual events or DLH’s actual results to differ materially from
those indicated by the forward-looking statements. Forward-looking
statements in this release include, among others, statements
regarding estimates of future revenues, operating income, earnings
and cash flow. These statements reflect our belief and assumptions
as to future events that may not prove to be accurate. Our actual
results may differ materially from such forward-looking statements
made in this release due to a variety of factors, including: the
risk that we will not realize the anticipated benefits of our
acquisition of GRSi or any other acquisitions (including
anticipated future financial performance and results); the
diversion of management’s attention from normal daily operations of
the business and the challenges of managing larger and more
widespread operations resulting from our recent acquisition; the
inability to retain employees and customers; contract awards in
connection with re-competes for present business and/or competition
for new business; our ability to manage our increased debt
obligations; compliance with bank financial and other covenants;
changes in client budgetary priorities; government contract
procurement (such as bid and award protests, small business set
asides, loss of work due to organizational conflicts of interest,
etc.) and termination risks; the ability to successfully integrate
the operations of GRSi or any future acquisitions; the impact of
inflation and higher interest rates; and other risks described in
our SEC filings. For a discussion of such risks and uncertainties
which could cause actual results to differ from those contained in
the forward-looking statements, see “Risk Factors” in the Company’s
periodic reports filed with the SEC, including our Annual Report on
Form 10-K for the fiscal year ended September 30, 2023, as well as
subsequent reports filed thereafter. The forward-looking statements
contained herein are not historical facts, but rather are based on
current expectations, estimates, assumptions and projections about
our industry and business.
Such forward-looking statements are made as of
the date hereof and may become outdated over time. The Company does
not assume any responsibility for updating forward-looking
statements, except as may be required by law.
CONTACTS:
INVESTOR RELATIONS |
Contact: Chris Witty |
Phone: 646-438-9385 |
Email: cwitty@darrowir.com |
TABLES TO FOLLOW
DLH HOLDINGS CORP. AND
SUBSIDIARIESCONSOLIDATED STATEMENTS OF
OPERATIONS(Amounts in thousands except per share
amounts) |
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
September 30, |
|
September 30, |
|
|
|
2023 |
|
|
|
2022 |
|
|
2023 |
|
|
|
2022 |
Revenue |
|
$ |
101,476 |
|
|
$ |
67,233 |
|
$ |
375,872 |
|
|
$ |
395,173 |
Cost of Operations |
|
|
|
|
|
|
|
|
Contract costs |
|
|
79,238 |
|
|
|
51,701 |
|
|
296,016 |
|
|
|
322,886 |
General and administrative costs |
|
|
10,172 |
|
|
|
8,551 |
|
|
37,795 |
|
|
|
30,730 |
Impairment loss of long-lived asset |
|
|
7,673 |
|
|
|
— |
|
|
7,673 |
|
|
|
— |
Corporate development costs |
|
|
— |
|
|
|
364 |
|
|
1,735 |
|
|
|
614 |
Depreciation and amortization |
|
|
4,281 |
