MasterCraft Boat Holdings, Inc. (MCFT)
SIC breadcrumb: Manufacturing > Transportation Equipment > SIC 3730 Ship & Boat Building & Repairing
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1638290. Latest filing source: 0000950170-25-111682.
Informational only - descriptive public-record data, not investment advice.
Business
Read MCFT's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read MCFT's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 284,203,000 | USD | 2025 | 2025-08-27 |
| Net income | 7,043,000 | USD | 2025 | 2025-08-27 |
| Assets | 259,948,000 | USD | 2025 | 2025-08-27 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2025-08-27. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001638290.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 228,634,000 | 332,725,000 | 466,381,000 | 363,073,000 | 465,962,000 | 641,609,000 | 609,903,000 | 322,351,000 | 284,203,000 | |
| Net income | 10,210,000 | 19,570,000 | 39,653,000 | 21,354,000 | -24,047,000 | 56,170,000 | 58,214,000 | 68,937,000 | 7,800,000 | 7,043,000 |
| Operating income | 22,011,000 | 33,515,000 | 55,983,000 | 33,259,000 | -26,567,000 | 78,643,000 | 116,195,000 | 121,429,000 | 27,476,000 | 11,232,000 |
| Gross profit | 61,079,000 | 63,476,000 | 90,364,000 | 113,127,000 | 75,356,000 | 125,131,000 | 168,190,000 | 168,739,000 | 71,610,000 | 56,865,000 |
| Diluted EPS | 0.56 | 1.05 | 2.12 | 1.14 | -1.28 | 2.96 | 3.12 | 3.88 | 0.46 | 0.43 |
| Operating cash flow | 30,747,000 | 26,232,000 | 49,397,000 | 55,886,000 | 30,198,000 | 68,538,000 | 73,311,000 | 134,196,000 | 12,497,000 | 35,593,000 |
| Capital expenditures | 3,817,000 | 4,135,000 | 5,305,000 | 14,064,000 | 14,241,000 | 25,219,000 | 12,296,000 | 24,563,000 | 10,525,000 | 9,198,000 |
| Share buybacks | 4,502,000 | 0.00 | 25,454,000 | 22,949,000 | 16,257,000 | 9,767,000 | ||||
| Assets | 82,533,000 | 83,321,000 | 176,924,000 | 248,773,000 | 207,923,000 | 276,460,000 | 297,052,000 | 353,976,000 | 317,984,000 | 259,948,000 |
| Liabilities | 90,912,000 | 71,560,000 | 124,402,000 | 176,457,000 | 159,053,000 | 168,672,000 | 153,404,000 | 161,887,000 | 134,105,000 | 76,362,000 |
| Stockholders' equity | -8,379,000 | 11,761,000 | 52,522,000 | 72,316,000 | 48,870,000 | 107,788,000 | 143,648,000 | 191,969,000 | 183,679,000 | 183,386,000 |
| Cash and cash equivalents | 73,000 | 4,038,000 | 7,909,000 | 5,826,000 | 16,319,000 | 39,252,000 | 34,203,000 | 19,817,000 | 7,394,000 | 28,926,000 |
| Free cash flow | 26,930,000 | 22,097,000 | 44,092,000 | 41,822,000 | 15,957,000 | 43,319,000 | 61,015,000 | 109,633,000 | 1,972,000 | 26,395,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 8.56% | 11.92% | 4.58% | -6.62% | 12.05% | 9.07% | 11.30% | 2.42% | 2.48% | |
| Operating margin | 14.66% | 16.83% | 7.13% | -7.32% | 16.88% | 18.11% | 19.91% | 8.52% | 3.95% | |
| Return on equity | 166.40% | 75.50% | 29.53% | -49.21% | 52.11% | 40.53% | 35.91% | 4.25% | 3.84% | |
| Return on assets | 12.37% | 23.49% | 22.41% | 8.58% | -11.57% | 20.32% | 19.60% | 19.48% | 2.45% | 2.71% |
| Liabilities / equity | 6.08 | 2.37 | 2.44 | 3.25 | 1.56 | 1.07 | 0.84 | 0.73 | 0.42 | |
| Current ratio | 0.41 | 0.59 | 0.73 | 0.79 | 1.02 | 1.48 | 1.57 | 1.91 | 1.99 | 1.86 |
Industry Peer Context
Net margin peer context
Operating margin peer context
ROE peer context
ROA peer context
Financial Bridges
Income statement bridge from reported figures
Figure provenance: SEC companyfacts FY 2025. Revenue: accession 0000950170-25-111682; concept RevenueFromContractWithCustomerExcludingAssessedTax; source concepts us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax | Gross profit: accession 0000950170-25-111682; concept GrossProfit; source concepts us-gaap:GrossProfit | Operating income: accession 0000950170-25-111682; concept OperatingIncomeLoss; source concepts us-gaap:OperatingIncomeLoss | Net income: accession 0000950170-25-111682; concept NetIncomeLoss; source concepts us-gaap:NetIncomeLoss
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000950170-25-111682; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000950170-25-111682; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000950170-25-111682; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: GrossProfit. Source concepts: us-gaap:GrossProfit.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-06-30; accession 0000950170-25-111682; filed 2025-08-27. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-07. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001638290.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-01-02 | 0.81 | reported discrete quarter | ||
| 2022-Q3 | 2022-04-03 | 1.13 | reported discrete quarter | ||
| 2023-Q3 | 2023-04-02 | 166,776,000 | 22,510,000 | 1.27 | reported discrete quarter |
| 2023-Q4 | 2023-06-30 | 166,566,000 | 22,676,000 | derived Q4 = FY annual - nine-month YTD | |
| 2023-Q1 | 2023-10-01 | 0.36 | reported discrete quarter | ||
| 2023-Q2 | 2023-12-31 | 99,481,000 | 5,886,000 | 0.34 | reported discrete quarter |
| 2024-Q3 | 2024-03-31 | 95,708,000 | 3,755,000 | 0.22 | reported discrete quarter |
| 2024-Q4 | 2024-06-30 | 67,182,000 | -8,036,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-09-29 | 65,359,000 | -5,145,000 | -0.31 | reported discrete quarter |
| 2024-Q2 | 2024-12-29 | 63,368,000 | 2,748,000 | 0.17 | reported discrete quarter |
| 2025-Q3 | 2025-03-30 | 75,960,000 | 3,743,000 | 0.23 | reported discrete quarter |
| 2025-Q4 | 2025-06-30 | 79,516,000 | 5,697,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-09-28 | 69,002,000 | 3,636,000 | 0.22 | reported discrete quarter |
| 2025-Q2 | 2025-12-28 | 71,759,000 | 2,527,000 | 0.16 | reported discrete quarter |
| 2026-Q3 | 2026-03-29 | 78,206,000 | -742,000 | -0.05 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-29; accession 0001193125-26-211213; filed 2026-05-07. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-29; accession 0001193125-26-211213; filed 2026-05-07. Concept: NetIncomeLossAvailableToCommonStockholdersBasic. Source concepts: us-gaap:NetIncomeLossAvailableToCommonStockholdersBasic.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-29; accession 0001193125-26-211213; filed 2026-05-07. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001193125-26-211213.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis should be read together with the unaudited condensed consolidated financial statements and notes thereto included elsewhere in this Quarterly Report on Form 10-Q. In addition, the statements in this discussion and analysis regarding our expectations concerning the performance of our business, anticipated financial results, liquidity and the other non-historical statements are forward-looking statements. These forward-looking statements are subject to numerous risks and uncertainties, including, but not limited to, the risks and uncertainties described in “Cautionary Note Regarding Forward-Looking Statements” above and in “Risk Factors” set forth in our 2025 Annual Report. Our actual results may differ materially from those contained in or implied by any forward-looking statements.
Certain statements in the following discussions are based on non-GAAP financial measures. A “non-GAAP financial measure” is a numerical measure of a registrant’s historical or future financial performance, financial position or cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with U.S. GAAP in the statements of operations, balance sheets or statements of cash flows of the issuer; or includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented. Non-GAAP financial measures do not include operating and statistical measures. The Company includes non-GAAP financial measures in Management’s Discussion and Analysis, as the Company’s management believes that these measures and the information they provide are useful to users of the financial statements, including investors, because they permit users of the financial statements to view the Company’s performance using the same tools that management utilizes and to better evaluate the Company’s ongoing business performance. In order to better align the Company’s reported results with the internal metrics used by the Company's management to evaluate business performance as well as to provide better comparisons to prior periods and peer data, non-GAAP measures exclude the impact of purchase accounting amortization related to business acquisitions.
Overview
The Company’s results for all periods presented, as discussed in Management’s Discussion and Analysis, are presented on a continuing operations basis, which consists of our MasterCraft and Pontoon segments.
Marine Products Transaction
On February 5, 2026, the Company announced that it had entered into the Marine Products Transaction. The Marine Products Transaction is expected to close shortly after our special meeting of shareholders, scheduled May 12, 2026, subject to approval by both the Company's and Marine Products’ shareholders and the satisfaction of other customary closing conditions.
Results of Operations
Despite recent geopolitical and macroeconomic uncertainty, the Company delivered increased net sales of $2.2 million and increased gross margin of 420 basis points for the third quarter of fiscal 2026, when compared with the same prior-year period. These increases were primarily driven by favorable model mix and option sales, increased prices, and decreased dealer incentives, while maintaining effective cost controls, partially offset by lower unit volumes.
18
Results of Continuing Operations
Consolidated Results
The table below presents our consolidated results of operations for the three and nine months ended:
| Three Months Ended | 2026 vs. 2025 | Nine Months Ended | 2026 vs. 2025 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 29, | March 30, | % | March 29, | March 30, | % | |||||||||||||||||||||||||||
| 2026 | 2025 | Change | Change | 2026 | 2025 | Change | Change | |||||||||||||||||||||||||
| (Dollar amounts in thousands) | ||||||||||||||||||||||||||||||||
| Consolidated statements of operations: | ||||||||||||||||||||||||||||||||
| NET SALES | $ | 78,206 | $ | 75,960 | $ | 2,246 | 3.0 | % | $ | 218,967 | $ | 204,687 | $ | 14,280 | 7.0 | % | ||||||||||||||||
| COST OF SALES | 58,664 | 60,195 | (1,531 | ) | (2.5 | %) | 168,502 | 166,232 | 2,270 | 1.4 | % | |||||||||||||||||||||
| GROSS PROFIT | 19,542 | 15,765 | 3,777 | 24.0 | % | 50,465 | 38,455 | 12,010 | 31.2 | % | ||||||||||||||||||||||
| OPERATING EXPENSES: | ||||||||||||||||||||||||||||||||
| Selling and marketing | 3,360 | 2,845 | 515 | 18.1 | % | 9,649 | 8,543 | 1,106 | 12.9 | % | ||||||||||||||||||||||
| General and administrative | 17,030 | 8,356 | 8,674 | 103.8 | % | 34,267 | 23,258 | 11,009 | 47.3 | % | ||||||||||||||||||||||
| Amortization of other intangible assets | 450 | 450 | — | — | 1,350 | 1,350 | — | — | ||||||||||||||||||||||||
| Total operating expenses | 20,840 | 11,651 | 9,189 | 78.9 | % | 45,266 | 33,151 | 12,115 | 36.5 | % | ||||||||||||||||||||||
| OPERATING INCOME (LOSS) | (1,298 | ) | 4,114 | (5,412 | ) | (131.6 | %) | 5,199 | 5,304 | (105 | ) | (2.0 | %) | |||||||||||||||||||
| OTHER INCOME (EXPENSE): | ||||||||||||||||||||||||||||||||
| Interest expense | (58 | ) | — | (58 | ) | — | (146 | ) | (1,169 | ) | 1,023 | (87.5 | %) | |||||||||||||||||||
| Interest income | 760 | 760 | — | — | 2,257 | 2,649 | (392 | ) | (14.8 | %) | ||||||||||||||||||||||
| Loss on extinguishment of debt | (71 | ) | — | (71 | ) | — | (71 | ) | — | (71 | ) | 0.0 | % | |||||||||||||||||||
| INCOME (LOSS) BEFORE INCOME TAX EXPENSE | (667 | ) | 4,874 | (5,541 | ) | (113.7 | %) | 7,239 | 6,784 | 455 | 6.7 | % | ||||||||||||||||||||
| INCOME TAX EXPENSE | 49 | 1,053 | (1,004 | ) | (95.3 | %) | 1,811 | 1,521 | 290 | 19.1 | % | |||||||||||||||||||||
| INCOME (LOSS) FROM CONTINUING OPERATIONS | $ | (716 | ) | $ | 3,821 | $ | (4,537 | ) | (118.7 | %) | $ | 5,428 | $ | 5,263 | $ | 165 | 3.1 | % | ||||||||||||||
| Additional financial and other data: | ||||||||||||||||||||||||||||||||
| Unit sales volume: | ||||||||||||||||||||||||||||||||
| MasterCraft | 409 | 422 | (13 | ) | (3.1 | %) | 1,195 | 1,196 | (1 | ) | (0.1 | %) | ||||||||||||||||||||
| Pontoon | 162 | 197 | (35 | ) | (17.8 | %) | 524 | 527 | (3 | ) | (0.6 | %) | ||||||||||||||||||||
| Consolidated unit sales volume | 571 | 619 | (48 | ) | (7.8 | %) | 1,719 | 1,723 | (4 | ) | (0.2 | %) | ||||||||||||||||||||
| Net sales: | ||||||||||||||||||||||||||||||||
| MasterCraft | $ | 66,764 | $ | 64,227 | $ | 2,537 | 4.0 | % | $ | 186,647 | $ | 174,857 | $ | 11,790 | 6.7 | % | ||||||||||||||||
| Pontoon | 11,442 | 11,733 | (291 | ) | (2.5 | %) | 32,320 | 29,830 | 2,490 | 8.3 | % | |||||||||||||||||||||
| Consolidated net sales | $ | 78,206 | $ | 75,960 | $ | 2,246 | 3.0 | % | $ | 218,967 | $ | 204,687 | $ | 14,280 | 7.0 | % | ||||||||||||||||
| Net sales per unit: | ||||||||||||||||||||||||||||||||
| MasterCraft | $ | 163 | $ | 152 | $ | 11 | 7.2 | % | $ | 156 | $ | 146 | $ | 10 | 6.8 | % | ||||||||||||||||
| Pontoon | 71 | 60 | 11 | 18.3 | % | 62 | 57 | 5 | 8.8 | % | ||||||||||||||||||||||
| Consolidated net sales per unit | 137 | 123 | 14 | 11.4 | % | 127 | 119 | 8 | 6.7 | % | ||||||||||||||||||||||
| Gross margin | 25.0 | % | 20.8 | % | 420 bps | 23.0 | % | 18.8 | % | 420 bps |
Net sales increased $2.2 million during the third quarter of fiscal 2026, when compared with the same prior-year period. The increase in net sales was driven by favorable model mix and option sales, increased prices, and decreased dealer incentives, partially offset by lower unit volumes.
Net sales increased $14.3 million during the first nine months of fiscal 2026, when compared with the same prior year period, due to favorable model mix and option sales, increased prices, and decreased dealer incentives.
Gross margin percentage increased 420 basis points during both the third quarter and first nine months of fiscal 2026, when compared with the same prior year periods. Higher margins were primarily the result of increased net sales, as discussed above, combined with effective cost controls.
19
Operating expenses increased $9.2 million and $12.1 million during the third quarter and first nine months of fiscal 2026, respectively, when compared with the same prior year periods, due to business development and consulting costs related to the Marine Products Transaction, increased selling and marketing costs, and ERP implementation costs.
Segment Results
MasterCraft Segment
The following table sets forth MasterCraft segment results for the three and nine months ended:
| Three Months Ended | 2026 vs. 2025 | Nine Months Ended | 2026 vs. 2025 | |||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 29, | March 30, | % | March 29, | March 30, | % | |||||||||||||||||||||||||||
| (Dollar amounts in thousands) | 2026 | 2025 | Change | Change | 2026 | 2025 | Change | Change | ||||||||||||||||||||||||
| Net sales | $ | 66,764 | $ | 64,227 | $ | 2,537 | 4.0 | % | $ | 186,647 | $ | 174,857 | $ | 11,790 | 6.7 | % | ||||||||||||||||
| Operating income | 277 | 5,792 | (5,515 | ) | (95.2 | %) | 10,834 | 12,864 | (2,030 | ) | (15.8 | %) | ||||||||||||||||||||
| Purchases of property, plant and equipment | 836 | 1,778 | (942 | ) | (53.0 | %) | 4,797 | 5,459 | (662 | ) | (12.1 | %) | ||||||||||||||||||||
| Unit sales volume | 409 | 422 | (13 | ) | (3.1 | %) | 1,195 | 1,196 | (1 | ) | (0.1 | %) | ||||||||||||||||||||
| Net sales per unit | $ | 163 | $ | 152 | $ | 11 | 7.2 | % | $ | 156 | $ | 146 | $ | 10 | 6.8 | % |
Net sales increased $2.5 million and $11.8 million during the third quarter and first nine months of fiscal 2026, respectively, when compared with the same prior year periods. The increase was driven by favorable model mix and option sales, increased prices, and decreased dealer incentives, partially offset by lower unit volumes.
Operating income decreased $5.5 million and $2.0 million during third quarter and first nine months of fiscal 2026, respectively, when compared with the same prior year periods. The change was primarily the result of increased operating expenses, partially offset by increased net sales, as discussed above.
Pontoon Segment
The following table sets forth Pontoon segment results for the three and nine months ended:
[[GREPCENT_TABLE]]
[["","","Three Months Ended","","","2026 vs. 2025","","","Nine Months Ended","","","2026 vs. 2025"],["","","March 29,","","","March 30,","","","","","","%","","","March 29,","","","March 30,","","","","","","%"],["(Dollar amounts in thousands)","","2026","","","2025","","","Change","","","Change","","","2026","","","2025","","","Change","","","Change"],["Net sales","","$","11,442","","","$","11,733","","","$","(291",")","","","(2.5","%)","","$","32,320","","","$","29,830","","","$","2,490","","","","8.3","%"],["Operating loss",
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis should be read together with the sections entitled “Risk Factors” and the financial statements and the accompanying notes included elsewhere in this Form 10-K. In addition, the statements in this discussion and analysis regarding the performance expectations of our business, anticipated financial results, liquidity and the other non-historical statements are forward-looking statements. These forward-looking statements are subject to numerous risks and uncertainties, including, but not limited to, the risks and uncertainties described in “Cautionary Note Regarding Forward-Looking Statements” and in “Risk Factors” above. Our actual results may differ materially from those contained in or implied by any forward-looking statements.
This section generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024. Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 are not included in this Annual Report on Form 10-K and can be found in Item 7 of the Company’s Annual Report on Form 10-K for the year ended June 30, 2024, which was filed with the SEC on August 30, 2024.
Key Performance Measures
From time to time we use certain key performance measures in evaluating our business and results of operations and we may refer to one or more of these key performance measures in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” These key performance measures include:
•
Unit sales volume — We define unit sales volume as the number of our boats sold to our dealers during a period.
•
Net sales per unit — We define net sales per unit as net sales divided by unit sales volume.
•
Gross margin — We define gross margin as gross profit divided by net sales, expressed as a percentage.
•
Net income margin — We define net income margin as income from continuing operations divided by net sales, expressed as a percentage.
•
Adjusted EBITDA — We define Adjusted EBITDA as income from continuing operations, before interest, income taxes, depreciation, and amortization (“EBITDA”), as further adjusted to eliminate certain non-cash charges and unusual items that we do not consider to be indicative of our core/ongoing operations. For a reconciliation of EBITDA to Adjusted EBITDA, see “Non-GAAP Measures” below.
•
Adjusted EBITDA margin — We define Adjusted EBITDA margin as Adjusted EBITDA divided by net sales, expressed as a percentage. For a reconciliation of Adjusted EBITDA margin to net income margin, see “Non-GAAP Measures” below.
•
Adjusted Net Income — We define Adjusted Net Income as income from continuing operations, adjusted to eliminate certain non-cash charges and other items that we do not consider to be indicative of our core/ongoing operations and adjusted for the impact to income tax expense related to non-GAAP adjustments. For a reconciliation of income from continuing operations to Adjusted Net Income, see “Non-GAAP Measures” below.
•
Free cash flow — We define Free cash flow from continuing operations as net cash from operating activities less purchases of property, plant, and equipment. For a reconciliation of net cash provided by operating activities of continuing operations to Free cash flow, see “Non-GAAP Measures” below.
Overview
Discontinued Operations
On October 18, 2024, the Company completed the Aviara Transaction and on December 23, 2024, the Company completed the Aviara Facility Sale. In fiscal 2023, the Company sold its NauticStar business. The Company's results for all periods presented, as discussed in Management's Discussion and Analysis, are presented on a continuing operations basis. Results related to our Aviara and NauticStar reporting units are reported as discontinued operations for all periods presented. See Notes 1 and 3 in Notes to Consolidated Financial Statements for more information on discontinued operations.
Leadership Transition
On April 7, 2025 Timothy M. Oxley, Chief Financial Officer (“CFO”) of the Company, announced his retirement from the Company, effective December 31, 2025. Prior to his retirement, Mr. Oxley stepped down as CFO, effective June 30, 2025, at which time, Mr. Oxley began serving as a Special Advisor. Scott Kent, Vice President of Finance, succeeded Mr. Oxley as CFO, effective July 1, 2025.
23
Tariff and Trade Environment
The recently imposed U.S. tariffs did not materially impact our fiscal 2025 results, but their effects and the potential imposition of modified or additional tariffs may, among other things, create new trade barriers that disrupt supply chains, raise costs, weaken consumer confidence and impact consumer demand for our products, and impact our ability to export our products, all of which could have an adverse effect on our business and financial results. The extent of the impact of tariffs on the Company’s business is highly uncertain and difficult to predict. We are closely monitoring the rapidly evolving tariff landscape and are working diligently with key suppliers to mitigate risks. For additional information regarding the potential impacts of tariffs on our business and results of operations, see Item 1A “Risk Factors — Risks Relating to Our Regulatory, Accounting, Legal, and Tax Environment.”
Results of Operations
Fiscal 2025 was impacted by anticipated market and economic uncertainty. Net sales decreased primarily due to planned lower unit volumes aimed at aligning dealer inventories with retail demand. Gross margin declined due to lower cost absorption driven by decreased production volume.
We derived the consolidated statements of operations for the fiscal years ended June 30, 2025 and 2024 from our audited consolidated financial statements and related notes included elsewhere in this Form 10-K. Our historical results are not necessarily indicative of the results that may be expected in the future.
Consolidated Results
| 2025 | 2024 | Change | % Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | ||||||||||||||||
| Consolidated statements of operations: | ||||||||||||||||
| NET SALES | $ | 284,203 | $ | 322,351 | $ | (38,148 | ) | (11.8 | %) | |||||||
| COST OF SALES | 227,338 | 250,741 | (23,403 | ) | (9.3 | %) | ||||||||||
| GROSS PROFIT | 56,865 | 71,610 | (14,745 | ) | (20.6 | %) | ||||||||||
| OPERATING EXPENSES: | ||||||||||||||||
| Selling and marketing | 11,740 | 11,203 | 537 | 4.8 | % | |||||||||||
| General and administrative | 32,093 | 31,119 | 974 | 3.1 | % | |||||||||||
| Amortization of other intangible assets | 1,800 | 1,812 | (12 | ) | (0.7 | %) | ||||||||||
| Total operating expenses | 45,633 | 44,134 | 1,499 | 3.4 | % | |||||||||||
| OPERATING INCOME | 11,232 | 27,476 | (16,244 | ) | (59.1 | %) | ||||||||||
| OTHER INCOME (EXPENSE): | ||||||||||||||||
| Interest expense | (1,169 | ) | (3,292 | ) | 2,123 | (64.5 | %) | |||||||||
| Interest income | 3,472 | 5,789 | (2,317 | ) | (40.0 | %) | ||||||||||
| INCOME BEFORE INCOME TAX EXPENSE | 13,535 | 29,973 | (16,438 | ) | (54.8 | %) | ||||||||||
| INCOME TAX EXPENSE | 2,820 | 6,730 | (3,910 | ) | (58.1 | %) | ||||||||||
| INCOME FROM CONTINUING OPERATIONS | $ | 10,715 | $ | 23,243 | $ | (12,528 | ) | (53.9 | %) | |||||||
| Additional financial and other data: | ||||||||||||||||
| Unit sales volume: | ||||||||||||||||
| MasterCraft | 1,548 | 1,755 | (207 | ) | (11.8 | %) | ||||||||||
| Pontoon | 745 | 1,241 | (496 | ) | (40.0 | %) | ||||||||||
| Consolidated unit sales volume | 2,293 | 2,996 | (703 | ) | (23.5 | %) | ||||||||||
| Net sales: | ||||||||||||||||
| MasterCraft | $ | 240,763 | $ | 262,736 | $ | (21,973 | ) | (8.4 | %) | |||||||
| Pontoon | 43,440 | 59,615 | (16,175 | ) | (27.1 | %) | ||||||||||
| Consolidated net sales | $ | 284,203 | $ | 322,351 | $ | (38,148 | ) | (11.8 | %) | |||||||
| Net sales per unit: | ||||||||||||||||
| MasterCraft | $ | 156 | $ | 150 | $ | 6 | 4.0 | % | ||||||||
| Pontoon | 58 | 48 | 10 | 20.8 | % | |||||||||||
| Consolidated net sales per unit | 124 | 108 | 16 | 14.8 | % | |||||||||||
| Gross margin | 20.0 | % | 22.2 | % | (220) bps |
Net Sales. Net Sales decreased 11.8 percent for fiscal 2025 when compared to fiscal 2024. The decrease was a result of planned lower unit volumes and changes in price, partially offset by favorable model mix related to new product introductions, favorable option sales, and decreased dealer incentives.
24
Gross Margin. Gross Margin percentage declined 220 basis points during fiscal 2025 when compared to fiscal 2024. Lower margins were the result of lower cost absorption due to decreased production volume, material and overhead inflation, and changes in sales price.
Operating Expenses. Operating expenses increased 3.4 percent during fiscal 2025 when compared to the same prior year period mainly due to increased variable compensation costs.
Interest Expense. Interest expense decreased $2.1 million primarily due to all outstanding borrowings under the Credit Agreement being repaid during the first six months of fiscal 2025.
Interest Income. Interest income decreased $2.3 million during fiscal 2025 primarily due to certain investment securities being sold to repay outstanding borrowings under the Revolving Credit Facility during the second quarter of fiscal 2025.
Income Tax Expense. Our consolidated effective income tax rate decreased to 20.8 percent for fiscal 2025 from 22.5 percent for fiscal 2024. See Note 10 in Notes to Consolidated Financial Statements for more information.
Segment Results
MasterCraft Segment
The following table sets forth MasterCraft segment results for the fiscal years ended:
| (Dollar amounts in thousands) | 2025 | 2024 | Change | % Change | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | $ | 240,763 | $ | 262,736 | $ | (21,973 | ) | (8.4 | %) | |||||||
| Operating income | 20,658 | 29,573 | (8,915 | ) | (30.1 | %) | ||||||||||
| Purchases of property, plant and equipment | 7,219 | 7,912 | (693 | ) | (8.8 | %) | ||||||||||
| Unit sales volume | 1,548 | 1,755 | (207 | ) | (11.8 | %) | ||||||||||
| Net sales per unit | $ | 156 | $ | 150 | $ | 6 | 4.0 | % |
Net sales decreased 8.4 percent during fiscal 2025, when compared to fiscal 2024. The decrease was primarily driven by lower unit volumes and changes in price, partially offset by favorable model mix, decreased dealer incentives, and favorable option sales.
Operating income decreased 30.1 percent during fiscal 2025, when compared to the same prior year period. The overall decrease was driven by decreased net sales, as discussed above, increased materials and overhead inflation, and increased variable compensation costs.
