TRANSCAT INC (TRNS)
SIC breadcrumb: Manufacturing > SIC Major Group 38 > SIC 3825 Instruments For Meas & Testing of Electricity & Elec Signals
SEC company page: https://www.sec.gov/edgar/browse/?CIK=99302. Latest filing source: 0001437749-26-018588.
Informational only - descriptive public-record data, not investment advice.
Business
Read TRNS's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read TRNS's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 331,877,000 | USD | 2026 | 2026-05-27 |
| Net income | 5,376,000 | USD | 2026 | 2026-05-27 |
| Assets | 480,487,000 | USD | 2026 | 2026-05-27 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-27. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000099302.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 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 143,898,000 | 155,141,000 | 160,898,000 | 173,099,000 | 173,335,000 | 204,959,000 | 230,569,000 | 259,481,000 | 278,421,000 | 331,877,000 | |
| Net income | 4,522,000 | 5,922,000 | 7,145,000 | 8,067,000 | 7,791,000 | 11,380,000 | 10,688,000 | 13,647,000 | 14,515,000 | 5,376,000 | |
| Operating income | 7,934,000 | 9,026,000 | 10,229,000 | 10,850,000 | 11,073,000 | 14,143,000 | 16,248,000 | 19,781,000 | 17,874,000 | 13,263,000 | |
| Gross profit | 34,970,000 | 37,441,000 | 39,343,000 | 42,478,000 | 46,118,000 | 58,439,000 | 68,355,000 | 83,806,000 | 89,453,000 | 108,304,000 | |
| Diluted EPS | 0.64 | 0.81 | 0.95 | 1.08 | 1.03 | 1.50 | 1.40 | 1.63 | 1.57 | 0.57 | |
| Operating cash flow | 7,544,000 | 9,874,000 | 12,561,000 | 11,561,000 | 23,639,000 | 17,618,000 | 16,951,000 | 32,616,000 | 38,985,000 | 34,850,000 | |
| Capital expenditures | 5,250,000 | 5,882,000 | 6,998,000 | 6,579,000 | 6,617,000 | 10,152,000 | 9,414,000 | 13,280,000 | 13,197,000 | 15,298,000 | |
| Share buybacks | 98,000 | 360,000 | 145,000 | 2,822,000 | 3,049,000 | 6,683,000 | 447,000 | 4,906,000 | 3,565,000 | 469,000 | |
| Assets | 92,097,000 | 96,822,000 | 105,230,000 | 128,122,000 | 132,116,000 | 177,762,000 | 195,749,000 | 287,552,000 | 385,242,000 | 480,487,000 | |
| Liabilities | 48,696,000 | 45,474,000 | 45,600,000 | 61,035,000 | 57,038,000 | 91,586,000 | 96,119,000 | 62,383,000 | 98,362,000 | 179,868,000 | |
| Stockholders' equity | 43,401,000 | 51,348,000 | 59,630,000 | 67,087,000 | 75,078,000 | 86,176,000 | 99,630,000 | 225,169,000 | 286,880,000 | 300,619,000 | |
| Cash and cash equivalents | 641,000 | 842,000 | 577,000 | 788,000 | 499,000 | 560,000 | 1,531,000 | 19,646,000 | 1,517,000 | 4,942,000 | |
| Free cash flow | 2,294,000 | 3,992,000 | 5,563,000 | 4,982,000 | 17,022,000 | 7,466,000 | 7,537,000 | 19,336,000 | 25,788,000 | 19,552,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 3.14% | 3.82% | 4.44% | 4.66% | 4.49% | 5.55% | 4.64% | 5.26% | 5.21% | 1.62% | |
| Operating margin | 5.51% | 5.82% | 6.36% | 6.27% | 6.39% | 6.90% | 7.05% | 7.62% | 6.42% | 4.00% | |
| Return on equity | 10.42% | 11.53% | 11.98% | 12.02% | 10.38% | 13.21% | 10.73% | 6.06% | 5.06% | 1.79% | |
| Return on assets | 4.91% | 6.12% | 6.79% | 6.30% | 5.90% | 6.40% | 5.46% | 4.75% | 3.77% | 1.12% | |
| Liabilities / equity | 1.12 | 0.89 | 0.76 | 0.91 | 0.76 | 1.06 | 0.96 | 0.28 | 0.34 | 0.60 | |
| Current ratio | 1.80 | 1.92 | 2.03 | 2.32 | 1.95 | 2.15 | 2.39 | 3.14 | 2.29 | 2.33 |
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 2026. Revenue: accession 0001437749-26-018588; concept Revenues; source concepts us-gaap:Revenues | Gross profit: accession 0001437749-26-018588; concept GrossProfit; source concepts us-gaap:GrossProfit | Operating income: accession 0001437749-26-018588; concept OperatingIncomeLoss; source concepts us-gaap:OperatingIncomeLoss | Net income: accession 0001437749-26-018588; concept NetIncomeLoss; source concepts us-gaap:NetIncomeLoss
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2026. Operating cash flow: accession 0001437749-26-018588; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001437749-26-018588; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001437749-26-018588; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: GrossProfit. Source concepts: us-gaap:GrossProfit.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-27. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000099302.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2021-09-25 | 0.40 | reported discrete quarter | ||
| 2022-Q3 | 2021-12-25 | 0.21 | reported discrete quarter | ||
| 2023-Q3 | 2022-09-24 | 2,357,000 | reported discrete quarter | ||
| 2023-Q3 | 2022-12-24 | 57,402,000 | 0.21 | reported discrete quarter | |
| 2023-Q4 | 2023-03-25 | 62,067,000 | 3,658,000 | derived Q4 = FY annual - nine-month YTD | |
| 2023-Q1 | 2023-06-24 | 0.38 | reported discrete quarter | ||
| 2023-Q2 | 2023-09-23 | 0.06 | reported discrete quarter | ||
| 2024-Q3 | 2023-09-23 | 460,000 | reported discrete quarter | ||
| 2024-Q3 | 2023-12-23 | 65,166,000 | 0.38 | reported discrete quarter | |
| 2024-Q4 | 2024-03-30 | 70,913,000 | 6,890,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2024-06-29 | 66,707,000 | 4,408,000 | 0.48 | reported discrete quarter |
| 2025-Q2 | 2024-06-29 | 4,408,000 | reported discrete quarter | ||
| 2025-Q2 | 2024-09-28 | 67,826,000 | 0.35 | reported discrete quarter | |
| 2025-Q3 | 2024-09-28 | 3,286,000 | reported discrete quarter | ||
| 2025-Q3 | 2024-12-28 | 66,754,000 | 0.25 | reported discrete quarter | |
| 2025-Q4 | 2025-03-29 | 77,134,000 | 4,464,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2025-06-28 | 76,424,000 | 3,261,000 | 0.35 | reported discrete quarter |
| 2026-Q2 | 2025-06-28 | 3,261,000 | reported discrete quarter | ||
| 2026-Q2 | 2025-09-27 | 82,272,000 | 0.14 | reported discrete quarter | |
| 2026-Q3 | 2025-09-27 | 1,269,000 | reported discrete quarter | ||
| 2026-Q3 | 2025-12-27 | 83,856,000 | -0.12 | reported discrete quarter | |
| 2026-Q4 | 2026-03-28 | 89,325,000 | 1,947,000 | derived Q4 = FY annual - nine-month YTD |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-28; accession 0001437749-26-018588; filed 2026-05-27. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2025-12-27; accession 0001437749-26-002800; filed 2026-02-03. 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: 0001437749-26-002800.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements. This report contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements relate to expectations, estimates, beliefs, assumptions and predictions of future events and are identified by words such as “anticipate,” “believes,” “continue,” “estimates,” “expects,” “focus,” “intend,” “potential,” “outlook,” “seek,” “strategy,” “target,” “could,” “can,” “may,” “will,” “would,” and other similar words. Forward-looking statements are not statements of historical fact and thus are subject to risks, uncertainties and other factors that could cause actual results to differ materially from historical results or those expressed in such forward-looking statements. You should evaluate forward-looking statements in light of important risk factors and uncertainties that may affect our operating and financial results and our ability to achieve our financial objectives. These factors include, but are not limited to, general economic conditions applicable to our business, inflationary impacts and changes in interest rates, the highly competitive nature of the industries in which we compete and in the nature of our two business segments, the concentration of Service segment customers in the life science and other FDA-regulated businesses as well as the industrial manufacturing, aerospace, defense, energy and utilities industries, the significant competition we face in our Distribution segment, any impairment of our goodwill or intangible assets, tariffs and changing trade relations, regional and international conflicts and political conditions, negative publicity and other reputational harm, our ability to successfully complete and integrate business acquisitions, potential unexpected liabilities associated with companies we acquire, cybersecurity risks, the risk of significant disruptions in our information technology systems, our ability to recruit, train and retain quality employees, skilled technicians and senior management, fluctuations in our operating results, our ability to achieve or maintain adequate utilization and pricing rates for our technical service providers, the prices we are able to charge for our services in our Service segment, our ability to adapt our technology, reliance on our enterprise resource planning system, technology updates, supply chain delays, disruptions or product shortages, the risks related to current and future indebtedness, foreign currency rate fluctuations, risks related to protecting our intellectual property, geopolitical events, adverse weather events or other catastrophes, natural disasters or widespread public health crises, the volatility of our stock price, the relatively low trading volume of our common stock, changes in tax rates, changes in accounting standards, legal requirements and listing standards, and legal and regulatory risks related to our international operations. These risk factors and uncertainties are more fully described by us under the heading “Risk Factors” in our reports filed with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the fiscal year ended March 29, 2025. You should not place undue reliance on our forward-looking statements, which speak only as of the date they are made. Except as required by law, we undertake no obligation to update, correct or publicly announce any revisions to any of the forward-looking statements contained in this report, whether as a result of new information, future events or otherwise.
CRITICAL ACCOUNTING ESTIMATES
There have been no material changes to our critical accounting policies and estimates from the information provided in our Annual Report on Form 10-K for the fiscal year ended March 29, 2025.
RESULTS OF OPERATIONS
Executive Summary
During our third quarter of fiscal year 2026, we had consolidated revenue of $83.9 million. This represented an increase of $17.1 million or 25.6% versus the third quarter of fiscal year 2025. This increase was primarily due to acquisitions, service organic revenue growth (a non-GAAP measure) and a $5.0 million increase in distribution revenue. Acquired revenue, which represents revenue generated from acquisitions for twelve months subsequent to the acquisition date, was $9.8 million. Service organic revenue increased by 7.3% versus the third quarter of fiscal year 2025. See "Non-GAAP Financial Measures" below for a description and reconciliation of the non-GAAP measure. See Note 5 – “Business Acquisitions” to our unaudited consolidated financial statements in this report for more information about the impact of our acquisitions.
Our third quarter of fiscal year 2026 gross profit was $25.3 million. This was an increase of $5.6 million or 28.3% versus the third quarter of fiscal year 2025. Consolidated gross margin was 30.1%, an increase of 0.6% versus the third quarter of fiscal year 2025. This increase in gross profit percentage was primarily due to higher margins from the Distribution segment when compared to the prior year period.
Total operating expenses were $25.2 million in the third quarter of fiscal year 2026, an increase of $7.6 million or 43.2% when compared to the prior fiscal year third quarter. Included in operating expenses during the third quarter of fiscal year 2026 were incremental operating expenses from the acquisitions of Martin and Essco, including customer base amortization and acquisition-related costs, increased stock-based compensation and higher incentive-based employee costs due to higher sales. As a percentage of total revenue, operating expenses were 30.0% in the third quarter of fiscal year 2026, up 3.7% from 26.3% in the third quarter of fiscal year 2025. Operating income was $0.1 million, a decrease of $2.0 million, or 95.8% and operating margin decreased from 3.1% in the third quarter of fiscal year 2025 to 0.1% in the third quarter of fiscal year 2026.
24
Table of Contents
Net loss was $1.1 million in the third quarter of fiscal year 2026 versus net income of $2.4 million in the third quarter of fiscal year 2025. The decrease was primarily due to an increase in amortization of acquisition-related intangible assets, stock-based compensation, CEO transition costs and interest expense.
The following table presents, for the third quarter of fiscal year 2026 and fiscal year 2025, the components of our Condensed Consolidated Statements of Income:
| (Unaudited) | (Unaudited) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Third Quarter Ended | Nine Months Ended | |||||||||||||||
| December 27, | December 28, | December 27, | December 28, | |||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| As a Percentage of Total Revenue: | ||||||||||||||||
| Service Revenue | 64.0 | % | 62.3 | % | 64.2 | % | 64.3 | % | ||||||||
| Distribution Revenue | 36.0 | % | 37.7 | % | 35.8 | % | 35.7 | % | ||||||||
| Total Revenue | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
| Gross Profit Percentage: | ||||||||||||||||
| Service Gross Profit | 28.8 | % | 29.7 | % | 31.3 | % | 32.3 | % | ||||||||
| Distribution Gross Profit | 32.4 | % | 29.1 | % | 33.6 | % | 30.2 | % | ||||||||
| Total Gross Profit | 30.1 | % | 29.5 | % | 32.1 | % | 31.6 | % | ||||||||
| Selling, Marketing and Warehouse Expenses | 13.6 | % | 12.2 | % | 13.0 | % | 12.0 | % | ||||||||
| General and Administrative Expenses | 16.4 | % | 14.2 | % | 15.4 | % | 14.2 | % | ||||||||
| Total Operating Expenses | 30.0 | % | 26.3 | % | 28.4 | % | 26.1 | % | ||||||||
| Operating Income | 0.1 | % | 3.1 | % | 3.7 | % | 5.4 | % | ||||||||
| Interest and Other Expense,/(Income) net | 1.8 | % | (1.5 | )% | 1.6 | % | (0.6 | )% | ||||||||
| Income (Loss) Before Provision for Income Taxes | (1.7 | )% | 4.7 | % | 2.1 | % | 6.0 | % | ||||||||
| (Benefit from) / Provision for Income Taxes | (0.4 | )% | 1.2 | % | 0.7 | % | 1.0 | % | ||||||||
| Net Income (Loss) | (1.3 | )% | 3.5 | % | 1.4 | % | 5.0 | % |
Third QUARTER ENDED December 27, 2025 COMPARED TO Third QUARTER ENDED December 28, 2024 (dollars in thousands):
Revenue:
| Third Quarter Ended | Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 27, | December 28, | |||||||||||||||
| 2025 | 2024 | $ | % | |||||||||||||
| Revenue: | ||||||||||||||||
| Service | $ | 53,659 | $ | 41,557 | $ | 12,102 | 29.1 | % | ||||||||
| Distribution | 30,197 | 25,197 | 5,000 | 19.8 | % | |||||||||||
| Total | $ | 83,856 | $ | 66,754 | $ | 17,102 | 25.6 | % |
Total revenue was $83.9 million, an increase of $17.1 million, or 25.6%, in our fiscal year 2026 third quarter compared to the prior fiscal year third quarter.
Service revenue, which accounted for 64.0% and 62.3% of our total revenue in the third quarter of fiscal years 2026 and 2025, respectively, increased $12.1 million or 29.1% from the third quarter of fiscal year 2025 to the third quarter of fiscal year 2026 despite economic volatility. This year-over-year increase included $9.0 million of incremental service revenue from the acquisitions of Martin and Essco. Organic revenue increased 7.3% over the prior year period primarily due to successful integration of historical acquisitions and consistent demand in highly regulated end markets.
25
Table of Contents
Our fiscal years 2026 and 2025 Service revenue growth, in relation to prior fiscal year quarter comparisons, was as follows:
| FY 2026 | FY 2025 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||
| Service Revenue Growth | 29.1 | % | 19.9 | % | 12.3 | % | 11.3 | % | 0.1 | % | 6.4 | % | 9.8 | % |
Within any fiscal year, while we add new customers, we also have customers from the prior fiscal year whose service orders may not repeat for any number of factors. Among those factors are variations in the timing of periodic calibrations and other services, customer capital expenditures and customer outsourcing decisions. Because the timing of Service segment orders can vary on a quarter-to-quarter basis, we believe trailing twelve-month information provides a better indication of the progress of this segment.
The following table presents the trailing twelve-month Service segment revenue for the first, second and third quarters of fiscal year 2026 and each quarter in fiscal year 2025 as well as the trailing twelve-month revenue growth as a comparison to that of the prior fiscal year period:
| FY 2026 | FY 2025 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||
| Trailing Twelve-Month: | ||||||||||||||||||||||||||||
| Service Revenue | $ | 207,565 | $ | 195,548 | $ | 186,794 | $ | 181,428 | $ | 176,054 | $ | 176,006 | $ | 173,450 | ||||||||||||||
| Service Revenue Growth | 17.8 | % | 11.0 | % | 7.7 | % | 7.0 | % | 8.3 | % | 12.1 | % | 15.0 | % |
Our strategy has been to focus our investments in the core electrical, temperature, pressure, physical/dimensional and radio frequency/microwave calibration disciplines. We expect to subcontract approximately 13% to 15% of our Service revenue to third-party vendors for calibration beyond our chosen scope of capabilities. We continually evaluate our outsourcing needs and make capital investments, as deemed necessary, to add more in-house capabilities and reduce the need for third-party vendors. Capability expansion through business acquisitions is another way that we seek to reduce the need for outsourcing. The following table pr
[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 of financial condition and results of operations should be read in conjunction with our financial statements and related notes appearing elsewhere in this annual report. In addition to historical information, the following discussion and analysis includes forward looking statements that involve risks, uncertainties and assumptions. Our actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in “Risk Factors” and elsewhere in this annual report. See the discussion under “Cautionary Note Regarding Forward Looking Statements” beginning on page 1 of this annual report.
OVERVIEW
Operational Overview. We are a leading provider of accredited calibration services, cost control and optimization services, and distribution and rental of value-added professional grade handheld test, measurement, and control instrumentation.
We operate our business through two reportable business segments, Service and Distribution, which offer a comprehensive range of services and products to the same customer base.
Our strength in our Service segment is based upon our wide range of disciplines, our investment in quality systems and our ability to provide accredited calibrations to customers in highly regulated targeted market segments. Our services range from the calibration and repair of a single unit to managing a customer’s entire calibration program. We believe our Service segment offers an opportunity for long-term growth and the potential for continuing revenue from established customers with regular calibration cycles and recurring laboratory instrument service requirements.
Our Service segment has shown consistent revenue growth over the past several years, ending fiscal year 2026 with its 68th consecutive quarter of year-over-year growth. This segment has benefited from both organic growth as well as acquisitions over those 68 quarters. The business acquisitions that we made have been focused on expanding our service capabilities, increasing our geographic reach and leveraging our Calibration Service Centers and other infrastructure to create operational synergies.
28
Table of Contents
Our Service segment revenue growth was 19.7% for fiscal year 2026 from fiscal year 2025. This increase was primarily due to the acquisitions of Essco and Martin. Acquired revenue, which represents revenue generated from acquisitions for twelve months subsequent to the acquisition date, was $30.9 million. The Service segment gross margin decreased by 90 basis points. Service segment gross margin decreases were primarily due to costs associated with new customer wins and lower than expected levels of organic growth in the first half of the fiscal year, which rebounded in the second half of the year.
In our Distribution segment, we sell and offer for rent, professional grade handheld test and measurement instruments. Because we specialize in professional grade handheld test and measurement instruments, as opposed to a wide array of industrial products, our sales and customer service personnel can provide value-added technical assistance to our customers to aid them in determining what product best meets their particular application requirements. We have expertise in the procurement and sale of used equipment, furthering our ability to add value for our customers. We also have a higher-end electronic test and measurement equipment rental business that augments our organically grown test and measurement equipment rental business. Through our website and sales teams, customers can place orders for test and measurement instruments and can elect to have their purchased instruments calibrated and certified by our Calibration Service Centers before shipment as well as on regular post-purchase intervals. Pre-shipment calibration and certification allows our customers to place newly purchased instruments into service immediately upon receipt.