|
|
|
1,926 |
|
|
15,562 |
|
|
|
7,665 |
Total operating costs |
|
|
101,364 |
|
|
|
62,542 |
|
|
358,781 |
|
|
|
361,895 |
Income from operations |
|
|
112 |
|
|
|
4,691 |
|
|
17,091 |
|
|
|
33,278 |
Interest expense |
|
|
4,760 |
|
|
|
477 |
|
|
16,271 |
|
|
|
2,215 |
Income before provision for income taxes |
|
|
(4,648 |
) |
|
|
4,214 |
|
|
820 |
|
|
|
31,063 |
Provision for income
taxes |
|
|
(2,018 |
) |
|
|
772 |
|
|
(641 |
) |
|
|
7,775 |
Net income |
|
$ |
(2,630 |
) |
|
$ |
3,442 |
|
$ |
1,461 |
|
|
$ |
23,288 |
|
|
|
|
|
|
|
|
|
Net income per share -
basic |
|
$ |
(0.19 |
) |
|
$ |
0.27 |
|
$ |
0.11 |
|
|
$ |
1.82 |
Net income per share -
diluted |
|
$ |
(0.18 |
) |
|
$ |
0.24 |
|
$ |
0.10 |
|
|
$ |
1.64 |
Weighted average common shares
outstanding |
|
|
|
|
|
|
|
|
Basic |
|
|
13,901 |
|
|
|
12,980 |
|
|
13,704 |
|
|
|
12,830 |
Diluted |
|
|
14,579 |
|
|
|
14,307 |
|
|
14,431 |
|
|
|
14,179 |
DLH HOLDINGS CORP. AND
SUBSIDIARIESCONSOLIDATED BALANCE
SHEETS(Amounts in thousands except par value of
shares) |
|
|
September 30,2023 |
|
September 30,2022 |
ASSETS |
|
|
|
|
Current assets: |
|
|
|
|
Cash |
|
$ |
215 |
|
$ |
228 |
Accounts receivable |
|
|
59,119 |
|
|
40,496 |
Other current assets |
|
|
3,067 |
|
|
2,878 |
Total current assets |
|
|
62,401 |
|
|
43,602 |
Goodwill |
|
|
138,161 |
|
|
65,643 |
Intangible assets, net |
|
|
124,777 |
|
|
40,884 |
Operating lease right-of-use assets |
|
|
9,656 |
|
|
16,851 |
Deferred taxes, net |
|
|
3,070 |
|
|
— |
Equipment and improvements, net |
|
|
1,590 |
|
|
1,704 |
Other long-term assets |
|
|
186 |
|
|
328 |
Total
assets |
|
$ |
339,841 |
|
$ |
169,012 |
LIABILITIES AND
SHAREHOLDERS’ EQUITY |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
29,704 |
|
$ |
26,862 |
Debt obligations - current, net of deferred financing costs |
|
|
17,188 |
|
|
— |
Accrued payroll |
|
|
13,794 |
|
|
9,444 |
Operating lease liabilities - current |
|
|
3,463 |
|
|
2,235 |
Other current liabilities |
|
|
638 |
|
|
— |
Total current liabilities |
|
|
64,787 |
|
|
38,541 |
Long-term liabilities: |
|
|
|
|
Debt obligations - long-term, net of deferred financing costs |
|
|
155,147 |
|
|
20,416 |
Operating lease liabilities - long-term |
|
|
15,908 |
|
|
16,461 |
Deferred taxes, net |
|
|
— |
|
|
1,534 |
Other long-term
liabilities |
|
|
1,560 |
|
|
— |
Total long-term
liabilities |
|
|
172,615 |
|
|
38,411 |
Total liabilities |
|
|
237,402 |
|
|
76,952 |
Shareholders' equity: |
|
|
|
|
Common stock, $0.001 par value; authorized 40,000 shares; issued
and outstanding 13,950 and 13,047 at September 30, 2023 and
2022, respectively |
|
|
14 |
|
|
13 |
Additional paid-in capital |
|
|
99,974 |
|
|
91,057 |
Retained earnings |
|
|
2,451 |
|
|
990 |
Total shareholders’
equity |
|
|
102,439 |
|
|
92,060 |
Total liabilities and
shareholders' equity |
|
$ |
339,841 |
|
$ |
169,012 |
DLH HOLDINGS CORP. AND SUBSIDIARIESCONSOLIDATED
STATEMENTS OF CASH FLOWS(Amounts in thousands) |
|
|
Twelve Months Ended |
|
|
September 30, |
|
|
|
2023 |
|
|
|
2022 |
|
Operating
activities |
|
|
|
|
Net income |
|
$ |
1,461 |
|
|
$ |
23,288 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
Depreciation and amortization |