Pontoon Segment
The following table sets forth Pontoon segment results for the fiscal years ended:
| (Dollar amounts in thousands) | 2025 | 2024 | Change | % Change | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | $ | 43,440 | $ | 59,615 | $ | (16,175 | ) | (27.1 | %) | |||||||
| Operating loss | (9,426 | ) | (2,097 | ) | (7,329 | ) | 349.5 | % | ||||||||
| Purchases of property, plant and equipment | 1,979 | 2,613 | (634 | ) | (24.3 | %) | ||||||||||
| Unit sales volume | 745 | 1,241 | (496 | ) | (40.0 | %) | ||||||||||
| Net sales per unit | $ | 58 | $ | 48 | $ | 10 | 20.8 | % |
Net sales decreased 27.1 percent during fiscal 2025, when compared to fiscal 2024, as a result of decreased unit volume and increased dealer incentives, partially offset by favorable model mix and favorable option sales.
Operating loss was $9.4 million during fiscal 2025, compared to $2.1 million in fiscal 2024. The change was primarily due to decreased net sales, as discussed above, and increased labor and materials cost.
25
Non-GAAP Measures
EBITDA, Adjusted EBITDA, EBITDA Margin, and Adjusted EBITDA Margin
We define EBITDA as income from continuing operations, before interest, income taxes, depreciation and amortization. We define Adjusted EBITDA as EBITDA further adjusted to eliminate certain non-cash charges or other items that we do not consider to be indicative of our core and/or ongoing operations. For the periods presented herein, these adjustments include share-based compensation, senior leadership transition and organizational realignment costs, and business development consulting costs, as described in more detail below. We define EBITDA margin and Adjusted EBITDA margin as EBITDA and Adjusted EBITDA, respectively, expressed as a percentage of Net sales.
Adjusted Net Income and Adjusted Net Income Per Share
We define Adjusted Net Income and Adjusted Net Income per share as income from continuing operations adjusted to eliminate certain non-cash charges or other items that we do not consider to be indicative of our core and/or ongoing operations and reflecting income tax expense on adjusted net income before income taxes at our estimated annual effective tax rate. For the periods presented herein, these adjustments include other intangible asset amortization, share-based compensation, senior leadership transition and organizational realignment costs, and business development consulting costs.
Free Cash Flow
We define Free Cash Flow from continuing operations as net cash flows from operating activities less purchases of property, plant, and equipment.
EBITDA, Adjusted EBITDA, EBITDA margin, Adjusted EBITDA margin, Adjusted Net Income, Adjusted Net Income per share, and Free Cash Flow, which we refer to collectively as the Non-GAAP Measures, are not measures of net income, operating income, or net cash flows as determined under accounting principles generally accepted in the United States, or U.S. GAAP. The Non-GAAP Measures are not measures of performance in accordance with U.S. GAAP and should not be considered as an alternative to net income, net income per share, or operating cash flows determined in accordance with U.S. GAAP. Additionally, Adjusted EBITDA is not intended to be a measure of cash flow. We believe that the inclusion of the Non-GAAP Measures is appropriate to provide additional information to investors because securities analysts and investors use the Non-GAAP Measures to assess our operating performance across periods on a consistent basis and to evaluate the relative risk of an investment in our securities. We use Adjusted Net Income and Adjusted Net Income per share to facilitate a comparison of our operating performance on a consistent basis from period to period that, when viewed in combination with our results prepared in accordance with U.S. GAAP, provides a more complete understanding of factors and trends affecting our business than does U.S. GAAP measures alone. We believe Adjusted Net Income and Adjusted Net Income per share assists our Board, management, investors, and other users of the financial statements in comparing our net income on a consistent basis from period to period because it removes certain non-cash items and other items that we do not consider to be indicative of our core and/or ongoing operations and reflecting income tax expense on adjusted net income before income taxes at our estimated annual effective tax rate. The Non-GAAP Measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of these limitations are:
•
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and the Non-GAAP Measures do not reflect any cash requirements for such replacements;
•
Certain Non-GAAP Measures do not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments;
•
Certain Non-GAAP Measures do not reflect changes in, or cash requirements for, our working capital needs;
•
Certain Non-GAAP Measures do not reflect our tax expense or any cash requirements to pay income taxes;
•
Certain Non-GAAP Measures do not reflect interest expense, or the cash requirements necessary to service interest payments on our indebtedness; and
•
Certain Non-GAAP Measures do not reflect the impact of earnings or charges resulting from matters we do not consider to be indicative of our core and/or ongoing operations, but may nonetheless have a material impact on our results of operations.
In addition, because not all companies use identical calculations, our presentation of the Non-GAAP Measures may not be comparable to similarly titled measures of other companies, including companies in our industry.
26
The following table presents a reconciliation of income from continuing operations as determined in accordance with U.S. GAAP to EBITDA and Adjusted EBITDA, and income from continuing operations margin (expressed as a percentage of net sales) to Adjusted EBITDA margin (expressed as a percentage of net sales) for the periods indicated:
| % of Net | % of Net | % of Net | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2025 | sales | 2024 | sales | 2023 | sales | ||||||||||||
| Income from continuing operations | $ | 10,715 | 3.8% | $ | 23,243 | 7.2% | $ | 93,801 | 15.4% | |||||||||
| Income tax expense | 2,820 | 6,730 | 28,300 | |||||||||||||||
| Interest expense | 1,169 | 3,292 | 2,679 | |||||||||||||||
| Interest income | (3,472 | ) | (5,789 | ) | (3,351 | ) | ||||||||||||
| Depreciation and amortization | 9,579 | 8,375 | 8,396 | |||||||||||||||
| EBITDA | 20,811 | 7.3% | 35,851 | 11.1% | 129,825 | 21.3% | ||||||||||||
| Share-based compensation | 2,915 | 2,602 | 3,462 | |||||||||||||||
| Senior leadership transition and organizational realignment costs(a) | 659 | 1,708 | — | |||||||||||||||
| Business development consulting costs(b) | — | — | 312 | |||||||||||||||
| Adjusted EBITDA | $ | 24,385 | 8.6% | $ | 40,161 | 12.5% | $ | 133,599 | 21.9% |
The following table sets forth a reconciliation of income from continuing operations as determined in accordance with U.S. GAAP to Adjusted Net Income for the periods indicated:
| (Dollar amounts in thousands, except per share data) | 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income from continuing operations | $ | 10,715 | $ | 23,243 | $ | 93,801 | |||||
| Income tax expense | 2,820 | 6,730 | 28,300 | ||||||||
| Amortization of acquisition intangibles | 1,800 | 1,812 | 1,849 | ||||||||
| Share-based compensation | 2,915 | 2,602 | 3,462 | ||||||||
| Senior leadership transition and organizational realignment costs(a) | 659 | 1,708 | — | ||||||||
| Business development consulting costs(b) | — | — | 312 | ||||||||
| Adjusted Net Income before income taxes | 18,909 | 36,095 | 127,724 | ||||||||
| Adjusted income tax expense(c) | 3,782 | 7,219 | 29,377 | ||||||||
| Adjusted Net Income | $ | 15,127 | $ | 28,876 | $ | 98,347 | |||||
| Adjusted Net Income per share: | |||||||||||
| Basic | $ | 0.92 | $ | 1.71 | $ | 5.58 | |||||
| Diluted | $ | 0.92 | $ | 1.69 | $ | 5.54 | |||||
| Weighted average shares used for the computation of(d): | |||||||||||
| Basic Adjusted Net Income per share | 16,428,485 | 16,930,348 | 17,618,797 | ||||||||
| Diluted Adjusted Net Income per share | 16,525,773 | 17,038,305 | 17,765,117 |
The following table presents the reconciliation of income from continuing operations per diluted share to Adjusted net income per diluted share for the periods presented:
| 2025 | 2024 | 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income from continuing operations per diluted share | $ | 0.65 | $ | 1.36 | $ | 5.28 | ||||||
| Impact of adjustments: | ||||||||||||
| Income tax expense | 0.17 | 0.39 | 1.59 | |||||||||
| Amortization of acquisition intangibles | 0.11 | 0.11 | 0.10 | |||||||||
| Share-based compensation | 0.18 | 0.15 | 0.19 | |||||||||
| Senior leadership transition and organizational realignment costs(a) | 0.04 | 0.10 | — | |||||||||
| Business development consulting costs(b) | — | — | 0.02 | |||||||||
| Adjusted Net Income per diluted share before income taxes | 1.15 | 2.11 | 7.18 | |||||||||
| Impact of adjusted income tax expense on net income per diluted share before income taxes(c) | (0.23 | ) | (0.42 | ) | (1.64 | ) | ||||||
| Adjusted Net Income per diluted share | $ | 0.92 | $ | 1.69 | $ | 5.54 |
27
The following table presents a reconciliation of net cash flows by operating activities of continuing operations as determined in accordance with U.S. GAAP to Free Cash Flow for the periods presented:
| 2025 | 2024 | 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities of continuing operations | $ | 38,222 | $ | 12,200 | $ | 136,630 | ||||||
| Less: | ||||||||||||
| Purchases of property, plant and equipment | (9,198 | ) | (10,525 | ) | (24,563 | ) | ||||||
| Free cash flow | $ | 29,024 | $ | 1,675 | $ | 112,067 |
(a)
Represents amounts paid for legal fees and recruiting costs associated with the CEO and CFO transitions, as well as non-recurring severance costs incurred as part of the Company's strategic organizational realignment undertaken in connection with the transitions.
(b)
Represents non-recurring third-party costs associated with business development activities, primarily relating to consulting costs for evaluation and execution of internal growth and other strategic initiatives. The evaluation and execution of the internal growth and other strategic initiatives is a bespoke initiative, and the costs associated therewith do not constitute normal recurring cash operating expenses necessary to operate the Company’s business.
(c)
Reflects income tax expense at a tax rate of 20.0% for 2025 and 2024, and 23.0% for 2023.
(d)
Represents the Weighted average shares used for the computation of Basic and Diluted earnings (loss) per share as presented on the Consolidated Statements of Operations to calculate Adjusted Net Income per diluted share for all periods presented herein.
Liquidity and Capital Resources
Our primary liquidity and capital resource needs are to finance working capital, fund capital expenditures, service debt, fund potential acquisitions, and fund our share repurchase program. Our principal sources of liquidity are our cash balance, short-term investments, cash generated from operating activities, our revolving credit agreement and the refinancing and/or new issuance of long-term debt. We believe our cash balance, investments, cash from operations, and our ability to borrow, will be sufficient to provide for our liquidity and capital resource needs.
Cash and cash equivalents totaled $28.9 million as of June 30, 2025, an increase of $21.5 million from $7.4 million as of June 30, 2024. Short-term investments totaled $50.5 million as of June 30, 2025, a decrease of $28.3 million from $78.8 million as of June 30, 2024. Net changes in Cash and cash equivalents and Short-term investments include proceeds from short-term investments being used to repay outstanding amounts under the Revolving Credit Facility and $26.1 million in net proceeds from the Aviara Facility Sale. Refer to Note 3 — Discontinued Operations and Note 4 — Short-term investments in the Notes to Consolidated Financial Statements for further details. Total debt as of June 30, 2024 was $49.3 million, with no amounts outstanding as of June 30, 2025.
As of June 30, 2025, we had no amounts outstanding under the Revolving Credit Facility, leaving $100.0 million of available borrowing capacity. Refer to Note 9 — Long-Term Debt in the Notes to Consolidated Financial Statements for further details.
On July 24, 2023, the Board authorized a new share repurchase program under which the Company may repurchase up to $50.0 million of its outstanding shares of common stock. The new authorization became effective upon the completion of the Company’s previously existing $50.0 million stock repurchase authorization. As of June 30, 2025, $25.9 million remained available under the new authorization.
During fiscal 2025 and fiscal 2024, the Company repurchased 531,970 shares and 750,943 shares of common stock for $9.5 million and $16.3 million, respectively, in cash, including related fees and expenses.
The following table and discussion below relate to our cash flows from continuing operations for operating, investing, and financing activities:
| (Dollar amounts in thousands) | 2025 | 2024 | 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total cash provided by (used in): | ||||||||||||
| Operating activities | $ | 38,222 | $ | 12,200 | $ | 136,630 | ||||||
| Investing activities | 20,044 | 4,051 | (115,173 | ) | ||||||||
| Financing activities | (60,097 | ) | (23,135 | ) | (27,148 | ) | ||||||
| Net change in cash and cash equivalents from continuing operations | $ | (1,831 | ) | $ | (6,884 | ) | $ | (5,691 | ) |
Fiscal 2025 Cash Flow from Continuing Operations
Net cash provided by operating activities was $38.2 million, primarily due to net income and favorable working capital changes. Working capital is defined as accounts receivable, income tax receivable, inventories, and prepaid expenses and other current assets net of accounts payable, income tax payable, and accrued expenses and other current liabilities as presented in the consolidated balance
28
sheets, excluding the impact of acquisitions and non-cash adjustments. Favorable changes in working capital primarily consisted of a decrease in inventories, accounts receivable, other assets, prepaid expenses and other current assets, and an increase in income tax payable, partially offset by a decrease in accounts payable. Inventories decreased due to timing of sales at the end of the period compared to the end of the prior-year and planned raw materials reduction due to lower unit production volume. Accounts receivable decreased due to timing of sales at the end of the period compared to the end of the prior-year period. Income tax payable increased due to timing of estimated payments. Prepaid expenses and other current assets decreased mainly due to lower general insurance premiums. Accounts payable decreased due to a reduction in raw material purchases and timing of purchases at the end of the period compared to the prior-year period.
Net cash provided by investing activities was $20.0 million, which included net proceeds of $29.2 million from available-for-sale securities, partially offset by $9.2 million in capital expenditures. Our capital spending was primarily focused on information technology, tooling and machinery and equipment.
Net cash used in financing activities was $60.1 million, which included share repurchases totaling $9.5 million, excluding related fees and expenses, and $49.5 million used to repay outstanding borrowings of the Term Loan. Drawn amounts on the Revolving Credit Facility were fully repaid as of June 30, 2025.
Fiscal 2024 Cash Flow from Continuing Operations
Net cash provided by operating activities was $12.2 million, primarily due to net income, partially offset by changes in working capital as defined above. Changes in working capital primarily consisted of a decrease in accrued expenses and other current liabilities, accounts payable, and income tax payable, partially offset by a decrease in inventories and accounts receivable. Accrued expenses and other current liabilities decreased as a result of lower compensation related accruals, warranty costs as a result of reduced unit volumes, and reduced volume rebates, offset by an increase in retail rebates. Accounts payable decreased as a result of decreased production levels. Income tax payable decreased due to the lower earnings compared to the prior year. Inventories decreased as we rebalanced inventory levels to align with lower production levels. Accounts receivable decreased due to reduced unit volumes.
Net cash provided by investing activities was $4.1 million, due to net proceeds in short-term investments of $14.6 million, partially offset by $10.5 million of capital expenditures. Our capital spending was focused on facility enhancements, information technology, and tooling.
Net cash used in financing activities was $23.1 million, which included net payments of $4.5 million on long-term debt and $16.3 million of share repurchases.
Off-Balance Sheet Arrangements
The Company did not have any off-balance sheet financing arrangements as of June 30, 2025.
Contractual Obligations
As of June 30, 2025, the Company’s material cash obligations were as follows:
Long-Term Debt Obligations — See Note 9 – Long-Term Debt in the accompanying Notes to Consolidated Financial Statements for further information.
Purchase Commitments — As of June 30, 2025, the Company is committed to purchasing $2.8 million of engines. See Note 12 in the accompanying Notes to Consolidated Financial Statements for more information.
Repurchase Obligations — The Company has reserves to cover potential losses associated with repurchase obligations based on historical experience and current facts and circumstances. We incurred no material impact from repurchase events during fiscal 2025, 2024, or 2023. An adverse change in retail sales, however, could require us to repurchase boats repossessed by floor plan financing companies upon an event of default by any of our dealers, subject in some cases to an annual limitation. See Note 12 in the accompanying Notes to Consolidated Financial Statements for more information.
In addition to the above, we have unrecognized tax benefits that are not reflected here because the Company cannot predict when open income tax years will close with completed examinations. See Note 10 in Notes to Consolidated Financial Statements for more information.
Critical Accounting Estimates
Significant accounting policies are described in the notes to the consolidated financial statements. In the application of these policies, certain estimates are made that may have a material impact on our financial condition and results of operations. Actual results could
29
differ from those estimates and cause our reported net income to vary significantly from period to period. For additional information regarding these policies, see Note 1 – Significant Accounting Policies in Notes to Consolidated Financial Statements.
Asset Impairment
Goodwill
The Company reviews goodwill for impairment at its annual impairment testing date, which is June 30, and whenever events or changes in circumstances indicate that the fair value of a reporting unit may be below its carrying value. As part of the impairment tests, the Company may perform a qualitative, rather than quantitative, assessment to determine whether the fair values of its reporting units are “more likely than not” to be greater than their carrying values. In performing this qualitative analysis, the Company considers various factors, including the effect of market or industry changes and the reporting units’ actual results compared to projected results.
If the fair value of a reporting unit does not meet the “more likely than not” criteria discussed above, the impairment test for goodwill is a quantitative test. This test involves comparing the fair value of the reporting unit with its carrying value. If the fair value exceeds the carrying value, goodwill is not considered impaired. If the carrying amount exceeds the fair value then the goodwill is considered impaired and an impairment loss is recognized in an amount by which the carrying value exceeds the reporting unit’s fair value, not to exceed the carrying amount of the goodwill allocated to that reporting unit.
The Company calculates the fair value of its reporting units considering both the income approach and market approach. The income approach calculates the fair value of the reporting unit using a discounted cash flow method. Internally forecasted future cash flows, which the Company believes reasonably approximate market participant assumptions, are discounted using a weighted average cost of capital (“Discount Rate”) developed for each reporting unit. The Discount Rate is developed using market observable inputs, as well as considering whether or not there is a measure of risk related to the specific reporting unit’s forecasted performance. Fair value under the market approach is determined for each reporting unit by applying market multiples for comparable public companies to the reporting unit’s financial results. The key judgements in these calculations are the assumptions used in determining the reporting unit’s forecasted future performance, including revenue growth and operating margins, as well as the perceived risk associated with those forecasts in determining the Discount Rate, along with selecting representative market multiples.
As of June 30, 2025, only the MasterCraft reporting unit has a goodwill balance. The Company performed a qualitative assessment and concluded the fair value of the MasterCraft reporting unit is “more likely than not” greater than its carrying value.
Other Intangible Assets
The Company’s primary intangible assets other than goodwill are dealer networks and trade names acquired in business combinations. These intangible assets are initially valued using a methodology commensurate with the intended use of the asset. The dealer networks were valued using an income approach, which requires an estimate or forecast of the expected future cash flows from the dealer network through the application of the multi-period excess earnings approach. The fair value of trade names is measured using a relief-from-royalty approach, a variation of the income approach, which requires an estimate or forecast of the expected future cash flows. This method assumes the value of the trade name is the discounted cash flows of the amount that would be paid to third parties had the Company not owned the trade name and instead licensed the trade name from another company. The basis for future sales projections for these methods are based on internal revenue forecasts by reporting unit, which the Company believes represent reasonable market participant assumptions. The future cash flows are discounted using an applicable Discount Rate as well as any potential risk premium to reflect the inherent risk of holding a standalone intangible asset.
The key judgements in these fair value calculations, as applicable, are: assumptions used in developing internal revenue growth and dealer expense forecasts, assumed dealer attrition rates, the selection of an appropriate royalty rate, as well as the perceived risk associated with those forecasts in determining the Discount Rate.
The costs of amortizable intangible assets, including dealer networks, are recognized over their expected useful lives, approximately ten years for the dealer networks, using the straight-line method. The dealer network intangible asset within our MasterCraft reporting unit is fully amortized. The dealer network intangible asset within our Pontoon reporting unit that is subject to amortization is evaluated for impairment using a process similar to that used to evaluate long-lived assets as described below.
Intangible assets not subject to amortization, including trade names, are assessed for impairment at least annually, at June 30, and whenever events or changes in circumstances indicate that it is more likely than not that an asset may be impaired. As part of the annual test, the Company may perform a qualitative, rather than quantitative, assessment to determine whether each trade name intangible asset is “more likely than not” impaired. In performing this qualitative analysis, the Company considers various factors, including macroeconomic events, industry and market events and cost related events. If the “more likely than not” criteria is not met, the impairment test for indefinite-lived intangible assets consists of a comparison of the fair value of the intangible asset with its carrying amount. An impairment loss is recognized for the amount by which the carrying value exceeds the fair value of the asset.
30
During the fiscal 2025 fourth quarter, the Company determined certain indicators of potential impairment existed for the Crest brand intangible assets, resulting in an undiscounted cash flows analysis for the Crest dealer network and a discounted cash flows analysis for the Crest trade name. The analysis concluded both the undiscounted cash flows and fair value exceeded their related carrying values, respectively, resulting in no impairment.
Long-Lived Assets
The Company assesses the potential for impairment of its long-lived assets if facts and circumstances, such as declines in sales, earnings, or cash flows or adverse changes in the business climate, suggest that they may be impaired. A current expectation that, more likely than not, a long-lived asset (asset group) will be sold or otherwise disposed of significantly before the end of its previously estimated useful life will also trigger a review for impairment. The Company performs its assessment by comparing the book value of the asset groups to the estimated future undiscounted cash flows associated with the asset groups. If any impairment in the carrying value of its long-lived assets is indicated, the assets would be adjusted to an estimate of fair value.
During the year ended June 30, 2024, the Company recognized $6.9 million in long-lived asset impairment charges related to its Aviara reporting unit. These charges are included in the loss from discontinued operations.
In conjunction with the impairment assessment as discussed above, the Company determined certain indicators of potential impairment existed for the Crest brand asset group, resulting in an undiscounted cash flow analysis. The analysis concluded the undiscounted cash flows exceeded the carrying value of the asset group, resulting in no impairment.
Product Warranties — The Company offers warranties on the sale of certain products generally for periods of between one and ten years from the date of retail sale, and provides a limited lifetime warranty on certain parts, as noted in the warranty. These warranties require us or our dealers to repair or replace defective products during the warranty period at no cost to the consumer. We estimate the costs that may be incurred under our basic limited warranty and record as a liability the amount of such costs at the time the product revenue is recognized. The key judgements that affect our estimate for warranty liability include the number of units sold, historical and anticipated rates of warranty claims and cost per claim. We periodically assess the adequacy of the recorded warranty liabilities and adjust the amounts as actual claims are determined or as changes in the obligations become reasonably estimable. We also adjust our liability for specific warranty matters when they become known and exposure can be estimated. Future warranty claims may differ from our estimate of the warranty liability, which could lead to changes in the Company’s warranty liability in future periods.
Income Taxes—We are subject to income taxes in the United States of America and the United Kingdom. For fiscal 2025 and 2024, our effective tax rate differs from the statutory rate, primarily due to the inclusion of the state tax rate and uncertain tax positions, partially offset by the benefit from tax credits. See the components of our effective tax rate reconciliation in Note 10.
Significant judgment is required in evaluating our uncertain tax positions and determining our provision for income taxes. Although we believe our reserves are reasonable, we cannot provide assurance that the final tax outcome of these matters will not be different from that which is reflected in our historical income tax provisions and accruals. We adjust these reserves in light of changing facts and circumstances, such as the closing of a tax audit or the refinement of an estimate. To the extent that the final tax outcome of these matters is different than the amounts recorded, such differences will impact the provision for income taxes in the period in which such determination is made. The provision for income taxes includes the impact of reserve provisions and changes to reserves that are considered appropriate, as well as the related net interest.
Revenue Recognition — The Company’s revenue is derived primarily from the sale of boats and trailers, marine parts, and accessories to its independent dealers. The Company recognizes revenue when obligations under the terms of a contract are satisfied and control over promised goods is transferred to a customer. For substantially all sales, this occurs when the product is released to the carrier responsible for transporting it to a customer. The Company typically receives payment from the floor plan financing providers within 5 business days of shipment. Revenue is measured as the amount of consideration we expect to receive in exchange for a product. The Company offers dealer incentives that include wholesale rebates, retail rebates and promotions, floor plan reimbursement or cash discounts, and other allowances that are recorded as reductions of revenues in net sales in the consolidated statements of operations. The consideration recognized represents the amount specified in a contract with a customer, net of estimated incentives the Company reasonably expects to pay. The estimated liability and reduction in revenue for dealer incentives is recorded at the time of sale. Subsequent adjustments to incentive estimates are possible because actual results may differ from these estimates if conditions dictate the need to enhance or reduce sales promotion and incentive programs or if dealer achievement or other items vary from historical trends. Accrued dealer incentives are included in Accrued expenses and other current liabilities in the accompanying consolidated balance sheets.
Rebates and Discounts
Dealers earn wholesale rebates based on purchase volume commitments and achievement of certain performance metrics. The Company estimates the amount of wholesale rebates based on historical achievement, forecasted volume, and assumptions regarding dealer
31
behavior. Rebates that apply to boats already in dealer inventory are referred to as retail rebates. The Company estimates the amount of retail rebates based on historical data for specific boat models adjusted for forecasted sales volume, product mix, dealer and consumer behavior, and assumptions concerning market conditions. The Company also utilizes various programs whereby it offers cash discounts or agrees to reimburse its dealers for certain floor plan interest costs incurred by dealers for limited periods of time, generally ranging up to nine months.
Other Revenue Recognition Matters
Dealers generally have no right to return unsold boats. Occasionally, the Company may accept returns in limited circumstances and at the Company’s discretion under its warranty policy. The Company may be obligated, in the event of default by a dealer, to accept returns of unsold boats under its repurchase commitment to floor plan financing providers, who are able to obtain such boats through foreclosure. The repurchase commitment is on an individual unit basis with a term from the date it is financed by the lending institution through the payment date by the dealer, generally not exceeding 30 months. The Company accounts for these arrangements as guarantees and recognizes a liability based on the estimated fair value of the repurchase obligation. The estimated fair value takes into account our estimate of the loss we will incur upon resale of any repurchases. The Company accrues the estimated fair value of this obligation based on the age of inventory currently under floor plan financing and estimated credit quality of dealers holding the inventory. Inputs used to estimate this fair value include significant unobservable inputs that reflect the Company’s assumptions about the inputs that market participants would use and, therefore, this liability is classified within Level 3 of the fair value hierarchy. We incurred no material impact from repurchase events during fiscal 2025, 2024, or 2023. See Note 12 in Notes to Consolidated Financial Statements for more information on repurchase obligations.
New Accounting Pronouncements
See “Part II, Item 8. Financial Statements and Supplementary Data — Note 1 — Significant Accounting Policies — New Accounting Pronouncements.”
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000950170-24-102002.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis should be read together with the sections entitled “Risk Factors” and the financial statements and the accompanying notes included elsewhere in this Form 10-K. In addition, the statements in this discussion and analysis regarding the performance expectations of our business, anticipated financial results, liquidity and the other non-historical statements are forward-looking statements. These forward-looking statements are subject to numerous risks and uncertainties, including, but not limited to, the risks and uncertainties described in “Cautionary Note Regarding Forward-Looking Statements” and in “Risk Factors” above. Our actual results may differ materially from those contained in or implied by any forward-looking statements.
This section generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023. Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 are not included in this Annual Report on Form 10-K and can be found in Item 7 of the Company’s Annual Report on Form 10-K for the year ended June 30, 2023, which was filed with the SEC on August 30, 2023.
Key Performance Measures
From time to time we use certain key performance measures in evaluating our business and results of operations and we may refer to one or more of these key performance measures in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” These key performance measures include:
•
Unit sales volume — We define unit sales volume as the number of our boats sold to our dealers during a period.
•
Net sales per unit — We define net sales per unit as net sales divided by unit sales volume.
•
Gross margin — We define gross margin as gross profit divided by net sales, expressed as a percentage.
•
Net income margin — We define net income margin as net income from continuing operations divided by net sales, expressed as a percentage.
•
Adjusted EBITDA — We define Adjusted EBITDA as net income from continuing operations, before interest, income taxes, depreciation, and amortization (“EBITDA”), as further adjusted to eliminate certain non-cash charges and unusual items that we do not consider to be indicative of our core/ongoing operations. For a reconciliation of EBITDA to Adjusted EBITDA, see “Non-GAAP Measures” below.