Sales in our Distribution segment are generally not consumable items but are instruments purchased as replacements, upgrades or for expansion of manufacturing or research and development facilities. As such, this segment can be heavily impacted by changes in the economic environment. As customers increase or decrease capital and discretionary spending, our Distribution sales will typically be directly impacted.
In fiscal year 2026, Distribution segment sales increased by 18.2%. This increase in sales primarily due to rentals of $7.5 million, product sales of $10.2 million, including contributions from the Martin and Essco acquisitions of $4.4 million.
The Distribution segment gross margin in fiscal year 2026 increased by 320 basis points. The increase in segment gross margin was primarily due to increased margins from rental revenue and a favorable mix of higher margin products sold.
Our focus remains on adding new in-demand vendors and product lines, expanding the number of SKUs that we offer with and without pre-shipment calibration and offering equipment rental and used equipment options. Management believes this diversification strategy will mitigate the impact that any particular industry or sector will have on the overall performance of this segment as well as help to further differentiate us from our competitors going forward.
Financial Overview. A discussion regarding our financial condition and results of operations for the fiscal year ended March 29, 2025 and year-to-year comparisons between fiscal year 2025 and fiscal year ended March 30, 2024 ("fiscal year 2024"), which are not included in this Form 10-K, can be found under “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended March 29, 2025 and are incorporated by reference herein.
Total revenue for fiscal year 2026 was $331.9 million. This represented an increase of $53.5 million or 19.2% versus total revenue of $278.4 million for fiscal year 2025. This increase was primarily due to recently completed acquisitions, increased rental sales, subcontracted third-party vendor sales and product/equipment sales.
Service revenue was $217.2 million in fiscal year 2026, an increase of $35.8 million or 19.7%. Service revenue accounted for 65.4% of our total revenue during fiscal year 2026. Of our Service revenue in fiscal year 2026, 85.0% was generated by our Calibration Service Centers and cost control and optimization services while 13.6% was generated through subcontracted third-party vendors, compared with 86.1% and 12.8%, respectively, in fiscal year 2025. The remainder of our Service revenue in each period was derived from freight charges.
29
Table of Contents
Distribution sales were $114.7 million in fiscal year 2026, an increase of $17.7 million or 18.2%. Distribution sales accounted for 34.6% of our total revenue in fiscal year 2026.
Sales to domestic customers comprised 94.4% of total Distribution sales in fiscal year 2026, while 4.6% were to Canadian customers and 1.0% were to customers in other international markets.
Operating expenses were $95.0 million, or 28.6% of total revenue, in fiscal year 2026 compared with $71.6 million, or 25.7% of total revenue, in fiscal year 2025. Operating income was $13.3 million, or 4.0% of total revenue, in fiscal year 2026 compared with $17.9 million, or 6.4% of total revenue, in fiscal year 2025. The year-over-year increase in selling, marketing and warehouse expenses was primarily due to amortization expense of $5.3 million related to recent acquisitions, $3.1 million due to employee compensation, including incentive-based employee costs due to higher sales. The year-over-year increase in general and administrative expenses was due to incremental expenses from acquired businesses (including stock expense of $3.8 million), increased payroll costs of $5.9 million, executive transition costs of $1.7 million and continued investments in technology of $1.1 million.
CRITICAL ACCOUNTING ESTIMATES
An appreciation of our critical accounting policies and estimates is necessary to understand our financial results. These policies may require management to make difficult and subjective judgments regarding uncertainties, including the business and economic uncertainty resulting from volatile geopolitical conditions and the high interest rate and inflationary cost environment, and as a result, such estimates may significantly impact our financial results. The precision of these estimates and the likelihood of future changes depend on a number of underlying variables and a range of possible outcomes. We applied our critical accounting estimation methods consistently in all material respects and for all periods presented.
Our critical accounting estimates are:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | revenue recognition; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | goodwill and other intangible assets; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | business combinations; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | income taxes. |
The following items in our Consolidated Financial Statements require significant estimation or judgment:
Revenue Recognition. Revenues are recorded based on the amount of consideration we expect to be entitled to as a result of satisfying our performance obligations. Revenue on our point in time contracts is recognized when the customer obtains control of the product. Revenue on our over time contracts is recognized using the output method as this portrays the transfer of control to the customer. The transaction price for our contracts represents our best estimate of the consideration we will receive and includes assumptions regarding variable consideration, as applicable. We estimate and reserve for our expected credit loss exposure based on our experience with past due accounts and collectibility, write-off history, the aging of accounts receivable, our analysis of customer data, and forward-looking information, leveraging estimates of creditworthiness and projections of default and recovery rates for certain of our customers.
We assess the goods and services promised in our contracts to identify separate performance obligations. This evaluation requires judgment, particularly in determining whether goods or services are distinct and should be accounted for separately or combined. Changes in these judgments could affect the timing of revenue recognition. The transaction price may include fixed and variable consideration, such as discounts, rebates, refunds, or credits. We estimate variable consideration using either the expected value or most likely amount method, subject to the constraint that it is probable that a significant reversal of revenue will not occur. Estimating variable consideration requires significant judgment, including historical experience, current and expected market conditions and customer-specific factors.
See Note 1 to our consolidated financial statements for further information on our revenue recognition and related policies.
Goodwill and Intangible Assets. Goodwill represents the excess of the purchase price over the values assigned to the underlying net assets of an acquired business and is not amortized. As of March 28, 2026, we had $218.2 million of recorded goodwill allocated to the Company's two reporting units - Service and Distribution. We test goodwill for impairment, typically by assessing qualitative factors, for each reporting unit on an annual basis during the fourth quarter of each fiscal year or more frequently if conditions indicate that such impairment could exist. Events that would indicate impairment and trigger an interim impairment assessment include, but are not limited to, current economic and market conditions, including a decline in market capitalization, a significant adverse change in legal factors, business climate or operational performance of the business, and an adverse action or assessment by a regulator.
30
Table of Contents
In addition to a qualitative analysis, accounting guidance allows for a company to elect to perform a quantitative analysis in lieu of the qualitative analysis. The Company elected to perform a quantitative analysis in fiscal year 2026, which considers whether the carrying amount of a reporting unit exceeds its fair value, in which case an impairment charge is recorded to the extent the reporting unit’s carrying value exceeds its fair value. We estimated the fair value of our two reporting units, Service and Distribution, using the fair market value measurement requirement. Estimated fair value is determined using discounted cash flows and requires an analysis of several estimates including future cash flows or income consistent with management’s strategic business plans, annual sales growth rates, perpetuity growth assumptions and the selection of assumptions underlying a discount rate (weighted-average cost of capital) based on market data available at the time. Significant management judgment is necessary to estimate the impact of competitive operating, macroeconomic and other factors (including those related to volatile geopolitical conditions and a high interest rate and inflationary cost environment) to estimate future levels of sales, operating profit or cash flows. All assumptions used in our impairment evaluations for goodwill, such as forecasted growth rates (including perpetuity growth assumptions) and weighted-average cost of capital, are based on the best available market information and are consistent with our internal forecasts and operating plans. A deterioration in these assumptions could adversely impact our results. Additionally, goodwill resulting from recent acquisitions is more susceptible to impairment because it is recorded at fair value at the time of acquisition. These assumptions could be adversely impacted by certain of the risks described in “Item 1A. Risk Factors”. The quantitative analysis showed that the estimated fair values of each of the reporting units exceed the carrying values.
Based on the results of our qualitative impairment testing performed during the fourth quarter of fiscal year 2025, we determined that it was more likely than not that the fair values exceeded the carrying values for each reporting unit and there were no impairments as of March 29, 2025.
Intangible assets, namely customer base and covenants not to compete, represent an allocation of purchase price to identifiable intangible assets of an acquired business. These intangible assets are amortized over their estimated useful lives and are reviewed for impairment if and when indicators are present. Intangible assets, net of accumulated amortization, were $77.7 million as of March 28, 2026.
Intangible assets are evaluated for impairment when events or changes in business circumstances indicate that the carrying amount of the assets may not be fully recoverable. In the event a trigger is identified, the carrying value of the asset group is compared to the undiscounted cash flows from that asset group. There were no intangible asset impairment indicators identified during the years ended March 28, 2026 or March 29, 2025.
Business Combinations. We apply the acquisition method of accounting for business combinations and allocate the purchase price of an acquisition to the various tangible and intangible assets acquired and liabilities assumed based on their estimated fair values. Historically, we have relied, in part, upon the use of reports from third-party valuation specialists to assist in the estimation of fair values using assumptions about future revenues and expenses, as well as discount factors and income tax rates. Purchase price allocations are subject to revision within the measurement period, not to exceed one year from the date of acquisition. The fair value of contingent consideration is determined at each reporting period with changes reflected in the statement of operations.
Income Taxes. We record deferred income taxes for the effects of timing differences between financial and tax reporting. These differences relate primarily to operating leases, goodwill and intangible assets, depreciation and amortization and stock-based compensation. We base our deferred income taxes, accrued income taxes and provision for income taxes upon income, statutory tax rates, the legal structure of our Company, interpretation of tax laws and tax planning opportunities available to us in the various jurisdictions in which we operate. We file income tax returns in the U.S. federal jurisdiction, various states, Canada and Ireland. We have been audited by federal, state and foreign tax authorities, but a number of years may elapse before an uncertain tax position, for which we have unrecognized tax benefits, is audited and finally resolved. From time to time, these audits result in assessments of additional tax. If a loss is determined to be probable as a result of an audit, an accrual is established.
We apply a more-likely-than-not threshold to the recognition and derecognition of uncertain tax positions. Accordingly, we recognize the amount of tax benefit that has a greater than 50% likelihood of being ultimately realized upon settlement. Future changes in judgments and estimates related to the expected ultimate resolution of uncertain tax positions will affect income in the quarter of such change. While it is often difficult to predict the final outcome or the timing of resolution of any particular uncertain tax position, we believe that our unrecognized tax benefits reflect the most likely outcome.
Recently Issued Accounting Pronouncements. In the normal course of business, management evaluates all new accounting pronouncements issued by the Financial Accounting Standards Board (“FASB”) to determine the potential impact they may have on our consolidated financial statements. For a discussion of the newly issued accounting pronouncements see “Recently Adopted Accounting Pronouncements” and "Recent Accounting Guidance Not Yet Adopted" under Note 1 to the Consolidated Financial Statements included in Item 8 of Part II of this report.
31
Table of Contents
RESULTS OF OPERATIONS
The following table sets forth, for fiscal years 2026 and 2025, the components of our Consolidated Statements of Income.
| FY 2026 | FY 2025 | |||||||
|---|---|---|---|---|---|---|---|---|
| As a Percentage of Total Revenue: | ||||||||
| Service Revenue | 65.4 | % | 65.2 | % | ||||
| Distribution Sales | 34.6 | % | 34.8 | % | ||||
| Total Revenue | 100.0 | % | 100.0 | % | ||||
| Gross Profit Percentage: | ||||||||
| Service Gross Profit | 32.5 | % | 33.4 | % | ||||
| Distribution Gross Profit | 32.9 | % | 29.7 | % | ||||
| Total Gross Profit | 32.6 | % | 32.1 | % | ||||
| Selling, Marketing and Warehouse Expenses | 12.9 | % | 12.0 | % | ||||
| General and Administrative Expenses | 15.8 | % | 13.7 | % | ||||
| Total Operating Expenses | 28.6 | % | 25.7 | % | ||||
| Operating Income | 4.0 | % | 6.4 | % | ||||
| Interest and Other Expenses, net | 1.6 | % | (0.2 | )% | ||||
| Income Before Provision for Income Taxes | 2.4 | % | 6.6 | % | ||||
| Provision for Income Taxes | 0.8 | % | 1.4 | % | ||||
| Net Income | 1.6 | % | 5.2 | % |
FISCAL YEAR ENDED March 28, 2026 COMPARED TO FISCAL YEAR ENDED March 29, 2025 (dollars in thousands):
Revenue:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 28, | March 29, | Change | ||||||||||||||
| 2026 | 2025 | $ | % | |||||||||||||
| Revenue: | ||||||||||||||||
| Service | $ | 217,209 | $ | 181,428 | $ | 35,781 | 19.7 | % | ||||||||
| Distribution | 114,668 | 96,993 | 17,675 | 18.2 | % | |||||||||||
| Total | $ | 331,877 | $ | 278,421 | $ | 53,456 | 19.2 | % |
Total revenue was $331.9 million in fiscal year 2026 compared to $278.4 million in fiscal year 2025, an increase of $53.5 million or 19.2%.
Service revenue, which accounted for 65.4% and 65.2% of our total revenue in fiscal years 2026 and 2025, respectively, increased $35.8 million, or 19.7% from fiscal year 2025 to fiscal year 2026. This year-over-year increase included $30.9 million of incremental revenue from the acquisitions of Essco and Martin. It also included service organic revenue growth of 3.0%, which was driven by continued market share gains. Service organic revenue is a non-GAAP measure. See "Non-GAAP Financial Measures” below.
Our fiscal years 2026 and 2025 service revenue growth in relation to prior fiscal year quarter comparisons, was as follows:
| FY 2026 | FY 2025 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| Service Revenue Growth | 18.4 | % | 29.1 | % | 19.9 | % | 12.3 | % | 11.3 | % | 0.1 | % | 6.4 | % | 9.8 | % |
32
Table of Contents
The growth in fiscal year 2026 and fiscal year 2025 reflected both organic growth and acquisitions. The growth in Service segment revenue in fiscal year 2026 includes revenue from Essco and Martin. The growth in Service segment revenue in fiscal year 2025 includes revenue from Becnel and Martin. The higher growth percentages in fiscal year 2026 are due to higher acquisition and organic revenue growth compared to fiscal year 2025.
Within any year, while we add new customers, we also have customers from the prior year whose service orders may not repeat for any number of factors. Among those factors are variations in the timing of periodic calibrations and other services, customer capital expenditures and customer outsourcing decisions. Because the timing of Service segment orders can vary on a quarter-to-quarter basis, we believe a trailing twelve-month trend provides a better indication of the progress of this segment.
The following table presents the trailing twelve-month Service segment revenue for each quarter in fiscal years 2026 and 2025 as well as the trailing twelve-month revenue growth as a comparison to that of the prior fiscal year period:
| FY 2026 | FY 2025 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| Trailing Twelve-Month: | ||||||||||||||||||||||||||||||||
| Service Revenue | $ | 217,209 | $ | 207,565 | $ | 195,548 | $ | 186,794 | $ | 181,428 | $ | 176,054 | $ | 176,006 | $ | 173,450 | ||||||||||||||||
| Service Revenue Growth | 19.7 | % | 17.8 | % | 11.0 | % | 7.7 | % | 7.0 | % | 8.3 | % | 12.1 | % | 15.0 | % |
Our strategy has been to focus our investments in the core electrical, temperature, pressure, physical/dimensional and radio frequency/microwave calibration disciplines. We expect to subcontract approximately 13% to 15% of our Service revenue to third-party vendors for calibration beyond our chosen scope of capabilities. We continually evaluate our outsourcing needs and make capital investments, as deemed necessary, to add more in-house capabilities and reduce the need for third-party vendors. Capability expansion through business acquisitions is another way that we seek to reduce the need for outsourcing. The following table presents the source of our Service revenue and the percentage of Service revenue derived from each source for each quarter during fiscal years 2026 and 2025:
| FY 2026 | FY 2025 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| In-House | 84.4 | % | 84.5 | % | 85.8 | % | 85.6 | % | 85.6 | % | 85.1 | % | 86.6 | % | 86.9 | % | ||||||||||||||||
| Outsourced | 14.2 | % | 14.0 | % | 12.9 | % | 13.2 | % | 13.2 | % | 13.7 | % | 12.3 | % | 12.0 | % | ||||||||||||||||
| Freight Billed to Customers | 1.4 | % | 1.5 | % | 1.3 | % | 1.2 | % | 1.2 | % | 1.2 | % | 1.1 | % | 1.1 | % | ||||||||||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
Our Distribution sales accounted for 34.6% and 34.8% of our total revenue in fiscal years 2026 and 2025, respectively. Distribution sales increased $17.7 million, or 18.2% in fiscal year 2026 compared to fiscal year 2025. This year-over-year increase is primarily due to $7.5 million of incremental revenue from rentals and $10.2 million of higher distribution sales orders, including $4.4 million from the acquisitions of Essco and Martin. Our fiscal years 2026 and 2025 Distribution sales growth in relation to prior fiscal year quarter comparisons were as follows:
| FY 2026 | FY 2025 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
| Distribution Sales Growth | 10.5% | 19.8% | 24.0% | 19.0% | 3.9% | 6.5% | 11.1% | 10.5% |
Distribution sales orders include orders for instruments that we routinely stock in our inventory, customized products, and other products ordered less frequently, which we do not stock. Backorders are the total dollar value of orders received for which revenue has not yet been recognized. Pending product shipments are primarily backorders, but also include the total dollar value of products that are requested to be calibrated in our service centers prior to shipment, orders required by the customer to be shipped complete or at a future date, and other orders awaiting final credit or management review prior to shipment. Management uses pending product shipments and backorders as measures of our future business performance and financial performance within the Distribution segment.
33
Table of Contents
Our total pending product shipments increased $3.9 million, or 118.6%, at the end of fiscal year 2026 compared to the end of fiscal year 2025. Backorders at the end of fiscal year 2026 were $6.3 million, compared to $2.7 million at the end of fiscal year 2025. The increase in pending product shipments and backorders was due to longer lead times.
The following table presents the percentage of total pending product shipments that were backorders at the end of each quarter in fiscal years 2026 and 2025 and our historical trend of total pending product shipments:
| FY 2026 | FY 2025 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| Total Pending Product Shipments | $ | 7,251 | $ | 6,346 | $ | 7,510 | $ | 4,182 | $ | 3,317 | $ | 3,992 | $ | 4,102 | $ | 4,713 | ||||||||||||||||
| % of Pending Product Shipments that were Backorders | 86.4 | % | 84.2 | % | 89.7 | % | 85.8 | % | 81.9 | % | 84.0 | % | 84.7 | % | 78.4 | % |
Gross Profit:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 28, | March 29, | Change | ||||||||||||||
| 2026 | 2025 | $ | % | |||||||||||||
| Gross Profit: | ||||||||||||||||
| Service | $ | 70,532 | $ | 60,659 | $ | 9,873 | 16.3 | % | ||||||||
| Distribution | 37,772 | 28,794 | 8,978 | 31.2 | % | |||||||||||
| Total | $ | 108,304 | $ | 89,453 | $ | 18,851 | 21.1 | % |
Total gross profit in fiscal year 2026 was $108.3 million compared to $89.5 million in fiscal year 2025, an increase of $18.9 million or 21.1%. As a percentage of total revenue, total gross margin was 32.6% in fiscal year 2026 compared to 32.1% in fiscal year 2025, a 50 basis point increase.
Service gross profit was $70.5 million, an increase of $9.9 million, or 16.3%, from fiscal year 2025 to fiscal year 2026. Our annual and quarterly Service segment gross margins are a function of several factors. The mix of services provided to customers may also affect gross margins in any given period, in addition to the volume of throughput. Service gross margin decreased by 90 basis points in fiscal year 2026 versus fiscal year 2025. This decrease in service gross margin in fiscal year 2026 was the result of costs associated with new customer wins and lower than expected levels of organic growth in the first half of the fiscal year, which rebounded in the second half of the year.
Our Distribution gross margin includes net sales less the direct cost of inventory sold and the direct costs of equipment rental revenues, primarily depreciation expense for the fixed assets in our rental equipment pool, as well as the impact of rebates and cooperative advertising income we receive from vendors, freight billed to customers, freight expenses and direct shipping costs. We recorded vendor rebates of $1.4 million in fiscal year 2026 and $0.9 million in fiscal year 2025, as a reduction of cost of Distribution sales. In general, our Distribution gross margin can vary based upon the mix of products sold, price discounting, the timing of periodic vendor rebates offered and cooperative advertising programs from suppliers.