|
|
15,562 |
|
|
|
7,665 |
|
Amortization of deferred financing costs charged to interest
expense |
|
|
2,182 |
|
|
|
664 |
|
Stock-based compensation expense |
|
|
1,922 |
|
|
|
2,608 |
|
Deferred taxes, net |
|
|
(4,604 |
) |
|
|
358 |
|
Impairment loss of long-lived asset |
|
|
7,673 |
|
|
|
— |
|
Changes in operating assets and liabilities |
|
|
|
|
Accounts receivable |
|
|
6,845 |
|
|
|
(7,049 |
) |
Other assets |
|
|
1,757 |
|
|
|
1,387 |
|
Accrued payroll |
|
|
(3,477 |
) |
|
|
319 |
|
Deferred revenue |
|
|
— |
|
|
|
(22,273 |
) |
Accounts payable and accrued liabilities |
|
|
(75 |
) |
|
|
(5,855 |
) |
Other liabilities |
|
|
1,787 |
|
|
|
131 |
|
Net cash provided by operating activities |
|
|
31,033 |
|
|
|
1,243 |
|
Investing
activities |
|
|
|
|
Business acquisition, net of cash acquired |
|
|
(180,572 |
) |
|
|
— |
|
Purchase of equipment and improvements |
|
|
(625 |
) |
|
|
(872 |
) |
Net cash used in investing activities |
|
|
(181,197 |
) |
|
|
(872 |
) |
Financing
activities |
|
|
|
|
Proceeds from revolving line of credit |
|
|
205,268 |
|
|
|
— |
|
Repayment of revolving line of credit |
|
|
(195,721 |
) |
|
|
— |
|
Proceeds from debt obligations |
|
|
168,000 |
|
|
|
17,000 |
|
Repayments of debt obligations |
|
|
(20,188 |
) |
|
|
(41,750 |
) |
Payments of deferred financing costs |
|
|
(7,666 |
) |
|
|
— |
|
Proceeds from issuance of common stock upon exercise of options and
warrants |
|
|
1,108 |
|
|
|
837 |
|
Payment of tax obligations resulting from net exercise of stock
options |
|
|
(650 |
) |
|
|
(281 |
) |
Net cash provided by (used in) financing
activities |
|
|
150,151 |
|
|
|
(24,194 |
) |
Net change in cash |
|
|
(13 |
) |
|
|
(23,823 |
) |
Cash - beginning of year |
|
|
228 |
|
|
|
24,051 |
|
Cash - end of
year |
|
$ |
215 |
|
|
$ |
228 |
|
Supplemental
disclosures of cash flow information |
|
|
|
|
Cash paid during the year for interest |
|
$ |
14,153 |
|
|
$ |
1,528 |
|
Cash paid during the year for income taxes |
|
$ |
5,604 |
|
|
$ |
9,282 |
|
Supplemental
disclosures of non-cash activity |
|
|
|
|
Common stock surrendered for the exercise of stock options |
|
$ |
238 |
|
|
$ |
256 |
|
Non-GAAP Financial MeasuresThe
Company is presenting additional non-GAAP measures regarding its
financial performance for the fiscal years ended September 30,
2023 and 2022. The measures presented are Adjusted Revenue,
Adjusted Operating Income, Adjusted Net Income, Adjusted Diluted
Earnings Per Share ("EPS"), Earnings Before Interest Taxes
Depreciation and Amortization (“EBITDA”), EBITDA Margin on Revenue,
Adjusted EBITDA, and Adjusted EBITDA Margin on Adjusted Revenue. In
calculating these measures, we have added the corporate development
costs associated with completing the GRSi acquisition to our
results for fiscal year 2023 and 2022, removed the impairment loss
on certain real estate assets, and removed the contribution from
the FEMA task orders from the results for fiscal year 2022. These
resulting measures present the quarterly and annual financial
performance compared to results delivered in the prior year period.
Definitions of these additional non-GAAP measures are set forth
below.