•
Adjusted EBITDA margin — We define Adjusted EBITDA margin as Adjusted EBITDA divided by net sales, expressed as a percentage. For a reconciliation of Adjusted EBITDA margin to net income margin, see “Non-GAAP Measures” below.
•
Adjusted Net Income — We define Adjusted Net Income as net income from continuing operations, adjusted to eliminate certain non-cash charges and other items that we do not consider to be indicative of our core/ongoing operations and adjusted for the impact to income tax expense related to non-GAAP adjustments. For a reconciliation of net income from continuing operations to Adjusted Net Income, see “Non-GAAP Measures” below.
Fiscal 2024 Overview
As anticipated, general market volatility and economic headwinds created uncertainty and softness in the retail environment for fiscal 2024. As previously disclosed, because of the anticipated softness in retail demand, the Company approached its wholesale production plan for fiscal 2024 with a prudent level of caution and a focus on rebalancing dealer inventories consistent with the expected retail demand. As a result, we experienced lower cost absorption and decreased sales volume, leading to lower net sales and gross margin compared to the prior fiscal year.
On March 4, 2024, Frederick Brightbill, Chief Executive Officer (“CEO”) and Chairman of the Board announced his retirement as CEO of the Company, effective March 18, 2024, and as Chairman effective June 30, 2024. In connection with Mr. Brightbill’s retirement, the Company appointed Brad Nelson as CEO, effective March 18, 2024. Mr. Nelson also joined the Board at that time. Roch Lambert, the Company’s former Lead Independent Director, assumed the role of Chairman of the Board, effective July 1, 2024. Mr. Brightbill will serve as a consultant to the Company through June 30, 2025.
During fiscal 2024, we recognized $1.7 million of CEO transition costs in General and administrative expense within the consolidated statements of operations. CEO transition costs include amounts paid to the former CEO under the terms of his retirement agreements and related legal fees. Also included are recruiting and relocation costs related to the new CEO.
23
Aviara Impairment Activity
During the fourth quarter of fiscal 2024, the Company identified an indication of impairment related to its Aviara segment’s property, plant, equipment and inventory. After performing a recoverability test, the Company recognized an impairment charge of $9.8 million, which adjusted the related assets to their estimated fair value. See Notes 5 and 6 for further information related to the impairment analysis.
Subsequent to year-end, the Company announced that it had entered into an asset exchange agreement under which it will transfer rights to its Aviara brand of luxury dayboats and certain related assets to a third party. The Aviara Transaction is subject to customary closing conditions and is expected to close in the first quarter of fiscal 2025. Following consummation of the Aviara Transaction, we intend to close the Merritt Island facility and offer the property for open market sale. The Company intends to classify Aviara as discontinued operations beginning in the first quarter of fiscal 2025.
Results of Operations
We derived the consolidated statements of operations for the fiscal years ended June 30, 2024 and 2023 from our audited consolidated financial statements and related notes included elsewhere in this Form 10-K. Our historical results are not necessarily indicative of the results that may be expected in the future.
Consolidated Results
| 2024 | 2023 | Change | % Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | ||||||||||||||||
| Consolidated statements of operations: | ||||||||||||||||
| NET SALES | $ | 366,588 | $ | 662,046 | $ | (295,458 | ) | (44.6 | %) | |||||||
| COST OF SALES | 299,491 | 492,333 | (192,842 | ) | (39.2 | %) | ||||||||||
| GROSS PROFIT | 67,097 | 169,713 | (102,616 | ) | (60.5 | %) | ||||||||||
| OPERATING EXPENSES: | ||||||||||||||||
| Selling and marketing | 13,430 | 13,808 | (378 | ) | (2.7 | %) | ||||||||||
| General and administrative | 34,396 | 37,034 | (2,638 | ) | (7.1 | %) | ||||||||||
| Amortization of other intangible assets | 1,812 | 1,956 | (144 | ) | (7.4 | %) | ||||||||||
| Impairments | 9,827 | — | 9,827 | — | ||||||||||||
| Total operating expenses | 59,465 | 52,798 | 6,667 | 12.6 | % | |||||||||||
| OPERATING INCOME | 7,632 | 116,915 | (109,283 | ) | (93.5 | %) | ||||||||||
| OTHER INCOME (EXPENSE): | ||||||||||||||||
| Interest expense | (3,292 | ) | (2,679 | ) | (613 | ) | 22.9 | % | ||||||||
| Interest income | 5,789 | 3,351 | 2,438 | 72.8 | % | |||||||||||
| INCOME BEFORE INCOME TAX EXPENSE | 10,129 | 117,587 | (107,458 | ) | (91.4 | %) | ||||||||||
| INCOME TAX EXPENSE | 1,407 | 27,135 | (25,728 | ) | (94.8 | %) | ||||||||||
| NET INCOME FROM CONTINUING OPERATIONS | $ | 8,722 | $ | 90,452 | $ | (81,730 | ) | (90.4 | %) | |||||||
| Additional financial and other data: | ||||||||||||||||
| Unit sales volume: | ||||||||||||||||
| MasterCraft | 1,755 | 3,407 | (1,652 | ) | (48.5 | %) | ||||||||||
| Pontoon | 1,241 | 2,836 | (1,595 | ) | (56.2 | %) | ||||||||||
| Aviara | 134 | 134 | — | — | ||||||||||||
| Consolidated unit sales volume | 3,130 | 6,377 | (3,247 | ) | (50.9 | %) | ||||||||||
| Net sales: | ||||||||||||||||
| MasterCraft | $ | 262,736 | $ | 468,656 | $ | (205,920 | ) | (43.9 | %) | |||||||
| Pontoon | 59,615 | 141,247 | (81,632 | ) | (57.8 | %) | ||||||||||
| Aviara | 44,237 | 52,143 | (7,906 | ) | (15.2 | %) | ||||||||||
| Consolidated net sales | $ | 366,588 | $ | 662,046 | $ | (295,458 | ) | (44.6 | %) | |||||||
| Net sales per unit: | ||||||||||||||||
| MasterCraft | $ | 150 | $ | 138 | $ | 12 | 8.7 | % | ||||||||
| Pontoon | 48 | 50 | (2 | ) | (4.0 | %) | ||||||||||
| Aviara | 330 | 389 | (59 | ) | (15.2 | %) | ||||||||||
| Consolidated net sales per unit | 117 | 104 | 13 | 12.5 | % | |||||||||||
| Gross margin | 18.3 | % | 25.6 | % | (730) bps |
Net Sales. Net Sales decreased 44.6 percent for fiscal 2024 when compared to fiscal 2023. The decrease was a result of lower unit volume, an increase in dealer incentives, and unfavorable model mix and options, partially offset by higher prices. Dealer incentives
24
include higher floor plan financing costs from higher dealer inventories entering the year and higher interest rates, as well as rebate programs and other measures taken by the Company to assist dealers as the retail environment remains competitive.
Gross Margin. Gross Margin percentage declined 730 basis points during fiscal 2024 when compared to fiscal 2023. Lower margins were the result of lower cost absorption due to planned decreased unit volume and higher dealer incentives, partially offset by higher prices.
Operating Expenses. Operating expenses increased 12.6 percent during fiscal 2024 when compared to the same prior year period due to non-cash impairment charges of $9.8 million recorded in our Aviara segment and CEO transition costs, partially offset by decreased compensation related expenses.
Interest Expense. Interest expense increased $0.6 million primarily due to higher effective interest rates.
Interest Income. Interest income increased $2.4 million during fiscal 2024 primarily due to fiscal 2024 benefiting from a full year of investment income, compared to a partial year in fiscal 2023.
Income Tax Expense. Our consolidated effective income tax rate decreased to 13.9 percent for fiscal 2024 from 23.1 percent for fiscal 2023. See Note 10 in Notes to Consolidated Financial Statements for more information.
Segment Results
MasterCraft Segment
The following table sets forth MasterCraft segment results for the fiscal years ended:
| (Dollar amounts in thousands) | 2024 | 2023 | Change | % Change | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | $ | 262,736 | $ | 468,656 | $ | (205,920 | ) | (43.9 | %) | |||||||
| Operating income | 29,573 | 101,324 | (71,751 | ) | (70.8 | %) | ||||||||||
| Purchases of property, plant and equipment | 7,912 | 17,414 | (9,502 | ) | (54.6 | %) | ||||||||||
| Unit sales volume | 1,755 | 3,407 | (1,652 | ) | (48.5 | %) | ||||||||||
| Net sales per unit | $ | 150 | $ | 138 | $ | 12 | 8.7 | % |
Net sales decreased 43.9 percent during fiscal 2024, when compared to fiscal 2023. The decrease was primarily driven by lower unit volume and increased dealer incentives, partially offset by higher prices and favorable model mix and options.
Operating income decreased 70.8 percent during fiscal 2024, when compared to the same prior year period. The overall decrease was driven by decreased sales volume, higher dealer incentives, and CEO transition costs, partially offset by higher prices, favorable model mix and options, decreased compensation related expenses, and decreased sales and marketing expenses.
Purchases of property, plant, and equipment decreased $9.5 million during fiscal 2024, when compared to fiscal 2023. For fiscal 2024, capital spending was focused on facility enhancements, tooling, and information technology.
Pontoon Segment
The following table sets forth Pontoon segment results for the fiscal years ended:
| (Dollar amounts in thousands) | 2024 | 2023 | Change | % Change | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | $ | 59,615 | $ | 141,247 | $ | (81,632 | ) | (57.8 | %) | |||||||
| Operating income (loss) | (2,097 | ) | 20,106 | (22,203 | ) | (110.4 | %) | |||||||||
| Purchases of property, plant and equipment | 2,613 | 7,149 | (4,536 | ) | (63.4 | %) | ||||||||||
| Unit sales volume | 1,241 | 2,836 | (1,595 | ) | (56.2 | %) | ||||||||||
| Net sales per unit | $ | 48 | $ | 50 | $ | (2 | ) | (4.0 | %) |
Net sales decreased 57.8 percent during fiscal 2024, when compared to fiscal 2023, as a result of decreased unit volume, increased dealer incentives, and unfavorable model mix and options, partially offset by higher prices.
Operating loss was $2.1 million during fiscal 2024, compared to operating income of $20.1 million in fiscal 2023. The change was primarily due to decreased net sales, as discussed above, and lower cost absorption.
Purchases of property, plant, and equipment decreased $4.5 million during fiscal 2024, when compared to fiscal 2023. For fiscal 2024, capital spending was focused on facility enhancements and tooling.
25
Aviara Segment
The following table sets forth Aviara segment results for the fiscal years ended:
| (Dollar amounts in thousands) | 2024 | 2023 | Change | % Change | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | $ | 44,237 | $ | 52,143 | $ | (7,906 | ) | (15.2 | %) | |||||||
| Operating loss | (19,844 | ) | (4,515 | ) | (15,329 | ) | 339.5 | % | ||||||||
| Impairments | 9,827 | — | 9,827 | — | ||||||||||||
| Purchases of property, plant and equipment | 5,836 | 5,760 | 76 | 1.3 | % | |||||||||||
| Unit sales volume | 134 | 134 | — | — | ||||||||||||
| Net sales per unit | $ | 330 | $ | 389 | $ | (59 | ) | (15.2 | %) |
Net sales decreased 15.2 percent during fiscal 2024, when compared to fiscal 2023, mainly due to unfavorable model mix and options and higher dealer incentives, partially offset by higher prices.
Operating losses increased 339.5 percent for fiscal 2024, when compared to fiscal 2023. The change was a result of non-cash impairment charges of $9.8 million primarily related to property, plant, equipment and inventory, as well as inefficiencies related to the ramp up of new product launches, higher dealer incentives, and unfavorable model mix and options, partially offset by higher prices and reduced warranty costs. See Notes 5 and 6 for further information related to the impairment charges.
Non-GAAP Measures
EBITDA, Adjusted EBITDA, EBITDA Margin, and Adjusted EBITDA Margin
We define EBITDA as net income from continuing operations, before interest, income taxes, depreciation and amortization. We define Adjusted EBITDA as EBITDA further adjusted to eliminate certain non-cash charges or other items that we do not consider to be indicative of our core and/or ongoing operations. For the periods presented herein, these adjustments include non-cash impairment charges, share-based compensation, CEO transition costs, and business development consulting costs, as described in more detail below. We define EBITDA margin and Adjusted EBITDA margin as EBITDA and Adjusted EBITDA, respectively, expressed as a percentage of Net sales.
Adjusted Net Income and Adjusted Net Income Per Share
We define Adjusted Net Income and Adjusted Net Income per share as net income from continuing operations adjusted to eliminate certain non-cash charges or other items that we do not consider to be indicative of our core and/or ongoing operations and reflecting income tax expense on adjusted net income before income taxes at our estimated annual effective tax rate. For the periods presented herein, these adjustments include non-cash impairment charges, other intangible asset amortization, share-based compensation, CEO transition costs, and business development consulting costs.
EBITDA, Adjusted EBITDA, EBITDA margin, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Net Income per share, which we refer to collectively as the Non-GAAP Measures, are not measures of net income or operating income as determined under accounting principles generally accepted in the United States, or U.S. GAAP. The Non-GAAP Measures are not measures of performance in accordance with U.S. GAAP and should not be considered as an alternative to net income, net income per share, or operating cash flows determined in accordance with U.S. GAAP. Additionally, Adjusted EBITDA is not intended to be a measure of cash flow. We believe that the inclusion of the Non-GAAP Measures is appropriate to provide additional information to investors because securities analysts and investors use the Non-GAAP Measures to assess our operating performance across periods on a consistent basis and to evaluate the relative risk of an investment in our securities. We use Adjusted Net Income and Adjusted Net Income per share to facilitate a comparison of our operating performance on a consistent basis from period to period that, when viewed in combination with our results prepared in accordance with U.S. GAAP, provides a more complete understanding of factors and trends affecting our business than does U.S. GAAP measures alone. We believe Adjusted Net Income and Adjusted Net Income per share assists our Board, management, investors, and other users of the financial statements in comparing our net income on a consistent basis from period to period because it removes certain non-cash items and other items that we do not consider to be indicative of our core and/or ongoing operations and reflecting income tax expense on adjusted net income before income taxes at our estimated annual effective tax rate. The Non-GAAP Measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of these limitations are:
26
•
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and the Non-GAAP Measures do not reflect any cash requirements for such replacements;
•
The Non-GAAP Measures do not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments;
•
The Non-GAAP Measures do not reflect changes in, or cash requirements for, our working capital needs;
•
Certain Non-GAAP Measures do not reflect our tax expense or any cash requirements to pay income taxes;
•
Certain Non-GAAP Measures do not reflect interest expense, or the cash requirements necessary to service interest payments on our indebtedness; and
•
The Non-GAAP Measures do not reflect the impact of earnings or charges resulting from matters we do not consider to be indicative of our core and/or ongoing operations, but may nonetheless have a material impact on our results of operations.
In addition, because not all companies use identical calculations, our presentation of the Non-GAAP Measures may not be comparable to similarly titled measures of other companies, including companies in our industry.
The following table presents a reconciliation of net income from continuing operations as determined in accordance with U.S. GAAP to EBITDA and Adjusted EBITDA, and net income from continuing operations margin (expressed as a percentage of net sales) to Adjusted EBITDA margin (expressed as a percentage of net sales) for the periods indicated:
| % of Net | % of Net | % of Net | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2024 | sales | 2023 | sales | 2022 | sales | ||||||||||||
| Net income from continuing operations | $ | 8,722 | 2.4% | $ | 90,452 | 13.7% | $ | 87,945 | 13.7% | |||||||||
| Income tax expense | 1,407 | 27,135 | 26,779 | |||||||||||||||
| Interest expense | 3,292 | 2,679 | 1,471 | |||||||||||||||
| Interest income | (5,789 | ) | (3,351 | ) | — | |||||||||||||
| Depreciation and amortization | 11,182 | 10,569 | 9,731 | |||||||||||||||
| EBITDA | 18,814 | 5.1% | 127,484 | 19.3% | 125,926 | 19.6% | ||||||||||||
| Impairments(a) | 9,827 | — | 1,100 | |||||||||||||||
| Share-based compensation(b ) | 2,598 | 3,656 | 3,510 | |||||||||||||||
| CEO transition costs(c) | 1,708 | — | — | |||||||||||||||
| Business development consulting costs(d) | — | 312 | — | |||||||||||||||
| Adjusted EBITDA | $ | 32,947 | 9.0% | $ | 131,452 | 19.9% | $ | 130,536 | 20.3% |
The following table sets forth a reconciliation of net income from continuing operations as determined in accordance with U.S. GAAP to Adjusted Net Income for the periods indicated:
| (Dollar amounts in thousands, except per share data) | 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income from continuing operations | $ | 8,722 | $ | 90,452 | $ | 87,945 | |||||
| Income tax expense | 1,407 | 27,135 | 26,779 | ||||||||
| Impairments(a) | 9,827 | — | 1,100 | ||||||||
| Amortization of acquisition intangibles | 1,812 | 1,849 | 1,849 | ||||||||
| Share-based compensation(b) | 2,598 | 3,656 | 3,510 | ||||||||
| CEO transition costs(c) | 1,708 | — | — | ||||||||
| Business development consulting costs(d) | — | 312 | — | ||||||||
| Adjusted Net Income before income taxes | 26,074 | 123,404 | 121,183 | ||||||||
| Adjusted income tax expense(e) | 5,214 | 28,383 | 27,872 | ||||||||
| Adjusted Net Income | $ | 20,860 | $ | 95,021 | $ | 93,311 | |||||
| Adjusted Net Income per share: | |||||||||||
| Basic | $ | 1.23 | $ | 5.39 | $ | 5.06 | |||||
| Diluted | $ | 1.22 | $ | 5.35 | $ | 5.01 | |||||
| Weighted average shares used for the computation of(f): | |||||||||||
| Basic Adjusted Net Income per share | 16,930,348 | 17,618,797 | 18,455,226 | ||||||||
| Diluted Adjusted Net Income per share | 17,038,305 | 17,765,117 | 18,636,512 |
27
The following table presents the reconciliation of net income from continuing operations per diluted share to Adjusted net income per diluted share for the periods presented:
| 2024 | 2023 | 2022 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income from continuing operations per diluted share | $ | 0.51 | $ | 5.09 | $ | 4.72 | ||||||
| Impact of adjustments: | ||||||||||||
| Income tax expense | 0.08 | 1.53 | 1.44 | |||||||||
| Impairments(a) | 0.57 | — | 0.06 | |||||||||
| Amortization of acquisition intangibles | 0.11 | 0.10 | 0.10 | |||||||||
| Share-based compensation(b) | 0.15 | 0.21 | 0.19 | |||||||||
| CEO transition costs(c) | 0.10 | — | — | |||||||||
| Business development consulting costs(d) | — | 0.02 | — | |||||||||
| Adjusted Net Income per diluted share before income taxes | 1.52 | 6.95 | 6.51 | |||||||||
| Impact of adjusted income tax expense on net income per diluted share before income taxes(e) | (0.30 | ) | (1.60 | ) | (1.50 | ) | ||||||
| Adjusted Net Income per diluted share | $ | 1.22 | $ | 5.35 | $ | 5.01 |
(a)
Represents non-cash charges recorded in the Aviara segment of $9.8 million primarily for impairment of property, plant, equipment and inventory in fiscal 2024 and $1.1 million for impairment of goodwill in fiscal 2022. See Notes 5, 6, and 7 within the Notes to the Consolidated Financial Statements for more information on impairment charges.
(b)
Included in share-based compensation are the impacts of accelerating expense recognition for equity awards related to the CEO transition.
(c)
Represents amounts paid to the Company’s former CEO upon his departure under the terms of his transition agreements and legal fees incurred with the transition, but excluding amounts related to accelerating expense recognition for equity awards related to the CEO transition noted in (b). Also included are recruiting and relocation costs related to the new CEO.
(d)
Represents non-recurring third-party costs associated with business development activities, primarily relating to consulting costs for evaluation and execution of internal growth and other strategic initiatives. The evaluation and execution of the internal growth and other strategic initiatives is a bespoke initiative, and the costs associated therewith do not constitute normal recurring cash operating expenses necessary to operate the Company’s business.
(e)
Reflects income tax expense at a tax rate of 20.0% for 2024 and 23.0% for 2023 and 2022.
(f)
Represents the Weighted average shares used for the computation of Basic and Diluted earnings (loss) per share as presented on the Consolidated Statements of Operations to calculate Adjusted Net Income per diluted share for all periods presented herein.
Liquidity and Capital Resources
Our primary liquidity and capital resource needs are to finance working capital, fund capital expenditures, service our debt, fund potential acquisitions, and fund our share repurchase program. Our principal sources of liquidity are our cash balance, held-to-maturity securities, cash generated from operating activities, our revolving credit agreement and the refinancing and/or new issuance of long-term debt.
Cash and cash equivalents totaled $7.4 million as of June 30, 2024, a decrease of $12.4 million from $19.8 million as of June 30, 2023. Held-to-maturity securities totaled $78.8 million as of June 30, 2024, a decrease of $12.8 million from $91.6 million as of June 30, 2023. As of June 30, 2024, we had no amounts outstanding under the Revolving Credit Facility, leaving $100.0 million of available borrowing capacity. Total debt outstanding under the Term Loan as of June 30, 2024 and June 30, 2023 was $49.3 million and $53.7 million, respectively. Subsequent to June 30, 2024, the Company was in discussions with its bank group regarding an amendment to the Credit Agreement. The anticipated amendment entails obtaining the necessary consents and waivers to certain restrictions related to the Aviara asset exchange and plans to sell certain facility assets, in addition to a waiver to the covenant ratios in the Credit Agreement for certain future periods as a result of anticipated decreases in earnings. The Company currently expects to complete the amendment process in the first quarter of fiscal 2025. The amendment process remains subject to completion of final documentation and credit approval by the bank group and, accordingly, the Company cannot be certain that it will be able to complete the amendment process.
If the Company does not complete the amendment process, the Company has cash and held-to-maturity securities in excess of total debt and thus believes that it will have sufficient liquidity on hand to continue to fund operations and repay the borrowings outstanding under the Credit Agreement. Refer to Note 9 — Long Term Debt in the Notes to Consolidated Financial Statements for further details.
On June 24, 2021, the Board authorized a share repurchase program that allowed for the repurchase of up to $50.0 million of our common stock during the three-year period ended June 24, 2024. As of June 30, 2023, $1.6 million remained available under this program, all of which was fully utilized during the fiscal 2024 first quarter ended October 1, 2023.
28
On July 24, 2023, the Board authorized a new share repurchase program under which the Company may repurchase up to $50.0 million of its outstanding shares of common stock. The new authorization became effective upon the completion of the Company’s prior $50.0 million stock repurchase authorization. As of June 30, 2024, $35.4 million remained available under the new authorization.
During fiscal 2024 and fiscal 2023, the Company repurchased 750,943 shares and 872,055 shares of common stock for $16.3 million and $22.9 million, respectively, in cash, including related fees and expenses.
We believe our cash balance, investments, cash from operations, and our ability to borrow, will be sufficient to provide for our liquidity and capital resource needs.
The following table and discussion below relate to our cash flows from continuing operations for operating, investing, and financing activities:
| (Dollar amounts in thousands) | 2024 | 2023 | 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total cash provided by (used in): | ||||||||||||
| Operating activities | $ | 12,569 | $ | 136,824 | $ | 82,378 | ||||||
| Investing activities | (1,785 | ) | (120,933 | ) | (12,296 | ) | ||||||
| Financing activities | (23,135 | ) | (27,148 | ) | (62,540 | ) | ||||||
| Net change in cash and cash equivalents from continuing operations | $ | (12,351 | ) | $ | (11,257 | ) | $ | 7,542 |
Fiscal 2024 Cash Flow from Continuing Operations
Net cash provided by operating activities was $12.6 million, primarily due to net income, partially offset by working capital usage. Working capital is defined as accounts receivable, income tax receivable, inventories, and prepaid expenses and other current assets net of accounts payable, income tax payable, and accrued expenses and other current liabilities as presented in the consolidated balance sheets, excluding the impact of acquisitions and non-cash adjustments. Working capital usage primarily consisted of a decrease in accrued expenses and other current liabilities, accounts payable, and income tax payable, offset by a decrease in inventories. Accrued expenses and other current liabilities decreased as a result of lower compensation related accruals, warranty costs as a result of reduced unit volume, and reduced volume rebates, offset by an increase in retail rebates. Accounts payable decreased as a result of decreased production levels. Income tax payable decreased due to the lower earnings compared to the prior year. Inventories decreased as we continue to rebalance inventory levels to align with lower production levels.
Net cash used in investing activities was $1.8 million, which included $16.4 million in net capital expenditures, partially offset by net purchases and maturities of $14.6 million in held-to-maturity securities. Our capital spending was primarily focused on facility enhancements, tooling, and information technology.
Net cash used in financing activities was $23.1 million, which included net payments of $4.5 million on long-term debt and $16.3 million of stock repurchases.
Fiscal 2023 Cash Flow from Continuing Operations
Net cash provided by operating activities was $136.8 million, primarily due to net income, as well as reductions of working capital as defined above. Favorable working capital change primarily consisted of an increase in accrued expenses and other current liabilities, and a decrease in accounts receivable, offset by a decrease in accounts payable, and an increase in prepaid expenses and other current assets. Accrued expenses and other current liabilities increased as a result of an increase in warranty costs and dealer incentives. Accounts receivable decreased primarily as a result of lower sales at the end of the period compared to the end of the prior-year period. Accounts payable decreased as a result of decreased production levels. Prepaid and other current assets increased primarily as a result of higher general insurance premiums.
Net cash used in investing activities was $120.9 million, due to net investments in held-to-maturity securities of $90.6 million and $30.3 million of capital expenditures. Our capital spending was focused on tooling, capacity expansion, strategic initiatives, and information technology.
Net cash used in financing activities was $27.1 million, which included net payments of $3.0 million on long-term debt and $22.9 million of stock repurchases.
29
Off-Balance Sheet Arrangements
The Company did not have any off-balance sheet financing arrangements as of June 30, 2024.
Contractual Obligations
As of June 30, 2024, the Company’s material cash obligations were as follows:
Long-Term Debt Obligations — See Note 9 – Long-Term Debt in the accompanying Notes to Consolidated Financial Statements for further information.
Interest on Long-Term Debt Obligations — As of June 30, 2024, the Company has estimated total interest payments on its outstanding long-term debt obligations of $6.1 million, of which $3.2 million is due during the next 12 months. Interest on variable rate debt instruments was calculated using interest rates in effect for our borrowings as of June 30, 2024 and holding them constant for the life of the instrument.
Purchase Commitments — As of June 30, 2024, the Company is committed to purchasing $16.5 million of engines. See Note 12 in the accompanying Notes to Consolidated Financial Statements for more information.
Repurchase Obligations — The Company has reserves to cover potential losses associated with repurchase obligations based on historical experience and current facts and circumstances. We incurred no material impact from repurchase events during fiscal 2024, 2023, or 2022. An adverse change in retail sales, however, could require us to repurchase boats repossessed by floor plan financing companies upon an event of default by any of our dealers, subject in some cases to an annual limitation. See Note 12 in the accompanying Notes to Consolidated Financial Statements for more information.
In addition to the above, we have unrecognized tax benefits that are not reflected here because the Company cannot predict when open income tax years will close with completed examinations. See Note 10 in Notes to Consolidated Financial Statements for more information.
Critical Accounting Estimates
Significant accounting policies are described in the notes to the consolidated financial statements. In the application of these policies, certain estimates are made that may have a material impact on our financial condition and results of operations. Actual results could differ from those estimates and cause our reported net income to vary significantly from period to period. For additional information regarding these policies, see Note 1 – Significant Accounting Policies in Notes to Consolidated Financial Statements.
Asset Impairment
Goodwill
The Company reviews goodwill for impairment at its annual impairment testing date, which is June 30, and whenever events or changes in circumstances indicate that the fair value of a reporting unit may be below its carrying value. As part of the impairment tests, the Company may perform a qualitative, rather than quantitative, assessment to determine whether the fair values of its reporting units are “more likely than not” to be greater than their carrying values. In performing this qualitative analysis, the Company considers various factors, including the effect of market or industry changes and the reporting units’ actual results compared to projected results.