34
Table of Contents
Distribution segment gross margin increased 320 basis points in fiscal year 2026 compared to fiscal year 2025. The increase in the Distribution segment gross margin was primarily due to increased margins from rental revenue and a favorable mix of higher margin products sold.
Operating Expenses:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 28, | March 29, | Change | ||||||||||||||
| 2026 | 2025 | $ | % | |||||||||||||
| Operating Expenses: | ||||||||||||||||
| Selling, Marketing and Warehouse | $ | 42,765 | $ | 33,341 | $ | 9,424 | 28.3 | % | ||||||||
| General and Administrative | $ | 52,276 | $ | 38,238 | 14,038 | 36.7 | % | |||||||||
| Total | $ | 95,041 | $ | 71,579 | $ | 23,462 | 32.8 | % |
Total operating expenses were $95.0 million in fiscal year 2026 compared to $71.6 million in fiscal year 2025. This represented an increase of $23.5 million, or 32.8%, compared to fiscal year 2025. As a percentage of total revenue, operating expenses increased 290 basis points from 25.7% in fiscal year 2025 to 28.6% in fiscal year 2026. The year-over-year increase in selling, marketing and warehouse expenses is due to increased expenses related to recent acquisitions, especially acquisition related amortization expense, and higher payroll related employee costs. The increase in general and administrative expenses includes incremental expenses related to acquired companies (including stock based compensation), increased payroll costs, executive transition costs and continued investments in technology.
Provision for Income Taxes:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 28, | March 29, | Change | ||||||||||||||
| 2026 | 2025 | $ | % | |||||||||||||
| Provision for Income Taxes | $ | 2,613 | $ | 3,811 | $ | (1,198 | ) | (31.4 | )% |
Our effective tax rate for fiscal years 2026 and 2025 was 32.7% and 20.8%, respectively. The increase in effective tax rate is due to the timing of our discrete items in relation to the timing of our pre-tax net income and due to tax expense recognized in fiscal year 2026 associated with executive compensation limitations that resulted from share-based awards. Our provision for income taxes is affected by discrete items that may occur in any given period but are not consistent from year to year. The discrete items related to share-based compensation activity in fiscal years 2026 and 2025 were $0.1 million tax expense and $1.1 million tax benefit, respectively. We continue to evaluate our tax provision on a quarterly basis and adjust, as deemed necessary, our effective tax rate given changes in facts and circumstances expected in the future.
We expect to receive certain federal, state, Canadian and Irish tax credits in future years. We also expect to receive discrete tax benefits related to share-based compensation awards in fiscal year 2027. As such, we expect our effective tax rate in fiscal year 2027 to be between 31.0% and 33.0%.
35
Table of Contents
Net Income:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 28, | March 29, | Change | ||||||||||||||
| 2026 | 2025 | $ | % | |||||||||||||
| Net Income | $ | 5,376 | $ | 14,515 | $ | (9,139 | ) | (63.0 | )% |
Net income for fiscal year 2026 decreased by $9.1 million or 63.0% compared to fiscal year 2025. As a percentage of revenue, net income was 1.6% in fiscal year 2026, down from 5.2% in fiscal year 2025. The year-over-year decrease in net income was primarily due to lower operating income and higher interest expense. The interest expense increased due to higher outstanding debt balances. The debt was incurred to fund the Essco acquisition.
Non-GAAP Financial Measures
Service Organic Revenue
In addition to reporting service revenue, a measure that is calculated in accordance with accounting principles generally accepted in the United States (“GAAP”), we present service organic revenue (current period service revenue less freight billed to customer less acquired revenue). Acquired revenue is revenue generated from acquisitions for twelve months subsequent to the acquisition date. The Company's management believes service organic revenue is an important measure of operating performance because the measure provides a basis for comparison of our business operations across periods to assess core operating performance. As such, the Company uses service organic revenue as a measure of performance when evaluating its Service segment and as a basis for planning and forecasting.
Service organic revenue is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of service revenue and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Service organic revenue, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.
| Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 28, | March 29, | Change | ||||||||||||||
| 2026 | 2025 | $ | % | |||||||||||||
| Service Revenue | $ | 217,209 | $ | 181,428 | $ | 35,781 | 20 | % | ||||||||
| Less: Acquired Revenue | (30,934 | ) | (1,337 | ) | ||||||||||||
| Less: Freight Billed to Customer | (2,984 | ) | (2,112 | ) | ||||||||||||
| Service Organic Revenue | $ | 183,291 | $ | 177,979 | $ | 5,312 | 3 | % |
Adjusted EBITDA:
In addition to reporting net income, a GAAP measure, we present Adjusted EBITDA (earnings before interest, income taxes, depreciation and amortization, non-cash stock compensation expense, acquisition related transaction expenses, executive transition costs, and certain other expenses), which is a non-GAAP measure. Our management believes Adjusted EBITDA is an important measure of our operating performance because it allows management, investors and others to evaluate and compare the performance of our core operations from period to period by removing the impact of the capital structure (interest), tangible and intangible asset base (depreciation and amortization), taxes, stock-based compensation expense and other items, which is not always commensurate with the reporting period in which it is included. As such, our management uses Adjusted EBITDA as a measure of performance when evaluating our business segments and as a basis for planning and forecasting. Adjusted EBITDA is also commonly used by rating agencies, lenders and other parties to evaluate our credit worthiness.
36
Table of Contents
Adjusted EBITDA is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of net income and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted EBITDA, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.
| Fiscal Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 28, | March 29, | |||||||
| 2026 | 2025 | |||||||
| Net Income | $ | 5,376 | $ | 14,515 | ||||
| + Interest Expense (Income), Net | 4,579 | (27 | ) | |||||
| + Tax Provision | 2,613 | 3,811 | ||||||
| + Executive Transition Costs | 1,706 | - | ||||||
| + Depreciation & Amortization | 26,172 | 18,567 | ||||||
| + Transaction Expense | 744 | 1,278 | ||||||
| + Gain on Acquisition/Divestiture-related items | - | (1,660 | ) | |||||
| + Noncash Stock Compensation | 7,549 | 3,248 | ||||||
| Adjusted EBITDA | $ | 48,739 | $ | 39,732 |
During fiscal year 2026, Adjusted EBITDA was $48.7 million, an increase of $9.0 million or 22.7% compared to fiscal year 2025. As a percentage of revenue, Adjusted EBITDA was 14.7% during fiscal year 2026 versus 14.3% during fiscal year 2025, a 40 basis point increase. The increase in Adjusted EBITDA during fiscal year 2026 was primarily driven by increased revenue.
37
Table of Contents
Adjusted Net Income and Adjusted Diluted Earnings Per Share:
In addition to reporting Net Income and Diluted Earnings Per Share, GAAP measures, we present Adjusted net income (net income plus acquisition related amortization expense, acquisition related transaction expenses, acquisition related stock-based compensation, executive transition costs, and acquisition amortization of backlog, as applicable) and Adjusted diluted earnings per share (Adjusted net income divided by the average diluted shares outstanding during the period), which are non-GAAP measures. Our management believes Adjusted net income and Adjusted diluted earnings per share are important measures of our operating performance because they provide a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance.
Adjusted net income and Adjusted diluted earnings per share are not measures of financial performance under GAAP and are not calculated through the application of GAAP. As such, they should not be considered as a substitute or alternative for the GAAP measures of Net Income and Diluted Earnings Per Share and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measures. Adjusted net income and Adjusted diluted earnings per share, as presented, may produce results that vary from the GAAP measures and may not be comparable to similarly defined non-GAAP measures used by other companies.
| Fiscal Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 28, | March 29, | |||||||
| 2026 | 2025 | |||||||
| Net Income | $ | 5,376 | $ | 14,515 | ||||
| + Amortization of Intangible Assets | 13,770 | 8,422 | ||||||
| + Acquisition Amortization of Backlog | - | 28 | ||||||
| + Executive Transition Costs | 1,706 | - | ||||||
| + Acquisition Deal Costs | 744 | 1,279 | ||||||
| + Acquisition Stock Expense | 952 | 244 | ||||||
| + Income Tax Effect | (5,251 | ) | (2,493 | ) | ||||
| + Acquisition Earn-out/Contingent Consideration Adjustment | - | (836 | ) | |||||
| Adjusted Net Income | 17,297 | 21,159 | ||||||
| Average Diluted Shares Outstanding | 9,380 | 9,254 | ||||||
| Diluted Earnings Per Share – GAAP | $ | 0.57 | $ | 1.57 | ||||
| + Amortization of Intangible Assets | 1.47 | 0.91 | ||||||
| + Acquisition Amortization of Backlog | - | 0.01 | ||||||
| + Executive Transition Costs | 0.18 | 0.14 | ||||||
| + Acquisition Deal Costs | 0.08 | 0.03 | ||||||
| + Acquisition Stock Expense | 0.10 | (0.27 | ) | |||||
| + Income Tax Effect | (0.56 | ) | (0.09 | ) | ||||
| Adjusted Diluted Earnings Per Share | $ | 1.84 | $ | 2.29 |
38
Table of Contents
Operating Free Cash Flow
In addition to reporting net cash provided by operating activities, a GAAP measure, we present Operating Free Cash Flow (net cash provided by operating activities less capital expenditures), which is a non-GAAP measure. The Company’s management believes Operating Free Cash Flow is an important liquidity measure that reflects the cash generated by the business, after the purchases of technology, capabilities and assets, that can then be used for, among other things, strategic acquisitions, investments in the business and funding ongoing operations.
Operating Free Cash Flow is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of net cash provided by operating activities and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Operating Free Cash Flow, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.
| Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 28, | March 29, | |||||||
| 2026 | 2025 | |||||||
| Net Cash Provided by Operating Activities | $ | 34,850 | $ | 38,985 | ||||
| Less: Capital Expenditures | (15,298 | ) | (13,197 | ) | ||||
| Operating Free Cash Flow | $ | 19,552 | $ | 25,788 |
Net Debt
In addition to reporting debt, a GAAP measure, we present net debt (debt less cash and cash equivalents), which is a non-GAAP measure. The Company’s management believes net debt is an important measure of financial leverage.
Net debt is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of debt and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Net debt, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.
| Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 28, | March 29, | |||||||
| 2026 | 2025 | |||||||
| Debt | $ | 99,885 | $ | 32,708 | ||||
| Less: Cash & Cash Equivalents | (4,942 | ) | (1,517 | ) | ||||
| Net Debt | $ | 94,943 | $ | 31,191 |
LIQUIDITY AND CAPITAL RESOURCES
We expect that foreseeable liquidity and capital resource requirements will be met through cash and cash equivalents, anticipated cash flows from operations and borrowings from our revolving credit facility. We believe that these sources of financing will be adequate to meet our future requirements including anticipated operating expenses, capital expenditures, interest payments on our long-term debt, and planned business acquisitions. To the extent that the Company does not satisfy its liquidity requirements through cash and cash equivalents, anticipated cash flows from operations and borrowings from our revolving credit facility, it intends to satisfy such requirements through proceeds from the issuance of common stock.
On July 29, 2025, we entered into a Credit Agreement (the “Credit Agreement”) with a group of three lenders establishing a new five-year $150.0 million secured revolving credit facility (the “Credit Facility”). Borrowing options under the Credit Facility include: (i) a revolving loan option; (ii) a swingline loan option; and (iii) letters of credit, each of which is provided on a committed basis. The Credit Facility replaced the Company’s former $80.0 million credit facility (the “Replaced Facility”), which included a letter of credit subfacility of $10.0 million and our 2018 term loan, with an original principal amount of $15.0 million (the “2018 Term Loan”). We used initial borrowings under the Credit Facility to repay amounts due under the Replaced Facility, including the remaining amounts under the 2018 Term Loan, and for the acquisition of Essco.
Under the Credit Agreement, we can use up to $50.0 million for acquisitions in any single fiscal year, with an exception for the Essco acquisition. In addition, we are permitted to make restricted payments up to $25.0 million in the aggregate over the term of the Credit Facility and up to $10.0 million in any single fiscal year to repurchase shares and pay dividends.
39
Table of Contents
Most borrowings under the Credit Facility bear interest, at our election, at a fixed base rate or the daily simple SOFR rate, plus a margin. Any swingline loan will bear interest at the fixed base rate plus a margin. The applicable margin is based on our then-current leverage ratio. Under the Credit Facility, the applicable margin was reduced for most levels of leverage ratio for comparable categories of borrowings under the Replaced Facility. The applicable margin ranges from 0.00% to 0.75% for base rate loans and 1.00% to 1.75% for SOFR loans. We pay a commitment fee based on the daily unused amount under the Credit Facility multiplied by the applicable margin, which ranges from 0.10% to 0.20%.
The Credit Agreement has certain financial covenants with which we must comply. The leverage ratio covenant under the Credit Agreement requires us to maintain our ratio of outstanding indebtedness to consolidated EBITDA to be no greater than 3.00 to 1.00, provided that we may temporarily increase the leverage ratio covenant if we complete a material permitted acquisition under the terms of the Credit Agreement. The Company's leverage ratio, as defined in the Credit Agreement, was 2.03 on March 28, 2026, compared with 0.78 on March 29, 2025. We must also maintain a fixed charge coverage ratio of no less than 1.20 to 1.00. We were in compliance with all loan covenants and requirements of the Credit Agreement and the Replaced Facility, as applicable, during fiscal year 2026, and the Company expects to remain in compliance for fiscal year 2027.
As of March 28, 2026, $150.0 million was available for borrowing, subject to covenant restrictions, under the Credit Facility, of which, $99.9 million was outstanding. During fiscal year 2026, we used approximately $83.0 million, drawn from the Credit Facility, for a business acquisition.
Cash Flows: The following table is a summary of our Consolidated Statements of Cash Flows (dollars in thousands):
| Fiscal Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 28, | March 29, | |||||||
| 2026 | 2025 | |||||||
| Cash Provided by (Used in): | ||||||||
| Operating Activities | $ | 34,850 | $ | 38,985 | ||||
| Investing Activities | $ | (97,823 | ) | $ | (84,000 | ) | ||
| Financing Activities | $ | 66,501 | $ | 26,862 |
40
Table of Contents
Operating Activities: Net cash provided by operating activities was $34.8 million during fiscal year 2026 compared to $39.0 million during fiscal year 2025. The significant working capital fluctuations were as follows:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Receivables: Accounts receivable increased by a net amount of $9.2 million during fiscal year 2026, inclusive of $2.9 million of accounts receivable acquired as part of an acquisition completed during the year. Accounts receivable increased by a net amount of $8.2 million during fiscal year 2025, inclusive of $7.7 million of accounts receivable acquired as part of two acquisitions completed during the period. The year-over-year change reflects the timing of collections. The following table illustrates our days sales outstanding as of March 28, 2026 and March 29, 2025: |
| As of | |||||||
|---|---|---|---|---|---|---|---|
| March 28, | March 29, | ||||||
| 2026 | 2025 | ||||||
| Net Sales, for the last two fiscal months | $ | 66,622 | $ | 57,565 | |||
| Accounts Receivable, net | $ | 65,170 | $ | 55,941 | |||
| Days Sales Outstanding | 59 | 59 |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Inventory: Our inventory strategy includes making appropriate large quantity, high dollar purchases with key manufacturers for various reasons, including maximizing on-hand availability of key products, expanding the number of SKUs stocked in anticipation of customer demand, reducing backorders for products with long lead times and optimizing vendor purchase and sales volume discounts. As a result, inventory levels may vary from quarter-to-quarter based on the timing of these large orders in relation to our quarter end. |
Our inventory balance decreased $0.8 million and $2.9 million during fiscal years 2026 and 2025, respectively. The year-over-year change is related to the timing of strategic inventory purchases.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Accounts Payable: Changes in accounts payable may or may not correlate with changes in inventory balances at any given quarter end due to the timing of vendor payments for inventory, as well as the timing of payments for outsourced Service vendors and capital expenditures. |
Accounts payable increased $1.2 million during 2026, inclusive of $0.2 million assumed in an acquisition during the period. Accounts payable increased $5.3 million during fiscal year 2025, inclusive of $0.3 million assumed in acquisitions during the period. The variances are largely due to the timing of inventory purchases, capital expenditures and other payments in the respective periods.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Accrued Compensation and Other Current Liabilities: Accrued compensation and other current liabilities include, among other things, amounts paid to employees for non-equity performance-based compensation. At the end of any particular period, the amounts accrued for such compensation may vary due to many factors including, but not limited to, changes in expected performance levels, the performance measurement period, and the timing of payments to employees. |
During fiscal year 2026, accrued compensation and other liabilities increased by $6.2 million, inclusive of $3.3 million from assumed liabilities and purchase price holdbacks from acquisition transactions. Accrued payroll and incentives increased $4.2 million, the current portion of lease liabilities increased $0.7 million and other current liabilities increased $1.9 million. Accrued acquisition holdbacks decreased $0.5 million. During fiscal year 2025, accrued compensation and other liabilities decreased by $1.3 million, inclusive of $1.2 million from assumed liabilities, contingent consideration and purchase price holdbacks from acquisition transactions.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Income Taxes Receivable/Payable: In any given period, net working capital may be affected by the timing and amount of income tax payments. During fiscal year 2026, income taxes receivable, included in Prepaid expenses and other current assets on the Company's Consolidated Balance Sheets, increased $0.7 million. During fiscal year 2025, income taxes payable decreased by $2.9 million. The year-over-year difference is due to timing of income tax payments. |
41
Table of Contents
Investing Activities: During fiscal year 2026, we invested $15.3 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and capacity as well as our rental business.
During fiscal year 2025, we invested $13.2 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and our rental business.
During fiscal year 2026, we used $82.5 million for business acquisitions. During fiscal year 2025, we used $87.4 million for business acquisitions.
During each of fiscal year 2026 and fiscal year 2025, no contingent consideration was paid related to business acquisitions.
During fiscal year 2025, we sold $15.5 million of marketable securities to partially fund acquisitions.
Financing Activities: During fiscal year 2026, $68.6 million in cash was generated from the net proceeds of our revolving credit facility and $0.8 million from the issuance of common stock. In addition, we used $1.8 million for scheduled repayments of our term loan and $0.4 million for the “net” awarding of certain share awards to cover employee tax-withholding obligations for share award and stock option activity in fiscal year 2026, which is shown as a repurchase of shares of our common stock on our Consolidated Statements of Cash Flows.
During fiscal year 2025, $30.9 million in cash was generated from the net proceeds of our revolving credit facility and $1.9 million from the issuance of common stock. In addition, we used $2.3 million for scheduled repayments of our term loan and $3.6 million for the “net” awarding of certain share awards to cover employee tax-withholding obligations for share award and stock option activity in fiscal year 2025, which is shown as a repurchase of shares of our common stock on our Consolidated Statements of Cash Flows.
OUTLOOK
Consistent with prior years, acquisitions continued to play a key role in Service revenue, including most recently SCM Metrology and Laboratories, which closed just after the end of our fiscal year. Service organic revenue (a non-GAAP measure) growth was in the high single-digit range for the third and fourth quarters of fiscal year 2026, driven by consistent demand in the Calibration business. Revenue growth in both segments combined with continued organization-wide productivity gains drove EBITDA growth for the fourth quarter of fiscal year 2026 and the full fiscal year.
The stringent regulatory standards for manufacturers imposed by entities including the FDA, FAA and Department of Defense to ensure product safety and environmental protection are a key driver of organic growth for our high-value calibration services. Our dedicated team has a proven track record of delivering profitable revenue growth over the past decade and a half. We believe our proven team, in combination with the industry mandated service model, diversified portfolio with a Fortune 500 client base, and strong balance sheet will continue to differentiate us during fiscal year 2027 and beyond.