We have prepared these additional non-GAAP
measures to eliminate the impact of items that we do not consider
indicative of ongoing operating performance due to their inherently
unusual or extraordinary nature. These non-GAAP measures of
performance are used by management to conduct and evaluate its
business during its review of operating results for the periods
presented. Management and the Company's Board utilize these
non-GAAP measures to make decisions about the use of the Company's
resources, analyze performance between periods, develop internal
projections and measure management performance. We believe that
these non-GAAP measures are useful to investors in evaluating the
Company's ongoing operating and financial results and understanding
how such results compare with the Company's historical
performance.
These supplemental performance measurements may
vary from and may not be comparable to similarly titled measures by
other companies in our industry. Adjusted Revenue, Adjusted
Operating Income, Adjusted Net Income, Adjusted Diluted EPS,
EBITDA, Adjusted EBITDA, EBITDA Margin on Revenue, and Adjusted
EBITDA Margin on Adjusted Revenue are not recognized measurements
under accounting principles generally accepted in the United
States, or GAAP, and when analyzing our performance investors
should (i) evaluate each adjustment in our reconciliation to the
nearest GAAP financial measures and (ii) use the aforementioned
non-GAAP measures in addition to, and not as an alternative to,
revenue, operating income, net income or diluted EPS, as measures
of operating results, each as defined under GAAP. We have defined
these non-GAAP measures as follows:
“Adjusted Revenue” represents revenue less the
contribution to revenue from the short-term FEMA task orders.
“Adjusted Operating Income” represents operating
income plus the corporate development costs associated with
completing the GRSi acquisition in fiscal 2023 and 2022 and the
impairment loss on the right of use asset incurred only in fiscal
2023, less the contribution from the FEMA task orders, which
occurred only in fiscal 2022.
“Adjusted Net Income” represents net income
including the corporate development costs associated with
completing the acquisition, the impairment loss on the right of use
asset, as well as the FEMA task orders.
“Adjusted Diluted EPS” represents diluted EPS
calculated using Adjusted Net Income as opposed to net income.
"EBITDA" represents net income before income
taxes, interest, depreciation and amortization.
“Adjusted EBITDA” represents net income before
income taxes, interest, depreciation and amortization and the
corporate costs associated with completing the acquisition, the
impairment loss on the right of use asset less the contribution
from FEMA task orders.
“Adjusted EBITDA Margin on Adjusted Revenue” is
calculated as Adjusted EBITDA divided by Adjusted Revenue.
Below is a reconciliation of Adjusted
Revenue, Adjusted Operating Income, Adjusted Net Income, Adjusted
Diluted EPS, EBITDA, Adjusted EBITDA, EBITDA Margin on Revenue and
Adjusted EBITDA Margin on Adjusted Revenue reported for the three
months and fiscal years ended September 30,
2023 and 2022
compared to the most directly comparable financial measure
calculated and presented in accordance with GAAP as follows (in
thousands except for per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
September 30, |
|
September 30, |
|
|
|
2023 |
|
|
|
2022 |
|
|
Change |
|
|