If the fair value of a reporting unit does not meet the “more likely than not” criteria discussed above, the impairment test for goodwill is a quantitative test. This test involves comparing the fair value of the reporting unit with its carrying value. If the fair value exceeds the carrying value, goodwill is not considered impaired. If the carrying amount exceeds the fair value then the goodwill is considered impaired and an impairment loss is recognized in an amount by which the carrying value exceeds the reporting unit’s fair value, not to exceed the carrying amount of the goodwill allocated to that reporting unit.
30
The Company calculates the fair value of its reporting units considering both the income approach and market approach. The income approach calculates the fair value of the reporting unit using a discounted cash flow method. Internally forecasted future cash flows, which the Company believes reasonably approximate market participant assumptions, are discounted using a weighted average cost of capital (“Discount Rate”) developed for each reporting unit. The Discount Rate is developed using market observable inputs, as well as considering whether or not there is a measure of risk related to the specific reporting unit’s forecasted performance. Fair value under the market approach is determined for each reporting unit by applying market multiples for comparable public companies to the reporting unit’s financial results. The key judgements in these calculations are the assumptions used in determining the reporting unit’s forecasted future performance, including revenue growth and operating margins, as well as the perceived risk associated with those forecasts in determining the Discount Rate, along with selecting representative market multiples.
As discussed further in Note 7 to the Consolidated Financial Statements, during the year ended June 30, 2022, the Company performed a quantitative test and recognized a $1.1 million goodwill impairment charge related to its Aviara reporting unit. As of June 30, 2023, only the MasterCraft reporting unit has a goodwill balance. The fair value of this reporting unit substantially exceeds its carrying value.
Other Intangible Assets
The Company’s primary intangible assets other than goodwill are dealer networks and trade names acquired in business combinations. These intangible assets are initially valued using a methodology commensurate with the intended use of the asset. The dealer networks were valued using an income approach, which requires an estimate or forecast of the expected future cash flows from the dealer network through the application of the multi-period excess earnings approach. The fair value of trade names is measured using a relief-from-royalty approach, a variation of the income approach, which requires an estimate or forecast of the expected future cash flows. This method assumes the value of the trade name is the discounted cash flows of the amount that would be paid to third parties had the Company not owned the trade name and instead licensed the trade name from another company. The basis for future sales projections for these methods are based on internal revenue forecasts by reporting unit, which the Company believes represent reasonable market participant assumptions. The future cash flows are discounted using an applicable Discount Rate as well as any potential risk premium to reflect the inherent risk of holding a standalone intangible asset.
The key judgements in these fair value calculations, as applicable, are: assumptions used in developing internal revenue growth and dealer expense forecasts, assumed dealer attrition rates, the selection of an appropriate royalty rate, as well as the perceived risk associated with those forecasts in determining the Discount Rate.
The costs of amortizable intangible assets, including dealer networks, are recognized over their expected useful lives, approximately ten years for the dealer networks, using the straight-line method. The dealer network intangible asset within our MasterCraft reporting unit is fully amortized. The dealer network intangible asset within our Pontoon reporting unit that is subject to amortization is evaluated for impairment if events or changes in circumstances suggest that it may be impaired. As part of the impairment test, the Company may perform a quantitative assessment to determine whether the dealer network intangible asset is impaired. If the carrying value exceeds the fair value of the asset, an impairment loss is recognized for the amount by which the carrying value exceeds the fair value.
Intangible assets not subject to amortization, including trade names, are assessed for impairment at least annually and whenever events or changes in circumstances indicate that it is more likely than not that an asset may be impaired. As part of the annual test, the Company may perform a qualitative, rather than quantitative, assessment to determine whether each trade name intangible asset is “more likely than not” impaired. In performing this qualitative analysis, the Company considers various factors, including macroeconomic events, industry and market events and cost related events. If the “more likely than not” criteria is not met, the impairment test for indefinite-lived intangible assets consists of a comparison of the fair value of the intangible asset with its carrying amount. An impairment loss is recognized for the amount by which the carrying value exceeds the fair value of the asset.
As discussed further in Note 3 to the Consolidated Financial Statements, during the year ended June 30, 2022, the Company recognized $18.5 million in intangible asset impairment charges related to its indefinite lived intangible asset and its dealer network intangible asset within the NauticStar reporting unit. These charges are included in the loss from discontinued operations.
Long-Lived Assets
The Company assesses the potential for impairment of its long-lived assets if facts and circumstances, such as declines in sales, earnings, or cash flows or adverse changes in the business climate, suggest that they may be impaired. A current expectation that, more likely than not, a long-lived asset (asset group) will be sold or otherwise disposed of significantly before the end of its previously estimated useful life will also trigger a review for impairment. The Company performs its assessment by comparing the book value of the asset groups to the estimated future undiscounted cash flows associated with the asset groups. If any impairment in the carrying value of its long-lived assets is indicated, the assets would be adjusted to an estimate of fair value.
As discussed further in Note 6 to the Consolidated Financial Statements, during the year ended June 30, 2024, the Company recognized $6.9 million in long-lived asset impairment charges related to its Aviara reporting unit.
31
As discussed further in Note 3 to the Consolidated Financial Statements, during the year ended June 30, 2022, the Company recognized $5.3 million in long-lived asset impairment charges related to its NauticStar reporting unit.
Product Warranties — The Company offers warranties on the sale of certain products for periods of between one and five years from the date of retail sale. These warranties require us or our dealers to repair or replace defective products during the warranty period at no cost to the consumer. We estimate the costs that may be incurred under our basic limited warranty and record as a liability the amount of such costs at the time the product revenue is recognized. The key judgements that affect our estimate for warranty liability include the number of units sold, historical and anticipated rates of warranty claims and cost per claim. We periodically assess the adequacy of the recorded warranty liabilities and adjust the amounts as actual claims are determined or as changes in the obligations become reasonably estimable. We also adjust our liability for specific warranty matters when they become known and exposure can be estimated. Future warranty claims may differ from our estimate of the warranty liability, which could lead to changes in the Company’s warranty liability in future periods.
Income Taxes—We are subject to income taxes in the United States of America and the United Kingdom. For fiscal 2024, our effective tax rate differs from the statutory rate, primarily due to a state benefit for separate company losses and the relative impact of tax credits to the declines in pre-tax book income. For fiscal 2023, our effective tax rate differs from the statutory rate, primarily due to a change in state taxes as a result of sell NauticStar. See the components of our effective tax rate reconciliation in Note 10.
Significant judgment is required in evaluating our uncertain tax positions and determining our provision for income taxes. Although we believe our reserves are reasonable, we cannot provide assurance that the final tax outcome of these matters will not be different from that which is reflected in our historical income tax provisions and accruals. We adjust these reserves in light of changing facts and circumstances, such as the closing of a tax audit or the refinement of an estimate. To the extent that the final tax outcome of these matters is different than the amounts recorded, such differences will impact the provision for income taxes in the period in which such determination is made. The provision for income taxes includes the impact of reserve provisions and changes to reserves that are considered appropriate, as well as the related net interest.
Revenue Recognition — The Company’s revenue is derived primarily from the sale of boats and trailers, marine parts, and accessories to its independent dealers. The Company recognizes revenue when obligations under the terms of a contract are satisfied and control over promised goods is transferred to a customer. For substantially all sales, this occurs when the product is released to the carrier responsible for transporting it to a customer. The Company typically receives payment from the floor plan financing providers within 5 business days of shipment. Revenue is measured as the amount of consideration we expect to receive in exchange for a product. The Company offers dealer incentives that include wholesale rebates, retail rebates and promotions, floor plan reimbursement or cash discounts, and other allowances that are recorded as reductions of revenues in net sales in the consolidated statements of operations. The consideration recognized represents the amount specified in a contract with a customer, net of estimated incentives the Company reasonably expects to pay. The estimated liability and reduction in revenue for dealer incentives is recorded at the time of sale. Subsequent adjustments to incentive estimates are possible because actual results may differ from these estimates if conditions dictate the need to enhance or reduce sales promotion and incentive programs or if dealer achievement or other items vary from historical trends. Accrued dealer incentives are included in Accrued expenses and other current liabilities in the accompanying consolidated balance sheets.
Rebates and Discounts
Dealers earn wholesale rebates based on purchase volume commitments and achievement of certain performance metrics. The Company estimates the amount of wholesale rebates based on historical achievement, forecasted volume, and assumptions regarding dealer behavior. Rebates that apply to boats already in dealer inventory are referred to as retail rebates. The Company estimates the amount of retail rebates based on historical data for specific boat models adjusted for forecasted sales volume, product mix, dealer and consumer behavior, and assumptions concerning market conditions. The Company also utilizes various programs whereby it offers cash discounts or agrees to reimburse its dealers for certain floor plan interest costs incurred by dealers for limited periods of time, generally ranging from six to 12 months.
Other Revenue Recognition Matters
Dealers generally have no right to return unsold boats. Occasionally, the Company may accept returns in limited circumstances and at the Company’s discretion under its warranty policy. The Company may be obligated, in the event of default by a dealer, to accept returns of unsold boats under its repurchase commitment to floor plan financing providers, who are able to obtain such boats through foreclosure. The repurchase commitment is on an individual unit basis with a term from the date it is financed by the lending institution through the payment date by the dealer, generally not exceeding 30 months. The Company accounts for these arrangements as guarantees and recognizes a liability based on the estimated fair value of the repurchase obligation. The estimated fair value takes into account our estimate of the loss we will incur upon resale of any repurchases. The Company accrues the estimated fair value of this obligation based on the age of inventory currently under floor plan financing and estimated credit quality of dealers holding the inventory. Inputs used to estimate this fair value include significant unobservable inputs that reflect the Company’s assumptions about the inputs that market
32
participants would use and, therefore, this liability is classified within Level 3 of the fair value hierarchy. We incurred no material impact from repurchase events during fiscal 2024, 2023, or 2022. See Note 12 in Notes to Consolidated Financial Statements for more information on repurchase obligations.
SEC Climate Disclosure Rule
In March 2024, the SEC issued its final climate disclosure rule, which requires the disclosure of material Scope 1 and Scope 2 greenhouse gas emissions and other climate-related topics in annual reports and registration statements. Under the final rule, for accelerated filers, disclosure requirements will begin phasing in for fiscal years beginning on or after January 1, 2026, or fiscal 2027 for the Company. However, on April 4, 2024, the SEC announced its decision to voluntarily stay the new rules pending judicial review of certain legal challenges filed requesting that the proposed rules be vacated. As a result, the timing and scope of the new rules remains unknown. However, the Company is continuing to evaluate the potential impact of the rules, as adopted in March 2024, on the Company’s consolidated financial statements and related disclosures.
New Accounting Pronouncements
See “Part II, Item 8. Financial Statements and Supplementary Data — Note 1 — Significant Accounting Policies — New Accounting Pronouncements.”
FY 2023 10-K MD&A
SEC filing source: 0000950170-23-045222.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis should be read together with the sections entitled “Risk Factors” and the financial statements and the accompanying notes included elsewhere in this Form 10-K. In addition, the statements in this discussion and analysis regarding the performance expectations of our business, anticipated financial results, liquidity and the other non-historical statements are forward-looking statements. These forward-looking statements are subject to numerous risks and uncertainties, including, but not limited to, the risks and uncertainties described in “Cautionary Note Regarding Forward-Looking Statements” and in “Risk Factors” above. Our actual results may differ materially from those contained in or implied by any forward-looking statements.
This section generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022. Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 are not included in this Annual Report on Form 10-K and can be found in Item 7 of the Company’s Annual Report on Form 10-K for the year ended June 30, 2022, which was filed with the SEC on September 9, 2022.
Key Performance Measures
From time to time we use certain key performance measures in evaluating our business and results of operations and we may refer to one or more of these key performance measures in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” These key performance measures include:
•
Unit sales volume — We define unit sales volume as the number of our boats sold to our dealers during a period.
•
Net sales per unit — We define net sales per unit as net sales divided by unit sales volume.
•
Gross margin — We define gross margin as gross profit divided by net sales, expressed as a percentage.
•
Net income margin — We define net income margin as net income from continuing operations divided by net sales, expressed as a percentage.
•
Adjusted EBITDA — We define Adjusted EBITDA as net income from continuing operations, before interest, income taxes, depreciation, and amortization (“EBITDA”), as further adjusted to eliminate certain non-cash charges and unusual items that we do not consider to be indicative of our core/ongoing operations. For a reconciliation of EBITDA to Adjusted EBITDA, see “Non-GAAP Measures” below.
•
Adjusted EBITDA margin — We define Adjusted EBITDA margin as Adjusted EBITDA divided by net sales, expressed as a percentage. For a reconciliation of Adjusted EBITDA margin to net income margin, see “Non-GAAP Measures” below.
•
Adjusted Net Income — We define Adjusted Net Income as net income from continuing operations, adjusted to eliminate certain non-cash charges and other items that we do not consider to be indicative of our core/ongoing operations and adjusted for the impact to income tax expense related to non-GAAP adjustments. For a reconciliation of net income from continuing operations to Adjusted Net Income, see “Non-GAAP Measures” below.
Discontinued Operations
On September 2, 2022, the Company completed the sale of its NauticStar business. This business, which was previously reported as the Company's NauticStar segment until fiscal 2023, is being reported as discontinued operations for all periods presented. The Company's results for all periods presented, as discussed in Management's Discussion and Analysis, are presented on a continuing operations basis with prior year amounts recast to provide comparability. See Note 3 in Notes to Consolidated Financial Statements for more information on Discontinued Operations.
Fiscal 2023 Overview
Net sales were up slightly during fiscal 2023 when compared to fiscal 2022. The increase was primarily due to higher pricing to offset inflationary cost pressures, partially offset by a decrease in wholesale volume, dealer incentives and less favorable model mix. We achieved our goal of rebalancing dealer inventories; however, due to a slowing retail environment, the number of wholesale units sold were lower when compared to prior year. Model mix trended towards smaller-sized models as more boats were sold as inventory stock versus retail-sold boats. Also, because of increased dealer inventories, higher interest rates, and an increasingly competitive retail environment, dealer incentives, which include floor plan financing costs and other incentives, have increased.
Gross margin declined during fiscal 2023 when compared to fiscal 2022. Offsetting the increased net sales discussed above were increased expenses related to material, labor and overhead inflation. Other contributory expenses included increased insurance premiums and warranty-related costs. Overall, including the impact of dealer incentives in net sales noted above, the gross margin percentage declined 60 basis points.
21
Operating expenses slightly increased during fiscal 2023 when compared to fiscal 2022. Total selling, general and administrative expenses as a percentage of net sales remained relatively flat during fiscal 2023 when compared to the same prior year period.
Results of Operations
We derived the consolidated statements of operations for the fiscal years ended June 30, 2023 and 2022 from our audited consolidated financial statements and related notes included elsewhere in this Form 10-K. Our historical results are not necessarily indicative of the results that may be expected in the future.
Consolidated Results
| 2023 | 2022 | Change | % Change | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | ||||||||||||||||
| Consolidated statements of operations: | ||||||||||||||||
| NET SALES | $ | 662,046 | $ | 641,609 | $ | 20,437 | 3.2 | % | ||||||||
| COST OF SALES | 492,333 | 473,419 | 18,914 | 4.0 | % | |||||||||||
| GROSS PROFIT | 169,713 | 168,190 | 1,523 | 0.9 | % | |||||||||||
| OPERATING EXPENSES: | ||||||||||||||||
| Selling and marketing | 13,808 | 12,869 | 939 | 7.3 | % | |||||||||||
| General and administrative | 37,034 | 36,070 | 964 | 2.7 | % | |||||||||||
| Amortization of other intangible assets | 1,956 | 1,956 | — | 0.0 | % | |||||||||||
| Goodwill impairment | — | 1,100 | (1,100 | ) | — | |||||||||||
| Total operating expenses | 52,798 | 51,995 | 803 | 1.5 | % | |||||||||||
| OPERATING INCOME | 116,915 | 116,195 | 720 | 0.6 | % | |||||||||||
| OTHER INCOME (EXPENSE): | ||||||||||||||||
| Interest expense | (2,679 | ) | (1,471 | ) | (1,208 | ) | 82.1 | % | ||||||||
| Interest income | 3,351 | — | 3,351 | — | ||||||||||||
| INCOME BEFORE INCOME TAX EXPENSE | 117,587 | 114,724 | 2,863 | 2.5 | % | |||||||||||
| INCOME TAX EXPENSE | 27,135 | 26,779 | 356 | 1.3 | % | |||||||||||
| NET INCOME FROM CONTINUING OPERATIONS | $ | 90,452 | $ | 87,945 | $ | 2,507 | 2.9 | % | ||||||||
| Additional financial and other data: | ||||||||||||||||
| Unit sales volume: | ||||||||||||||||
| MasterCraft | 3,407 | 3,596 | (189 | ) | (5.3 | %) | ||||||||||
| Crest | 2,836 | 3,156 | (320 | ) | (10.1 | %) | ||||||||||
| Aviara | 134 | 100 | 34 | 34.0 | % | |||||||||||
| Consolidated unit sales volume | 6,377 | 6,852 | (475 | ) | (6.9 | %) | ||||||||||
| Net sales: | ||||||||||||||||
| MasterCraft | $ | 468,656 | $ | 466,027 | $ | 2,629 | 0.6 | % | ||||||||
| Crest | 141,247 | 140,859 | 388 | 0.3 | % | |||||||||||
| Aviara | 52,143 | 34,723 | 17,420 | 50.2 | % | |||||||||||
| Consolidated net sales | $ | 662,046 | $ | 641,609 | $ | 20,437 | 3.2 | % | ||||||||
| Net sales per unit: | ||||||||||||||||
| MasterCraft | $ | 138 | $ | 130 | $ | 8 | 6.2 | % | ||||||||
| Crest | 50 | 45 | 5 | 11.1 | % | |||||||||||
| Aviara | 389 | 347 | 42 | 12.1 | % | |||||||||||
| Consolidated net sales per unit | 104 | 94 | 10 | 10.6 | % | |||||||||||
| Gross margin | 25.6 | % | 26.2 | % | (60) bps |
Net Sales. Net Sales increased 3.2 percent for fiscal 2023 when compared to fiscal 2022. The increase was a result of higher prices, partially offset by decreased sales volumes, increased dealer incentives, and less favorable model mix. Dealer incentives include higher floor plan financing costs as a result of increased dealer inventories and interest rates, and other incentives as the retail environment becomes more competitive.
Gross Margin. Gross Margin percentage declined 60 basis points during fiscal 2023 when compared to fiscal 2022. Lower margins were the result of higher costs related to material and overhead inflation, higher costs from dealer incentives, lower absorption due to decreased sales volumes, less favorable model mix, and increased warranty costs related to prior model year expenses, partially offset by higher prices and improved production efficiencies.
Operating Expenses. Operating expenses increased 1.5 percent during fiscal 2023 when compared to the same prior year period. During fiscal 2022, a $1.1 million goodwill impairment charge was recorded in the Aviara segment, as discussed in Note 7 in the Notes to
22
Consolidated Financial Statements. Selling, general and administrative expenses as a percentage of net sales were relatively flat during fiscal 2023 when compared to the same prior year period.
Interest Expense. Interest expense increased $1.2 million primarily due to higher effective interest rates.
Interest Income. Interest income of $3.4 million during fiscal 2023 is derived from investments in fiscal 2023 in a portfolio of fixed income securities as part of the Company's cash management strategy.
Income Tax Expense. Our consolidated effective income tax rate decreased to 23.1 percent for fiscal 2023 from 23.3 percent for fiscal 2022. See Note 10 in Notes to Consolidated Financial Statements for more information.
Segment Results
MasterCraft Segment
The following table sets forth MasterCraft segment results for the fiscal years ended:
| (Dollar amounts in thousands) | 2023 | 2022 | Change | % Change | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | $ | 468,656 | $ | 466,027 | $ | 2,629 | 0.6 | % | |||||||
| Operating income | 101,324 | 105,341 | (4,017 | ) | (3.8 | %) | |||||||||
| Purchases of property, plant and equipment | 17,414 | 6,642 | 10,772 | 162.2 | % | ||||||||||
| Unit sales volume | 3,407 | 3,596 | (189 | ) | (5.3 | %) | |||||||||
| Net sales per unit | $ | 138 | $ | 130 | $ | 8 | 6.2 | % |
Net sales increased 0.6 percent during fiscal 2023, when compared to fiscal 2022. The increase was primarily driven by higher selling prices, partially offset by decreased sales volumes, less favorable model mix, and increased dealer incentives.
Operating income decreased 3.8 percent during fiscal 2023, when compared to the same prior year period. The overall decrease was driven by higher costs from inflationary pressures, higher dealer incentives, less favorable model mix, decreased sales volumes, and increased warranty costs related to prior model year expenses, partially offset by favorable pricing.
Purchases of property, plant, and equipment increased $10.8 million during fiscal 2023, when compared to fiscal 2022. The increase was due to capital spending focused on facility enhancements, strategic initiatives, and information technology.
Crest Segment
The following table sets forth Crest segment results for the fiscal years ended:
| (Dollar amounts in thousands) | 2023 | 2022 | Change | % Change | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | $ | 141,247 | $ | 140,859 | $ | 388 | 0.3 | % | |||||||
| Operating income | 20,106 | 19,892 | 214 | 1.1 | % | ||||||||||
| Purchases of property, plant and equipment | 7,149 | 4,193 | 2,956 | 70.5 | % | ||||||||||
| Unit sales volume | 2,836 | 3,156 | (320 | ) | (10.1 | %) | |||||||||
| Net sales per unit | $ | 50 | $ | 45 | $ | 5 | 11.1 | % |
Net sales increased 0.3 percent during fiscal 2023, when compared to fiscal 2022, as a result of higher prices, and favorable model mix and options, partially offset by decreased unit volume and increased dealer incentives.
Operating income increased 1.1 percent during fiscal 2023, when compared to the same prior year period. The increase was primarily due to higher selling prices, and favorable model mix and options, partially offset by higher costs from inflationary pressures, decreased unit volume, and increased dealer incentives.
Purchases of property, plant, and equipment increased $3.0 million during fiscal 2023, when compared to the same prior-year period. The increase was primarily due to capital spending focused on capacity expansion.
23
Aviara Segment
The following table sets forth Aviara segment results for the fiscal years ended:
| (Dollar amounts in thousands) | 2023 | 2022 | Change | % Change | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | $ | 52,143 | $ | 34,723 | $ | 17,420 | 50.2 | % | |||||||
| Operating loss | (4,515 | ) | (9,038 | ) | 4,523 | 50.0 | % | ||||||||
| Goodwill impairment | — | 1,100 | (1,100 | ) | — | ||||||||||
| Purchases of property, plant and equipment | 5,760 | 1,461 | 4,299 | 294.3 | % | ||||||||||
| Unit sales volume | 134 | 100 | 34 | 34.0 | % | ||||||||||
| Net sales per unit | $ | 389 | $ | 347 | $ | 42 | 12.1 | % |
Net sales increased 50.2 percent during fiscal 2023, when compared to fiscal 2022, mainly due to increased sales volume and higher selling prices, partially offset by higher dealer incentives.
Operating loss decreased 50.0 percent for fiscal 2023, when compared to fiscal 2022. The change was primarily a result of higher prices, improved production efficiencies, and increased sales volume, partially offset by higher costs from inflationary pressures, and increased dealer incentives. Additionally, a goodwill impairment charge was recorded during the first quarter of fiscal 2022.
Purchases of property, plant, and equipment increased $4.3 million during fiscal 2023, when compared to fiscal 2022. The increase was due to capital spending focused on capacity expansion and tooling.
Non-GAAP Measures
EBITDA, Adjusted EBITDA, EBITDA Margin, and Adjusted EBITDA Margin
We define EBITDA as net income from continuing operations, before interest, income taxes, depreciation and amortization. We define Adjusted EBITDA as EBITDA further adjusted to eliminate certain non-cash charges or other items that we do not consider to be indicative of our core and/or ongoing operations. For the periods presented herein, these adjustments include share-based compensation, business development consulting costs, goodwill impairment, Aviara transition costs, and debt refinancing charges, as described in more detail below. We define EBITDA margin and Adjusted EBITDA margin as EBITDA and Adjusted EBITDA, respectively, expressed as a percentage of Net sales.
Adjusted Net Income and Adjusted Net Income Per Share
We define Adjusted Net Income and Adjusted Net Income per share as net income from continuing operations adjusted to eliminate certain non-cash charges or other items that we do not consider to be indicative of our core and/or ongoing operations and reflecting income tax expense on adjusted net income before income taxes at our estimated annual effective tax rate. For the periods presented herein, these adjustments include other intangible asset amortization, share-based compensation, business development consulting costs, goodwill impairment, Aviara transition costs, and debt refinancing charges.
EBITDA, Adjusted EBITDA, EBITDA margin, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Net Income per share, which we refer to collectively as the Non-GAAP Measures, are not measures of net income or operating income as determined under accounting principles generally accepted in the United States, or U.S. GAAP. The Non-GAAP Measures are not measures of performance in accordance with U.S. GAAP and should not be considered as an alternative to net income, net income per share, or operating cash flows determined in accordance with U.S. GAAP. Additionally, Adjusted EBITDA is not intended to be a measure of cash flow. We believe that the inclusion of the Non-GAAP Measures is appropriate to provide additional information to investors because securities analysts and investors use the Non-GAAP Measures to assess our operating performance across periods on a consistent basis and to evaluate the relative risk of an investment in our securities. We use Adjusted Net Income and Adjusted Net Income per share to facilitate a comparison of our operating performance on a consistent basis from period to period that, when viewed in combination with our results prepared in accordance with U.S. GAAP, provides a more complete understanding of factors and trends affecting our business than does U.S. GAAP measures alone. We believe Adjusted Net Income and Adjusted Net Income per share assists our board of directors, management, investors, and other users of the financial statements in comparing our net income on a consistent basis from period to period because it removes certain non-cash items and other items that we do not consider to be indicative of our core and/or ongoing operations and reflecting income tax expense on adjusted net income before income taxes at our estimated annual effective tax rate. The Non-GAAP Measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of these limitations are:
24
•
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and the Non-GAAP Measures do not reflect any cash requirements for such replacements;
•
The Non-GAAP Measures do not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments;
•
The Non-GAAP Measures do not reflect changes in, or cash requirements for, our working capital needs;
•
The Non-GAAP Measures do not reflect our tax expense or any cash requirements to pay income taxes;
•
The Non-GAAP Measures do not reflect interest expense, or the cash requirements necessary to service interest payments on our indebtedness; and
•
The Non-GAAP Measures do not reflect the impact of earnings or charges resulting from matters we do not consider to be indicative of our core and/or ongoing operations, but may nonetheless have a material impact on our results of operations.
In addition, because not all companies use identical calculations, our presentation of the Non-GAAP Measures may not be comparable to similarly titled measures of other companies, including companies in our industry.
Due to the effects of discontinued operations, as discussed above in “Part I, Item 1. Business,” the Company's non-GAAP financial measures are presented on a continuing operations basis, for all periods presented.
The following table presents a reconciliation of net income from continuing operations as determined in accordance with U.S. GAAP to EBITDA and Adjusted EBITDA, and net income from continuing operations margin (expressed as a percentage of net sales) to Adjusted EBITDA margin (expressed as a percentage of net sales) for the periods indicated:
| % of Net | % of Net | % of Net | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | sales | 2022 | sales | 2021 | sales | |||||||||||||
| Net income from continuing operations | $ | 90,452 | 13.7% | $ | 87,945 | 13.7% | $ | 58,438 | 12.5% | |||||||||
| Income tax expense | 27,135 | 26,779 | 16,080 | |||||||||||||||
| Interest expense | 2,679 | 1,471 | 3,392 | |||||||||||||||
| Interest income | (3,351 | ) | — | — | ||||||||||||||
| Depreciation and amortization | 10,569 | 9,731 | 8,368 | |||||||||||||||
| EBITDA | 127,484 | 19.3% | 125,926 | 19.6% | 86,278 | 18.5% | ||||||||||||
| Share-based compensation | 3,656 | 3,510 | 2,932 | |||||||||||||||
| Business development consulting costs(a) | 312 | — | — | |||||||||||||||
| Goodwill impairment(b) | — | 1,100 | — | |||||||||||||||
| Aviara transition costs(c) | — | — | 2,150 | |||||||||||||||
| Debt refinancing charges(d) | — | — | 769 | |||||||||||||||
| Adjusted EBITDA | $ | 131,452 | 19.9% | $ | 130,536 | 20.3% | $ | 92,129 | 19.8% |
(a)
Represents non-recurring third-party costs associated with business development activities, primarily relating to consulting costs for evaluation and execution of internal growth and other strategic initiatives. The evaluation and execution of the internal growth and other strategic initiatives is a bespoke initiative, and the costs associated therewith do not constitute normal recurring cash operating expenses necessary to operate the Company's business.