Looking ahead, while macroeconomic impacts on our business such as changes in product costs and customer demand for services are uncertain, we anticipate continued high single-digit Service organic revenue growth in Fiscal year 2027, assuming the broader economic environment remains stable. Automation of our calibration processes and focus on productivity remain key enablers of margin expansion. We have demonstrated the ability to leverage these tools to improve our operational efficiency and drive margin expansion over an extended period. We will continue to leverage our acquisition expertise and are pleased with the current flow of strategic opportunities. We believe strong execution, paired with strategic acquisitions, positions us well to drive long-term shareholder value.
Transcat expects its income tax rate to range between 31% and 33% in fiscal 2027. This estimate includes Federal, various state, Canadian and Irish income taxes and reflects the discrete tax accounting associated with share-based payment awards.
42
Table of Contents
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 2025 10-K MD&A
SEC filing source: 0001437749-25-018483.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of financial condition and results of operations should be read in conjunction with our financial statements and related notes appearing elsewhere in this annual report. In addition to historical information, the following discussion and analysis includes forward looking statements that involve risks, uncertainties and assumptions. Our actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in “Risk Factors” and elsewhere in this annual report. See the discussion under “Cautionary Note Regarding Forward Looking Statements” beginning on page 1 of this annual report.
OVERVIEW
Operational Overview. We are a leading provider of accredited calibration services, cost control and optimization services, and distribution and rental of value-added professional grade handheld test, measurement, and control instrumentation.
We operate our business through two reportable business segments, Service and Distribution, which offer a comprehensive range of services and products to the same customer base.
Our strength in our Service segment is based upon our wide range of disciplines, our investment in quality systems and our ability to provide accredited calibrations to customers in highly regulated targeted market segments. Our services range from the calibration and repair of a single unit to managing a customer’s entire calibration program. We believe our Service segment offers an opportunity for long-term growth and the potential for continuing revenue from established customers with regular calibration cycles and recurring laboratory instrument service requirements.
Our Service segment has shown consistent revenue growth over the past several years, ending fiscal year 2025 with its 64th consecutive quarter of year-over-year growth. This segment has benefited from both organic growth as well as acquisitions over those 64 quarters. The business acquisitions that we made have been focused on expanding our service capabilities, increasing our geographic reach and leveraging our Calibration Service Centers and other infrastructure to create operational synergies.
27
Table of Contents
Our Service segment revenue growth was 7.0% for fiscal year 2025 from fiscal year 2024. This increase was primarily due to the acquisitions of Martin and Becnel. Acquired revenue, which represents revenue from acquisitions completed after the end of the prior year, was $10.4 million. Service Segment revenue was also impacted by the number of weeks. Fiscal year 2025 had 52 weeks, while fiscal year 2024 had 53 weeks. When adjusted for the 52/53 week impact, organic service revenue increased by 2.7%. The Service segment gross margin decreased by 40 basis points. Service segment gross margin decreases were primarily due to small organic revenue increases offset by decreased margins in the Transcat Solutions business.
In our Distribution segment, we sell and offer for rent, professional grade handheld test and measurement instruments. Because we specialize in professional grade handheld test and measurement instruments, as opposed to a wide array of industrial products, our sales and customer service personnel can provide value-added technical assistance to our customers to aid them in determining what product best meets their particular application requirements. We have expertise in the procurement and sale of used equipment, furthering our ability to add value for our customers. We also have a higher-end electronic test and measurement equipment rental business that augments our organically grown test and measurement equipment rental business. Through our website and sales teams, customers can place orders for test and measurement instruments and can elect to have their purchased instruments calibrated and certified by our Calibration Service Centers before shipment as well as on regular post-purchase intervals. Pre-shipment calibration and certification allows our customers to place newly purchased instruments into service immediately upon receipt.
Sales in our Distribution segment are generally not consumable items but are instruments purchased as replacements, upgrades or for expansion of manufacturing or research and development facilities. As such, this segment can be heavily impacted by changes in the economic environment. As customers increase or decrease capital and discretionary spending, our Distribution sales will typically be directly impacted.
In fiscal year 2025, Distribution segment sales increased by 7.8%. This increase in sales primarily due to sales from the acquisition of Becnel and increases in traditional rental products.
The Distribution segment gross margin in fiscal year 2025 increased by 20 basis points. The increase in segment gross margin was primarily due to increased margins from rental revenue, which now includes Becnel, and a favorable mix of higher margin products sold.
Initiatives implemented within this segment include adding new in-demand vendors and product lines, expanding the number of SKUs that we offer with and without pre-shipment calibration and offering equipment rental and used equipment options. Management believes this diversification strategy will mitigate the impact that any particular industry or sector will have on the overall performance of this segment as well as help to further differentiate us from our competitors going forward.
Financial Overview. In evaluating our results for fiscal year 2025, investors should consider that we operate on a 52/53-week fiscal year, ending the last Saturday in March. In a 52-week fiscal year, each of the four quarters is a 13-week period. In a 53-week fiscal year, the last quarter is a 14-week period. Fiscal year 2025 consisted of 52 weeks and fiscal year 2024 consisted of 53 weeks.
A discussion regarding our financial condition and results of operations for the fiscal year ended March 30, 2024 and year-to-year comparisons between fiscal year 2024 and fiscal year ended March 25, 2023 ("fiscal year 2023"), which are not included in this Form 10-K, can be found under “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended March 30, 2024 and are incorporated by reference herein.
Total revenue for fiscal year 2025 was $278.4 million. This represented an increase of $18.9 million or 7.3% versus total revenue of $259.5 million for fiscal year 2024. This increase was primarily due to recently completed acquisitions, and increased rental sales, which includes incremental revenue from an acquisition completed in fiscal year 2025.
Service revenue was $181.4 million in fiscal year 2025, an increase of $11.9 million or 7.0%. Service revenue accounted for 65.2% of our total revenue during fiscal year 2025. Of our Service revenue in fiscal year 2025, 86.0% was generated by our Calibration Service Centers and cost control and optimization services while 12.8% was generated through subcontracted third-party vendors, compared with 86.6% and 12.3%, respectively, in fiscal year 2024. The remainder of our Service revenue in each period was derived from freight charges.
28
Table of Contents
Distribution sales were $97.0 million in fiscal year 2025, an increase of $7.0 million or 7.8%. Distribution sales accounted for 34.8% of our total revenue in fiscal year 2025.
Sales to domestic customers comprised 93.3% of total Distribution sales in fiscal year 2025, while 5.7% were to Canadian customers and 1.0% were to customers in other international markets.
Total gross profit was $89.5 million in fiscal year 2025 compared to $83.8 million in fiscal year 2024, an increase of $5.6 million or 6.7%. Total gross margin was 32.1%, which is a 20 basis point decrease versus fiscal year 2024. Service gross margin was 33.4% in fiscal year 2025 compared with 33.8% in fiscal year 2024, a 40 basis point decrease. Distribution gross margin was 29.7% in fiscal year 2025 compared with 29.5% in fiscal year 2024, a 20 basis point increase. This decrease in service gross margin in fiscal year 2025 was primarily largely the result of lower revenue and gross margins for Transcat Solutions. The increase in the distribution segment gross margin was primarily due to increased margins from rental revenue, which now includes Becnel.
Operating expenses were $71.6 million, or 25.7% of total revenue, in fiscal year 2025 compared with $64.0 million, or 24.7% of total revenue, in fiscal year 2024. Operating income was $17.9 million, or 6.4% of total revenue, in fiscal year 2025 compared with $19.8 million, or 7.6% of total revenue, in fiscal year 2024. The year-over-year increase in selling, marketing and warehouse expenses was due to increased expenses related to recent acquisitions, especially acquisition related amortization expense, and higher incentive-based employee costs due to higher sales. The year-over-year increase in general and administrative expenses was due to incremental expenses from acquired businesses (including stock expense), increased payroll costs for new employees and continued investments in technology.
Net income for fiscal year 2025 was $14.5 million compared with $13.6 million in fiscal year 2024, a $0.9 million increase. Diluted earnings per share for fiscal year 2025 was $1.57 compared with $1.63 for fiscal year 2024, a $0.06 per diluted share decrease.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Use of Estimates. The preparation of our Consolidated Financial Statements in accordance with accounting principles generally accepted in the United States (“GAAP”) requires that we make estimates and assumptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates and assumptions are used for, but not limited to, allowance for credit losses and returns, inventory reserves, estimated levels of achievement for performance-based restricted stock units, fair value of stock options, depreciable lives of fixed assets, estimated lives of major catalogs and intangible assets, fair value of the goodwill reporting units, and the valuation of assets acquired, liabilities assumed and consideration transferred in business acquisitions. Future events and their effects cannot be predicted with certainty; accordingly, our accounting estimates require the exercise of judgment. The accounting estimates used in the preparation of our Consolidated Financial Statements will change as new events occur, as more experience is acquired, as additional information is obtained, and as our operating environment changes. Our estimates are evaluated on an ongoing basis and are drawn from historical experience and other assumptions that we believe to be reasonable under the circumstances. Actual results could differ from those estimates. Such changes and refinements in estimation methodologies are reflected in reported results of operations in the period in which the changes are made and, if material, their effects are disclosed in the Notes to our Consolidated Financial Statements.
The following items in our Consolidated Financial Statements require significant estimation or judgment:
Accounts Receivable. Accounts receivable represents amounts due from customers in the ordinary course of business. These amounts are recorded net of the allowance for credit losses and returns in the Consolidated Balance Sheets. The allowance for credit losses is based upon the expected collectability of accounts receivable. We apply a specific formula to our accounts receivable aging, which may be adjusted on a specific account basis where the formula may not appropriately reserve for loss exposure. After all attempts to collect a receivable have failed, the receivable is written-off against the allowance for credit losses. A returns reserve is calculated based upon the historical rate of returns applied to revenues over a specific timeframe. The returns reserve will increase or decrease as a result of changes in the level of revenues and/or the historical rate of returns. Management believes that the allowances are appropriate to cover anticipated losses under current conditions. However, unexpected changes or deterioration in economic conditions could materially change these expectations.
29
Table of Contents
Inventory. Inventory consists of products purchased for resale and is valued at the lower of cost or net realizable value. Costs are determined using the average cost method of inventory valuation. Inventory is reduced by a reserve for items not saleable at or above cost by applying a specific loss factor, based on historical experience and current demand, to specific categories of our inventory. Inventory is at risk of obsolescence if economic conditions change. Relevant economic conditions include changing consumer demand, customer preferences or increasing competition. We believe these risks are largely mitigated because our inventory typically turns several times per year. We evaluate the adequacy of the reserve on a quarterly basis.
Business Acquisitions. We apply the acquisition method of accounting for business acquisitions. Under the acquisition method, identifiable assets acquired, liabilities assumed and consideration transferred are measured at their acquisition-date fair value. We use a valuation hierarchy to determine the fair values used. Historically, we have relied, in part, upon the use of reports from third-party valuation specialists to assist in the estimation of fair values. Purchase price allocations are subject to revision within the measurement period, not to exceed one year from the date of acquisition. The fair value of contingent consideration is determined at each reporting period with changes reflected in the statement of operations. Administration costs to acquire a business may include, but are not limited to, fees for accounting, legal and valuation services and are recorded as incurred in our Consolidated Statement of Income.
Goodwill and Intangible Assets. Goodwill represents the excess of the purchase price over the values assigned to the underlying net assets of an acquired business and is not amortized. As of March 29, 2025, we had $176.9 million of recorded goodwill.
Intangible assets, namely customer base and covenants not to compete, represent an allocation of purchase price to identifiable intangible assets of an acquired business. These intangible assets are amortized over their estimated useful lives and are reviewed for impairment if and when indicators are present.
We test goodwill for impairment for each reporting unit on an annual basis during the fourth quarter of each fiscal year or immediately if conditions indicate that such impairment could exist. We estimate the fair value of our reporting units using the fair market value measurement requirement. We have the option to perform a qualitative assessment to determine if it is more likely than not that the fair value of a reporting unit has declined below its carrying value. This assessment considers various financial, macroeconomic, industry and segment specific qualitative factors. Based on the results of our qualitative impairment testing, we have determined that it was more likely than not that the fair values exceeded the carrying values of goodwill for each reporting unit and there were no impairments as of each of March 29, 2025 and March 30, 2024.
Intangible assets are evaluated for impairment when events or changes in business circumstances indicate that the carrying amount of the assets may not be fully recoverable. In the event a trigger is identified, the carrying value of the asset group is compared to the undiscounted cash flows from that asset group. There were no intangible asset impairment indicators identified during the years ended March 29, 2025 or March 30, 2024.
Income Taxes. We record deferred income taxes for the effects of timing differences between financial and tax reporting. These differences relate primarily to operating leases, goodwill and intangible assets, depreciation and amortization and stock-based compensation. We base our deferred income taxes, accrued income taxes and provision for income taxes upon income, statutory tax rates, the legal structure of our Company, interpretation of tax laws and tax planning opportunities available to us in the various jurisdictions in which we operate. We file income tax returns in the U.S. federal jurisdiction, various states, Canada and Ireland. We have been audited by federal, state and foreign tax authorities, but a number of years may elapse before an uncertain tax position, for which we have unrecognized tax benefits, is audited and finally resolved. From time to time, these audits result in assessments of additional tax. If a loss is determined to be probable as a result of an audit, an accrual is established.
We apply a more-likely-than-not threshold to the recognition and derecognition of uncertain tax positions. Accordingly, we recognize the amount of tax benefit that has a greater than 50% likelihood of being ultimately realized upon settlement. Future changes in judgments and estimates related to the expected ultimate resolution of uncertain tax positions will affect income in the quarter of such change. While it is often difficult to predict the final outcome or the timing of resolution of any particular uncertain tax position, we believe that our unrecognized tax benefits reflect the most likely outcome.
30
Table of Contents
Stock-Based Compensation. We measure the cost of services received in exchange for all equity awards granted, including stock options and restricted stock units, based on the fair market value of the award as of the grant date. The Company uses the Black-Scholes option pricing model to estimate the fair value of stock options granted. The application of this pricing model involves assumptions that require judgment and are sensitive in the determination of compensation expense. The fair market value of our common stock on the date of each option grant is determined based on the most recent closing price on our primary trading stock exchange, currently the Nasdaq Global Market.
We record compensation cost related to unvested equity awards by recognizing, on a straight-line basis, the unamortized grant date fair value over the remaining service period for awards expected to vest. In accordance with Accounting Standards Updates (“ASU”) 2016-09, excess tax benefits for share-based award activity are reflected in the Consolidated Statement of Income as a component of the provision for income taxes. Excess tax benefits are realized benefits from tax deductions for exercised awards in excess of the deferred tax asset attributable to stock-based compensation costs for such awards. We did not capitalize any stock-based compensation costs as part of an asset. We estimate forfeiture rates based on our historical experience.
We grant timed-based and performance-based restricted stock units as a component of executive and key employee compensation. These restricted stock units are either time vested or vest following the third fiscal year from the date of grant subject to cumulative diluted earnings per share growth targets over the eligible period. Compensation cost ultimately recognized for these restricted stock units will equal the grant-date fair market value of the unit that coincides with the actual outcome of the performance conditions. On an interim basis, we record compensation cost based on the expected level of achievement of the performance conditions. The expense relating to the time vested restricted stock units is recognized on a straight-line basis over the requisite service period for the entire award.
Stock options vest either immediately or over a period of up to five years using a straight-line basis and expire either five years or ten years from the date of grant. The expense relating to options is recognized on a straight-line basis over the requisite service period for the entire award.
See Note 6 to our Consolidated Financial Statements for further disclosure regarding our stock-based compensation.
Post-retirement Health Care Plans. The Company has a defined benefit post-retirement health care plan which provides long-term care insurance benefits, medical and dental insurance benefits, and medical premium reimbursement benefits to eligible retired corporate officers and their eligible spouses.
For accounting purposes, the defined benefit post-retirement health care plan requires assumptions to estimate the projected and accumulated benefit obligations, including the following variables: discount rate; certain employee-related factors, such as retirement age and mortality; and health care cost trend rates. These and other assumptions affect the annual expense and obligations recognized for the underlying plans. Our assumptions reflect our historical experiences and management's best judgment regarding future expectations.
Increasing the assumed health care cost trend rate by one percentage point would increase the accumulated post-retirement benefit obligation and the annual net periodic post-retirement benefit cost by $0.1 million. A one percentage point decrease in the healthcare cost trend would decrease the accumulated post-retirement benefit obligation and the annual net periodic post-retirement benefit cost by $0.1 million.
Recently Issued Accounting Pronouncements. In the normal course of business, management evaluates all new accounting pronouncements issued by the Financial Accounting Standards Board (“FASB”) to determine the potential impact they may have on our consolidated financial statements. For a discussion of the newly issued accounting pronouncements see “Recently Adopted Accounting Pronouncements” and "Recent Accounting Guidance Not Yet Adopted" under Note 1 to the Consolidated Financial Statements included in Item 8 of Part II of this report.
31
Table of Contents
RESULTS OF OPERATIONS
The following table sets forth, for fiscal years 2025 and 2024, the components of our Consolidated Statements of Income.
| FY 2025 | FY 2024 | |||||||
|---|---|---|---|---|---|---|---|---|
| As a Percentage of Total Revenue: | ||||||||
| Service Revenue | 65.2 | % | 65.3 | % | ||||
| Distribution Sales | 34.8 | % | 34.7 | % | ||||
| Total Revenue | 100.0 | % | 100.0 | % | ||||
| Gross Profit Percentage: | ||||||||
| Service Gross Profit | 33.4 | % | 33.8 | % | ||||
| Distribution Gross Profit | 29.7 | % | 29.5 | % | ||||
| Total Gross Profit | 32.1 | % | 32.3 | % | ||||
| Selling, Marketing and Warehouse Expenses | 12.0 | % | 11.1 | % | ||||
| General and Administrative Expenses | 13.7 | % | 13.6 | % | ||||
| Total Operating Expenses | 25.7 | % | 24.7 | % | ||||
| Operating Income | 6.4 | % | 7.6 | % | ||||
| Interest and Other Expenses, net | (0.2 | )% | 0.5 | % | ||||
| Income Before Provision for Income Taxes | 6.6 | % | 7.1 | % | ||||
| Provision for Income Taxes | 1.4 | % | 1.8 | % | ||||
| Net Income | 5.2 | % | 5.3 | % |
FISCAL YEAR ENDED March 29, 2025 COMPARED TO FISCAL YEAR ENDED March 30, 2024 (dollars in thousands):
Revenue:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 29, | March 30, | Change | ||||||||||||||
| 2025 | 2024 | $ | % | |||||||||||||
| Revenue: | ||||||||||||||||
| Service | $ | 181,428 | $ | 169,525 | $ | 11,903 | 7.0 | % | ||||||||
| Distribution | 96,993 | 89,956 | 7,037 | 7.8 | % | |||||||||||
| Total | $ | 278,421 | $ | 259,481 | $ | 18,940 | 7.3 | % |
Total revenue was $278.4 million in fiscal year 2025 compared to $259.5 million in fiscal year 2024, an increase of $18.9 million or 7.3%. When normalizing for the fewer days from fiscal year 2025's 52 weeks versus fiscal year 2024’s 53 weeks, the Company estimates that its full year revenue growth was approximately 9.1%.
Service revenue, which accounted for 65.2% and 65.3% of our total revenue in fiscal years 2025 and 2024, respectively, increased $11.9 million, or 7.0% from fiscal year 2024 to fiscal year 2025. This year-over-year increase included $10.4 million of incremental revenue from the acquisitions of Becnel and Martin. It also included organic revenue growth of 2.7% when adjusted for the 52/53 week impact, which was driven by continued market share gains, offset by comparatively lower revenue from the Transcat Solutions business.