2023 |
|
|
|
2022 |
|
|
Change |
Adjusted
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
101,476 |
|
|
$ |
67,233 |
|
|
$ |
34,243 |
|
|
$ |
375,872 |
|
|
$ |
395,173 |
|
|
$ |
(19,301 |
) |
Less: FEMA task orders to
support Alaska (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
125,773 |
|
|
|
(125,773 |
) |
Adjusted Revenue |
|
$ |
101,476 |
|
|
$ |
67,233 |
|
|
$ |
34,243 |
|
|
$ |
375,872 |
|
|
$ |
269,400 |
|
|
$ |
106,472 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating
Income |
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
112 |
|
|
$ |
4,691 |
|
|
$ |
(4,579 |
) |
|
$ |
17,091 |
|
|
$ |
33,278 |
|
|
$ |
(16,187 |
) |
Impairment loss of long-lived
asset (c) |
|
|
7,673 |
|
|
|
— |
|
|
|
7,673 |
|
|
|
7,673 |
|
|
|
— |
|
|
|
7,673 |
|
Corporate development costs
(b) |
|
|
— |
|
|
|
364 |
|
|
|
(364 |
) |
|
|
1,735 |
|
|
|
614 |
|
|
|
1,121 |
|
Less: FEMA task orders to
support Alaska (d) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,479 |
|
|
|
(12,479 |
) |
Adjusted Operating Income |
|
$ |
7,785 |
|
|
$ |
5,055 |
|
|
$ |
2,730 |
|
|
$ |
26,499 |
|
|
$ |
21,413 |
|
|
$ |
5,086 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net income
(e) |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
(2,630 |
) |
|
|
3,442 |
|
|
$ |
(6,072 |
) |
|
$ |
1,461 |
|
|
|
23,288 |
|
|
$ |
(21,827 |
) |
Impairment loss of long-lived
asset (c) |
|
|
7,673 |
|
|
|
— |
|
|
|
7,673 |
|
|
|
7,673 |
|
|
|
— |
|
|
|
7,673 |
|
Corporate development costs
(b) |
|
|
— |
|
|
|
364 |
|
|
|
(364 |
) |
|
|
1,735 |
|
|
|
614 |
|
|
|
1,121 |
|
Less: FEMA task orders to
support Alaska (d) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,479 |
|
|
|
(12,479 |
) |
Adjustment for tax effect
(g) |
|
|
(2,714 |
) |
|
|
(67 |
) |
|
|
(2,647 |
) |
|
|
(2,993 |
) |
|
|
3,007 |
|
|
|
(6,000 |
) |
Adjusted Net Income |
|
$ |
2,329 |
|
|
$ |
3,739 |
|
|
$ |
(1,410 |
) |
|
$ |
7,876 |
|
|
$ |
14,430 |
|
|
$ |
(6,554 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted
Earnings Per Share (f) |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted
shares outstanding |
|
|
14,579 |
|
|
|
14,307 |
|
|
|
272 |
|
|
|
14,431 |
|
|
|
14,179 |
|
|
|
252 |
|
Diluted earnings per
share |
|
$ |
(0.18 |
) |
|
$ |
0.24 |
|
|
$ |
(0.42 |
) |
|
$ |
0.10 |
|
|
$ |
1.64 |
|
|
$ |
(1.54 |
) |
Adjusted Diluted Earnings Per Share |
|
$ |
0.16 |
|
|
$ |
0.26 |
|
|
$ |
(0.10 |
) |
|
$ |
0.55 |
|
|
$ |
1.01 |
|
|
$ |
(0.46 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA, Adjusted
EBITDA, EBITDA Margin on Revenue & Adjusted EBITDA Margin on
Adjusted Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
(2,630 |
) |
|
$ |
3,442 |
|
|
$ |
(6,072 |
) |
|
$ |
1,461 |
|
|
$ |
23,288 |
|
|
$ |
(21,827 |
) |
Interest expense |
|
|
4,760 |
|
|
|
477 |
|
|
|
4,283 |
|
|
|
16,271 |
|
|
|
2,215 |
|
|
|
14,056 |
|
Depreciation and
amortization |
|
|
4,281 |
|
|
|
1,926 |
|
|
|
2,355 |
|
|
|
15,562 |
|
|
|
7,665 |
|
|
|
7,897 |
|
Provision for income
taxes |
|
|
(2,018 |
) |
|
|
772 |
|
|
|
(2,790 |
) |
|
|
(641 |
) |
|
|
7,775 |
|
|
|
(8,416 |
) |
EBITDA |
|
$ |
4,393 |
|
|
$ |
6,617 |
|
|
$ |
(2,224 |
) |
|
$ |
32,653 |
|
|
$ |
40,943 |
|
|
$ |
(8,290 |
) |
Corporate development costs
(b) |
|
|
— |
|
|
|
364 |
|
|
|
(364 |
) |
|
|
1,735 |
|
|
|
614 |
|
|
|
1,121 |
|
Impairment loss of long-lived
asset (c) |
|
|
7,673 |
|
|
|
— |
|
|
|
7,673 |
|
|
|
7,673 |
|
|
|
— |
|
|
|
7,673 |
|
Less: FEMA task order to