(b)
Represents a non-cash charge recorded in the Aviara segment for impairment of goodwill.
(c)
Represents costs to transition production of the Aviara brand from Vonore, Tennessee to Merritt Island, Florida. Costs include duplicative overhead costs and costs not indicative of ongoing operations (such as training and facility preparation).
(d)
Represents loss recognized upon refinancing the Company’s debt in fiscal 2021. The loss is comprised of unamortized debt issuance costs related to the previously existing credit facility and third-party legal costs associated with the refinancing.
25
The following table sets forth a reconciliation of net income from continuing operations as determined in accordance with U.S. GAAP to Adjusted Net Income for the periods indicated:
| 2023 | 2022 | 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except per share) | |||||||||||
| Net income from continuing operations | $ | 90,452 | $ | 87,945 | $ | 58,438 | |||||
| Income tax expense | 27,135 | 26,779 | 16,080 | ||||||||
| Amortization of acquisition intangibles | 1,849 | 1,849 | 1,849 | ||||||||
| Share-based compensation | 3,656 | 3,510 | 2,932 | ||||||||
| Business development consulting costs(a) | 312 | — | — | ||||||||
| Goodwill impairment(b) | — | 1,100 | — | ||||||||
| Aviara transition costs(c) | — | — | 2,150 | ||||||||
| Debt refinancing charges(d) | — | — | 769 | ||||||||
| Adjusted Net Income before income taxes | 123,404 | 121,183 | 82,218 | ||||||||
| Adjusted income tax expense(e) | 28,383 | 27,872 | 18,910 | ||||||||
| Adjusted Net Income | $ | 95,021 | $ | 93,311 | $ | 63,308 | |||||
| Adjusted Net Income per share: | |||||||||||
| Basic | $ | 5.39 | $ | 5.06 | $ | 3.37 | |||||
| Diluted | $ | 5.35 | $ | 5.01 | $ | 3.34 | |||||
| Weighted average shares used for the computation of(e): | |||||||||||
| Basic Adjusted Net Income per share | 17,618,797 | 18,455,226 | 18,805,464 | ||||||||
| Diluted Adjusted Net Income per share | 17,765,117 | 18,636,512 | 18,951,521 |
The following table presents the reconciliation of net income from continuing operations per diluted share to Adjusted net income per diluted share for the periods presented:
| 2023 | 2022 | 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income from continuing operations per diluted share | $ | 5.09 | $ | 4.72 | $ | 3.08 | ||||||
| Impact of adjustments: | ||||||||||||
| Income tax expense | 1.53 | 1.44 | 0.85 | |||||||||
| Amortization of acquisition intangibles | 0.10 | 0.10 | 0.10 | |||||||||
| Share-based compensation | 0.21 | 0.19 | 0.15 | |||||||||
| Business development consulting costs(a) | 0.02 | — | — | |||||||||
| Goodwill impairment(b) | — | 0.06 | — | |||||||||
| Aviara transition costs(c) | — | — | 0.11 | |||||||||
| Debt refinancing charges(d) | — | — | 0.04 | |||||||||
| Adjusted Net Income per diluted share before income taxes | 6.95 | 6.51 | 4.33 | |||||||||
| Impact of adjusted income tax expense on net income per diluted share before income taxes(e) | (1.60 | ) | (1.50 | ) | (0.99 | ) | ||||||
| Adjusted Net Income per diluted share | 5.35 | $ | 5.01 | $ | 3.34 |
(a)
Represents non-recurring third-party costs associated with business development activities, primarily relating to consulting costs for evaluation and execution of internal growth and other strategic initiatives. The evaluation and execution of the internal growth and other strategic initiatives is a bespoke initiative, and the costs associated therewith do not constitute normal recurring cash operating expenses necessary to operate the Company's business.
(b)
Represents a non-cash charge recorded in the Aviara segment for impairment of goodwill.
(c)
Represents costs to transition production of the Aviara brand from Vonore, Tennessee to Merritt Island, Florida. Costs include duplicative overhead costs and costs not indicative of ongoing operations (such as training and facility preparation).
(d)
Represents loss recognized upon refinancing the Company’s debt in fiscal 2021. The loss is comprised of unamortized debt issuance costs related to the previously existing credit facility and third-party legal costs associated with the refinancing.
(e)
Reflects income tax expense at a tax rate of 23.0% for each period presented.
26
Liquidity and Capital Resources
Our primary liquidity and capital resource needs are to finance working capital, fund capital expenditures, service our debt, fund potential acquisitions, and fund our stock repurchase program. Our principal sources of liquidity are our cash balance, held-to-maturity securities, cash generated from operating activities, our revolving credit agreement and the refinancing and/or new issuance of long-term debt.
Cash and cash equivalents totaled $19.8 million as of June 30, 2023, a decrease of $14.4 million from $34.2 million as of June 30, 2022. Held-to-maturity securities totaled $91.6 million as of June 30, 2023. As of June 30, 2022, there were no outstanding held-to-maturity securities. As of June 30, 2023, we had no amounts outstanding under the Revolving Credit Facility, leaving $100.0 million of available borrowing capacity. Total debt outstanding under the Term Loan as of June 30, 2023 and June 30, 2022 was $53.7 million and $56.5 million, respectively. Refer to Note 9 — Long Term Debt in the Notes to Consolidated Financial Statements for further details.
On June 24, 2021, the board of directors of the Company authorized a stock repurchase program that allows for the repurchase of up to $50.0 million of our common stock during the three-year period ending June 24, 2024. During fiscal 2023 and fiscal 2022, the Company repurchased 872,055 shares and 975,161 shares of common stock for $22.9 million and $25.5 million, respectively, in cash, including related fees and expenses. As of June 30, 2023, there was $1.6 million of availability remaining under the stock repurchase program.
On July 24, 2023, the board of directors of the Company authorized a new share repurchase program under which the Company may repurchase up to $50 million of its outstanding shares of common stock. The new authorization will become effective upon the expiration of the Company's existing $50 million share repurchase authorization.
We believe our cash balance, investments, cash from operations, and our ability to borrow, will be sufficient to provide for our liquidity and capital resource needs.
The following table and discussion below relate to our cash flows from continuing operations for operating, investing, and financing activities:
| 2023 | 2022 | 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total cash provided by (used in): | ||||||||||||
| Operating activities | $ | 136,824 | $ | 82,378 | $ | 73,961 | ||||||
| Investing activities | (120,933 | ) | (12,296 | ) | (25,219 | ) | ||||||
| Financing activities | (27,148 | ) | (62,540 | ) | (17,773 | ) | ||||||
| Net change in cash from continuing operations | $ | (11,257 | ) | $ | 7,542 | $ | 30,969 |
Fiscal 2023 Cash Flow from Continuing Operations
Net cash provided by operating activities was $136.8 million, primarily due to net income, as well as reductions of working capital. Working capital is defined as accounts receivable, income tax receivable, inventories, and prepaid expenses and other current assets net of accounts payable, income tax payable, and accrued expenses and other current liabilities as presented in the consolidated balance sheets, excluding the impact of acquisitions and non-cash adjustments. Favorable working capital change primarily consisted of an increase in accrued expenses and other current liabilities, and a decrease in accounts receivable, offset by a decrease in accounts payable, and an increase in prepaid expenses and other current assets. Accrued expenses and other current liabilities increased as a result of an increase in warranty costs and dealer incentives. Accounts receivable decreased primarily as a result of lower sales at the end of the period compared to the end of the prior-year period. Accounts payable decreased as a result of decreased production levels. Prepaid and other current assets increased primarily as a result of higher general insurance premiums.
Net cash used in investing activities was $120.9 million, due to net investments in held-to-maturity securities of $90.6 million and $30.3 million of capital expenditures. Our capital spending was focused on tooling, capacity expansion, strategic initiatives, and information technology.
Net cash used in financing activities was $27.1 million, which included net payments of $3.0 million on long-term debt and $22.9 million of stock repurchases.
Fiscal 2022 Cash Flow from Continuing Operations
Net cash provided by operating activities was $82.4 million, mainly due to net income, partially offset by working capital usage. Working capital usage primarily consisted of an increase in inventory, accounts receivable and prepaid and other current assets, partially offset an increase in accrued expenses and other current liabilities and accounts payable. Inventory increased due to an increase in raw materials to support higher production volumes and to increase safety stock to manage supply chain risk. Accounts receivable increased due to increased sales. Prepaid and other current assets increased due to higher general insurance premiums. Accrued expenses and other
27
current liabilities increased due to an increase in warranty costs and dealer incentives. Accounts payable increased as a result of increased production levels.
Net cash used in investing activities was $12.3 million, which included capital expenditures. Our capital spending was focused on expanding our capacity, maintenance capital, and investments in information technology.
Net cash used in financing activities was $62.5 million, which included net payments of $36.7 million on long-term debt and $25.5 million of stock repurchases.
Off-Balance Sheet Arrangements
The Company did not have any off-balance sheet financing arrangements as of June 30, 2023.
Contractual Obligations
As of June 30, 2023, the Company’s material cash obligations were as follows:
Long-Term Debt Obligations — See Note 9 – Long-Term Debt in the accompanying Notes to Consolidated Financial Statements for further information.
Interest on Long-Term Debt Obligations — As of June 30, 2023, the Company has estimated total interest payments on its outstanding long-term debt obligations of $8.9 million, of which $4.0 million is due during the next 12 months. Interest on variable rate debt instruments was calculated using interest rates in effect for our borrowings as of June 30, 2023 and holding them constant for the life of the instrument.
Purchase Commitments — As of June 30, 2023, the Company is committed to purchasing $28.5 million of engines, of which $19.5 million is committed during the next 12 months. See Note 12 in the accompanying Notes to Consolidated Financial Statements for more information.
Repurchase Obligations — The Company has reserves to cover potential losses associated with repurchase obligations based on historical experience and current facts and circumstances. We incurred no material impact from repurchase events during fiscal 2023, 2022, or 2021. An adverse change in retail sales, however, could require us to repurchase boats repossessed by floor plan financing companies upon an event of default by any of our dealers, subject in some cases to an annual limitation. See Note 12 in the accompanying Notes to Consolidated Financial Statements for more information.
In addition to the above, we have unrecognized tax benefits that are not reflected here because the Company cannot predict when open income tax years will close with completed examinations. See Note 10 in Notes to Consolidated Financial Statements for more information.
Application of Critical Accounting Policies and Estimates
Significant accounting policies are described in the notes to the consolidated financial statements. In the application of these policies, certain estimates are made that may have a material impact on our financial condition and results of operations. Actual results could differ from those estimates and cause our reported net income to vary significantly from period to period. For additional information regarding these policies, see Note 1 – Significant Accounting Policies in Notes to Consolidated Financial Statements.
Asset Impairment
Goodwill
The Company reviews goodwill for impairment at its annual impairment testing date, which is June 30, and whenever events or changes in circumstances indicate that the fair value of a reporting unit may be below its carrying value. As part of the impairment tests, the Company may perform a qualitative, rather than quantitative, assessment to determine whether the fair values of its reporting units are “more likely than not” to be greater than their carrying values. In performing this qualitative analysis, the Company considers various factors, including the effect of market or industry changes and the reporting units' actual results compared to projected results.
If the fair value of a reporting unit does not meet the "more likely than not" criteria discussed above, the impairment test for goodwill is a quantitative test. This test involves comparing the fair value of the reporting unit with its carrying value. If the fair value exceeds the carrying value, goodwill is not considered impaired. If the carrying amount exceeds the fair value then the goodwill is considered impaired and an impairment loss is recognized in an amount by which the carrying value exceeds the reporting unit’s fair value, not to exceed the carrying amount of the goodwill allocated to that reporting unit.
28
The Company calculates the fair value of its reporting units considering both the income approach and market approach. The income approach calculates the fair value of the reporting unit using a discounted cash flow method. Internally forecasted future cash flows, which the Company believes reasonably approximate market participant assumptions, are discounted using a weighted average cost of capital (“Discount Rate”) developed for each reporting unit. The Discount Rate is developed using market observable inputs, as well as considering whether or not there is a measure of risk related to the specific reporting unit’s forecasted performance. Fair value under the market approach is determined for each reporting unit by applying market multiples for comparable public companies to the reporting unit’s financial results. The key judgements in these calculations are the assumptions used in determining the reporting unit’s forecasted future performance, including revenue growth and operating margins, as well as the perceived risk associated with those forecasts in determining the Discount Rate, along with selecting representative market multiples.
As discussed further in Note 7 to the Consolidated Financial Statements, during the year ended June 30, 2022, the Company performed a quantitative test and recognized a $1.1 million goodwill impairment charge related to its Aviara reporting unit. As of June 30, 2023, only the MasterCraft reporting unit has a goodwill balance. The fair value of this reporting unit substantially exceeds its carrying value.
Other Intangible Assets
The Company's primary intangible assets other than goodwill are dealer networks and trade names acquired in business combinations. These intangible assets are initially valued using a methodology commensurate with the intended use of the asset. The dealer networks were valued using an income approach, which requires an estimate or forecast of the expected future cash flows from the dealer network through the application of the multi-period excess earnings approach. The fair value of trade names is measured using a relief-from-royalty approach, a variation of the income approach, which requires an estimate or forecast of the expected future cash flows. This method assumes the value of the trade name is the discounted cash flows of the amount that would be paid to third parties had the Company not owned the trade name and instead licensed the trade name from another company. The basis for future sales projections for these methods are based on internal revenue forecasts by reporting unit, which the Company believes represent reasonable market participant assumptions. The future cash flows are discounted using an applicable Discount Rate as well as any potential risk premium to reflect the inherent risk of holding a standalone intangible asset.
The key judgements in these fair value calculations, as applicable, are: assumptions used in developing internal revenue growth and dealer expense forecasts, assumed dealer attrition rates, the selection of an appropriate royalty rate, as well as the perceived risk associated with those forecasts in determining the Discount Rate.
The costs of amortizable intangible assets, including dealer networks, are recognized over their expected useful lives, approximately ten years for the dealer networks, using the straight-line method. Intangible assets that are subject to amortization are evaluated for impairment using a process similar to that used to evaluate long-lived assets as described below. Intangible assets not subject to amortization are assessed for impairment at least annually and whenever events or changes in circumstances indicate that it is more likely than not that an asset may be impaired. As part of the annual test, the Company may perform a qualitative, rather than quantitative, assessment to determine whether each trade name intangible asset is “more likely than not” impaired. In performing this qualitative analysis, the Company considers various factors, including macroeconomic events, industry and market events and cost related events. If the “more likely than not” criteria is not met, the impairment test for indefinite-lived intangible assets consists of a comparison of the fair value of the intangible asset with its carrying amount. An impairment loss is recognized for the amount by which the carrying value exceeds the fair value of the asset.
As discussed further in Note 3 to the Consolidated Financial Statements, during the year ended June 30, 2022, the Company recognized $18.5 million in intangible asset impairment charges related to its indefinite lived intangible asset and its dealer network intangible asset within the NauticStar reporting unit. These charges are included in the loss from discontinued operations.
Long-Lived Assets
The Company assesses the potential for impairment of its long-lived assets if facts and circumstances, such as declines in sales, earnings, or cash flows or adverse changes in the business climate, suggest that they may be impaired. A current expectation that, more likely than not, a long-lived asset (asset group) will be sold or otherwise disposed of significantly before the end of its previously estimated useful life will also trigger a review for impairment. The Company performs its assessment by comparing the book value of the asset groups to the estimated future undiscounted cash flows associated with the asset groups. If any impairment in the carrying value of its long-lived assets is indicated, the assets would be adjusted to an estimate of fair value.
As discussed further in Note 3 to the Consolidated Financial Statements, during the year ended June 30, 2022, the Company recognized $5.3 million in long-lived asset impairment charges related to its NauticStar reporting unit.
Product Warranties — The Company offers warranties on the sale of certain products for periods of between one and five years from the date of retail sale. These warranties require us or our dealers to repair or replace defective products during the warranty period at no cost to the consumer. We estimate the costs that may be incurred under our basic limited warranty and record as a liability the amount
29
of such costs at the time the product revenue is recognized. The key judgements that affect our estimate for warranty liability include the number of units sold, historical and anticipated rates of warranty claims and cost per claim. We periodically assess the adequacy of the recorded warranty liabilities and adjust the amounts as actual claims are determined or as changes in the obligations become reasonably estimable. We also adjust our liability for specific warranty matters when they become known and exposure can be estimated. Future warranty claims may differ from our estimate of the warranty liability, which could lead to changes in the Company’s warranty liability in future periods.
Income Taxes—We are subject to income taxes in the United States of America and the United Kingdom. Our effective tax rates differ from the statutory rates, primarily due to a change in state taxes as a result of selling NauticStar, as further described in Note 10 in Notes to Consolidated Financial Statements.
Significant judgment is required in evaluating our uncertain tax positions and determining our provision for income taxes. Although we believe our reserves are reasonable, we cannot provide assurance that the final tax outcome of these matters will not be different from that which is reflected in our historical income tax provisions and accruals. We adjust these reserves in light of changing facts and circumstances, such as the closing of a tax audit or the refinement of an estimate. To the extent that the final tax outcome of these matters is different than the amounts recorded, such differences will impact the provision for income taxes in the period in which such determination is made. The provision for income taxes includes the impact of reserve provisions and changes to reserves that are considered appropriate, as well as the related net interest.
Revenue Recognition — The Company’s revenue is derived primarily from the sale of boats and trailers, marine parts, and accessories to its independent dealers. The Company recognizes revenue when obligations under the terms of a contract are satisfied and control over promised goods is transferred to a customer. For substantially all sales, this occurs when the product is released to the carrier responsible for transporting it to a customer. The Company typically receives payment from the floor plan financing providers within 5 business days of shipment. Revenue is measured as the amount of consideration we expect to receive in exchange for a product. The Company offers dealer incentives that include wholesale rebates, retail rebates and promotions, floor plan reimbursement or cash discounts, and other allowances that are recorded as reductions of revenues in net sales in the consolidated statements of operations. The consideration recognized represents the amount specified in a contract with a customer, net of estimated incentives the Company reasonably expects to pay. The estimated liability and reduction in revenue for dealer incentives is recorded at the time of sale. Subsequent adjustments to incentive estimates are possible because actual results may differ from these estimates if conditions dictate the need to enhance or reduce sales promotion and incentive programs or if dealer achievement or other items vary from historical trends. Accrued dealer incentives are included in Accrued expenses and other current liabilities in the accompanying consolidated balance sheets.
Rebates and Discounts
Dealers earn wholesale rebates based on purchase volume commitments and achievement of certain performance metrics. The Company estimates the amount of wholesale rebates based on historical achievement, forecasted volume, and assumptions regarding dealer behavior. Rebates that apply to boats already in dealer inventory are referred to as retail rebates. The Company estimates the amount of retail rebates based on historical data for specific boat models adjusted for forecasted sales volume, product mix, dealer and consumer behavior, and assumptions concerning market conditions. The Company also utilizes various programs whereby it offers cash discounts or agrees to reimburse its dealers for certain floor plan interest costs incurred by dealers for limited periods of time, generally ranging up to nine months.
Other Revenue Recognition Matters
Dealers generally have no right to return unsold boats. Occasionally, the Company may accept returns in limited circumstances and at the Company’s discretion under its warranty policy. The Company may be obligated, in the event of default by a dealer, to accept returns of unsold boats under its repurchase commitment to floor plan financing providers, who are able to obtain such boats through foreclosure. The repurchase commitment is on an individual unit basis with a term from the date it is financed by the lending institution through the payment date by the dealer, generally not exceeding 30 months. The Company accounts for these arrangements as guarantees and recognizes a liability based on the estimated fair value of the repurchase obligation. The estimated fair value takes into account our estimate of the loss we will incur upon resale of any repurchases. The Company accrues the estimated fair value of this obligation based on the age of inventory currently under floor plan financing and estimated credit quality of dealers holding the inventory. Inputs used to estimate this fair value include significant unobservable inputs that reflect the Company’s assumptions about the inputs that market participants would use and, therefore, this liability is classified within Level 3 of the fair value hierarchy. We incurred no material impact from repurchase events during fiscal 2023, 2022, or 2021. See Note 12 in Notes to Consolidated Financial Statements for more information on repurchase obligations.
30
New Accounting Pronouncements
See “Part II, Item 8. Financial Statements and Supplementary Data — Note 1 — Significant Accounting Policies — New Accounting Pronouncements.”
FY 2022 10-K MD&A
SEC filing source: 0001564590-22-031335.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis should be read together with the sections entitled “Risk Factors” and the financial statements and the accompanying notes included elsewhere in this Form 10-K. In addition, the statements in this discussion and analysis regarding the performance expectations of our business, anticipated financial results, liquidity and the other non-historical statements are forward-looking statements. These forward-looking statements are subject to numerous risks and uncertainties, including, but not limited to, the risks and uncertainties described in “Cautionary Note Regarding Forward-Looking Statements” and in “Risk Factors” above. Our actual results may differ materially from those contained in or implied by any forward-looking statements.
This section generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021. Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 are not included in this Annual Report on Form 10-K and can be found in Item 7 of the Company’s Annual Report on Form 10-K for the year ended June 30, 2021, which was filed with the SEC on September 2, 2021.
Key Performance Measures
From time to time we use certain key performance measures in evaluating our business and results of operations and we may refer to one or more of these key performance measures in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” These key performance measures include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Unit sales volume — We define unit sales volume as the number of our boats sold to our dealers during a period. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Net sales per unit — We define net sales per unit as net sales divided by unit sales volume. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Gross margin — We define gross margin as gross profit divided by net sales, expressed as a percentage. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Net income (loss) margin — We define net income (loss) margin as net income (loss) divided by net sales, expressed as a percentage. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Adjusted EBITDA — We define Adjusted EBITDA as earnings before interest expense, income taxes, depreciation, and amortization (“EBITDA”), as further adjusted to eliminate certain non-cash charges and unusual items that we do not consider to be indicative of our core/ongoing operations. For a reconciliation of EBITDA to Adjusted EBITDA, see “Non-GAAP Measures” below. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Adjusted EBITDA margin — We define Adjusted EBITDA margin as Adjusted EBITDA divided by net sales, expressed as a percentage. For a reconciliation of Adjusted EBITDA margin to net income margin, see “Non-GAAP Measures” below. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Adjusted Net Income — We define Adjusted Net Income as net income (loss) adjusted to eliminate certain non-cash charges and other items that we do not consider to be indicative of our core/ongoing operations and adjusted for the impact to income tax expense (benefit) related to non-GAAP adjustments. For a reconciliation of net income (loss) to Adjusted Net Income, see “Non-GAAP Measures” below. |
Fiscal 2022 Overview
In fiscal 2022, the Company achieved record net sales of $707.9 million, an increase of 34.6 percent from fiscal 2021. Consolidated unit sales volume increased to 8,217 units, up 14.2 percent from the prior year. Gross profit increased to $162.4 million, up 24.9 percent from $130.0 million in fiscal 2021. Despite our increased costs in operating expenses, selling, general, and administrative expenses as a percentage of sales in fiscal 2022 decreased compared to the prior-year period.
Macroeconomic Events
We are actively monitoring the impact of changing macroeconomic conditions on our business, including geopolitical events, disrupted global supply chains, and inflation. The impact of these factors has affected many manufacturers across various industries including ours. Supply chain challenges continue to evolve, driven by increased demand, labor shortages, logistical constraints, and rising prices to our suppliers, creating inefficiencies and shipping delays. Rapidly increasing material and overhead costs are outpacing price increases as we try to mitigate the impact. The full extent of the impact on our business, operations, and financial results will depend on evolving factors that we cannot predict. See Part I – Item 1A. Risk Factors.
21
NauticStar Impairment Activity and Sale Subsequent to Yearend
Despite ongoing efforts to improve operational efficiency and throughput at our NauticStar reporting unit in order to improve sales volumes and yield more favorable margins, including the engagement of third-party consulting resources beginning in the third quarter, the NauticStar reporting unit recorded unplanned negative operating results in the fourth quarter. These results, combined with the outlook for further supply chain disruptions, labor challenges, and higher costs from inflationary pressures, resulted in an impairment trigger in the fourth quarter related to the NauticStar reporting unit’s intangible and other long-lived assets. As a result of our impairment testing, we recognized impairment charges of $23.8 million at our NauticStar segment (see Note 5 to the Consolidated Financial Statements for more information related to impairment charges).
Subsequent to fiscal yearend, we sold the NauticStar business. Pursuant to the terms of the purchase agreement, substantially all of the assets were sold, and certain liabilities of NauticStar were assumed by the purchaser, including product liability and warranty claims. The resulting loss on sale of the NauticStar business is estimated to be in a range of approximately $20.0 to $23.0 million. The results of the NauticStar business will be presented as discontinued operations in the Company’s fiscal 2023 first quarter.
In conjunction with the purchase agreement, the Company entered into a joint employer services agreement and a transition services agreement which provide certain services to the purchaser for various periods of time after the sale. In addition, the Company amended its Credit Agreement and received certain consents and waivers under the Credit Agreement, as amended, related to the sale of the NauticStar business (see Note 13 for more information related to these agreements).
22
Results of Operations
We derived the consolidated statements of operations for the fiscal years ended June 30, 2022 and 2021 from our audited consolidated financial statements and related notes included elsewhere in this Form 10-K. Our historical results are not necessarily indicative of the results that may be expected in the future.
Consolidated Results
| 2022 vs. 2021 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | % Change | |||||||||||||
| (Dollar amounts in thousands) | ||||||||||||||||
| Consolidated statements of operations: | ||||||||||||||||
| NET SALES | $ | 707,862 | $ | 525,808 | $ | 182,054 | 34.6 | % | ||||||||
| COST OF SALES | 545,500 | 395,837 | 149,663 | 37.8 | % | |||||||||||
| GROSS PROFIT | 162,362 | 129,971 | 32,391 | 24.9 | % | |||||||||||
| OPERATING EXPENSES: | ||||||||||||||||
| Selling and marketing | 14,624 | 13,021 | 1,603 | 12.3 | % | |||||||||||
| General and administrative | 40,960 | 37,049 | 3,911 | 10.6 | % | |||||||||||
| Amortization of other intangible assets | 3,988 | 3,948 | 40 | 1.0 | % | |||||||||||
| Impairments | 24,933 | — | 24,933 | — | ||||||||||||
| Total operating expenses | 84,505 | 54,018 | 30,487 | 56.4 | % | |||||||||||
| OPERATING INCOME | 77,857 | 75,953 | 1,904 | 2.5 | % | |||||||||||
| OTHER EXPENSE: | ||||||||||||||||
| Interest expense | 1,471 | 3,392 | (1,921 | ) | (56.6 | %) | ||||||||||
| Loss on extinguishment of debt | — | 733 | (733 | ) | (100.0 | %) | ||||||||||
| INCOME BEFORE INCOME TAX EXPENSE | 76,386 | 71,828 | 4,558 | 6.3 | % | |||||||||||
| INCOME TAX EXPENSE | 18,172 | 15,658 | 2,514 | 16.1 | % | |||||||||||
| NET INCOME | $ | 58,214 | $ | 56,170 | $ | 2,044 | 3.6 | % | ||||||||
| Additional financial and other data: | ||||||||||||||||
| Unit sales volume: | ||||||||||||||||
| MasterCraft | 3,596 | 3,301 | 295 | 8.9 | % | |||||||||||
| Crest | 3,156 | 2,467 | 689 | 27.9 | % | |||||||||||
| NauticStar | 1,365 | 1,387 | (22 | ) | (1.6 | %) | ||||||||||
| Aviara | 100 | 42 | 58 | 138.1 | % | |||||||||||
| Consolidated unit sales volume | 8,217 | 7,197 | 1,020 | 14.2 | % | |||||||||||
| Net sales: | ||||||||||||||||
| MasterCraft | $ | 466,027 | $ | 350,812 | $ | 115,215 | 32.8 | % | ||||||||
| Crest | 140,859 | 102,688 | 38,171 | 37.2 | % | |||||||||||
| NauticStar | 66,253 | 59,846 | 6,407 | 10.7 | % | |||||||||||
| Aviara | 34,723 | 12,462 | 22,261 | 178.6 | % | |||||||||||
| Consolidated net sales | $ | 707,862 | $ | 525,808 | $ | 182,054 | 34.6 | % | ||||||||
| Net sales per unit: | ||||||||||||||||
| MasterCraft | $ | 130 | $ | 106 | $ | 24 | 22.6 | % | ||||||||
| Crest | 45 | 42 | 3 | 7.1 | % | |||||||||||
| NauticStar | 49 | 43 | 6 | 14.0 | % | |||||||||||
| Aviara | 347 | 297 | 50 | 16.8 | % | |||||||||||
| Consolidated net sales per unit | 86 | 73 | 13 | 17.8 | % | |||||||||||
| Gross margin | 22.9 | % | 24.7 | % | (180) bps |
Net Sales. Net Sales increased 34.6 percent for fiscal 2022 when compared to fiscal 2021 as a result of increased sales volumes, higher prices, favorable model mix, and higher option and content sales. Refer to Segment Results for further details on the drivers of net sales changes.