Our fiscal years 2025 and 2024 Service revenue growth in relation to prior fiscal year quarter comparisons, was as follows:
| FY 2025 | FY 2024 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| Service Revenue Growth | 11.3 | % | 0.1 | % | 6.4 | % | 9.8 | % | 17.5 | % | 15.4 | % | 17.5 | % | 17.6 | % |
32
Table of Contents
The growth in fiscal year 2025 and fiscal year 2024 reflected both organic growth and acquisitions. The growth in Service segment revenue in fiscal year 2025 includes revenue from Becnel and Martin. The growth in Service segment revenue in fiscal year 2024 includes revenue from TIC-MS and SteriQual. The lower growth percentages in fiscal year 2025 are due to lower organic revenue growth compared to fiscal year 2024.
Within any year, while we add new customers, we also have customers from the prior year whose service orders may not repeat for any number of factors. Among those factors are variations in the timing of periodic calibrations and other services, customer capital expenditures and customer outsourcing decisions. Because the timing of Service segment orders can vary on a quarter-to-quarter basis, we believe a trailing twelve-month trend provides a better indication of the progress of this segment.
The following table presents the trailing twelve-month Service segment revenue for each quarter in fiscal years 2025 and 2024 as well as the trailing twelve-month revenue growth as a comparison to that of the prior fiscal year period:
| FY 2025 | FY 2024 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| Trailing Twelve-Month: | ||||||||||||||||||||||||||||||||
| Service Revenue | $ | 181,428 | $ | 176,054 | $ | 176,006 | $ | 173,450 | $ | 169,525 | $ | 162,556 | $ | 157,024 | $ | 150,860 | ||||||||||||||||
| Service Revenue Growth | 7.0 | % | 8.3 | % | 12.1 | % | 15.0 | % | 17.0 | % | 16.3 | % | 17.1 | % | 17.6 | % |
Our strategy has been to focus our investments in the core electrical, temperature, pressure, physical/dimensional and radio frequency/microwave calibration disciplines. We expect to subcontract approximately 13% to 15% of our Service revenue to third-party vendors for calibration beyond our chosen scope of capabilities. We continually evaluate our outsourcing needs and make capital investments, as deemed necessary, to add more in-house capabilities and reduce the need for third-party vendors. Capability expansion through business acquisitions is another way that we seek to reduce the need for outsourcing. The following table presents the source of our Service revenue and the percentage of Service revenue derived from each source for each quarter during fiscal years 2025 and 2024:
| FY 2025 | FY 2024 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| In-House | 85.6 | % | 85.1 | % | 86.6 | % | 86.9 | % | 87.0 | % | 86.2 | % | 85.8 | % | 87.3 | % | ||||||||||||||||
| Outsourced | 13.2 | % | 13.7 | % | 12.3 | % | 12.0 | % | 11.9 | % | 12.6 | % | 13.0 | % | 11.6 | % | ||||||||||||||||
| Freight Billed to Customers | 1.2 | % | 1.2 | % | 1.1 | % | 1.1 | % | 1.1 | % | 1.2 | % | 1.2 | % | 1.1 | % | ||||||||||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
Our Distribution sales accounted for 34.8% and 34.7% of our total revenue in fiscal years 2025 and 2024, respectively. Distribution sales increased $7.0 million, or 7.8% in fiscal year 2025 compared to fiscal year 2024. This year-over-year increase is primarily due to $7.2 million of incremental revenue from the acquisitions of Becnel and Martin offset by slower demand for our non-rental products. The change in fiscal year 2024 versus fiscal year 2023 was due to incremental revenue from the acquisition of Axiom offset by slower demand for our non-rental products. Our fiscal years 2025 and 2024 Distribution sales growth in relation to prior fiscal year quarter comparisons were as follows:
| FY 2025 | FY 2024 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
| Distribution Sales Growth | 3.9% | 6.5% | 11.1% | 10.5% | 8.4% | 10.4% | 0.9% | (0.2)% |
Distribution sales orders include orders for instruments that we routinely stock in our inventory, customized products, and other products ordered less frequently, which we do not stock. Backorders are the total dollar value of orders received for which revenue has not yet been recognized. Pending product shipments are primarily backorders, but also include the total dollar value of products that are requested to be calibrated in our service centers prior to shipment, orders required by the customer to be shipped complete or at a future date, and other orders awaiting final credit or management review prior to shipment. Management uses pending product shipments and backorders as measures of our future business performance and financial performance within the Distribution segment.
33
Table of Contents
Our total pending product shipments decreased $1.8 million, or 34.7%, at the end of fiscal year 2025 compared to the end of fiscal year 2024. Backorders at the end of fiscal year 2025 were $2.7 million, compared to $4.5 million at the end of fiscal year 2024. The year-over-year decrease in pending product shipments and backorders was a result of improved fulfillment of existing orders.
The following table presents the percentage of total pending product shipments that were backorders at the end of each quarter in fiscal years 2025 and 2024 and our historical trend of total pending product shipments:
| FY 2025 | FY 2024 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| Total Pending Product Shipments | $ | 3,317 | $ | 3,992 | $ | 4,102 | $ | 4,713 | $ | 5,079 | $ | 4,652 | $ | 6,332 | $ | 7,109 | ||||||||||||||||
| % of Pending Product Shipments that were Backorders | 81.9 | % | 84.0 | % | 84.7 | % | 78.4 | % | 88.8 | % | 82.0 | % | 87.4 | % | 85.0 | % |
Gross Profit:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 29, | March 30, | Change | ||||||||||||||
| 2025 | 2024 | $ | % | |||||||||||||
| Gross Profit: | ||||||||||||||||
| Service | $ | 60,659 | $ | 57,253 | $ | 3,406 | 5.9 | % | ||||||||
| Distribution | 28,794 | 26,553 | 2,241 | 8.4 | % | |||||||||||
| Total | $ | 89,453 | $ | 83,806 | $ | 5,647 | 6.7 | % |
Total gross profit in fiscal year 2025 was $89.5 million compared to $83.8 million in fiscal year 2024, an increase of $5.6 million or 6.7%. As a percentage of total revenue, total gross margin was 32.1% in fiscal year 2025 compared to 32.3% in fiscal year 2024, a 20 basis point decrease.
Service gross profit was $60.7 million, an increase of $3.4 million, or 5.9%, from fiscal year 2024 to fiscal year 2025. Our annual and quarterly Service segment gross margins are a function of several factors. Our organic Service revenue growth provides some incremental gross margin growth by leveraging certain fixed costs of this segment. The mix of services provided to customers may also affect gross margins in any given period. Service gross margin decreased by 40 basis points in fiscal year 2025 versus fiscal year 2024. This decrease in service gross margin in fiscal year 2025 was the result of lower revenue and gross margins from Transcat Solutions.
The following table presents the quarterly historical trend of our Service gross margin as a percent of Service revenue:
| FY 2025 | FY 2024 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||
| Service Gross Margin | 36.2% | 29.7% | 33.1% | 34.0% | 35.7% | 32.5% | 34.0% | 32.5% |
Our Distribution gross margin includes net sales less the direct cost of inventory sold and the direct costs of equipment rental revenues, primarily depreciation expense for the fixed assets in our rental equipment pool, as well as the impact of rebates and cooperative advertising income we receive from vendors, freight billed to customers, freight expenses and direct shipping costs. We recorded vendor rebates of $0.9 million in fiscal year 2025 and $0.6 million in fiscal year 2024, as a reduction of cost of Distribution sales. In general, our Distribution gross margin can vary based upon the mix of products sold, price discounting, the timing of periodic vendor rebates offered and cooperative advertising programs from suppliers.
34
Table of Contents
The following table reflects the quarterly historical trend of our Distribution gross margin as a percent of Distribution sales:
| FY 2025 | FY 2024 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||
| Distribution Gross Margin | 28.2% | 29.1% | 27.9% | 33.9% | 30.3% | 31.5% | 28.3% | 27.7% |
Distribution segment gross margin increased 20 basis points in fiscal year 2025 compared to fiscal year 2024. The increase in the Distribution segment gross margin was primarily due to increased margins from rental revenue, which now includes Becnel and a favorable mix of higher margin products sold.
Operating Expenses:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 29, | March 30, | Change | ||||||||||||||
| 2025 | 2024 | $ | % | |||||||||||||
| Operating Expenses: | ||||||||||||||||
| Selling, Marketing and Warehouse | $ | 33,341 | $ | 28,710 | $ | 4,631 | 16.1 | % | ||||||||
| General and Administrative | $ | 38,238 | $ | 35,315 | 2,923 | 8.3 | % | |||||||||
| Total | $ | 71,579 | $ | 64,025 | $ | 7,554 | 11.8 | % |
Total operating expenses were $71.6 million in fiscal year 2025 compared to $64.0 million in fiscal year 2024. This represented an increase of $7.6 million, or 11.8%, compared to fiscal year 2024. As a percentage of total revenue, operating expenses increased 100 basis points from 24.7% in fiscal year 2024 to 25.7% in fiscal year 2025. The year-over-year increase in selling, marketing and warehouse expenses is due to increased expenses related to recent acquisitions, especially acquisition related amortization expense, and higher incentive-based employee costs due to higher sales. The increase in general and administrative expenses includes incremental expenses related to acquired companies, increased payroll costs for new employees and continued investments in technology.
Provision for Income Taxes:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 29, | March 30, | Change | ||||||||||||||
| 2025 | 2024 | $ | % | |||||||||||||
| Provision for Income Taxes | $ | 3,811 | $ | 4,792 | $ | (981 | ) | (20.5 | )% |
Our effective tax rate for fiscal years 2025 and 2024 was 20.8% and 26.0%, respectively. The decrease in effective tax rate is due to the timing of our discrete items in relation to the timing of our pre-tax net income and due to tax expense recognized in fiscal year 2024 associated with executive compensation limitations that resulted from share-based awards. Our provision for income taxes is affected by discrete items that may occur in any given period but are not consistent from year to year. The discrete benefits related to share-based compensation activity in fiscal years 2025 and 2024 were $1.3 million and $0.6 million, respectively. We continue to evaluate our tax provision on a quarterly basis and adjust, as deemed necessary, our effective tax rate given changes in facts and circumstances expected in the future.
We expect to receive certain federal, state, Canadian and Irish tax credits in future years. We also expect to receive discrete tax benefits related to share-based compensation awards in fiscal year 2026. As such, we expect our effective tax rate in fiscal year 2026 to be between 27.0% and 29.0%.
35
Table of Contents
Net Income:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 29, | March 30, | Change | ||||||||||||||
| 2025 | 2024 | $ | % | |||||||||||||
| Net Income | $ | 14,515 | $ | 13,647 | $ | 868 | 6.4 | % |
Net income for fiscal year 2025 increased by $0.9 million or 6.4% compared to fiscal year 2024. As a percentage of revenue, net income was 5.2% in fiscal year 2025, down from 5.3% in fiscal year 2024. The year-over-year increase in net income was primarily due to lower operating income, offset by lower interest expense, net and higher other income related to the sale of assets related to our United Scale division.
Non-GAAP Financial Measures
Adjusted EBITDA:
In addition to reporting net income, a GAAP measure, we present Adjusted EBITDA (earnings before interest, income taxes, depreciation and amortization, non-cash stock compensation expense, acquisition related transaction expenses, contingent consideration, and certain other expenses), which is a non-GAAP measure. Our management believes Adjusted EBITDA is an important measure of our operating performance because it allows management, investors and others to evaluate and compare the performance of our core operations from period to period by removing the impact of the capital structure (interest), tangible and intangible asset base (depreciation and amortization), taxes, stock-based compensation expense and other items, which is not always commensurate with the reporting period in which it is included. As such, our management uses Adjusted EBITDA as a measure of performance when evaluating our business segments and as a basis for planning and forecasting. Adjusted EBITDA is also commonly used by rating agencies, lenders and other parties to evaluate our credit worthiness.
Adjusted EBITDA is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of net income and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted EBITDA, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.
| Fiscal Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 29, | March 30, | |||||||
| 2025 | 2024 | |||||||
| Net Income | $ | 14,515 | $ | 13,647 | ||||
| + Interest Expense, net | (27 | ) | 1,027 | |||||
| + Other Expense | (425 | ) | 315 | |||||
| + Tax Provision | 3,811 | 4,792 | ||||||
| Operating Income | 17,874 | 19,781 | ||||||
| + Depreciation & Amortization | 18,567 | 13,477 | ||||||
| + Transaction Expense | 1,278 | 1,158 | ||||||
| + Other Expense | (1,235 | ) | (315 | ) | ||||
| + Noncash Stock Compensation | 3,248 | 4,512 | ||||||
| Adjusted EBITDA | $ | 39,732 | $ | 38,613 |
During fiscal year 2025, Adjusted EBITDA was $39.7 million, an increase of $1.1 million or 2.9% compared to fiscal year 2024. As a percentage of revenue, Adjusted EBITDA was 14.3% during fiscal year 2025 versus 14.9% during fiscal year 2024, a 60 basis point decrease. The dollar increase in Adjusted EBITDA during fiscal year 2025 was primarily driven by increases in depreciation and amortization expense offset by lower operating income and lower noncash stock compensation.
36
Table of Contents
Adjusted Diluted Earnings Per Share:
In addition to reporting Diluted Earnings Per Share, a GAAP measure, we present Adjusted Diluted Earnings Per Share (net income plus acquisition related amortization expense, acquisition related transaction expenses, acquisition related stock-based compensation, contingent consideration, and acquisition amortization of backlog; divided by the average diluted shares outstanding during the period), which is a non-GAAP measure. Our management believes Adjusted Diluted Earnings Per Share is an important measure of our operating performance because it provides a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance.
Adjusted Diluted Earnings Per Share is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of Diluted Earnings Per Share and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted Diluted Earnings Per Share, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.
| Fiscal Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 29, | March 30, | |||||||
| 2025 | 2024 | |||||||
| Net Income | $ | 14,515 | $ | 13,647 | ||||
| + Amortization of Intangible Assets | 8,422 | 5,630 | ||||||
| + Acquisition Amortization of Backlog | 28 | 67 | ||||||
| + Acquisition Deal Costs | 1,523 | 1,651 | ||||||
| + Income Tax Effect @ 25% | (2,493 | ) | (1,837 | ) | ||||
| + Acquisition Earn-out/Contingent Consideration Adjustment | (836 | ) | 529 | |||||
| Adjusted Net Income | 21,159 | 19,687 | ||||||
| Average Diluted Shares Outstanding | 9,254 | 8,352 | ||||||
| Diluted Earnings Per Share – GAAP | $ | 1.57 | $ | 1.63 | ||||
| Adjusted Diluted Earnings Per Share | $ | 2.29 | $ | 2.36 |
LIQUIDITY AND CAPITAL RESOURCES
We expect that foreseeable liquidity and capital resource requirements will be met through cash and cash equivalents, anticipated cash flows from operations and borrowings from our revolving credit facility. We believe that these sources of financing will be adequate to meet our future requirements including anticipated operating expenses, capital expenditures, interest payments on our long-term debt, and planned business acquisitions. To the extent that the Company does not satisfy its liquidity requirements through cash and cash equivalents, anticipated cash flows from operations and borrowings from our revolving credit facility, it intends to satisfy such requirements through proceeds from the issuance of common stock.
Under our Second Amended and Restated Credit Facility Agreement (the “Credit Agreement”) with Manufacturers and Traders Trust Company (“M&T”), we have access to a revolving credit commitment (the “revolving credit facility”) of $80.0 million through June 2026, with a letter of credit subfacility of $10.0 million. Our 2018 term loan, with an original principal amount of $15.0 million (the “2018 Term Loan”), is also provided for under the Credit Agreement.
The Credit Agreement allows us to use up to $50.0 million under the revolving credit facility for acquisitions in any single fiscal year. The Credit Agreement restricts our ability to complete acquisitions of businesses with a principal place of business located in the United Kingdom or the European Union to an aggregate purchase price of $40.0 million during the term of the Credit Agreement, if the acquisition is financed directly or indirectly with the revolving credit facility. Under the Credit Agreement, we may make restricted payments up to $25.0 million in the aggregate over the term of the Credit Agreement and $10.0 million in any single fiscal year to repurchase shares and pay dividends.
37
Table of Contents
Effective July 1, 2023, interest on outstanding borrowings under the revolving credit facility accrue, at our election, at either the variable Daily Simple SOFR or a fixed rate for a designated period at the SOFR corresponding to such period (subject to a 0.25% floor), in each case, plus a margin. Unused fees accrue based on the average daily amount of unused credit available on the revolving credit facility. Interest rate margins and unused fees are determined on a quarterly basis based upon our calculated leverage ratio. Our interest rate for the revolving credit facility for fiscal year 2025 ranged from 5.1% to 6.2%. Interest on outstanding borrowings under the 2018 Term Loan accrue at a fixed rate of 3.90% over the term of the loan.
The Credit Agreement has certain covenants with which we must comply, including a fixed charge ratio covenant, which prohibits our fixed charge coverage ratio from being less than 1.15 to 1.00, and a leverage ratio covenant, which prohibits our leverage ratio from exceeding 3.00 to 1.00. Our leverage ratio, as defined in the Credit Agreement, was 0.78 at March 29, 2025, compared with 0.10 at March 30, 2024. We were in compliance with all loan covenants and requirements during fiscal years 2025 and 2024.
As of March 29, 2025, $80.0 million was available for borrowing under the revolving credit facility, of which, $30.9 million was outstanding. On September 25, 2023, we closed an underwritten public offering of our common stock for aggregate gross proceeds of $80.5 million (the “Offering”). In the Offering, we sold an aggregate of 847,371 shares at $95.00 per share for net proceeds of $75.2 million. After the closing of the Offering, we used approximately $50.0 million of the net proceeds to repay in full the amounts outstanding under the revolving credit facility. During fiscal year 2025 and 2024 we used $87.4 million and $12.9 million, respectively, drawn from cash on hand and from the revolving credit facility for business acquisitions.
As of March 29, 2025, $1.8 million was outstanding on the 2018 Term Loan, which was included in current liabilities on the Consolidated Balance Sheets with the remainder included in long-term debt. The 2018 Term Loan requires total repayments (principal plus interest) of $0.2 million per month through December 2025.