support Alaska (d) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
12,479 |
|
|
|
(12,479 |
) |
Adjusted
EBITDA |
|
$ |
12,066 |
|
|
$ |
6,981 |
|
|
$ |
5,085 |
|
|
$ |
42,061 |
|
|
$ |
29,078 |
|
|
$ |
12,983 |
|
Net income margin on
Revenue |
|
(2.6)% |
|
|
5.1 |
% |
|
|
|
|
0.4 |
% |
|
|
5.9 |
% |
|
|
EBITDA Margin on
Revenue |
|
|
4.3 |
% |
|
|
9.8 |
% |
|
|
|
|
8.7 |
% |
|
|
10.4 |
% |
|
|
Adjusted EBITDA Margin
on Adjusted Revenue |
|
|
11.9 |
% |
|
|
10.4 |
% |
|
|
|
|
11.2 |
% |
|
|
10.8 |
% |
|
|
(a): Represents revenue adjusted to exclude
revenue from the short-term FEMA task orders during the fiscal year
ended September 30, 2022.
(b): Represents corporate development costs we
incurred to complete the GRSi transaction. These costs primarily
include legal counsel, financial due diligence, customer market
analysis and representation and warranty insurance premiums.
(c): Represents impairment loss of certain
long-lived real estate assets associated with a reduction of the
fair value of an asset prompted by a triggering event. During the
fourth quarter of fiscal 2023, DLH reduced its leased office space
requirement by consolidating underutilized premises as part of an
ongoing facility rationalization effort, to accurately reflect the
operational needs of the business. As a result, the Company has
determined that its Right of Use Assets experienced a reduction in
fair value below its associated carrying value and recorded a $7.7
million loss of fair value.
(d):Adjusted operating income represents the
Company’s consolidated operating income, determined in accordance
with GAAP, adjusted to add the corporate development costs
associated with the GRSi acquisition for fiscal year 2023, adjusted
to add back the impairment loss of certain real estate assets and
adjusted to exclude the operating income derived from the FEMA task
orders. Operating income for the FEMA task orders for the fiscal
year ended September 30, 2022, is derived by subtracting from
the revenue attributable to the task orders of $125.8 million the
following amounts associated with such task orders: contract costs
$112.1 million and general & administrative costs of $1.2
million.
(e) Adjusted net income represents the Company’s
consolidated net income, determined in accordance with GAAP, adding
back the impairment loss of long-lived assets and corporate
development costs as defined, less the net income derived from the
FEMA task orders. There was no net income derived from the FEMA
task orders during the fiscal year ended September 30, 2023.
For the fiscal year ended September 30, 2022, net income for
the FEMA task orders is derived by subtracting from the revenue
attributable to the task orders of $125.8 million the following
amounts associated with such task orders: contract costs of $112.1
million, general & administrative costs of $1.2 million, and
provision for income taxes of $3.2 million.
(f) Adjusted diluted earnings per share
(adjusted diluted EPS) is calculated by adding back the effect on
the Company's diluted EPS determined in accordance with GAAP, of
the impairment loss of long-lived assets and corporate development
costs as defined, as well as their tax effect as defined, and
subtracting the effect on diluted EPS for the FEMA task orders.
(g) Tax effect is the impact the tax expense per
the tax provision
Grafico Azioni DLH (NASDAQ:DLHC)
Storico
Da Ott 2024 a Nov 2024
Grafico Azioni DLH (NASDAQ:DLHC)
Storico
Da Nov 2023 a Nov 2024