Gross Margin. Gross Margin percentage declined 180 basis points during fiscal 2022 when compared to fiscal 2021. Lower margins were the result of supply chain disruptions, labor challenges, and inflationary pressures that drove material and overhead costs higher,
23
which were most pronounced at the NauticStar segment. Though we implemented mitigating procedures and phased in mid-cycle price increases to offset these headwinds, supply chain disruptions and inflationary pressures continued to impact our margins.
Operating Expenses. Operating expenses increased 56.4 percent for fiscal 2022 when compared to the same prior-year period. During fiscal 2022, a $1.1 million goodwill impairment charge was recorded in the Aviara segment and $23.8 million was recorded in the NauticStar segment for impairment of other intangible assets and fixed assets, as discussed in Notes 4 and 5 in the Notes to Consolidated Financial Statements. Additionally, general and administrative expense increased as a result of continued investments in information technology and product development. Moreover, third-party consulting fees were recognized at the NauticStar segment in an effort to improve operational efficiency and increase throughput. Selling and marketing expense increased due to prior-year expenses being impacted by the COVID-19 pandemic. Despite our increased costs, selling, general, and administrative expenses as a percentage of net sales in fiscal 2022 decreased compared to the prior-year period.
Interest Expense. Interest expense decreased $1.9 million driven by lower effective interest rates and lower average outstanding debt balances during fiscal 2022.
Loss on Extinguishment of Debt. Loss on extinguishment of debt totaling $0.7 million was recognized upon refinancing the Company’s debt in fiscal 2021. The loss was comprised of unamortized debt issuance costs related to the previously existing credit facility.
Income Tax Expense. Our consolidated effective income tax rate increased to 23.8 percent for fiscal 2022 from 21.8 percent for fiscal 2021. See Note 8 in Notes to Consolidated Financial Statements for more information.
Segment Results
MasterCraft Segment
The following table sets forth MasterCraft segment results for the fiscal years ended:
| 2022 vs. 2021 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2022 | 2021 | Change | % Change | ||||||||||||
| Net sales | $ | 466,027 | $ | 350,812 | $ | 115,215 | 32.8 | % | ||||||||
| Operating income | 105,341 | 73,354 | 31,987 | 43.6 | % | |||||||||||
| Purchases of property, plant and equipment | 6,642 | 5,273 | 1,369 | 26.0 | % | |||||||||||
| Unit sales volume | 3,596 | 3,301 | 295 | 8.9 | % | |||||||||||
| Net sales per unit | $ | 130 | $ | 106 | $ | 24 | 22.6 | % |
Net sales increased 32.8 percent during fiscal 2022, when compared to fiscal 2021. The increase was primarily driven by increased sales volumes, higher prices, favorable model mix, and higher option and content sales.
Operating income increased 43.6 percent during fiscal 2022, when compared to the same prior year period. The increase was driven by higher net sales, offset by inflationary pressures and production inefficiencies from supply chain disruptions and labor challenges. Additionally, Selling and marketing expense increased due to prior-year expenses being impacted by the COVID-19 pandemic. Also, General and administrative expenses increased as a result of continued investments in information technology and product development.
24
Crest Segment
The following table sets forth Crest segment results for the fiscal years ended:
| 2022 vs. 2021 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2022 | 2021 | Change | % Change | ||||||||||||
| Net sales | $ | 140,859 | $ | 102,688 | $ | 38,171 | 37.2 | % | ||||||||
| Operating income | 19,892 | 13,605 | 6,287 | 46.2 | % | |||||||||||
| Purchases of property, plant and equipment | 4,193 | 892 | 3,301 | 370.1 | % | |||||||||||
| Unit sales volume | 3,156 | 2,467 | 689 | 27.9 | % | |||||||||||
| Net sales per unit | $ | 45 | $ | 42 | $ | 3 | 7.1 | % |
Net sales increased 37.2 percent during fiscal 2022, when compared to fiscal 2021, as a result of higher sales volumes and higher prices.
Operating income increased 46.2 percent during fiscal 2022, when compared to the same prior year period, primarily due to higher net sales, offset by inflationary pressures.
Purchases of property, plant, and equipment increased $3.3 million during fiscal 2022, when compared to the same prior-year period due to investments in manufacturing capacity expansion and maintenance capital.
NauticStar Segment
The following table sets forth NauticStar segment results for the fiscal years ended:
| 2022 vs. 2021 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2022 | 2021 | Change | % Change | ||||||||||||
| Net sales | $ | 66,253 | $ | 59,846 | $ | 6,407 | 10.7 | % | ||||||||
| Operating loss | (38,338 | ) | (2,690 | ) | (35,648 | ) | 1325.2 | % | ||||||||
| Impairments | 23,833 | — | 23,833 | — | ||||||||||||
| Purchases of property, plant and equipment | 3,524 | 2,643 | 881 | 33.3 | % | |||||||||||
| Unit sales volume | 1,365 | 1,387 | (22 | ) | (1.6 | %) | ||||||||||
| Net sales per unit | $ | 49 | $ | 43 | $ | 6 | 14.0 | % |
Net sales increased 10.7 percent during fiscal 2022, when compared to fiscal 2021. The increase was primarily driven by higher prices, higher option sales, and favorable model mix, partially offset by decreased sales volumes.
Operating loss was $38.3 million for fiscal 2022, compared to $2.7 million for fiscal 2021. Benefits from higher sales prices were offset by supply chain disruptions, labor challenges, and higher costs from inflationary pressures. Additionally, $23.8 million was recorded for impairment charges related to other intangible assets and fixed assets, as discussed in Notes 4 and 5 in Notes to Consolidated Financial Statements. Moreover, for fiscal 2022, $1.2 million in expense was recognized for third-party consulting fees in an effort to improve operational efficiency and increase throughput at the NauticStar segment.
25
Aviara Segment
The following table sets forth Aviara segment results for the fiscal years ended:
| 2022 vs. 2021 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollar amounts in thousands) | 2022 | 2021 | Change | % Change | ||||||||||||
| Net sales | $ | 34,723 | $ | 12,462 | $ | 22,261 | 178.6 | % | ||||||||
| Operating loss | (9,038 | ) | (8,316 | ) | (722 | ) | 8.7 | % | ||||||||
| Impairment | 1,100 | — | 1,100 | — | ||||||||||||
| Purchases of property, plant and equipment | 1,461 | 19,054 | (17,593 | ) | (92.3 | %) | ||||||||||
| Unit sales volume | 100 | 42 | 58 | 138.1 | % | |||||||||||
| Net sales per unit | $ | 347 | $ | 297 | $ | 50 | 16.8 | % |
Net sales increased 178.6 percent during fiscal 2022, when compared to fiscal 2021, mainly due to an increase in sales volumes, higher prices, and favorable model mix.
Operating loss was $9.0 million for fiscal 2022, compared to $8.3 million for fiscal 2021. Inflation, ramp up related inefficiencies at the Merritt Island facility, including higher overhead costs associated with the new facility, and a goodwill impairment charge recorded during the first quarter of fiscal 2022, offset the benefits from increased net sales. See Note 5 in Notes to Consolidated Financial Statements for more information on the impairment charge.
26
Non-GAAP Measures
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin
We define EBITDA as earnings before interest expense, income taxes, depreciation and amortization. We define Adjusted EBITDA as EBITDA further adjusted to eliminate certain non-cash charges or other items that we do not consider to be indicative of our core and/or ongoing operations. For the periods presented herein, these adjustments include impairment charges, share-based compensation, operational improvement initiative costs, Aviara transition costs, debt refinancing charges, Aviara startup costs, and COVID-19 shutdown costs. We define Adjusted EBITDA margin as Adjusted EBITDA expressed as a percentage of Net sales.
Adjusted Net Income and Adjusted Net Income Per Share
We define Adjusted Net Income and Adjusted Net Income per share as net income (loss) adjusted to eliminate certain non-cash charges or other items that we do not consider to be indicative of our core and/or ongoing operations and reflecting income tax expense on adjusted net income before income taxes at our estimated annual effective tax rate. For the periods presented herein, these adjustments include impairment charges, income tax expense (benefit), amortization of acquisition intangibles, share-based compensation, operational improvement initiative costs, Aviara transition costs, debt refinancing charges, Aviara startup costs, and COVID-19 shutdown costs.
EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Net Income per share, which we refer to collectively as the Non-GAAP Measures, are not measures of net income (loss) or operating income (loss) as determined under accounting principles generally accepted in the United States, or U.S. GAAP. The Non-GAAP Measures are not measures of performance in accordance with U.S. GAAP and should not be considered as an alternative to net income (loss), net income (loss) per share, or operating cash flows determined in accordance with U.S. GAAP. Additionally, Adjusted EBITDA is not intended to be a measure of cash flow. We believe that the inclusion of the Non-GAAP Measures is appropriate to provide additional information to investors because securities analysts and investors use the Non-GAAP Measures to assess our operating performance across periods on a consistent basis and to evaluate the relative risk of an investment in our securities. We use Adjusted Net Income and Adjusted Net Income per share to facilitate a comparison of our operating performance on a consistent basis from period to period that, when viewed in combination with our results prepared in accordance with U.S. GAAP, provides a more complete understanding of factors and trends affecting our business than does U.S. GAAP measures alone. We believe Adjusted Net Income and Adjusted Net Income per share assists our board of directors, management, investors, and other users of the financial statements in comparing our net income (loss) on a consistent basis from period to period because it removes certain non-cash items and other items that we do not consider to be indicative of our core and/or ongoing operations and reflecting income tax expense on adjusted net income before income taxes at our estimated annual effective tax rate. The Non-GAAP Measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of these limitations are:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and the Non-GAAP Measures do not reflect any cash requirements for such replacements; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | The Non-GAAP Measures do not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | The Non-GAAP Measures do not reflect changes in, or cash requirements for, our working capital needs; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | The Non-GAAP Measures do not reflect our tax expense or any cash requirements to pay income taxes; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | The Non-GAAP Measures do not reflect interest expense, or the cash requirements necessary to service interest payments on our indebtedness; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | The Non-GAAP Measures do not reflect the impact of earnings or charges resulting from matters we do not consider to be indicative of our core and/or ongoing operations, but may nonetheless have a material impact on our results of operations. |
In addition, because not all companies use identical calculations, our presentation of the Non-GAAP Measures may not be comparable to similarly titled measures of other companies, including companies in our industry.
27
The following table presents a reconciliation of net income (loss) as determined in accordance with U.S. GAAP to EBITDA and Adjusted EBITDA, and net income (loss) margin (expressed as a percentage of net sales) to Adjusted EBITDA margin (expressed as a percentage of net sales) for the periods indicated:
| % of Net | % of Net | % of Net | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | sales | 2021 | sales | 2020 | sales | |||||||||||||||
| Net income (loss) | $ | 58,214 | 8.2% | $ | 56,170 | 10.7% | $ | (24,047 | ) | -6.6% | ||||||||||
| Income tax expense (benefit) | 18,172 | 15,658 | (7,565 | ) | ||||||||||||||||
| Interest expense | 1,471 | 3,392 | 5,045 | |||||||||||||||||
| Depreciation and amortization | 13,614 | 11,630 | 10,527 | |||||||||||||||||
| EBITDA | 91,471 | 12.9% | 86,850 | 16.5% | (16,040 | ) | -4.4% | |||||||||||||
| Impairments(a) | 24,933 | — | 56,437 | |||||||||||||||||
| Share-based compensation | 3,458 | 2,984 | 1,061 | |||||||||||||||||
| Operational improvement initiative(b) | 1,216 | — | — | |||||||||||||||||
| Aviara transition costs(c) | — | 2,150 | — | |||||||||||||||||
| Debt refinancing charges(d) | — | 769 | — | |||||||||||||||||
| Aviara start-up costs(e) | — | — | 1,446 | |||||||||||||||||
| COVID-19 shutdown costs(f) | — | — | 1,394 | |||||||||||||||||
| Adjusted EBITDA | $ | 121,078 | 17.1% | $ | 92,753 | 17.6% | $ | 44,298 | 12.2% |
| Column 1 | Column 2 |
|---|---|
| (a) | Represents non-cash charges of $1.1 million recorded in the Aviara segment for impairment of goodwill and $23.8 million recorded in the NauticStar segment for impairment of other intangible assets and fixed assets in fiscal 2022, and non-cash charges recorded in the NauticStar and Crest segments for impairment of goodwill and trade name intangible assets in fiscal 2020. See Notes 4 and 5 within the Notes to the Consolidated Financial Statements for more information on impairment charges. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents third-party consulting fees associated with the operational improvement initiative at our NauticStar segment. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents costs to transition production of the Aviara brand from Vonore, Tennessee to Merritt Island, Florida. Costs include duplicative overhead costs and costs not indicative of ongoing operations (such as training and facility preparation). |
| Column 1 | Column 2 |
|---|---|
| (d) | Represents loss recognized upon refinancing the Company’s debt in fiscal 2021. The loss is comprised of unamortized debt issuance costs related to the previously existing credit facility and third-party legal costs associated with the refinancing. |
| Column 1 | Column 2 |
|---|---|
| (e) | Represents start-up costs associated with Aviara, a completely new boat brand in an industry category previously not served by the Company. Start-up costs presented for fiscal 2020 are related to the AV36 and AV40 models. |
| Column 1 | Column 2 |
|---|---|
| (f) | Represents lump sum severance payments and costs related to temporary continuation of healthcare benefits for certain laid off employees, in connection with the COVID-19 pandemic. |
28
The following table sets forth a reconciliation of net income (loss) as determined in accordance with U.S. GAAP to Adjusted Net Income for the periods indicated:
| 2022 | 2021 | 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except per share) | ||||||||||||
| Net income (loss) | $ | 58,214 | $ | 56,170 | $ | (24,047 | ) | |||||
| Income tax expense (benefit) | 18,172 | 15,658 | (7,565 | ) | ||||||||
| Impairments(a) | 24,933 | — | 56,437 | |||||||||
| Amortization of acquisition intangibles | 3,881 | 3,842 | 3,842 | |||||||||
| Share-based compensation | 3,458 | 2,984 | 1,061 | |||||||||
| Operational improvement initiative(b) | 1,216 | — | — | |||||||||
| Aviara transition costs(c) | — | 2,150 | — | |||||||||
| Debt refinancing charges(d) | — | 769 | — | |||||||||
| Aviara start-up costs(e) | — | — | 1,446 | |||||||||
| COVID-19 shutdown costs(f) | — | — | 1,394 | |||||||||
| Adjusted Net Income before income taxes | 109,874 | 81,573 | 32,568 | |||||||||
| Adjusted income tax expense(g) | 25,271 | 18,762 | 7,491 | |||||||||
| Adjusted Net Income | $ | 84,603 | $ | 62,811 | $ | 25,077 | ||||||
| Adjusted Net Income per share: | ||||||||||||
| Basic | $ | 4.58 | $ | 3.34 | $ | 1.34 | ||||||
| Diluted | $ | 4.54 | $ | 3.31 | $ | 1.34 | ||||||
| Weighted average shares used for the computation of(h): | ||||||||||||
| Basic Adjusted Net Income per share | 18,455,226 | 18,805,464 | 18,734,482 | |||||||||
| Diluted Adjusted Net Income per share | 18,636,512 | 18,951,521 | 18,734,482 |
| Column 1 | Column 2 |
|---|---|
| (a) | Represents non-cash charges of $1.1 million recorded in the Aviara segment for impairment of goodwill and $23.8 million recorded in the NauticStar segment for impairment of other intangible assets and fixed assets in fiscal 2022, and non-cash charges recorded in the NauticStar and Crest segments for impairment of goodwill and trade name intangible assets in fiscal 2020. See Notes 4 and 5 within the Notes to the Consolidated Financial Statements for more information on impairment charges. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents third-party consulting fees associated with the operational improvement initiative at our NauticStar segment. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents costs to transition production of the Aviara brand from Vonore, Tennessee to Merritt Island, Florida. Costs include duplicative overhead costs and costs not indicative of ongoing operations (such as training and facility preparation). |
| Column 1 | Column 2 |
|---|---|
| (d) | Represents loss recognized upon refinancing the Company’s debt in fiscal 2021. The loss is comprised of unamortized debt issuance costs related to the previously existing credit facility and third-party legal costs associated with the refinancing. |
| Column 1 | Column 2 |
|---|---|
| (e) | Represents start-up costs associated with Aviara, a completely new boat brand in an industry category previously not served by the Company. Start-up costs presented for fiscal 2020 are related to the AV36 and AV40 models. |
| Column 1 | Column 2 |
|---|---|
| (f) | Represents lump sum severance payments and costs related to temporary continuation of healthcare benefits for certain laid off employees, in connection with the COVID-19 pandemic. |
| Column 1 | Column 2 |
|---|---|
| (g) | Reflects income tax expense at a tax rate of 23.0% for each period presented. |
| Column 1 | Column 2 |
|---|---|
| (h) | Represents the Weighted Average Shares Used for the Computation of Basic and Diluted earnings (loss) per share as presented on the Consolidated Statements of Operations to calculate Adjusted Net Income per diluted share for all periods presented herein. |
29
The following table presents the reconciliation of net income (loss) per diluted share to Adjusted net income per diluted share for the periods presented:
| 2022 | 2021 | 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income (loss) per diluted share | $ | 3.12 | $ | 2.96 | $ | (1.28 | ) | |||||
| Impact of adjustments: | ||||||||||||
| Income tax expense (benefit) | 0.98 | 0.83 | (0.40 | ) | ||||||||
| Impairments(a) | 1.34 | — | 3.01 | |||||||||
| Amortization of acquisition intangibles | 0.21 | 0.20 | 0.20 | |||||||||
| Share-based compensation | 0.19 | 0.16 | 0.06 | |||||||||
| Operational improvement initiative(b) | 0.07 | — | — | |||||||||
| Aviara transition costs(c) | — | 0.11 | — | |||||||||
| Debt refinancing charges(d) | — | 0.04 | — | |||||||||
| Aviara start-up costs(e) | — | — | 0.08 | |||||||||
| COVID-19 shutdown costs(f) | — | — | 0.07 | |||||||||
| Adjusted Net Income per diluted share before income taxes | 5.91 | 4.30 | 1.74 | |||||||||
| Impact of adjusted income tax expense on net income per diluted share before income taxes(g) | (1.37 | ) | (0.99 | ) | (0.40 | ) | ||||||
| Adjusted Net Income per diluted share | $ | 4.54 | $ | 3.31 | $ | 1.34 |
| Column 1 | Column 2 |
|---|---|
| (a) | Represents non-cash charges of $1.1 million recorded in the Aviara segment for impairment of goodwill and $23.8 million recorded in the NauticStar segment for impairment of other intangible assets and fixed assets in fiscal 2022, and non-cash charges recorded in the NauticStar and Crest segments for impairment of goodwill and trade name intangible assets in fiscal 2020. See Notes 4 and 5 within the Notes to the Consolidated Financial Statements for more information on impairment charges. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents third-party consulting fees associated with the operational improvement initiative at our NauticStar segment. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents costs to transition production of the Aviara brand from Vonore, Tennessee to Merritt Island, Florida. Costs include duplicative overhead costs and costs not indicative of ongoing operations (such as training and facility preparation). |
| Column 1 | Column 2 |
|---|---|
| (d) | Represents loss recognized upon refinancing the Company’s debt in fiscal 2021. The loss is comprised of unamortized debt issuance costs related to the previously existing credit facility and third-party legal costs associated with the refinancing. |
| Column 1 | Column 2 |
|---|---|
| (e) | Represents start-up costs associated with Aviara, a completely new boat brand in an industry category previously not served by the Company. Start-up costs presented for fiscal 2020 are related to the AV36 and AV40 models. |
| Column 1 | Column 2 |
|---|---|
| (f) | Represents lump sum severance payments and costs related to temporary continuation of healthcare benefits for certain laid off employees, in connection with the COVID-19 pandemic. |
| Column 1 | Column 2 |
|---|---|
| (g) | Reflects income tax expense at a tax rate of 23.0% for each period presented. |
30
Liquidity and Capital Resources
Our primary liquidity and capital resource needs are to finance working capital, fund capital expenditures, service our debt, and fund our stock repurchase program. Our principal sources of liquidity are our cash balance, cash generated from operating activities, our revolving credit agreement and the refinancing and/or new issuance of long-term debt.
Cash and cash equivalents totaled $34.2 million as of June 30, 2022, a decrease of $5.1 million from $39.3 million as of June 30, 2021. Total debt as of June 30, 2022 and June 30, 2021 was $56.5 million and $93.1 million, respectively.
Our working capital was impacted by the $25.2 million increase in inventory during fiscal 2022 mainly due to an increase in raw materials to support higher production volumes and to increase safety stock to manage supply chain risk.
As of June 30, 2022, we have repaid all amounts outstanding under the Revolving Credit Facility, leaving $100.0 million of available borrowing capacity. As of June 30, 2022, we had $56.5 million outstanding under the Term Loan. Refer to Note 7 — Long Term Debt in the Notes to Consolidated Financial Statements for further details.
On June 24, 2021, the board of directors of the Company authorized a stock repurchase program that allows for the repurchase of up to $50.0 million of our common stock during the three-year period ending June 24, 2024. During fiscal 2022, the Company repurchased 975,161 shares of common stock for $25.5 million in cash, including related fees and expenses. As of June 30, 2022, there was $24.5 million of availability remaining under the stock repurchase program.
We believe our cash balance, cash from operations, and our ability to borrow, will be sufficient to provide for our liquidity and capital resource needs, including authorized stock repurchases.
The following table summarizes the cash flows from operating, investing, and financing activities:
| 2022 | 2021 | 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total cash provided by (used in): | ||||||||||||
| Operating activities | $ | 73,311 | $ | 68,538 | $ | 30,198 | ||||||
| Investing activities | (15,820 | ) | (27,832 | ) | (14,218 | ) | ||||||
| Financing activities | (62,540 | ) | (17,773 | ) | (5,487 | ) | ||||||
| Net change in cash | $ | (5,049 | ) | $ | 22,933 | $ | 10,493 |
Fiscal 2022 Cash Flow
Net cash provided by operating activities was $73.3 million, mainly due to net income, partially offset by working capital usage. Working capital is defined as accounts receivable, income tax receivable, inventories, and prepaid expenses and other current assets net of accounts payable, income tax payable, and accrued expenses and other current liabilities as presented in the consolidated balance sheets, excluding the impact of acquisitions and non-cash adjustments. Working capital usage primarily consisted of an increase in inventory, accounts receivable and prepaid expenses and other current assets, partially offset by an increase in accrued expenses and other current liabilities and accounts payable. As discussed above, inventory increased $25.2 million. Accounts receivable increased due to increased sales. Prepaid and other current assets increased due to higher general insurance premiums. Accrued expenses and other current liabilities increased due to an increase in warranty costs and dealer incentives. Accounts payable increased as a result of increased production levels.
Net cash used for investing activities was $15.8 million, which included capital expenditures. Our capital spending was focused on expanding our capacity, maintenance capital, and investments in information technology.
Net cash used for financing activities was $62.5 million, which included net payments of $36.7 million on long-term debt and stock repurchases totaling $25.5 million.
Fiscal 2021 Cash Flow
Net cash provided by operating activities in fiscal 2021 totaled $68.5 million versus $30.2 million in fiscal 2020. The increase is primarily due to higher net earnings, net of non-cash items, partially offset by changes in working capital that were affected by production ramp-up activities as we experienced an increase in retail demand. Accounts receivable increased $5.9 million primarily due to increased sales across all segments. Inventory increased $28.6 million, driven by increases to support higher production
31
volumes and to increase safety stock to manage supply chain risk. Accounts payable increased $13.4 million primarily due to timing of payments and higher production activities. Accrued expenses and other current liabilities increased $12.2 million primarily driven by incentive-based compensation related to higher net earnings and higher warranty reserves for the increased sales volumes.
Net cash used for investing activities was $27.8 million, which primarily included capital expenditures. Our capital spending was focused on expanding our capacity by purchasing the Merritt Island Facility for $14.2 million, capital related to the Aviara transition to the Merritt Island Facility, and maintenance capital.
Net cash used for financing activities was $17.8 million and primarily related to net payments of long-term debt.
Off-Balance Sheet Arrangements
The Company did not have any off-balance sheet financing arrangements as of June 30, 2022.
Contractual Obligations
As of June 30, 2022, the Company’s material cash obligations were as follows:
Long-Term Debt Obligations — See Note 7 – Long-Term Debt in the accompanying Notes to Consolidated Financial Statements for further information.
Interest on Long-Term Debt Obligations — As of June 30, 2022, the Company has estimated total interest payments on its outstanding long-term debt obligations of $6.6 million, of which $1.8 million is due during the next 12 months. Interest on variable rate debt instruments was calculated using interest rates in effect for our borrowings as of June 30, 2022 and holding them constant for the life of the instrument.
Purchase Commitments — As of June 30, 2022, the Company is committed to purchasing $44.8 million of engines, of which $15.7 million is committed during the next 12 months. See Note 10 in the accompanying Notes to Consolidated Financial Statements for more information.
Repurchase Obligations — The Company has reserves to cover potential losses associated with repurchase obligations based on historical experience and current facts and circumstances. We incurred no material impact from repurchase events during fiscal 2022, 2021, or 2020. An adverse change in retail sales, however, could require us to repurchase boats repossessed by floor plan financing companies upon an event of default by any of our dealers, subject in some cases to an annual limitation. See Note 10 in the accompanying Notes to Consolidated Financial Statements for more information.
In addition to the above, we have unrecognized tax benefits that are not reflected here because the Company cannot predict when open income tax years will close with completed examinations. See Note 8 in Notes to Consolidated Financial Statements for more information.
Application of Critical Accounting Policies and Estimates
Significant accounting policies are described in the notes to the consolidated financial statements. In the application of these policies, certain estimates are made that may have a material impact on our financial condition and results of operations. Actual results could differ from those estimates and cause our reported net income (loss) to vary significantly from period to period. For additional information regarding these policies, see Note 1 – Significant Accounting Policies in Notes to Consolidated Financial Statements.
Asset Impairment
Goodwill
The Company reviews goodwill for impairment at its annual impairment testing date, which is June 30, and whenever events or changes in circumstances indicate that the fair value of a reporting unit may be below its carrying value. As part of the impairment tests, the Company may perform a qualitative, rather than quantitative, assessment to determine whether the fair values of its reporting units are “more likely than not” to be greater than their carrying values. In performing this qualitative analysis, the Company considers various factors, including the effect of market or industry changes and the reporting units' actual results compared to projected results.