Cash Flows: The following table is a summary of our Consolidated Statements of Cash Flows (dollars in thousands):
| Fiscal Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 29, | March 30, | |||||||
| 2025 | 2024 | |||||||
| Cash Provided by (Used in): | ||||||||
| Operating Activities | $ | 38,985 | $ | 32,616 | ||||
| Investing Activities | $ | (84,000 | ) | $ | (41,672 | ) | ||
| Financing Activities | $ | 26,862 | $ | 27,399 |
38
Table of Contents
Operating Activities: Net cash provided by operating activities was $39.0 million during fiscal year 2025 compared to $32.6 million during fiscal year 2024. The year-over-year increase in cash provided by operations is primarily the result of increases in depreciation and amortization. The significant working capital fluctuations were as follows:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Receivables: Accounts receivable increased by a net amount of $8.2 million during fiscal year 2025, inclusive of $7.7 million of accounts receivable acquired as part of two acquisitions completed during the year. Accounts receivable increased by a net amount of $3.1 million during fiscal year 2024, inclusive of $2.1 million of accounts receivable acquired as part of three acquisitions completed during the period. The year-over-year change reflects the timing of collections. The following table illustrates our days sales outstanding as of March 29, 2025 and March 30, 2024: |
| As of | |||||||
|---|---|---|---|---|---|---|---|
| March 29, | March 30, | ||||||
| 2025 | 2024 | ||||||
| Net Sales, for the last two fiscal months | $ | 57,565 | $ | 54,871 | |||
| Accounts Receivable, net | $ | 55,941 | $ | 47,779 | |||
| Days Sales Outstanding | 59 | 52 |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Inventory: Our inventory strategy includes making appropriate large quantity, high dollar purchases with key manufacturers for various reasons, including maximizing on-hand availability of key products, expanding the number of SKUs stocked in anticipation of customer demand, reducing backorders for products with long lead times and optimizing vendor purchase and sales volume discounts. As a result, inventory levels may vary from quarter-to-quarter based on the timing of these large orders in relation to our quarter end. |
Our inventory balance decreased $2.9 million during fiscal year 2025. Our inventory balance during fiscal year 2024 increased $0.5 million inclusive of $1.8 million of inventory acquired during the year. The year-over-year change is a result of strategic inventory purchases during fiscal year 2024.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Accounts Payable: Changes in accounts payable may or may not correlate with changes in inventory balances at any given quarter end due to the timing of vendor payments for inventory, as well as the timing of payments for outsourced Service vendors and capital expenditures. |
Accounts payable increased $5.3 million during fiscal year 2025, inclusive of $0.3 million of accounts payable acquired during the year. Accounts payable decreased by $4.4 million during fiscal year 2024, inclusive of $0.6 million of accounts payable acquired during the year. The variance is largely due to the timing of inventory and capital expenditure purchases and other payments in the respective periods.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Accrued Compensation and Other Current Liabilities: Accrued compensation and other current liabilities include, among other things, amounts paid to employees for non-equity performance-based compensation. At the end of any particular period, the amounts accrued for such compensation may vary due to many factors including, but not limited to, changes in expected performance levels, the performance measurement period, and the timing of payments to employees. |
During fiscal year 2025, accrued compensation and other liabilities decreased by $1.3 million, inclusive of $1.2 million from assumed liabilities, contingent consideration and purchase price holdbacks from acquisition transactions. During fiscal year 2024, accrued compensation and other liabilities increased by $6.5 million, inclusive of $3.1 million from assumed liabilities, contingent consideration and purchase price holdbacks from acquisition transactions.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Income Taxes Payable: In any given period, net working capital may be affected by the timing and amount of income tax payments. During fiscal year 2025, income taxes payable decreased $2.9 million. During fiscal year 2024, income taxes payable increased by $2.9 million. The year-over-year difference is due to timing of income tax payments. |
39
Table of Contents
Investing Activities: During fiscal year 2025, we invested $13.2 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and capacity and our rental business.
During fiscal year 2024, we invested $13.3 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and our rental business.
During fiscal year 2025, we used $87.4 million for business acquisitions. During fiscal year 2024, we used $12.9 million for business acquisitions.
During each of fiscal year 2025 and fiscal year 2024, no contingent consideration was paid related to a business acquisition. $0.4 million and $0.8 million of holdback amounts were paid during fiscal year 2025 and fiscal year 2024, respectively.
During fiscal year 2025, we sold $15.5 million of marketable securities to partially fund acquisitions. During fiscal year 2024, we purchased $15.5 million of marketable securities with the proceeds from the Offering.
Financing Activities: During fiscal year 2025, $30.9 million in cash was generated from the proceeds from our revolving credit facility and $1.9 million from the issuance of common stock from stock option exercises and the Employee Stock Purchase Plan. In addition, we used $2.3 million for scheduled repayments of our term loan and $3.6 million for the “net” awarding of certain share awards to cover employee tax-withholding obligations for share award and stock option activity in fiscal year 2025, which is shown as a repurchase of shares of our common stock on our Consolidated Statements of Cash Flows.
During fiscal year 2024, $77.2 million in cash was generated from the issuance of common stock, net of direct costs, inclusive of $75.2 million from the Offering. In addition, we used $42.7 million to repay our revolving credit facility, $2.2 million for scheduled repayments of our term loan and $4.9 million for the “net” awarding of certain share awards to cover employee tax-withholding obligations for share award and stock option activity in fiscal year 2024, which is shown as a repurchase of shares of our common stock on our Consolidated Statements of Cash Flows.
OUTLOOK
Acquisitions continued to play a key role in Service revenue, including most recently Martin Calibration which we are swiftly integrating into our operations. Service organic growth was in the high single-digit range for the fourth quarter of fiscal year 2025 and the full fiscal year, when normalized for the 53rd week and excluding Transcat Solutions, driven by consistent demand in the Calibration business. Revenue growth in both segments combined with continued productivity gains from increased automation and process improvements drove EBITDA growth for the fourth quarter of fiscal year 2025 and the full fiscal year.
The macroeconomic backdrop, including tariffs, has become more uncertain since the beginning of the year. However, we believe our business model is resilient in any market environment due to the highly regulated markets we serve, particularly life science, aerospace, and defense, as our services are mandated. The stringent regulatory standards for manufacturers imposed by entities including the FDA, FAA and Department of Defense to ensure product safety and environmental protection drive the organic growth for our high-value calibration services. Our dedicated team has a proven track record of delivering profitable revenue growth over the past decade and a half. We believe our proven team in combination with the industry mandated service model, diversified portfolio with a Fortune 500 client base, and strong balance sheet will continue to differentiate us during fiscal year 2026 and beyond.
Looking ahead, while macroeconomic impacts on our business such as changes in product costs and customer demand for services are uncertain, we anticipate a return to high single-digit organic Service revenue growth once the environment normalizes. Automation of our calibration processes and focus on productivity remain key enablers of margin expansion. We have demonstrated the ability to leverage these tools to improve our operational efficiency and drive margin expansion over an extended period. We will continue to leverage our acquisition expertise and are pleased with the current flow of strategic opportunities. We believe strong execution, paired with strategic acquisitions, positions us well to drive long-term shareholder value.
Transcat expects its income tax rate to range between 27.0% and 29.0% in fiscal 2026. This estimate includes Federal, various state, Canadian and Irish income taxes and reflects the discrete tax accounting associated with share-based payment awards.
40
Table of Contents
FY 2024 10-K MD&A
SEC filing source: 0001437749-24-018456.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of financial condition and results of operations should be read in conjunction with our financial statements and related notes appearing elsewhere in this annual report. In addition to historical information, the following discussion and analysis includes forward looking statements that involve risks, uncertainties and assumptions. Our actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in “Risk Factors” and elsewhere in this annual report. See the discussion under “Cautionary Note Regarding Forward Looking Statements” beginning on page 1 of this annual report.
OVERVIEW
Operational Overview. We are a leading provider of accredited calibration services, cost control and optimization services, and distribution and rental of value-added professional grade handheld test, measurement, and control instrumentation.
We operate our business through two reportable business segments, Service and Distribution, which offer a comprehensive range of services and products to the same customer base.
Our strength in our Service segment is based upon our wide range of disciplines, our investment in quality systems and our ability to provide accredited calibrations to customers in highly-regulated targeted market segments. Our services range from the calibration and repair of a single unit to managing a customer’s entire calibration program. We believe our Service segment offers an opportunity for long-term growth and the potential for continuing revenue from established customers with regular calibration cycles and recurring laboratory instrument service requirements.
Our Service segment has shown consistent revenue growth over the past several years, ending fiscal year 2024 with its 60th consecutive quarter of year-over-year growth. This segment has benefited from both organic growth as well as acquisitions over those 60 quarters. The business acquisitions that we made have been focused on expanding our service capabilities, increasing our geographic reach and leveraging our Calibration Service Centers and other infrastructure to create operational synergies.
26
Table of Contents
Our Service segment revenue growth was 17.0% for fiscal year 2024 from fiscal year 2023. This increase was primarily due to recently completed acquisitions and strong organic demand in our highly-regulated end markets. The Service segment gross margin increased by 160 basis points. Service segment gross profit and gross margin increases were primarily due to operating leverage on our fixed costs and increased technician productivity.
In our Distribution segment, we sell and offer for rent, professional grade handheld test and measurement instruments. Because we specialize in professional grade handheld test and measurement instruments, as opposed to a wide array of industrial products, our sales and customer service personnel can provide value-added technical assistance to our customers to aid them in determining what product best meets their particular application requirements. We have expertise in the procurement and sale of used equipment, furthering our ability to add value for our customers. We also have a higher-end electronic test and measurement equipment rental business that augments our organically grown test and measurement equipment rental business. Through our website and sales teams, customers can place orders for test and measurement instruments and can elect to have their purchased instruments calibrated and certified by our Calibration Service Centers before shipment as well as on regular post-purchase intervals. Pre-shipment calibration and certification allows our customers to place newly purchased instruments into service immediately upon receipt.
Sales in our Distribution segment are generally not consumable items but are instruments purchased as replacements, upgrades or for expansion of manufacturing or research and development facilities. As such, this segment can be heavily impacted by changes in the economic environment. As customers increase or decrease capital and discretionary spending, our Distribution sales will typically be directly impacted.
In fiscal year 2024, Distribution segment sales increased by 5.0%. This increase in sales primarily due to sales from the acquisition of Axiom.
The Distribution segment gross margin in fiscal year 2024 increased by 420 basis points. The increase in segment gross margin was primarily due to increased margins from rental revenue, which now includes Axiom, and a favorable mix of higher margin products sold.
Initiatives implemented within this segment include adding new in-demand vendors and product lines, expanding the number of SKUs that we offer with and without pre-shipment calibration and offering equipment rental and used equipment options. Management believes this diversification strategy will mitigate the impact that any particular industry or sector will have on the overall performance of this segment as well as help to further differentiate us from our competitors going forward.
Financial Overview. In evaluating our results for fiscal year 2024, investors should consider that we operate on a 52/53-week fiscal year, ending the last Saturday in March. In a 52-week fiscal year, each of the four quarters is a 13-week period. In a 53-week fiscal year, the last quarter is a 14-week period. Fiscal year 2024 consisted of 53 weeks and fiscal year 2023 consisted of 52 weeks.
A discussion regarding our financial condition and results of operations for the fiscal year ended March 25, 2023 and year-to-year comparisons between fiscal year 2023 and fiscal year 2022, which are not included in this Form 10-K, can be found under “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended March 25, 2023 and are incorporated by reference herein.
On September 25, 2023, we closed an underwritten public offering of our common stock for aggregate gross proceeds of $80.5 million (the “Offering”). In the Offering, we sold an aggregate of 847,371 shares at $95.00 per share. We received net proceeds of $75.2 million in the Offering, a portion of which was used during the third quarter of fiscal year 2024 to repay in full our revolving credit facility. See “Liquidity and Capital Resources” below for more information.
Total revenue for fiscal year 2024 was $259.5 million. This represented an increase of $28.9 million or 12.5% versus total revenue of $230.6 million for fiscal year 2023. This increase was primarily due to recently completed acquisitions, strong demand in our Service segment’s highly-regulated end markets and increased rental sales, which includes incremental revenue from an acquisition completed in fiscal year 2024.
Service revenue was $169.5 million in fiscal year 2024, an increase of $24.6 million or 17.0%. Service revenue accounted for 65.3% of our total revenue during fiscal year 2024. Of our Service revenue in fiscal year 2024, 86.6% was generated by our Calibration Service Centers and cost control and optimization services while 12.3% was generated through subcontracted third-party vendors, compared with 86.2% and 12.6%, respectively, in fiscal year 2023. The remainder of our Service revenue in each period was derived from freight charges.
Distribution sales were $90.0 million in fiscal year 2024, an increase of $4.3 million or 5.0%. Distribution sales accounted for 34.7% of our total revenue in fiscal year 2024.
27
Table of Contents
Sales to domestic customers comprised 92.6% of total Distribution sales in fiscal year 2024, while 5.9% were to Canadian customers and 1.5% were to customers in other international markets.
Total gross profit was $83.8 million in fiscal year 2024 compared to $68.4 million in fiscal year 2023, an increase of $15.5 million or 22.6%. Total gross margin was 32.3%, which is a 270 basis point increase versus fiscal year 2023. Service gross margin was 33.8% in fiscal year 2024 compared with 32.2% in fiscal year 2023, a 160 basis point increase. Distribution gross margin was 29.5% in fiscal year 2024 compared with 25.3% in fiscal year 2023, a 420 basis point increase. This increase in service gross margin in fiscal year 2024 was primarily largely the result of operating leverage on our fixed costs and increased technician productivity. The increase in the distribution segment gross margin was primarily due to increased margins from rental revenue, which now includes Axiom, and a favorable mix of higher margin products sold.
Operating expenses were $64.0 million, or 24.7% of total revenue, in fiscal year 2024 compared with $52.1 million, or 22.6% of total revenue, in fiscal year 2023. Operating income was $19.8 million, or 7.6% of total revenue, in fiscal year 2024 compared with $16.2 million, or 7.0% of total revenue, in fiscal year 2023. The year-over-year increase in selling, marketing and warehouse expenses was due to increased expenses related to recent acquisitions, especially acquisition related amortization expense, and higher incentive-based employee costs due to higher sales. The year-over-year increase in general and administrative expenses was due to incremental expenses from acquired businesses (including stock expense), increased payroll costs for new employees and continued investments in technology.
Net income for fiscal year 2024 was $13.6 million compared with $10.7 million in fiscal year 2023, a $3.0 million increase. Diluted earnings per share for fiscal year 2024 was $1.63 compared with $1.40 for fiscal year 2023, a $0.23 per diluted share increase.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Use of Estimates. The preparation of our Consolidated Financial Statements in accordance with accounting principles generally accepted in the United States (“GAAP”) requires that we make estimates and assumptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates and assumptions are used for, but not limited to, allowance for credit losses and returns, inventory reserves, estimated levels of achievement for performance-based restricted stock units, fair value of stock options, depreciable lives of fixed assets, estimated lives of major catalogs and intangible assets, fair value of the goodwill reporting units, and the valuation of assets acquired, liabilities assumed and consideration transferred in business acquisitions. Future events and their effects cannot be predicted with certainty; accordingly, our accounting estimates require the exercise of judgment. The accounting estimates used in the preparation of our Consolidated Financial Statements will change as new events occur, as more experience is acquired, as additional information is obtained, and as our operating environment changes. Our estimates are evaluated on an ongoing basis and are drawn from historical experience and other assumptions that we believe to be reasonable under the circumstances. Actual results could differ from those estimates. Such changes and refinements in estimation methodologies are reflected in reported results of operations in the period in which the changes are made and, if material, their effects are disclosed in the Notes to our Consolidated Financial Statements.
The following items in our Consolidated Financial Statements require significant estimation or judgment:
Accounts Receivable. Accounts receivable represent amounts due from customers in the ordinary course of business. These amounts are recorded net of the allowance for credit losses and returns in the Consolidated Balance Sheets. The allowance for credit losses is based upon the expected collectability of accounts receivable. We apply a specific formula to our accounts receivable aging, which may be adjusted on a specific account basis where the formula may not appropriately reserve for loss exposure. After all attempts to collect a receivable have failed, the receivable is written-off against the allowance for credit losses. A returns reserve is calculated based upon the historical rate of returns applied to revenues over a specific timeframe. The returns reserve will increase or decrease as a result of changes in the level of revenues and/or the historical rate of returns. Management believes that the allowances are appropriate to cover anticipated losses under current conditions. However, unexpected changes or deterioration in economic conditions could materially change these expectations.
28
Table of Contents
Inventory. Inventory consists of products purchased for resale and is valued at the lower of cost or net realizable value. Costs are determined using the average cost method of inventory valuation. Inventory is reduced by a reserve for items not saleable at or above cost by applying a specific loss factor, based on historical experience and current demand, to specific categories of our inventory. Inventory is at risk of obsolescence if economic conditions change. Relevant economic conditions include changing consumer demand, customer preferences or increasing competition. We believe these risks are largely mitigated because our inventory typically turns several times per year. We evaluate the adequacy of the reserve on a quarterly basis.
Business Acquisitions. We apply the acquisition method of accounting for business acquisitions. Under the acquisition method, identifiable assets acquired, liabilities assumed and consideration transferred are measured at their acquisition-date fair value. We use a valuation hierarchy to determine the fair values used. Historically, we have relied, in part, upon the use of reports from third-party valuation specialists to assist in the estimation of fair values. Purchase price allocations are subject to revision within the measurement period, not to exceed one year from the date of acquisition. The fair value of contingent consideration is determined at each reporting period with changes reflected in the statement of operations. Administration costs to acquire a business may include, but are not limited to, fees for accounting, legal and valuation services and are recorded as incurred in our Consolidated Statement of Income.
Goodwill and Intangible Assets. Goodwill represents the excess of the purchase price over the values assigned to the underlying net assets of an acquired business and is not amortized. As of March 30, 2024, we had $105.6 million of recorded goodwill.
Intangible assets, namely customer base and covenants not to compete, represent an allocation of purchase price to identifiable intangible assets of an acquired business. These intangible assets are amortized over their estimated useful lives and are reviewed for impairment if and when indicators are present.
We test goodwill for impairment for each reporting unit on an annual basis during the fourth quarter of each fiscal year or immediately if conditions indicate that such impairment could exist. We estimate the fair value of our reporting units using the fair market value measurement requirement. We have the option to perform a qualitative assessment to determine if it is more likely than not that the fair value of a reporting unit has declined below its carrying value. This assessment considers various financial, macroeconomic, industry and segment specific qualitative factors. Based on the results of our qualitative impairment testing, we have determined that it was more likely than not that the fair values exceeded the carrying values of goodwill for each reporting unit and there were no impairments as of each of March 30, 2024 and March 25, 2023.
Intangible assets are evaluated for impairment when events or changes in business circumstances indicate that the carrying amount of the assets may not be fully recoverable. In the event a trigger is identified, the carrying value of the asset group is compared to the undiscounted cash flows from that asset group. There were no intangible asset impairment indicators identified during the years ended March 30, 2024 or March 25, 2023.
Income Taxes. We record deferred income taxes for the effects of timing differences between financial and tax reporting. These differences relate primarily to accrued expenses, reserves for credit losses, inventory reserves, operating leases, goodwill and intangible assets, depreciation and amortization and stock-based compensation. We base our deferred income taxes, accrued income taxes and provision for income taxes upon income, statutory tax rates, the legal structure of our Company, interpretation of tax laws and tax planning opportunities available to us in the various jurisdictions in which we operate. We file income tax returns in the U.S. federal jurisdiction, various states, Canada and Ireland. We are regularly audited by federal, state and foreign tax authorities, but a number of years may elapse before an uncertain tax position, for which we have unrecognized tax benefits, is audited and finally resolved. From time to time, these audits result in assessments of additional tax. If a loss is determined to be probable as a result of an audit, an accrual is established.
We apply a more-likely-than-not threshold to the recognition and derecognition of uncertain tax positions. Accordingly, we recognize the amount of tax benefit that has a greater than 50% likelihood of being ultimately realized upon settlement. Future changes in judgments and estimates related to the expected ultimate resolution of uncertain tax positions will affect income in the quarter of such change. While it is often difficult to predict the final outcome or the timing of resolution of any particular uncertain tax position, we believe that our unrecognized tax benefits reflect the most likely outcome.
29
Table of Contents
Stock-Based Compensation. We measure the cost of services received in exchange for all equity awards granted, including stock options and restricted stock units, based on the fair market value of the award as of the grant date. The Company uses the Black-Scholes option pricing model to estimate the fair value of stock options granted. The application of this pricing model involves assumptions that require judgment and are sensitive in the determination of compensation expense. The fair market value of our common stock on the date of each option grant is determined based on the most recent closing price on our primary trading stock exchange, currently the Nasdaq Global Market.
We record compensation cost related to unvested equity awards by recognizing, on a straight-line basis, the unamortized grant date fair value over the remaining service period for awards expected to vest. In accordance with Accounting Standards Updates (“ASU”) 2016-09, excess tax benefits for share-based award activity are reflected in the Consolidated Statement of Income as a component of the provision for income taxes. Excess tax benefits are realized benefits from tax deductions for exercised awards in excess of the deferred tax asset attributable to stock-based compensation costs for such awards. We did not capitalize any stock-based compensation costs as part of an asset. We estimate forfeiture rates based on our historical experience.
We grant timed-based and performance-based restricted stock units as a component of executive and key employee compensation. These restricted stock units are either time vested or vest following the third fiscal year from the date of grant subject to cumulative diluted earnings per share growth targets over the eligible period. Compensation cost ultimately recognized for these restricted stock units will equal the grant-date fair market value of the unit that coincides with the actual outcome of the performance conditions. On an interim basis, we record compensation cost based on the expected level of achievement of the performance conditions. The expense relating to the time vested restricted stock units is recognized on a straight-line basis over the requisite service period for the entire award.