32
If the fair value of a reporting unit does not meet the "more likely than not" criteria discussed above, the impairment test for goodwill is a quantitative test. This test involves comparing the fair value of the reporting unit with its carrying value. If the fair value exceeds the carrying value, goodwill is not considered impaired. If the carrying amount exceeds the fair value then the goodwill is considered impaired and an impairment loss is recognized in an amount by which the carrying value exceeds the reporting unit’s fair value, not to exceed the carrying amount of the goodwill allocated to that reporting unit.
The Company calculates the fair value of its reporting units considering both the income approach and market approach. The income approach calculates the fair value of the reporting unit using a discounted cash flow method. Internally forecasted future cash flows, which the Company believes reasonably approximate market participant assumptions, are discounted using a weighted average cost of capital (“Discount Rate”) developed for each reporting unit. The Discount Rate is developed using market observable inputs, as well as considering whether or not there is a measure of risk related to the specific reporting unit’s forecasted performance. Fair value under the market approach is determined for each reporting unit by applying market multiples for comparable public companies to the reporting unit’s financial results. The key judgements in these calculations are the assumptions used in determining the reporting unit’s forecasted future performance, including revenue growth and operating margins, as well as the perceived risk associated with those forecasts in determining the Discount Rate, along with selecting representative market multiples.
As discussed further in Note 5 to the Consolidated Financial Statements, during the years ended June 30, 2022 and 2020, the Company performed quantitative tests and recognized $1.1 million and $44.4 million in goodwill impairment charges related to its Aviara and its Crest and NauticStar reporting units, respectively. As of June 30, 2022, only the MasterCraft reporting unit has a goodwill balance. The fair value of this reporting unit substantially exceeds its carrying value.
Other Intangible Assets
The Company's primary intangible assets other than goodwill are dealer networks and trade names acquired in business combinations. These intangible assets are initially valued using a methodology commensurate with the intended use of the asset. The dealer networks were valued using an income approach, which requires an estimate or forecast of the expected future cash flows from the dealer network through the application of the multi-period excess earnings approach. The fair value of trade names is measured using a relief-from-royalty approach, a variation of the income approach, which requires an estimate or forecast of the expected future cash flows. This method assumes the value of the trade name is the discounted cash flows of the amount that would be paid to third parties had the Company not owned the trade name and instead licensed the trade name from another company. The basis for future sales projections for these methods are based on internal revenue forecasts by reporting unit, which the Company believes represent reasonable market participant assumptions. The future cash flows are discounted using an applicable Discount Rate as well as any potential risk premium to reflect the inherent risk of holding a standalone intangible asset.
The key judgements in these fair value calculations, as applicable, are: assumptions used in developing internal revenue growth and dealer expense forecasts, assumed dealer attrition rates, the selection of an appropriate royalty rate, as well as the perceived risk associated with those forecasts in determining the Discount Rate.
The costs of amortizable intangible assets, including dealer networks, are recognized over their expected useful lives, approximately ten years for the dealer networks, using the straight-line method. Intangible assets that are subject to amortization are evaluated for impairment using a process similar to that used to evaluate long-lived assets as described below. Intangible assets not subject to amortization are assessed for impairment at least annually and whenever events or changes in circumstances indicate that it is more likely than not that an asset may be impaired. As part of the annual test, the Company may perform a qualitative, rather than quantitative, assessment to determine whether each trade name intangible asset is “more likely than not” impaired. In performing this qualitative analysis, the Company considers various factors, including macroeconomic events, industry and market events and cost related events. If the “more likely than not” criteria is not met, the impairment test for indefinite-lived intangible assets consists of a comparison of the fair value of the intangible asset with its carrying amount. An impairment loss is recognized for the amount by which the carrying value exceeds the fair value of the asset.
As discussed further in Note 5 to the Consolidated Financial Statements, during the years ended June 30, 2022 and 2020, the Company performed quantitative tests related to its indefinite-lived intangible assets and, during the year ended June 30, 2022, the Company also performed a recoverability analysis related to its dealer network intangible asset within the NauticStar reporting unit which is subject to amortization. During the years ended June 30, 2022 and 2020, the Company recognized $18.5 million and $12.0 million in intangible asset impairment charges related to its NauticStar and to its Crest and NauticStar reporting units, respectively.
Long-Lived Assets
The Company assesses the potential for impairment of its long-lived assets if facts and circumstances, such as declines in sales, earnings, or cash flows or adverse changes in the business climate, suggest that they may be impaired. A current expectation that,
33
more likely than not, a long-lived asset (asset group) will be sold or otherwise disposed of significantly before the end of its previously estimated useful life will also trigger a review for impairment. The Company performs its assessment by comparing the book value of the asset groups to the estimated future undiscounted cash flows associated with the asset groups. If any impairment in the carrying value of its long-lived assets is indicated, the assets would be adjusted to an estimate of fair value.
As discussed further in Notes 4 and 5 to the Consolidated Financial Statements, during the year ended June 30, 2022, the Company recognized $5.3 million in long-lived asset impairment charges related to its NauticStar reporting unit which adjusted the related assets to their estimated fair value.
Product Warranties — The Company offers warranties on the sale of certain products for periods of between one and five years from the date of retail sale. These warranties require us or our dealers to repair or replace defective products during the warranty period at no cost to the consumer. We estimate the costs that may be incurred under our basic limited warranty and record as a liability the amount of such costs at the time the product revenue is recognized. The key judgements that affect our estimate for warranty liability include the number of units sold, historical and anticipated rates of warranty claims and cost per claim. We periodically assess the adequacy of the recorded warranty liabilities and adjust the amounts as actual claims are determined or as changes in the obligations become reasonably estimable. We also adjust our liability for specific warranty matters when they become known and exposure can be estimated. Future warranty claims may differ from our estimate of the warranty liability, which could lead to changes in the Company’s warranty liability in future periods.
Income Taxes—We are subject to income taxes in the United States of America and the United Kingdom. Our effective tax rates differ from the statutory rates, primarily due to changes in non-deductible expenses and the valuation allowance, as further described in Note 8 in Notes to Consolidated Financial Statements.
Significant judgment is required in evaluating our uncertain tax positions and determining our provision for income taxes. Although we believe our reserves are reasonable, we cannot provide assurance that the final tax outcome of these matters will not be different from that which is reflected in our historical income tax provisions and accruals. We adjust these reserves in light of changing facts and circumstances, such as the closing of a tax audit or the refinement of an estimate. To the extent that the final tax outcome of these matters is different than the amounts recorded, such differences will impact the provision for income taxes in the period in which such determination is made. The provision for income taxes includes the impact of reserve provisions and changes to reserves that are considered appropriate, as well as the related net interest.
Revenue Recognition — The Company’s revenue is derived primarily from the sale of boats and trailers, marine parts, and accessories to its independent dealers. The Company recognizes revenue when obligations under the terms of a contract are satisfied and control over promised goods is transferred to a customer. For substantially all sales, this occurs when the product is released to the carrier responsible for transporting it to a customer. The Company typically receives payment from the floor plan financing providers within 5 business days of shipment. Revenue is measured as the amount of consideration we expect to receive in exchange for a product. The Company offers dealer incentives that include wholesale rebates, retail rebates and promotions, floor plan reimbursement or cash discounts, and other allowances that are recorded as reductions of revenues in Net sales in the consolidated statements of operations. The consideration recognized represents the amount specified in a contract with a customer, net of estimated incentives the Company reasonably expects to pay. The estimated liability and reduction in revenue for dealer incentives is recorded at the time of sale. Subsequent adjustments to incentive estimates are possible because actual results may differ from these estimates if conditions dictate the need to enhance or reduce sales promotion and incentive programs or if dealer achievement or other items vary from historical trends. Accrued dealer incentives are included in Accrued expenses and other current liabilities in the accompanying consolidated balance sheets.
Rebates and Discounts
Dealers earn wholesale rebates based on purchase volume commitments and achievement of certain performance metrics. The Company estimates the amount of wholesale rebates based on historical achievement, forecasted volume, and assumptions regarding dealer behavior. Rebates that apply to boats already in dealer inventory are referred to as retail rebates. The Company estimates the amount of retail rebates based on historical data for specific boat models adjusted for forecasted sales volume, product mix, dealer and consumer behavior, and assumptions concerning market conditions. The Company also utilizes various programs whereby it offers cash discounts or agrees to reimburse its dealers for certain floor plan interest costs incurred by dealers for limited periods of time, generally ranging up to nine months.
34
Other Revenue Recognition Matters
Dealers generally have no right to return unsold boats. Occasionally, the Company may accept returns in limited circumstances and at the Company’s discretion under its warranty policy. The Company may be obligated, in the event of default by a dealer, to accept returns of unsold boats under its repurchase commitment to floor plan financing providers, who are able to obtain such boats through foreclosure. The repurchase commitment is on an individual unit basis with a term from the date it is financed by the lending institution through the payment date by the dealer, generally not exceeding 30 months. The Company accounts for these arrangements as guarantees and recognizes a liability based on the estimated fair value of the repurchase obligation. The estimated fair value takes into account our estimate of the loss we will incur upon resale of any repurchases. The Company accrues the estimated fair value of this obligation based on the age of inventory currently under floor plan financing and estimated credit quality of dealers holding the inventory. Inputs used to estimate this fair value include significant unobservable inputs that reflect the Company’s assumptions about the inputs that market participants would use and, therefore, this liability is classified within Level 3 of the fair value hierarchy. We incurred no material impact from repurchase events during fiscal 2022, 2021, or 2020. See Note 10 in Notes to Consolidated Financial Statements for more information on repurchase obligations.
New Accounting Pronouncements
See “Part II, Item 8. Financial Statements and Supplementary Data — Note 1 — Significant Accounting Policies — New Accounting Pronouncements.”
FY 2021 10-K MD&A
SEC filing source: 0001564590-21-046866.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis should be read together with the sections entitled “Risk Factors,” “Selected Financial Data,” and the financial statements and the accompanying notes included elsewhere in this Form 10-K. In addition, the statements in this discussion and analysis regarding industry outlook, our expectations regarding the performance of our business, anticipated financial results, liquidity and the other non-historical statements are forward-looking statements. These forward-looking statements are subject to numerous risks and uncertainties, including, but not limited to, the risks and uncertainties described in “Cautionary Note Regarding Forward-Looking Statements” and in “Risk Factors” above. Our actual results may differ materially from those contained in or implied by any forward-looking statements.
This section generally discusses 2021 and 2020 items and year-to-year comparisons between 2021 and 2020. Discussions of 2019 items and year-to-year comparisons between 2020 and 2019 are not included in this Annual Report on Form 10-K and can be found in Item 7 of the Company’s Annual Report on Form 10-K for the year ended June 30, 2020, which was filed with the SEC on September 11, 2020.
Key Performance Measures
From time to time we use certain key performance measures in evaluating our business and results of operations and we may refer to one or more of these key performance measures in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” These key performance measures include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Unit sales volume — We define unit sales volume as the number of our boats sold to our dealers during a period. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Net sales per unit — We define net sales per unit as net sales divided by unit sales volume. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Gross margin — We define gross margin as gross profit divided by net sales, expressed as a percentage. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Net income margin — We define net income (loss) margin as net income divided by net sales, expressed as a percentage. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Adjusted EBITDA — We define Adjusted EBITDA as earnings before interest expense, income taxes, depreciation, and amortization (“EBITDA”), as further adjusted to eliminate certain non-cash charges and unusual items that we do not consider to be indicative of our core/ongoing operations. For a reconciliation of Adjusted EBITDA to net income (loss), see “Non-GAAP Measures” below. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Adjusted EBITDA margin — We define Adjusted EBITDA margin as Adjusted EBITDA divided by net sales, expressed as a percentage. For a reconciliation of Adjusted EBITDA margin to net income margin, see “Non-GAAP Measures” below. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Adjusted Net Income — We define Adjusted Net Income as net income (loss) adjusted to eliminate certain non-cash charges and other items that we do not consider to be indicative of our core/ongoing operations and adjusted for the impact to income tax expense (benefit) related to non-GAAP adjustments. For a reconciliation of Adjusted Net Income to net income (loss), see “Non-GAAP Measures” below. |
COVID-19 Pandemic
Though the Company has been impacted by supply chain disruptions as a result of the COVID-19 pandemic, demand for our products has been strong and, as a result of our employees’ committed efforts, our facilities are now running at production rates above their pre-COVID-19 levels. However, we continue to be subject to risks and uncertainties as a result of the COVID-19 pandemic. The extent of the impact of the COVID-19 pandemic on our business remains uncertain and difficult to predict, as the response to the COVID-19 pandemic is still evolving in many countries, including the United States and other markets where we and our suppliers operate.
Impact to Operations
To balance wholesale production with the then anticipated impacts to retail demand caused by the economic impacts of the COVID-19 pandemic, we reduced production in February 2020, and, in late March 2020, temporarily suspended manufacturing operations at all of our facilities to protect the health of our employees and comply with governmental mandates. We resumed operations at reduced production levels at our manufacturing facilities by mid-May 2020. As governmental restrictions were lifted and as a result of social distancing abilities, demand in the U.S. retail marine market accelerated in May 2020, and has remained elevated, driving dealer inventory levels to historic lows, which remain at depressed levels despite our increased production rates being above pre-COVID-19 levels. Additionally, the Company’s operations have been impacted by supply chain disruptions. To reduce the impact of supply chain disruptions on production, the Company has increased its safety stock.
21
Impact to Liquidity and Capital Resources
On March 19, 2020, we drew $35.0 million on our revolving credit agreement as a precautionary measure in order to increase our cash position and preserve financial flexibility in light of uncertainty in the global markets resulting from the COVID-19 pandemic. Additionally, on May 7, 2020, we entered into Amendment No. 3 (the “Amendment”) to the Fourth Amended & Restated Credit and Guarantee Agreement to strengthen our financial flexibility. Among other things, the changes effected by the Amendment provided temporary relief under our financial covenants. See Note 8 in Notes to Consolidated Financial Statements for more information regarding these changes, including sunsetting of the temporary relief provisions. The performance of the business and our cash management activities provided the flexibility to repay the entire $35.0 million revolving credit facility during the first quarter of fiscal 2021. Since that time, our strong operating performance has continued which has allowed us to refinance our debt and build our cash balance to $39.3 million as of June 30, 2021. The refinancing allowed us to reduce our borrowing under our term loan by $33.7 million by drawing that same amount on our revolving credit agreement, which leaves us with $66.3 million of availability under the revolving credit agreement as of June 30, 2021. These actions provide us with the flexibility to expedite principal payments on total debt. We were in compliance with our financial covenants as of June 30, 2021.
Outlook
We believe strong marine retail demand coupled with abnormally low dealer inventory levels for all our brands has created a growth opportunity, and as a result, we plan to further increase production rates, which are already above their pre-COVID-19 levels. However, as we navigate the unprecedented confluence of demand and disruption precipitated by the COVID-19 pandemic, our production rates going forward will depend, in large part, on our suppliers’ capacity and ability to remain open if infection rates increase. Additionally, demand for raw materials and components used in the production of our products has surged. As a result, some of the materials and components that we use, including certain resins, fiberglass, aluminum, lumber and steel, are in short supply. Our ability to grow also requires our Company to retain a high-performing workforce which will be critical to meeting our production objectives.
We will continue to actively monitor the impact of the COVID-19 pandemic and may take further actions to alter business operations as may be required by government authorities, or that are determined to be in the best interest of our employees, dealers, suppliers, and stakeholders. The full extent of the impact of the COVID-19 pandemic on our business, operations, and financial results will depend on evolving factors that we cannot predict. See Item 1A “Risk Factors — Risks Relating to Our Business — Actual or potential public health emergencies, epidemics, or pandemics, such as the current coronavirus (“COVID-19”) pandemic, could have a material adverse effect on our business, results of operations, or financial condition.”
Overview of Results of Operations
Net sales were $525.8 million for fiscal 2021, an increase of 44.8 percent from fiscal 2020, which was impacted by, among other things, the COVID-19 pandemic. The increase was primarily the result of higher sales volumes, higher prices, and lower dealer incentives, partially offset by the impact of model mix.
Gross margin increased 390 basis points to 24.7 percent from fiscal 2020, primarily due to higher prices, higher sales volume, and lower dealer incentives. The increase was partially offset by costs associated with the transition of production of our Aviara brand to the Merritt Island, Florida facility and increased labor and material costs.
Net income was $56.2 million for fiscal 2021, compared to Net loss of $24.0 million for fiscal 2020. Diluted net income per share was $2.96, compared to Diluted net loss per share of $1.28 for fiscal 2020. Net loss for fiscal 2020 included Goodwill and other intangible asset impairment charges of $56.4 million, or $(3.01) per diluted share.
Merritt Island Facility and Aviara Transition
On October 26, 2020, we completed the purchase of certain real property located in Merritt Island, Florida, including an approximately 140,000-square-foot boat manufacturing facility, (the “Merritt Island Facility”) for a purchase price of $14.2 million. We expanded our overall boat building capacity by moving all Aviara production to the Merritt Island Facility. While we believe this additional capacity will help facilitate Aviara’s long-term growth, importantly, relocating Aviara production from our Vonore, Tennessee facility provided for an immediate increase in capacity and productivity for our MasterCraft brand. We began producing Aviara in the Merritt Island Facility in December and shipments from the new facility commenced in the third quarter of fiscal 2021.
22
Results of Operations
The consolidated statements of operations presented below should be read together with “Selected Consolidated Financial Data,” and our consolidated financial statements and related notes included elsewhere in this Form 10-K.
We derived the consolidated statements of operations for the fiscal years ended June 30, 2021 and 2020 from our audited consolidated financial statements and related notes included elsewhere in this Form 10-K. Our historical results are not necessarily indicative of the results that may be expected in the future.
| 2021 vs. 2020 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | % Change | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| Consolidated statements of operations: | ||||||||||||||||
| NET SALES | $ | 525,808 | $ | 363,073 | $ | 162,735 | 44.8 | % | ||||||||
| COST OF SALES | 395,837 | 287,717 | 108,120 | 37.6 | % | |||||||||||
| GROSS PROFIT | 129,971 | 75,356 | 54,615 | 72.5 | % | |||||||||||
| OPERATING EXPENSES: | ||||||||||||||||
| Selling and marketing | 13,021 | 15,981 | (2,960 | ) | (18.5 | %) | ||||||||||
| General and administrative | 37,049 | 25,557 | 11,492 | 45.0 | % | |||||||||||
| Amortization of other intangible assets | 3,948 | 3,948 | - | 0.0 | % | |||||||||||
| Goodwill and other intangible asset impairment | — | 56,437 | (56,437 | ) | (100.0 | %) | ||||||||||
| Total operating expenses | 54,018 | 101,923 | (47,905 | ) | (47.0 | %) | ||||||||||
| OPERATING INCOME (LOSS) | 75,953 | (26,567 | ) | 102,520 | 385.9 | % | ||||||||||
| OTHER EXPENSE: | ||||||||||||||||
| Interest expense | 3,392 | 5,045 | (1,653 | ) | 14.5 | % | ||||||||||
| Loss on extinguishment of debt | 733 | — | 733 | 0.0 | % | |||||||||||
| INCOME (LOSS) BEFORE INCOME TAX EXPENSE | 71,828 | (31,612 | ) | 103,440 | 327.2 | % | ||||||||||
| INCOME TAX EXPENSE (BENEFIT) | 15,658 | (7,565 | ) | 23,223 | (307.0 | %) | ||||||||||
| NET INCOME (LOSS) | $ | 56,170 | $ | (24,047 | ) | $ | 80,217 | 333.6 | % | |||||||
| Additional financial and other data: | ||||||||||||||||
| Unit sales volume: | ||||||||||||||||
| MasterCraft | 3,343 | 2,478 | 865 | 34.9 | % | |||||||||||
| NauticStar | 1,387 | 1,191 | 196 | 16.5 | % | |||||||||||
| Crest | 2,467 | 1,623 | 844 | 52.0 | % | |||||||||||
| Consolidated unit sales volume | 7,197 | 5,292 | 1,905 | 36.0 | % | |||||||||||
| Net sales: | ||||||||||||||||
| MasterCraft | $ | 363,274 | $ | 246,455 | $ | 116,819 | 47.4 | % | ||||||||
| NauticStar | 59,846 | 54,930 | 4,916 | 8.9 | % | |||||||||||
| Crest | 102,688 | 61,688 | 41,000 | 66.5 | % | |||||||||||
| Consolidated net sales | $ | 525,808 | $ | 363,073 | $ | 162,735 | 44.8 | % | ||||||||
| Net sales per unit: | ||||||||||||||||
| MasterCraft | $ | 109 | $ | 99 | $ | 10 | 10.1 | % | ||||||||
| NauticStar | 43 | 46 | (3 | ) | (6.5 | %) | ||||||||||
| Crest | 42 | 38 | 4 | 10.5 | % | |||||||||||
| Consolidated net sales per unit | 73 | 69 | 4 | 5.8 | % | |||||||||||
| Gross margin | 24.7 | % | 20.8 | % | 390 bpts |
Fiscal 2021 Compared to Fiscal 2020
Net Sales. Net Sales for fiscal 2021 were $525.8 million, an increase of $162.7 million, or 44.8 percent, compared to $363.1 million for fiscal 2020. The increase was primarily due to:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | A $116.8 million increase for the MasterCraft segment driven by a 47.4 percent increase in sales volumes, a favorable mix of higher priced and higher contented models, lower dealer incentives, and higher part sales volume, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | a $41.0 million increase for the Crest segment resulting from a 66.5 percent increase in sales volume, lower dealer incentives, higher prices, and option favorability, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | a $4.9 million increase for the NauticStar segment, primarily due to higher sales volumes and higher prices, partially offset by unfavorable product mix. |
Gross Profit and Gross Margin. Gross profit increased $54.6 million, or 72.5 percent, to $130.0 million compared to $75.4 million for the prior year. Gross margin increased 390 basis points to 24.7 percent in fiscal 2021 from 20.8 percent in fiscal 2020. The
23
increase was primarily due to higher prices, higher sales volume and lower dealer incentives. The increase was partially offset by costs to transition production of our Aviara brand to the Merritt Island, Florida facility and increased labor and material costs.
Operating Expenses. Operating expenses decreased $47.9 million, or 47.0 percent, to $54.0 million for fiscal 2021 compared to $101.9 million for fiscal 2020. The decrease was primarily driven by $56.4 million of goodwill and other intangible asset impairment charges related to our NauticStar and Crest segments recorded in fiscal 2020. There were no impairment charges in fiscal 2021. See Note 6 in Notes to Consolidated Financial Statements for more information on the impairment charges. In addition, the Company had lower selling and marketing costs in fiscal 2021 primarily due to the impacts of the COVID-19 pandemic. The decrease was partially offset by higher general and administrative expenses resulting from higher incentive compensation costs and additional investments related to product development and information technology.
Interest Expense. Interest expense decreased $1.7 million, or 14.5 percent, primarily driven by lower effective interest rates and lower average outstanding debt balances during fiscal 2021.
Loss on Extinguishment of Debt. Loss on extinguishment of debt totaling $0.7 million was recognized upon refinancing the Company’s debt in fiscal 2021. The loss is comprised of unamortized debt issuance costs related to the previously existing credit facility. See Note 8 in Notes to Consolidated Financial Statements for more information on the Company’s debt refinancing.
Income Tax Expense (Benefit). Our consolidated effective income tax rate decreased to 21.8 percent for fiscal 2021 from 23.9 percent for fiscal 2020. See Note 9 in Notes to Consolidated Financial Statements for more information.
24
Non-GAAP Measures
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin
We define EBITDA as earnings before interest expense, income taxes, depreciation and amortization. We define Adjusted EBITDA as EBITDA further adjusted to eliminate certain non-cash charges or other items that we do not consider to be indicative of our core and/or ongoing operations. For the periods presented herein, these adjustments include Aviara transition costs, debt refinancing charges, goodwill and other intangible asset impairment charges, Aviara (new brand) startup costs, COVID-19 shutdown costs, transaction expenses associated with an acquisition and certain non-cash items including share-based compensation and acquisition-related inventory step-up adjustments. We define Adjusted EBITDA margin as Adjusted EBITDA expressed as a percentage of Net sales.
Adjusted Net Income and Adjusted Net Income Per Share
We define Adjusted Net Income and Adjusted Net Income per share as net income (loss) adjusted to eliminate certain non-cash charges or other items that we do not consider to be indicative of our core and/or ongoing operations and adjusted for the impact to income tax expense (benefit) related to non-GAAP adjustments. For the periods presented herein, these adjustments include Aviara transition costs, debt refinancing charges, goodwill and other intangible asset impairment charges, Aviara (new brand) startup costs, COVID-19 shutdown costs, transaction expenses associated with an acquisition, and certain non-cash items including other intangible asset amortization, share-based compensation, and an acquisition-related inventory step-up adjustment.
EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Net Income per share, which we refer to collectively as the Non-GAAP Measures, are not measures of net income (loss) or operating income (loss) as determined under accounting principles generally accepted in the United States, or U.S. GAAP. The Non-GAAP Measures are not measures of performance in accordance with U.S. GAAP and should not be considered as an alternative to net income (loss), net income (loss) per share, or operating cash flows determined in accordance with U.S. GAAP. Additionally, Adjusted EBITDA is not intended to be a measure of cash flow. We believe that the inclusion of the Non-GAAP Measures is appropriate to provide additional information to investors because securities analysts and investors use the Non-GAAP Measures to assess our operating performance across periods on a consistent basis and to evaluate the relative risk of an investment in our securities. We use Adjusted Net Income and Adjusted Net Income per share to facilitate a comparison of our operating performance on a consistent basis from period to period that, when viewed in combination with our results prepared in accordance with U.S. GAAP, provides a more complete understanding of factors and trends affecting our business than does U.S. GAAP measures alone. We believe Adjusted Net Income and Adjusted Net Income per share assists our board of directors, management, investors, and other users of the financial statements in comparing our net income (loss) on a consistent basis from period to period because it removes certain non-cash items and other items that we do not consider to be indicative of our core and/or ongoing operations and adjusts for the impact to income tax expense (benefit) related to non-GAAP adjustments. The Non-GAAP Measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of these limitations are:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and Adjusted EBITDA does not reflect any cash requirements for such replacements; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Adjusted EBITDA does not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Adjusted EBITDA does not reflect our tax expense or any cash requirements to pay income taxes; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Adjusted EBITDA does not reflect interest expense, or the cash requirements necessary to service interest payments on our indebtedness; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Adjusted Net Income, Adjusted Net Income per share, and Adjusted EBITDA do not reflect the impact of earnings or charges resulting from matters we do not consider to be indicative of our core and/or ongoing operations, but may nonetheless have a material impact on our results of operations. |
In addition, because not all companies use identical calculations, our presentation of the Non-GAAP Measures may not be comparable to similarly titled measures of other companies, including companies in our industry.
25
The following table presents a reconciliation of net income (loss) as determined in accordance with U.S. GAAP to EBITDA and Adjusted EBITDA, and net income margin (expressed as a percentage of net sales) to Adjusted EBITDA margin (expressed as a percentage of net sales) for the periods indicated:
| (Dollars in thousands) | 2021 | % of Net sales | 2020 | % of Net sales | 2019 | % of Net sales | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income (loss) | $ | 56,170 | 10.7 | % | $ | (24,047 | ) | -6.6 | % | $ | 21,354 | 4.6 | % | |||||||||||
| Income tax expense (benefit) | 15,658 | (7,565 | ) | 5,392 | ||||||||||||||||||||
| Interest expense | 3,392 | 5,045 | 6,513 | |||||||||||||||||||||
| Depreciation and amortization | 11,630 | 10,527 | 7,787 | |||||||||||||||||||||
| EBITDA | 86,850 | 16.5 | % | (16,040 | ) | -4.4 | % | 41,046 | 8.8 | % | ||||||||||||||
| Share-based compensation | 2,984 | 1,061 | 1,678 | |||||||||||||||||||||
| Aviara transition costs(a) | 2,150 | — | — | |||||||||||||||||||||
| Debt refinancing charges(b) | 769 | — | — | |||||||||||||||||||||
| Goodwill and other intangible asset impairment(c) | — | 56,437 | 31,000 | |||||||||||||||||||||
| Aviara start-up costs(d) | — | 1,446 | 2,840 | |||||||||||||||||||||
| COVID-19 shutdown costs(e) | — | 1,394 | — | |||||||||||||||||||||
| Transaction expense(f) | — | — | 2,377 | |||||||||||||||||||||
| Inventory step-up adjustment - acquisition related(g) | — | — | 382 | |||||||||||||||||||||
| Adjusted EBITDA | $ | 92,753 | 17.6 | % | $ | 44,298 | 12.2 | % | $ | 79,323 | 17.0 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Represents costs to transition production of the Aviara brand from Vonore, Tennessee to Merritt Island, Florida. Costs include duplicative overhead costs and costs not indicative of ongoing operations (such as training and facility preparation). |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents loss recognized upon refinancing the Company’s debt. The loss is comprised of unamortized debt issuance costs related to the previously existing credit facility and third-party legal costs associated with the refinancing. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents non-cash charges recorded in the NauticStar and Crest segments for impairment of goodwill and trade name intangible assets. See Note 6 in Notes to Consolidated Financial Statements for more information on the impairment charges. |
| Column 1 | Column 2 |
|---|---|
| (d) | Represents start-up costs associated with Aviara, a completely new boat brand in an industry category previously not served by the Company. We began selling the brand’s first two models, the AV32 and the AV36, during the first and second quarters of fiscal 2020, respectively. We expect to begin selling one additional model, the AV40, in fiscal 2022. Start-up costs presented for fiscal 2020 are related to the AV36 and AV40 models. Start-up costs presented for fiscal 2019 are related to the launch of the Aviara brand and the three initial Aviara models which had not yet begun selling. |
| Column 1 | Column 2 |
|---|---|
| (e) | Represents lump sum severance payments and costs related to temporary continuation of healthcare benefits for certain laid off employees, in connection with the COVID-19 pandemic. |
| Column 1 | Column 2 |
|---|---|
| (f) | Represents acquisition related costs and other integration costs associated with our acquisition of Crest in fiscal 2019. |
| Column 1 | Column 2 |
|---|---|
| (g) | Represents post-acquisition adjustment to cost of goods sold for the fair value step up of inventory acquired all of which was sold during fiscal 2019. |
26
The following table sets forth a reconciliation of net income (loss) as determined in accordance with U.S. GAAP to Adjusted Net Income for the periods indicated:
| (Dollars in thousands) | 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income (loss) | $ | 56,170 | $ | (24,047 | ) | $ | 21,354 | ||||
| Income tax expense (benefit) | 15,658 | (7,565 | ) | 5,392 | |||||||
| Amortization of acquisition intangibles | 3,842 | 3,842 | 3,385 | ||||||||
| Share-based compensation | 2,984 | 1,061 | 1,678 | ||||||||
| Aviara transition costs(a) | 2,150 | — | — | ||||||||
| Debt refinancing charges(b) | 769 | — | — | ||||||||
| Goodwill and other intangible asset impairment(c) | — | 56,437 | 31,000 | ||||||||
| Aviara start-up costs(d) | — | 1,446 | 2,840 | ||||||||
| COVID-19 shutdown costs(e) | — | 1,394 | — | ||||||||
| Transaction expense(f) | — | — | 2,377 | ||||||||
| Inventory step-up adjustment - acquisition related(g) | — | — | 382 | ||||||||
| Adjusted Net Income before income taxes | 81,573 | 32,568 | 68,408 | ||||||||
| Adjusted income tax expense(h) | 18,762 | 7,491 | 15,392 | ||||||||
| Adjusted Net Income | $ | 62,811 | $ | 25,077 | $ | 53,016 | |||||
| Adjusted Net Income per share: | |||||||||||
| Basic | $ | 3.34 | $ | 1.34 | $ | 2.84 | |||||
| Diluted | $ | 3.31 | $ | 1.34 | $ | 2.82 | |||||
| Weighted average shares used for the computation of: | |||||||||||
| Basic Adjusted Net Income per share | 18,805,464 | 18,734,482 | 18,653,892 | ||||||||
| Diluted Adjusted Net Income per share(i) | 18,951,521 | 18,734,482 | 18,768,207 |
| Column 1 | Column 2 |
|---|---|
| (a) | Represents costs to transition production of the Aviara brand from Vonore, Tennessee to Merritt Island, Florida. Costs include duplicative overhead costs and costs not indicative of ongoing operations (such as training and facility preparation). |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents loss recognized upon refinancing the Company’s debt. The loss is comprised of unamortized debt issuance costs related to the previously existing credit facility and third-party legal costs associated with the refinancing. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents non-cash charges recorded in the NauticStar and Crest segments for impairment of goodwill and trade name intangible assets. See Note 6 in Notes to Consolidated Financial Statements for more information on the impairment charges. |
| Column 1 | Column 2 |
|---|---|
| (d) | Represents start-up costs associated with Aviara, a completely new boat brand in an industry category previously not served by the Company. We began selling the brand’s first two models, the AV32 and the AV36, during the first and second quarters of fiscal 2020, respectively. We expect to begin selling one additional model, the AV40, in fiscal 2022. Start-up costs presented for fiscal 2020 are related to the AV36 and AV40 models. Start-up costs presented for fiscal 2019 are related to the launch of the Aviara brand and the three initial Aviara models which had not yet begun selling. |
| Column 1 | Column 2 |
|---|---|
| (e) | Represents lump sum severance payments and costs related to temporary continuation of healthcare benefits for certain laid off employees, in connection with the COVID-19 pandemic. |
| Column 1 | Column 2 |
|---|---|
| (f) | Represents acquisition related costs and other integration costs associated with our acquisition of Crest in fiscal 2019. |
| Column 1 | Column 2 |
|---|---|
| (g) | Represents post-acquisition adjustment to cost of goods sold for the fair value step up of inventory acquired all of which was sold during fiscal 2019. |
| Column 1 | Column 2 |
|---|---|
| (h) | Reflects income tax expense at a tax rate of 23.0% for fiscal 2021, 23.0% for fiscal 2020 and 22.5% for 2019. |
| Column 1 | Column 2 |
|---|---|
| (i) | Represents the Weighted Average Shares Used for the Computation of Basic and Diluted earnings (loss) per share as presented on the Consolidated Statements of Operations to calculate Adjusted Net Income per diluted share for all periods presented herein. |
27
The following table presents the reconciliation of net income (loss) per diluted share to Adjusted net income per diluted share for the periods presented:
| 2021 | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income (loss) per diluted share | $ | 2.96 | $ | (1.28 | ) | $ | 1.14 | |||||
| Impact of adjustments: | ||||||||||||
| Income tax expense (benefit) | 0.83 | (0.40 | ) | 0.29 | ||||||||
| Amortization of acquisition intangibles | 0.20 | 0.20 | 0.18 | |||||||||
| Share-based compensation | 0.16 | 0.06 | 0.09 | |||||||||
| Aviara transition costs(a) | 0.11 | — | — | |||||||||
| Debt refinancing charges(b) | 0.04 | — | — | |||||||||
| Goodwill and other intangible asset impairment(c) | — | 3.01 | 1.65 | |||||||||
| Aviara start-up costs(d) | — | 0.08 | 0.15 | |||||||||
| COVID-19 shutdown costs(e) | — | 0.07 | — | |||||||||
| Transaction expense(f) | — | — | 0.12 | |||||||||
| Inventory step-up adjustment - acquisition related(g) | — | — | 0.02 | |||||||||
| Adjusted Net Income per diluted share before income taxes | 4.30 | 1.74 | 3.64 | |||||||||
| Impact of adjusted income tax expense on net income per diluted share before income taxes(h) | (0.99 | ) | (0.40 | ) | (0.82 | ) | ||||||
| Adjusted Net Income per diluted share | $ | 3.31 | $ | 1.34 | $ | 2.82 |
| Column 1 | Column 2 |
|---|---|
| (a) | Represents costs to transition production of the Aviara brand from Vonore, Tennessee to Merritt Island, Florida. Costs include duplicative overhead costs and costs not indicative of ongoing operations (such as training and facility preparation). |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents loss recognized upon refinancing the Company’s debt. The loss is comprised of unamortized debt issuance costs related to the previously existing credit facility and third-party legal costs associated with the refinancing. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents non-cash charges recorded in the NauticStar and Crest segments for impairment of goodwill and trade name intangible assets. See Note 6 in Notes to Consolidated Financial Statements for more information on the impairment charges. |
| Column 1 | Column 2 |
|---|---|
| (d) | Represents start-up costs associated with Aviara, a completely new boat brand in an industry category previously not served by the Company. We began selling the brand’s first two models, the AV32 and the AV36, during the first and second quarters of fiscal 2020, respectively. We expect to begin selling one additional model, the AV40, in fiscal 2022. Start-up costs presented for fiscal 2020 are related to the AV36 and AV40 models. Start-up costs presented for fiscal 2019 are related to the launch of the Aviara brand and the three initial Aviara models which had not yet begun selling. |
(e) Represents lump sum severance payments and costs related to temporary continuation of healthcare benefits for certain laid off employees, in connection with the COVID-19 pandemic.
| Column 1 | Column 2 |
|---|---|
| (f) | Represents acquisition related costs and other integration costs associated with our acquisition of Crest fiscal 2019. |
| Column 1 | Column 2 |
|---|---|
| (g) | Represents post-acquisition adjustment to cost of goods sold for the fair value step up of inventory acquired all of which was sold during fiscal 2019. |
| Column 1 | Column 2 |
|---|---|
| (h) | Reflects income tax expense at a tax rate of 23.0% for fiscal 2021, 23.0% for fiscal 2020 and 22.5% for 2019. |
Change in Non-GAAP Financial Measure
Prior to fiscal year 2020, the Company’s calculation of a diluted per share amount of Adjusted Net Income included an adjustment to fully dilute this non-GAAP measure for all outstanding share-based compensation grants. This additional dilution was incorporated by adjusting the GAAP measure, Weighted Average Shares Used for the Computation of Basic earnings (loss) per share, as presented on the Consolidated Statements of Operations, to include a dilutive effect for all outstanding restricted stock awards, performance stock units, and stock options. Beginning with the fiscal year 2020 presentation, the Company no longer includes this additional dilution impact in its calculation of Adjusted Net Income per diluted share. The Company has instead utilized the Weighted Average Shares Used for the Computation of Basic and Diluted earnings (loss) per share as presented on the Consolidated Statements of Operations to calculate Adjusted Net Income per diluted share for all periods presented herein.
The Company believes that, because its outstanding share-based compensation grants no longer result in a material amount of dilution of its earnings as was the case nearer to the date of our IPO, the adjustment methodology previously used no longer provides meaningful information to management or other users of its financial statements. This change resulted in an increase of $0.02 in the year ended June 30, 2020 in the amount of Adjusted Net Income per diluted share from what would have been reported using the previous methodology. The change also resulted in an increase of $0.01 for the year ended June 30, 2019 in the amount of Adjusted Net Income per diluted share from what was previously reported. In addition, the fiscal 2019 amount for Transaction expense, in the reconciliation of net income (loss) per diluted share to Adjusted net income per diluted share, decreased by $0.01 from what was previously reported as a result of a change in the presentation of the impact of rounding.
28
Liquidity and Capital Resources
Our primary liquidity and capital resource needs are to finance working capital, fund capital expenditures, service our debt, and fund our stock repurchase program. Our principal sources of liquidity are our cash balance, cash generated from operating activities, our revolving credit agreement and the refinancing and/or new issuance of long-term debt.
Cash and cash equivalents totaled $39.3 million as of June 30, 2021, an increase of $23.0 million from $16.3 million as of June 30, 2020. Total debt as of June 30, 2021 and June 30, 2020 was $93.1 million and $108.6 million, respectively.
On June 28, 2021, we refinanced our debt and entered into a new credit agreement increasing the capacity under our revolving credit facility from $35.0 million to $100.0 million. As of June 30, 2021, we had $33.7 million outstanding under the facility, leaving $66.3 million of available borrowing capacity. Refer to Note 8 – Long-term Debt in the Notes to Consolidated Financial Statements for further details.
We believe our cash balance, cash from operations, and our ability to borrow, will be sufficient to provide for our liquidity and capital resource needs, including authorized stock repurchases.
The following table summarizes the cash flows from operating, investing, and financing activities:
| (Dollars in thousands) | 2021 | 2020 | 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total cash provided by (used in): | ||||||||||||
| Operating activities | $ | 68,538 | $ | 30,198 | $ | 55,886 | ||||||
| Investing activities | (27,832 | ) | (14,218 | ) | (95,786 | ) | ||||||
| Financing activities | (17,773 | ) | (5,487 | ) | 37,817 | |||||||
| Net change in cash | $ | 22,933 | $ | 10,493 | $ | (2,083 | ) |
Fiscal 2021 Cash Flow
Net cash provided by operating activities in fiscal 2021 totaled $68.5 million versus $30.2 million in fiscal 2020. The increase is primarily due to higher net earnings, net of non-cash items, partially offset by changes in working capital that were affected by production ramp-up activities as we experienced an increase in retail demand. Working capital is defined as Accounts receivable, Income tax receivable, Inventories, and Prepaid expenses and other current assets net of Accounts payable, Income tax payable, and Accrued expenses and other current liabilities as presented in the consolidated balance sheets, excluding the impact of acquisitions and non-cash adjustments. Accounts receivable increased $5.9 million primarily due to increased sales across all segments. Inventory increased $28.6 million, driven by increases to support higher production volumes and to increase safety stock to manage supply chain risk. Accounts payable increased $13.4 million primarily due to timing of payments and higher production activities. Accrued expenses and other current liabilities increased $12.2 million primarily driven by share-based compensation related to higher net earnings and higher warranty reserves for the increased sales volumes.
Net cash used for investing activities was $27.8 million, which primarily included capital expenditures. Our capital spending was focused on expanding our capacity by purchasing the Merritt Island Facility for $14.2 million, capital related to the Aviara transition to the Merritt Island Facility, and maintenance capital.
Net cash used for financing activities was $17.8 million and primarily related to net payments of long-term debt.
Fiscal 2020 Cash Flow
In fiscal 2020, net cash provided by operating activities totaled $30.2 million versus $55.9 million in fiscal 2019. This comparison reflects the economic impacts of the COVID-19 pandemic where production was reduced, and temporarily suspended from late March to mid-May 2020. Accounts receivable decreased $6.3 million primarily due to reduced sales. Inventory decreased $4.8 million driven by lower production activities. Accounts payable decreased $6.9 million due to timing of payments and lower production activities. Accrued expenses and other current liabilities decreased $5.6 million driven by reduced dealer incentives and share-based compensation related to lower sales and financial results.
Net cash used for investing activities was $14.2 million, which primarily included capital expenditures. Our capital spending was focused on maintenance capital and purchasing the previously leased Crest Facility. Refer to Note 11 – Commitments and Contingencies in the Notes to Consolidated Financial Statements for further details.
29
Net cash used for financing activities was $5.5 million and primarily related to net payments of long-term debt.
Off-Balance Sheet Arrangements
The Company did not have any off-balance sheet financing arrangements as of June 30, 2021.
Contractual Obligations
As of June 30, 2021, the Company’s contractual cash obligations were as follows:
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Less than | More than | ||||||||||||||||||
| (Dollars in thousands) | Total | 1 year | 1-3 years | 3-5 years | 5 years | ||||||||||||||
| Long-Term Debt Obligations(1) | $ | 93,728 | $ | 3,000 | $ | 7,500 | $ | 83,228 | $ | — | |||||||||
| Interest on Long-Term Debt Obligations(2) | 6,252 | 1,350 | 2,570 | 2,332 | — | ||||||||||||||
| Operating Lease Obligations | 591 | 228 | 105 | 33 | 225 | ||||||||||||||
| Purchase Obligations(3) | 64,416 | 17,027 | 31,457 | 15,932 | — | ||||||||||||||
| Other | 370 | 346 | 24 | — | — | ||||||||||||||
| Total Contractual Obligations(4) | $ | 165,357 | $ | 21,951 | $ | 41,656 | $ | 101,525 | $ | 225 |
| Column 1 | Column 2 |
|---|---|
| (1) | See Note 8 in Notes to Consolidated Financial Statements for additional information regarding the Company's debt. “Long-Term Debt Obligations” refers to future cash principal payments. |
| Column 1 | Column 2 |
|---|---|
| (2) | Interest payments on variable rate debt instruments were calculated using June 30, 2021 interest rates and holding them constant for the life of the instruments. |
| Column 1 | Column 2 |
|---|---|
| (3) | Purchase obligations represent agreements with suppliers and vendors entered into as part of the normal course of business, including engine purchase commitments. |
| Column 1 | Column 2 |
|---|---|
| (4) | Unrecognized tax benefits of $3.8 million are not reflected in this table because the Company cannot predict when open income tax years will close with completed examinations. See Note 9 in Notes to Consolidated Financial Statements. |
Repurchase Obligations — The Company has reserves to cover potential losses associated with repurchase obligations based on historical experience and current facts and circumstances. We incurred no material impact from repurchase events during fiscal 2021, 2020, or 2019. An adverse change in retail sales, however, could require us to repurchase boats repossessed by floor plan financing companies upon an event of default by any of our dealers, subject in some cases to an annual limitation. See Note 11 in Notes to Consolidated Financial Statements included elsewhere in this Form 10-K for more information related to our obligations under floor plan financing agreements.
Critical Accounting Policies
A “critical accounting policy” is one which is both important to the understanding of our financial condition and results of operations and requires management’s most difficult, subjective, or complex judgments, often of the need to make estimates about the effect of matters that are inherently uncertain. Actual results could differ from those estimates and cause our reported net income (loss) to vary significantly from period to period.
We believe that the policies listed below involve the greatest degree of judgment and complexity. Accordingly, we believe these are the most critical to understand in order to evaluate fully our financial condition and results of operations. For additional information regarding these policies, see Note 1 — Significant Accounting Policies in Notes to Consolidated Financial Statements.
Goodwill and Other Intangible Assets — The Company does not amortize goodwill and other purchased intangible assets with indefinite lives. The Company’s intangible assets with finite lives consist primarily of dealer networks and are carried at their estimated fair values at the time of acquisition, less accumulated amortization.
Goodwill
The Company reviews goodwill for impairment at its annual impairment testing date, which is June 30, and whenever events or changes in circumstances indicate that the fair value of a reporting unit may be below its carrying value. As part of the annual test, the Company may perform a qualitative, rather than quantitative, assessment to determine whether the fair values of its reporting units are “more likely than not” to be greater than their carrying values. In performing this qualitative analysis, the Company considers various factors, including the effect of market or industry changes and the reporting units' actual results compared to projected results.
30
If the fair value of a reporting unit does not meet the "more likely than not" criteria discussed above, the impairment test for goodwill is a quantitative test. This test involves comparing the fair value of the reporting unit with its carrying value. If the fair value exceeds the carrying value, goodwill is not considered impaired. If the carrying amount exceeds the fair value then the goodwill is considered impaired and an impairment loss is recognized in an amount by which the carrying value exceeds the reporting unit’s fair value, not to exceed the carrying amount of the goodwill allocated to that reporting unit.
The Company calculates the fair value of its reporting units considering both the income approach and market approach. The income approach calculates the fair value of the reporting unit using a discounted cash flow approach. Internally forecasted future cash flows, which the Company believes reasonably approximate market participant assumptions, are discounted using a weighted average cost of capital (“Discount Rate”) developed for each reporting unit. The Discount Rate is developed using market observable inputs, as well as considering whether or not there is a measure of risk related to the specific reporting unit’s forecasted performance. Fair value under the market approach is determined for each unit by applying market multiples for comparable public companies to the unit’s financial results. The key judgements in these calculations are the assumptions used in determining the reporting unit’s forecasted future performance, including revenue growth and operating margins, as well as the perceived risk associated with those forecasts in determining the Discount Rate, along with selecting representative market multiples.
As of June 30, 2021, only the Mastercraft reporting unit has a goodwill balance. The fair value of this reporting unit substantially exceeds its carrying value. However, it is possible that the Company’s assumptions regarding the key judgements in this fair value calculation could change in the future. If actual results differ from the Company’s assumptions, it is possible that the MasterCraft reporting unit could incur goodwill impairment charges in future periods.
Other Intangible Assets
The Company's primary intangible assets other than goodwill are dealer networks and trade names acquired in business combinations. These intangible assets are initially valued using a methodology commensurate with the intended use of the asset. The dealer networks were valued using an income approach, which requires an estimate or forecast of the expected future cash flows from the dealer network through the application of the multi-period excess earnings approach. The fair value of trade names is measured using a relief-from-royalty approach, a variation of the income approach, which requires an estimate or forecast of the expected future cash flows. This method assumes the value of the trade name is the discounted cash flows of the amount that would be paid to third parties had the Company not owned the trade name and instead licensed the trade name from another company. The basis for future sales projections for these methods are based on internal revenue forecasts by reporting unit, which the Company believes represent reasonable market participant assumptions. The future cash flows are discounted using an applicable Discount Rate as well as any potential risk premium to reflect the inherent risk of holding a standalone intangible asset.
The key judgements in these fair value calculations, as applicable, are: assumptions used in developing internal revenue growth and dealer expense forecasts, assumed dealer attrition rates, the selection of an appropriate royalty rate, as well as the perceived risk associated with those forecasts in determining the Discount Rate.
The costs of amortizable intangible assets, including dealer networks, are recognized over their expected useful lives, approximately ten years for the dealer networks, using the straight-line method. Intangible assets that are subject to amortization are evaluated for impairment using a process similar to that used to evaluate long-lived assets. Intangible assets not subject to amortization are assessed for impairment at least annually and whenever events or changes in circumstances indicate that it is more likely than not that an asset may be impaired. As part of the annual test, the Company may perform a qualitative, rather than quantitative, assessment to determine whether each trade name intangible asset is “more likely than not” impaired. In performing this qualitative analysis, the Company considers various factors, including macroeconomic events, industry and market events and cost related events. If the “more likely than not” criteria is not met, the impairment test for indefinite-lived intangible assets consists of a comparison of the fair value of the intangible asset with its carrying amount. An impairment loss is recognized for the amount by which the carrying value exceeds the fair value of the asset.
During fiscal 2020, impairment charges were incurred for the NauticStar and Crest trade name-related intangible asset, as well as during fiscal 2019 for the NauticStar trade name-related intangible asset. As of fiscal year-end 2021, which is our annual impairment testing date under ASC 350, there were favorable changes in circumstances as compared to those existing in fiscal 2020, such as strong marine retail demand coupled with record low retail inventory levels that have created a growth opportunity, which we believe indicates that it is not more likely than not that the current carrying values of these assets are higher than the fair values. Changes in assumptions and estimates such as declines in projected results, however, may affect the fair value of these intangible assets and could result in additional impairment charges in future periods.
Product Warranties — The Company offers warranties on the sale of certain products for periods of between one and five years. These warranties require us or our dealers to repair or replace defective products during the warranty period at no cost to the
31
consumer. We estimate the costs that may be incurred under our basic limited warranty and record as a liability the amount of such costs at the time the product revenue is recognized. The key judgements that affect our estimate for warranty liability include the number of units sold, historical and anticipated rates of warranty claims and cost per claim. We periodically assess the adequacy of the recorded warranty liabilities and adjust the amounts as actual claims are determined or as changes in the obligations become reasonably estimable. We also adjust our liability for specific warranty matters when they become known and exposure can be estimated. Future warranty claims may differ from our estimate of the warranty liability, which could lead to changes in the Company’s warranty liability in future periods.
Income Taxes—We are subject to income taxes in the United States of America and the United Kingdom. Our effective tax rates differ from the statutory rates, primarily due to changes in the valuation allowance and non-deductible expenses, as further described in Note 9 in Notes to Consolidated Financial Statements.
Significant judgment is required in evaluating our uncertain tax positions and determining our provision for income taxes. Although we believe our reserves are reasonable, we cannot provide assurance that the final tax outcome of these matters will not be different from that which is reflected in our historical income tax provisions and accruals. We adjust these reserves in light of changing facts and circumstances, such as the closing of a tax audit or the refinement of an estimate. To the extent that the final tax outcome of these matters is different than the amounts recorded, such differences will impact the provision for income taxes in the period in which such determination is made. The provision for income taxes includes the impact of reserve provisions and changes to reserves that are considered appropriate, as well as the related net interest.
Significant judgment is also required in determining any valuation allowance recorded against deferred tax assets. In assessing the need for a valuation allowance, we consider all available evidence, including past operating results, estimates of future taxable income, and the feasibility of tax planning strategies. In the event that we change our determination as to the amount of deferred tax assets that can be realized, we will adjust our valuation allowance with a corresponding impact to the provision for income taxes in the period in which such determination is made.
Realization of our deferred tax assets is dependent on generating sufficient taxable income in future periods. If future events cause us to conclude that it is not more likely than not that we will be able to recover the value of our deferred tax assets, we are required to establish a valuation allowance on deferred tax assets at that time.
Revenue Recognition — The Company’s revenue is derived primarily from the sale of boats and trailers, marine parts, and accessories to its independent dealers. The Company recognizes revenue when obligations under the terms of a contract are satisfied and control over promised goods is transferred to a customer. For the majority of sales, this occurs when the product is released to the carrier responsible for transporting it to a customer. The Company typically receives payment within 5 business days of shipment. Revenue is measured as the amount of consideration it expects to receive in exchange for a product. The Company offers dealer incentives that include wholesale rebates, retail rebates and promotions, floor plan reimbursement or cash discounts, and other allowances that are recorded as reductions of revenues in Net sales in the consolidated statements of operations. The consideration recognized represents the amount specified in a contract with a customer, net of estimated incentives the Company reasonably expects to pay. The estimated liability and reduction in revenue for dealer incentives is recorded at the time of sale. Subsequent adjustments to incentive estimates are possible because actual results may differ from these estimates if conditions dictate the need to enhance or reduce sales promotion and incentive programs or if dealer achievement or other items vary from historical trends. Accrued dealer incentives are included in Accrued expenses and other current liabilities in the accompanying consolidated balance sheets.
Rebates and Discounts
Dealers earn wholesale rebates based on purchase volume commitments and achievement of certain performance metrics. The Company estimates the amount of wholesale rebates based on historical achievement, forecasted volume, and assumptions regarding dealer behavior. Rebates that apply to boats already in dealer inventory are referred to as retail rebates. The Company estimates the amount of retail rebates based on historical data for specific boat models adjusted for forecasted sales volume, product mix, dealer and consumer behavior, and assumptions concerning market conditions. The Company also utilizes various programs whereby it offers cash discounts or agrees to reimburse its dealers for certain floor plan interest costs incurred by dealers for limited periods of time, generally ranging up to nine months.
Other Revenue Recognition Matters
Dealers generally have no right to return unsold boats. Occasionally, the Company may accept returns in limited circumstances and at the Company’s discretion under its warranty policy. The Company may be obligated, in the event of default by a dealer, to accept returns of unsold boats under its repurchase commitment to floor financing providers, who are able to obtain such boats through foreclosure. The repurchase commitment is on an individual unit basis with a term from the date it is financed by the lending
32
institution through the payment date by the dealer, generally not exceeding 30 months. The Company accounts for these arrangements as guarantees and recognizes a liability based on the estimated fair value of the repurchase obligation. The estimated fair value takes into account our estimate of the loss we will incur upon resale of any repurchases. The Company accrues the estimated fair value of this obligation based on the age of inventory currently under floor plan financing and estimated credit quality of dealers holding the inventory. Inputs used to estimate this fair value include significant unobservable inputs that reflect the Company’s assumptions about the inputs that market participants would use and, therefore, this liability is classified within Level 3 of the fair value hierarchy. We incurred no material impact from repurchase events during fiscal 2021, 2020, or 2019. See Note 11 in Notes to Consolidated Financial Statements for more information on repurchase obligations.
New Accounting Pronouncements
See “Part II, Item 8. Financial Statements and Supplementary Data — Note 1 — Significant Accounting Policies — New Accounting Pronouncements.”