Stock options vest either immediately or over a period of up to five years using a straight-line basis, and expire either five years or ten years from the date of grant. The expense relating to options is recognized on a straight-line basis over the requisite service period for the entire award.
See Note 6 to our Consolidated Financial Statements for further disclosure regarding our stock-based compensation.
Post-retirement Health Care Plans. The Company has a defined benefit post-retirement health care plan which provides long-term care insurance benefits, medical and dental insurance benefits, and medical premium reimbursement benefits to eligible retired corporate officers and their eligible spouses.
For accounting purposes, the defined benefit post-retirement health care plan requires assumptions to estimate the projected and accumulated benefit obligations, including the following variables: discount rate; certain employee-related factors, such as retirement age and mortality; and health care cost trend rates. These and other assumptions affect the annual expense and obligations recognized for the underlying plans. Our assumptions reflect our historical experiences and management's best judgment regarding future expectations.
Increasing the assumed health care cost trend rate by one percentage point would increase the accumulated post-retirement benefit obligation and the annual net periodic post-retirement benefit cost by $0.1 million. A one percentage point decrease in the healthcare cost trend would decrease the accumulated post-retirement benefit obligation and the annual net periodic post-retirement benefit cost by $0.1 million.
Recently Issued Accounting Pronouncements. In the normal course of business, management evaluates all new accounting pronouncements issued by the Financial Accounting Standards Board (“FASB”) to determine the potential impact they may have on our consolidated financial statements. For a discussion of the newly issued accounting pronouncements see “Recently Adopted Accounting Pronouncements” and "Recent Accounting Guidance Not Yet Adopted" under Note 1 to the Consolidated Financial Statements included in Item 8 of Part II of this report.
30
Table of Contents
RESULTS OF OPERATIONS
The following table sets forth, for fiscal years 2024 and 2023, the components of our Consolidated Statements of Income.
| FY 2024 | FY 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| As a Percentage of Total Revenue: | ||||||||
| Service Revenue | 65.3 | % | 62.8 | % | ||||
| Distribution Sales | 34.7 | % | 37.2 | % | ||||
| Total Revenue | 100.0 | % | 100.0 | % | ||||
| Gross Profit Percentage: | ||||||||
| Service Gross Profit | 33.8 | % | 32.2 | % | ||||
| Distribution Gross Profit | 29.5 | % | 25.3 | % | ||||
| Total Gross Profit | 32.3 | % | 29.6 | % | ||||
| Selling, Marketing and Warehouse Expenses | 11.1 | % | 10.7 | % | ||||
| General and Administrative Expenses | 13.6 | % | 11.9 | % | ||||
| Total Operating Expenses | 24.7 | % | 22.6 | % | ||||
| Operating Income | 7.6 | % | 7.0 | % | ||||
| Interest and Other Expenses, net | 0.5 | % | 1.2 | % | ||||
| Income Before Provision for Income Taxes | 7.1 | % | 5.8 | % | ||||
| Provision for Income Taxes | 1.8 | % | 1.2 | % | ||||
| Net Income | 5.3 | % | 4.6 | % |
FISCAL YEAR ENDED March 30, 2024 COMPARED TO FISCAL YEAR ENDED March 25, 2023 (dollars in thousands):
Revenue:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 30, | March 25, | Change | ||||||||||||||
| 2024 | 2023 | $ | % | |||||||||||||
| Revenue: | ||||||||||||||||
| Service | $ | 169,525 | $ | 144,883 | $ | 24,642 | 17.0 | % | ||||||||
| Distribution | 89,956 | 85,686 | 4,270 | 5.0 | % | |||||||||||
| Total | $ | 259,481 | $ | 230,569 | $ | 28,912 | 12.5 | % |
Total revenue was $259.5 million in fiscal year 2024 compared to $230.6 million in fiscal year 2023, an increase of $28.9 million or 12.5%. When normalizing for the extra days from fiscal year 2024’s 53 weeks, the Company estimates that its full year revenue growth was approximately 10.4%.
Service revenue, which accounted for 65.3% and 62.8% of our total revenue in fiscal years 2024 and 2023, respectively, increased $24.6 million, or 17.0% from fiscal year 2023 to fiscal year 2024. This year-over-year increase included $5.9 million of incremental revenue from the acquisitions of TIC-MS, SteriQual and Axiom, and also included organic revenue growth of 11.3% driven by strong end-market demand and continued market share gains.
Our fiscal years 2024 and 2023 Service revenue growth in relation to prior fiscal year quarter comparisons, was as follows:
| FY 2024 | FY 2023 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| Service Revenue Growth | 17.5 | % | 15.4 | % | 17.5 | % | 17.6 | % | 14.7 | % | 19.0 | % | 19.4 | % | 22.9 | % |
31
Table of Contents
The growth in fiscal year 2024 and fiscal year 2023 reflected both organic growth and acquisitions. The growth in Service segment revenue in fiscal year 2024 includes revenue from TIC-MS and SteriQual. The growth in Service segment revenue in fiscal year 2023 includes revenue from Alliance, e2b and Complete Calibration.
Within any year, while we add new customers, we also have customers from the prior year whose service orders may not repeat for any number of factors. Among those factors are variations in the timing of periodic calibrations and other services, customer capital expenditures and customer outsourcing decisions. Because the timing of Service segment orders can vary on a quarter-to-quarter basis, we believe a trailing twelve-month trend provides a better indication of the progress of this segment.
The following table presents the trailing twelve-month Service segment revenue for each quarter in fiscal years 2024 and 2023 as well as the trailing twelve-month revenue growth as a comparison to that of the prior fiscal year period:
| FY 2024 | FY 2023 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| Trailing Twelve-Month: | ||||||||||||||||||||||||||||||||
| Service Revenue | $ | 169,525 | $ | 162,556 | $ | 157,024 | $ | 150,860 | $ | 144,883 | $ | 139,787 | $ | 134,047 | $ | 128,324 | ||||||||||||||||
| Service Revenue Growth | 17.0 | % | 16.3 | % | 17.1 | % | 17.6 | % | 18.8 | % | 20.2 | % | 20.9 | % | 21.2 | % |
Our strategy has been to focus our investments in the core electrical, temperature, pressure, physical/dimensional and radio frequency/microwave calibration disciplines. We expect to subcontract approximately 13% to 15% of our Service revenue to third-party vendors for calibration beyond our chosen scope of capabilities. We continually evaluate our outsourcing needs and make capital investments, as deemed necessary, to add more in-house capabilities and reduce the need for third-party vendors. Capability expansion through business acquisitions is another way that we seek to reduce the need for outsourcing. The following table presents the source of our Service revenue and the percentage of Service revenue derived from each source for each quarter during fiscal years 2024 and 2023:
| FY 2024 | FY 2023 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| In-House | 87.0 | % | 86.2 | % | 85.8 | % | 87.3 | % | 86.9 | % | 86.2 | % | 86.2 | % | 85.4 | % | ||||||||||||||||
| Outsourced | 11.9 | % | 12.6 | % | 13.0 | % | 11.6 | % | 11.9 | % | 12.6 | % | 12.6 | % | 13.2 | % | ||||||||||||||||
| Freight Billed to Customers | 1.1 | % | 1.2 | % | 1.2 | % | 1.1 | % | 1.2 | % | 1.2 | % | 1.2 | % | 1.4 | % | ||||||||||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
Our Distribution sales accounted for 34.7% and 37.2% of our total revenue in fiscal years 2024 and 2023, respectively. Distribution sales increased $4.3 million, or 5.0% in fiscal year 2024 compared to fiscal year 2023. This year-over-year increase is primarily due to $7.0 million of incremental revenue from the acquisition of Axiom offset by slower demand for our non-rental products. The change in fiscal year 2023 versus fiscal year 2022 was due to increased demand for rental products and was all organic. Our fiscal years 2024 and 2023 Distribution sales growth in relation to prior fiscal year quarter comparisons were as follows:
| FY 2024 | FY 2023 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
| Distribution Sales Growth | 8.4% | 10.4% | 0.9% | (0.2)% | 5.1% | 3.7% | 1.6% | 2.7% |
Distribution sales orders include orders for instruments that we routinely stock in our inventory, customized products, and other products ordered less frequently, which we do not stock. Backorders are the total dollar value of orders received for which revenue has not yet been recognized. Pending product shipments are primarily backorders, but also include the total dollar value of products that are requested to be calibrated in our service centers prior to shipment, orders required by the customer to be shipped complete or at a future date, and other orders awaiting final credit or management review prior to shipment. Management uses pending product shipments and backorders as measures of our future business performance and financial performance within the Distribution segment.
32
Table of Contents
Our total pending product shipments decreased $3.0 million, or 37.3%, at the end of fiscal year 2024 compared to the end of fiscal year 2023. Backorders at the end of fiscal year 2024 were $4.5 million, compared to $6.9 million at the end of fiscal year 2023. The year-over-year decrease in pending product shipments and backorders was a result of improved fulfillment of existing orders.
The following table presents the percentage of total pending product shipments that were backorders at the end of each quarter in fiscal years 2024 and 2023 and our historical trend of total pending product shipments:
| FY 2024 | FY 2023 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| Total Pending Product Shipments | $ | 5,079 | $ | 4,652 | $ | 6,332 | $ | 7,109 | $ | 8,101 | $ | 9,543 | $ | 9,116 | $ | 9,034 | ||||||||||||||||
| % of Pending Product Shipments that were Backorders | 88.8 | % | 82.0 | % | 87.4 | % | 85.0 | % | 84.8 | % | 78.4 | % | 80.8 | % | 78.1 | % |
Gross Profit:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 30, | March 25, | Change | ||||||||||||||
| 2024 | 2023 | $ | % | |||||||||||||
| Gross Profit: | ||||||||||||||||
| Service | $ | 57,253 | $ | 46,638 | $ | 10,615 | 22.8 | % | ||||||||
| Distribution | 26,553 | 21,717 | 4,836 | 22.3 | % | |||||||||||
| Total | $ | 83,806 | $ | 68,355 | $ | 15,451 | 22.6 | % |
Total gross profit in fiscal year 2024 was $83.8 million compared to $68.4 million in fiscal year 2023, an increase of $15.5 million or 22.6%. As a percentage of total revenue, total gross margin was 32.3% in fiscal year 2024 compared to 29.6% in fiscal year 2023, a 270 basis point increase.
Service gross profit was $57.3 million, an increase of $10.6 million, or 22.8%, from fiscal year 2023 to fiscal year 2024. Our annual and quarterly Service segment gross margins are a function of several factors. Our organic Service revenue growth provides some incremental gross margin growth by leveraging certain fixed costs of this segment. The mix of services provided to customers may also affect gross margins in any given period. Service gross margin increased by 160 basis points in fiscal year 2024 versus fiscal year 2023. This increase in service gross margin in fiscal year 2024 was the result of increased revenue which allows us to leverage our fixed costs and improved technician productivity.
The following table presents the quarterly historical trend of our Service gross margin as a percent of Service revenue:
| FY 2024 | FY 2023 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||
| Service Gross Margin | 35.7% | 32.5% | 34.0% | 32.5% | 34.0% | 30.0% | 32.6% | 32.0% |
Our Distribution gross margin includes net sales less the direct cost of inventory sold and the direct costs of equipment rental revenues, primarily depreciation expense for the fixed assets in our rental equipment pool, as well as the impact of rebates and cooperative advertising income we receive from vendors, freight billed to customers, freight expenses and direct shipping costs. We recorded vendor rebates of $0.6 million in both fiscal years 2024 and 2023, as a reduction of cost of Distribution sales. In general, our Distribution gross margin can vary based upon the mix of products sold, price discounting, the timing of periodic vendor rebates offered and cooperative advertising programs from suppliers.
33
Table of Contents
The following table reflects the quarterly historical trend of our Distribution gross margin as a percent of Distribution sales:
| FY 2024 | FY 2023 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||
| Distribution Gross Margin | 30.3% | 31.5% | 28.3% | 27.7% | 25.2% | 26.2% | 24.9% | 25.0% |
Distribution segment gross margin increased 420 basis points in fiscal year 2024 compared to fiscal year 2023. The increase in the Distribution segment gross margin was primarily due to increased margins from rental revenue, which now includes Axiom and a favorable mix of higher margin products sold.
Operating Expenses:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 30, | March 25, | Change | ||||||||||||||
| 2024 | 2023 | $ | % | |||||||||||||
| Operating Expenses: | ||||||||||||||||
| Selling, Marketing and Warehouse | $ | 28,710 | $ | 24,761 | $ | 3,949 | 15.9 | % | ||||||||
| General and Administrative | $ | 35,315 | $ | 27,346 | 7,969 | 29.1 | % | |||||||||
| Total | $ | 64,025 | $ | 52,107 | $ | 11,918 | 22.9 | % |
Total operating expenses were $64.0 million in fiscal year 2024 compared to $52.1 million in fiscal year 2023. This represented an increase of $11.9 million, or 22.9%, compared to fiscal year 2023. As a percentage of total revenue, operating expenses increased 210 basis points from 22.6% in fiscal year 2023 to 24.7% in fiscal year 2024. The year-over-year increase in selling, marketing and warehouse expenses is due to increased expenses related to recent acquisitions, especially acquisition related amortization expense, and higher incentive-based employee costs due to higher sales. The increase in general and administrative expenses includes incremental expenses related to acquired companies, increased payroll costs for new employees and continued investments in technology.
Provision for Income Taxes:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 30, | March 25, | Change | ||||||||||||||
| 2024 | 2023 | $ | % | |||||||||||||
| Provision for Income Taxes | $ | 4,792 | $ | 2,799 | $ | 1,993 | 71.2 | % |
Our effective tax rate for fiscal years 2024 and 2023 was 26.0% and 20.8%, respectively. The increase in effective tax rate is due to tax expense recognized in fiscal year 2024 associated with executive compensation limitations that resulted from share-based awards. Our provision for income taxes is affected by discrete items that may occur in any given period but are not consistent from year to year. The discrete benefits related to share-based compensation activity in fiscal years 2024 and 2023 were $0.6 million and $0.4 million, respectively. We continue to evaluate our tax provision on a quarterly basis and adjust, as deemed necessary, our effective tax rate given changes in facts and circumstances expected in the future.
We expect to receive certain federal, state, Canadian and Irish tax credits in future years. We also expect to receive discrete tax benefits related to share-based compensation awards in fiscal year 2025. As such, we expect our effective tax rate in fiscal year 2025 to be between 24.0% and 26.0%.
34
Table of Contents
Net Income:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 30, | March 25, | Change | ||||||||||||||
| 2024 | 2023 | $ | % | |||||||||||||
| Net Income | $ | 13,647 | $ | 10,688 | $ | 2,959 | 27.7 | % |
Net income for fiscal year 2024 increased by $3.0 million or 27.7% compared to fiscal year 2023. As a percentage of revenue, net income was 5.3% in fiscal year 2024, up from 4.6% in fiscal year 2023. This year-over-year change reflects higher operating income discussed, lower interest expense, offset by a higher provision for income taxes.
Non-GAAP Financial Measures
Adjusted EBITDA:
In addition to reporting net income, a GAAP measure, we present Adjusted EBITDA (earnings before interest, income taxes, depreciation and amortization, non-cash stock compensation expense, acquisition related transaction expenses, non-cash loss on sale of building, and restructuring expense), which is a non-GAAP measure. Our management believes Adjusted EBITDA is an important measure of our operating performance because it allows management, investors and others to evaluate and compare the performance of our core operations from period to period by removing the impact of the capital structure (interest), tangible and intangible asset base (depreciation and amortization), taxes, stock-based compensation expense and other items, which is not always commensurate with the reporting period in which it is included. As such, our management uses Adjusted EBITDA as a measure of performance when evaluating our business segments and as a basis for planning and forecasting. Adjusted EBITDA is also commonly used by rating agencies, lenders and other parties to evaluate our credit worthiness.
Adjusted EBITDA is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of net income and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted EBITDA, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.
| Fiscal Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 30, | March 25, | |||||||
| 2024 | 2023 | |||||||
| Net Income | $ | 13,647 | $ | 10,688 | ||||
| + Interest Expense, net | 1,027 | 2,417 | ||||||
| + Other Expense | 315 | 344 | ||||||
| + Tax Provision | 4,792 | 2,799 | ||||||
| Operating Income | 19,781 | 16,248 | ||||||
| + Depreciation & Amortization | 13,477 | 10,955 | ||||||
| + Transaction Expense | 1,158 | 185 | ||||||
| + Other Expense | (315 | ) | (344 | ) | ||||
| + Noncash Stock Compensation | 4,512 | 3,377 | ||||||
| Adjusted EBITDA | $ | 38,613 | $ | 30,421 |
During fiscal year 2024, Adjusted EBITDA was $38.6 million, an increase of $8.2 million or 26.9% compared to fiscal year 2023. As a percentage of revenue, Adjusted EBITDA was 14.9% during fiscal year 2024 versus 13.2% during fiscal year 2023, a 170 basis point increase. The increase in Adjusted EBITDA during fiscal year 2024 was primarily driven by the increase in operating income, depreciation and amortization expense, transaction expense and non-cash stock compensation expense.
35
Table of Contents
Adjusted Diluted Earnings Per Share:
In addition to reporting Diluted Earnings Per Share, a GAAP measure, we present Adjusted Diluted Earnings Per Share (net income plus acquisition related amortization expense, acquisition related transaction expenses, acquisition related stock-based compensation, acquisition amortization of backlog and restructuring expense; divided by the average diluted shares outstanding during the period), which is a non-GAAP measure. Our management believes Adjusted Diluted Earnings Per Share is an important measure of our operating performance because it provides a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance.
Adjusted Diluted Earnings Per Share is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of Diluted Earnings Per Share and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted Diluted Earnings Per Share, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.
| Fiscal Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 30, | March 25, | |||||||
| 2024 | 2023 | |||||||
| Net Income | $ | 13,647 | $ | 10,688 | ||||
| + Amortization of Intangible Assets | 5,630 | 4,454 | ||||||
| + Acquisition Amortization of Backlog | 67 | - | ||||||
| + Acquisition Deal Costs | 1,651 | 1,018 | ||||||
| + Income Tax Effect @ 25% | (1,837 | ) | (1,368 | ) | ||||
| + Acquisition Earn-out Adjustment | 529 | - | ||||||
| Adjusted Net Income | 19,687 | 14,792 | ||||||
| Average Diluted Shares Outstanding | 8,352 | 7,645 | ||||||
| Diluted Earnings Per Share – GAAP | $ | 1.63 | $ | 1.40 | ||||
| Adjusted Diluted Earnings Per Share | $ | 2.36 | $ | 1.93 |
LIQUIDITY AND CAPITAL RESOURCES
We expect that foreseeable liquidity and capital resource requirements will be met through cash and cash equivalents, anticipated cash flows from operations and borrowings from our revolving credit facility. We believe that these sources of financing will be adequate to meet our future requirements including anticipated operating expenses, capital expenditures, interest payments on our long-term debt, and planned business acquisitions. To the extent that the Company does not satisfy its liquidity requirements through cash and cash equivalents, anticipated cash flows from operations and borrowings from our revolving credit facility, it intends to satisfy such requirements through proceeds from the issuance of common stock.
Under our Second Amended and Restated Credit Facility Agreement (the “Credit Agreement”) with Manufacturers and Traders Trust Company (“M&T”), we have access to a revolving credit commitment (the “revolving credit facility”) of $80.0 million through June 2026, with a letter of credit subfacility of $10.0 million. Our 2018 term loan, with an original principal amount of $15.0 million (the “2018 Term Loan”), is also provided for under the Credit Agreement.
The Credit Agreement allows us to use up to $50.0 million under the revolving credit facility for acquisitions in any single fiscal year. The Credit Agreement restricts our ability to complete acquisitions of businesses with a principal place of business located in the United Kingdom or the European Union to an aggregate purchase price of $40.0 million during the term of the Credit Agreement, if the acquisition is financed directly or indirectly with the revolving credit facility. Under the Credit Agreement, we may make restricted payments up to $25.0 million in the aggregate over the term of the Credit Agreement and $10.0 million in any single fiscal year to repurchase shares and pay dividends.
36
Table of Contents
Effective July 1, 2023, interest on outstanding borrowings under the revolving credit facility accrue, at our election, at either the variable Daily Simple SOFR or a fixed rate for a designated period at the SOFR corresponding to such period (subject to a 0.25% floor), in each case, plus a margin. Unused fees accrue based on the average daily amount of unused credit available on the revolving credit facility. Interest rate margins and unused fees are determined on a quarterly basis based upon our calculated leverage ratio. Our interest rate for the revolving credit facility for fiscal year 2024 ranged from 6.4% to 7.1%. Interest on outstanding borrowings under the 2018 Term Loan accrue at a fixed rate of 3.90% over the term of the loan.
The Credit Agreement has certain covenants with which we must comply, including a fixed charge ratio covenant, which prohibits our fixed charge coverage ratio from being less than 1.15 to 1.00, and a leverage ratio covenant, which prohibits our leverage ratio from exceeding 3.00 to 1.00. Our leverage ratio, as defined in the Credit Agreement, was 0.10 at March 30, 2024, compared with 1.60 at March 25, 2023. We were in compliance with all loan covenants and requirements during fiscal years 2024 and 2023.
As of March 30, 2024, $80.0 million was available for borrowing under the revolving credit facility. As of March 30, 2024, there were no amounts outstanding under the revolving credit facility. After the closing of the Offering, we used approximately $50.0 million of the net proceeds to repay in full the amounts outstanding under the revolving credit facility. During fiscal year 2024 and 2023 we used $12.9 million and $9.1 million, respectively, from the revolving credit facility for business acquisitions.
As of March 30, 2024,$4.2 million was outstanding on the 2018 Term Loan, of which $2.3 million was included in current liabilities on the Consolidated Balance Sheets with the remainder included in long-term debt. The 2018 Term Loan requires total repayments (principal plus interest) of $0.2 million per month through December 2025.
On March 27, 2020, the Coronavirus Aid, Relief and Economic Security (“CARES”) Act was enacted. The CARES Act included a provision that allows the Company to defer the employer portion of social security payroll tax payments that would have been paid between the enactment date and December 31, 2020, with 50% payable by December 31, 2021 and 50% payable by December 31, 2022. During fiscal year 2021, the Company deferred $2.0 million of employer social security payroll taxes. The Company repaid $1.0 million of the deferred amounts and during each of fiscal year 2023 and fiscal year 2022.
Cash Flows: The following table is a summary of our Consolidated Statements of Cash Flows (dollars in thousands):
| Fiscal Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 30, | March 25, | |||||||
| 2024 | 2023 | |||||||
| Cash Provided by (Used in): | ||||||||
| Operating Activities | $ | 32,616 | $ | 16,951 | ||||
| Investing Activities | $ | (41,672 | ) | $ | (18,513 | ) | ||
| Financing Activities | $ | 27,399 | $ | 876 |
37
Table of Contents
Operating Activities: Net cash provided by operating activities was $32.6 million during fiscal year 2024 compared to $17.0 million during fiscal year 2023. The year-over-year increase in cash provided by operations is primarily the result of changes in net working capital (defined as current assets less current liabilities). The significant working capital fluctuations were as follows:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Receivables: Accounts receivable increased by a net amount of $3.1 million during fiscal year 2024, inclusive of $2.1 million of accounts receivable acquired as part of three acquisitions completed during the year. Accounts receivable increased by a net amount of $5.0 million during fiscal year 2023, inclusive of $0.8 million of accounts receivable acquired as part of acquisitions completed during the period. The year-over-year change reflects the timing of collections. The following table illustrates our days sales outstanding as of March 30, 2024 and March 25, 2023: |
| As of | |||||||
|---|---|---|---|---|---|---|---|
| March 30, | March 25, | ||||||
| 2024 | 2023 | ||||||
| Net Sales, for the last two fiscal months | $ | 54,871 | $ | 46,679 | |||
| Accounts Receivable, net | $ | 47,779 | $ | 44,698 | |||
| Days Sales Outstanding | 52 | 57 |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Inventory: Our inventory strategy includes making appropriate large quantity, high dollar purchases with key manufacturers for various reasons, including maximizing on-hand availability of key products, expanding the number of SKUs stocked in anticipation of customer demand, reducing backorders for products with long lead times and optimizing vendor purchase and sales volume discounts. As a result, inventory levels may vary from quarter-to-quarter based on the timing of these large orders in relation to our quarter end. |
Our inventory balance increased $0.5 million during fiscal year 2024, inclusive of $1.8 million of inventory acquired during the year. Our inventory balance increased $4.2 million during fiscal year 2023. The year-over-year change is a result of strategic inventory purchases during fiscal year 2024.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Accounts Payable: Changes in accounts payable may or may not correlate with changes in inventory balances at any given quarter end due to the timing of vendor payments for inventory, as well as the timing of payments for outsourced Service vendors and capital expenditures. |
Accounts payable decreased $4.4 million during fiscal year 2024, inclusive of $0.6 million of accounts payable acquired during the year. Accounts payable increased by $1.7 million during fiscal year 2023, inclusive of $0.1 million of accounts payable acquired during the year. The variance is largely due to the timing of inventory and capital expenditure purchases and other payments in the respective periods.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Accrued Compensation and Other Current Liabilities: Accrued compensation and other current liabilities include, among other things, amounts paid to employees for non-equity performance-based compensation. At the end of any particular period, the amounts accrued for such compensation may vary due to many factors including, but not limited to, changes in expected performance levels, the performance measurement period, and the timing of payments to employees. |
During fiscal year 2024, accrued compensation and other liabilities increased by $6.5 million, inclusive of $3.1 million from assumed liabilities, contingent consideration and purchase price holdbacks from acquisition transactions. During fiscal year 2023, accrued compensation and other liabilities decreased by $1.2 million.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Income Taxes Payable: In any given period, net working capital may be affected by the timing and amount of income tax payments. During fiscal year 2024, income taxes payable increased $2.9 million. During fiscal year 2023, income taxes payable decreased by $0.4 million. The year-over-year difference is due to timing of income tax payments. |
38
Table of Contents
Investing Activities: During fiscal year 2024, we invested $13.3 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and capacity and our rental business.
During fiscal year 2023, we invested $9.4 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and our rental business.
During fiscal year 2024, we used $12.9 million for business acquisitions. During fiscal year 2023, we used $9.1 million for business acquisitions.
During each of fiscal year 2024 and fiscal year 2023, no contingent consideration was paid related to a business acquisition. During fiscal year 2024, $0.8 million of holdback amounts were paid. During fiscal year 2023, no holdback amounts were paid.
During fiscal year 2024, we purchased $15.5 million of marketable securities with the proceeds from our stock offering.
Financing Activities: During fiscal year 2024, $77.2 million in cash was generated from the issuance of common stock, net of direct costs, inclusive of $75.2 million from the Offering. In addition, we used $42.7 million to repay our revolving credit facility, $2.2 million for scheduled repayments of our term loan and $4.9 million for the “net” awarding of certain share awards to cover employee tax-withholding obligations for share award and stock option activity in fiscal year 2024, which is shown as a repurchase of shares of our common stock on our Consolidated Statements of Cash Flows.
During fiscal year 2023, $2.8 million was borrowed from the revolving line of credit and $0.7 million in cash was generated from the issuance of our common stock. In addition, we used $2.1 million for scheduled repayments of our term loan and $0.4 million for the “net” award of certain share awards to cover tax-withholding obligations for share award activity in the period which are shown as a repurchase of shares of our common stock on our Consolidated Statements of Cash Flows.
Recent Events
Effective April 15, 2024, the Company acquired Becnel Rental Tools LLC (“Becnel”). This transaction aligned with a key component of our acquisition strategy of targeting businesses that expand the depth and breadth of our rental capabilities. The total purchase price of $50.8 million was paid in combination of $33.3 million in Company common stock and $17.5 million in cash, and is subject to certain customary holdback provisions, post-closing adjustments, and indemnification claims, if any. See Note 11 to our Consolidated Financial Statements in this report for further details.
OUTLOOK
The Transcat team continues to deliver strong revenue growth and sustainable gross margin expansion as can be seen over the past decade and a half of profitable growth. As we think ahead into fiscal 2025, our business will continue to benefit from recurring revenue streams in highly regulated end markets, including life sciences, along with a growing Rentals business that performs well throughout various economic cycles. We expect another year of organic Service revenue growth in the high-single digit to low double-digit range when normalized for the extra week in fiscal 2024 and gross margin expansion. Automation of our calibration processes and overall process improvement will continue to be key enablers of future margin expansion.
Transcat expects its income tax rate to range between 24.0% and 26.0% in fiscal 2025. This estimate includes Federal, various state, Canadian and Irish income taxes and reflects the discrete tax accounting associated with share-based payment awards.
39
Table of Contents
FY 2023 10-K MD&A
SEC filing source: 0001437749-23-016752.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of financial condition and results of operations should be read in conjunction with our financial statements and related notes appearing elsewhere in this annual report. In addition to historical information, the following discussion and analysis includes forward looking statements that involve risks, uncertainties and assumptions. Our actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in “Risk Factors” and elsewhere in this annual report. See the discussion under “Forward Looking Statements” beginning on page 1 of this annual report
OVERVIEW
Operational Overview. We are a leading provider of accredited calibration services, enterprise asset management services, and value-added distributor of professional grade handheld test, measurement and control instrumentation.
We operate our business through two reportable business segments, Service and Distribution, which offer a comprehensive range of services and products to the same customer base.
Our strength in our Service segment is based upon our wide range of disciplines, our investment in quality systems and our ability to provide accredited calibrations to customers in highly-regulated targeted market segments. Our services range from the calibration and repair of a single unit to managing a customer’s entire calibration program. We believe our Service segment offers an opportunity for long-term growth and the potential for continuing revenue from established customers with regular calibration cycles and recurring laboratory instrument service requirements.
Our Service segment has shown consistent revenue growth over the past several years, ending fiscal year 2023 with its 56th consecutive quarter of year-over-year growth. This segment has benefited from both organic growth as well as acquisitions over those 56 quarters. The business acquisitions that we made have been heavily focused on expanding our service capabilities, increasing our geographic reach and leveraging our Calibration Service Centers and other infrastructure to create operational synergies.
22
Table of Contents
Our Service segment revenue growth was 18.8% for fiscal year 2023 from fiscal year 2022, and included a combination of organic growth and acquisition related revenue. The Service segment gross margin increased by 30 basis points. Service segment gross profit and gross margin increases were primarily due to improved productivity offset by increased start-up costs from new client-based lab implementations.
In our Distribution segment, we sell and offer for rent, professional grade handheld test and measurement instruments. Because we specialize in professional grade handheld test and measurement instruments, as opposed to a wide array of industrial products, our sales and customer service personnel can provide value-added technical assistance to our customers to aid them in determining what product best meets their particular application requirements. We have expertise in the procurement and sale of used equipment, furthering our ability to add value for our customers. We also have a higher-end electronic test and measurement equipment rental business that augments our organically grown test and measurement equipment rental business. Through our website and sales teams, customers can place orders for test and measurement instruments and can elect to have their purchased instruments calibrated and certified by our Calibration Service Centers before shipment as well as on regular post-purchase intervals. Pre-shipment calibration and certification allows our customers to place newly purchased instruments into service immediately upon receipt.
Sales in our Distribution segment are generally not consumable items but are instruments purchased as replacements, upgrades or for expansion of manufacturing or research and development facilities. As such, this segment can be heavily impacted by changes in the economic environment. As customers increase or decrease capital and discretionary spending, our Distribution sales will typically be directly impacted.
In fiscal year 2023, Distribution segment sales increased by 3.3%. This increase in sales primarily due to increased demand for rental orders.
The Distribution segment gross margin in fiscal year 2023 increased by 180 basis points. The increase in segment gross margin was primarily due to a favorable mix of products sold and strong demand for our higher-margin rentals business.
Initiatives implemented within this segment include adding new in-demand vendors and product lines, expanding the number of SKUs that we offer with and without pre-shipment calibration and offering equipment rental and used equipment options. Management believes this diversification strategy will mitigate the impact that any particular industry or sector will have on the overall performance of this segment as well as help to further differentiate us from our competitors going forward.
Financial Overview. In evaluating our results for fiscal year 2023, investors should consider that we operate on a 52/53-week fiscal year, ending the last Saturday in March. In a 52-week fiscal year, each of the four quarters is a 13-week period. In a 53-week fiscal year, the last quarter is a 14-week period. Fiscal years 2023 and 2022 each consisted of 52 weeks.
A discussion regarding our financial condition and results of operations for the fiscal year ended March 26, 2022 and year-to-year comparisons between fiscal year 2022 and fiscal year 2021, which are not included in this Form 10-K, can be found under “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended March 26, 2022 and are incorporated by reference herein.
Total revenue for fiscal year 2023 was $230.6 million. This represented an increase of $25.6 million or 12.5% versus total revenue of $205.0 million for fiscal year 2022. Total revenue increased due to increases in both Service revenue and Distribution sales increases.
Service revenue was $144.9 million in fiscal year 2023, an increase of $22.9 million or 18.8%. Service revenue accounted for 62.8% of our total revenue during fiscal year 2023. Of our Service revenue in fiscal year 2023, 86.2% was generated by our Calibration Service Centers and enterprise asset management services while 12.6% was generated through subcontracted third-party vendors, compared with 84.0% and 14.5%, respectively, in fiscal year 2022. The remainder of our Service revenue in each period was derived from freight charges.
Distribution sales were $85.7 million in fiscal year 2023, an increase of $2.7 million or 3.3%. Distribution sales accounted for 37.2% of our total revenue in fiscal year 2023.
23
Table of Contents
Sales to domestic customers comprised 92.1% of total Distribution sales in fiscal year 2023, while 6.6% were to Canadian customers and 1.3% were to customers in other international markets.
Total gross profit was $68.4 million in fiscal year 2023 compared to $58.4 million in fiscal year 2022, an increase of $9.9 million or 17.0%. Total gross margin was 29.6%, which is a 110 basis point increase versus fiscal year 2022. Service gross margin was 32.2% in fiscal year 2023 compared with 31.9% in fiscal year 2022, a 30 basis point increase. Distribution gross margin was 25.3% in fiscal year 2023 compared with 23.5% in fiscal year 2022, a 180 basis point increase. This increase in service gross margin in fiscal year 2023 was primarily the result of improved productivity offset by increased start-up costs from new client-based lab implementations. The increase in Distribution segment gross margin was primarily due to a favorable mix of products sold and strong demand for our higher-margin rentals business.
Operating expenses were $52.1 million, or 22.6% of total revenue, in fiscal year 2023 compared with $44.3 million, or 21.6% of total revenue, in fiscal year 2022. Operating income was $16.2 million, or 7.0% of total revenue, in fiscal year 2023 compared with $14.1 million, or 6.9% of total revenue, in fiscal year 2022. The year-over-year increase in selling, marketing and warehouse expenses was due to increased expenses related to recent acquisitions, especially acquisition related amortization expense, and higher incentive-based employee costs due to higher sales. The year-over-year increase in general and administrative expenses was due to by incremental expenses from acquired businesses (including stock expense), increased payroll costs for new employees and continued investments in technology.
Net income for fiscal year 2023 was $10.7 million compared with $11.4 million in fiscal year 2022, a $0.7 million decrease. Diluted earnings per share for fiscal year 2023 was $1.40 compared with $1.50 for fiscal year 2022, a $0.10 per diluted share decrease.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Use of Estimates. The preparation of our Consolidated Financial Statements in accordance with accounting principles generally accepted in the United States (“GAAP”) requires that we make estimates and assumptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates and assumptions are used for, but not limited to, allowance for doubtful accounts and returns, inventory reserves, estimated levels of achievement for performance-based restricted stock units, fair value of stock options, depreciable lives of fixed assets, estimated lives of major catalogs and intangible assets, and the valuation of assets acquired, liabilities assumed and consideration transferred in business acquisitions. Future events and their effects cannot be predicted with certainty; accordingly, our accounting estimates require the exercise of judgment. The accounting estimates used in the preparation of our Consolidated Financial Statements will change as new events occur, as more experience is acquired, as additional information is obtained, and as our operating environment changes. Our estimates are evaluated on an ongoing basis and are drawn from historical experience and other assumptions that we believe to be reasonable under the circumstances. Actual results could differ from those estimates. Such changes and refinements in estimation methodologies are reflected in reported results of operations in the period in which the changes are made and, if material, their effects are disclosed in the Notes to our Consolidated Financial Statements.
The following items in our Consolidated Financial Statements require significant estimation or judgment:
Accounts Receivable. Accounts receivable represent amounts due from customers in the ordinary course of business. These amounts are recorded net of the allowance for doubtful accounts and returns in the Consolidated Balance Sheets. The allowance for doubtful accounts is based upon the expected collectability of accounts receivable. We apply a specific formula to our accounts receivable aging, which may be adjusted on a specific account basis where the formula may not appropriately reserve for loss exposure. After all attempts to collect a receivable have failed, the receivable is written-off against the allowance for doubtful accounts. A returns reserve is calculated based upon the historical rate of returns applied to revenues over a specific timeframe. The returns reserve will increase or decrease as a result of changes in the level of revenues and/or the historical rate of returns. Management believes that the allowances are appropriate to cover anticipated losses under current conditions. However, unexpected changes or deterioration in economic conditions could materially change these expectations.
24
Table of Contents
Inventory. Inventory consists of products purchased for resale and is valued at the lower of cost or net realizable value. Costs are determined using the average cost method of inventory valuation. Inventory is reduced by a reserve for items not saleable at or above cost by applying a specific loss factor, based on historical experience and current demand, to specific categories of our inventory. Inventory is at risk of obsolescence if economic conditions change. Relevant economic conditions include changing consumer demand, customer preferences or increasing competition. We believe these risks are largely mitigated because our inventory typically turns several times per year. We evaluate the adequacy of the reserve on a quarterly basis.
Business Acquisitions. We apply the acquisition method of accounting for business acquisitions. Under the acquisition method, identifiable assets acquired, liabilities assumed and consideration transferred are measured at their acquisition-date fair value. We use a valuation hierarchy to determine the fair values used. Historically, we have relied, in part, upon the use of reports from third-party valuation specialists to assist in the estimation of fair values. Purchase price allocations are subject to revision within the measurement period, not to exceed one year from the date of acquisition. The fair value of contingent consideration is determined at each reporting period with changes reflected in the statement of operations. Administration costs to acquire a business may include, but are not limited to, fees for accounting, legal and valuation services and are recorded as incurred in our Consolidated Statement of Income.
Goodwill and Intangible Assets. Goodwill represents the excess of the purchase price over the values assigned to the underlying net assets of an acquired business and is not amortized. As of March 25, 2023, we had $69.4 million of recorded goodwill.
Intangible assets, namely customer base and covenants not to compete, represent an allocation of purchase price to identifiable intangible assets of an acquired business. These intangible assets are amortized over their estimated useful lives and are reviewed for impairment if and when indicators are present.
We test goodwill for impairment for each reporting unit on an annual basis during the fourth quarter of each fiscal year or immediately if conditions indicate that such impairment could exist. We estimate the fair value of our reporting units using the fair market value measurement requirement. We have the option to perform a qualitative assessment to determine if it is more likely than not that the fair value of a reporting unit has declined below its carrying value. This assessment considers various financial, macroeconomic, industry and segment specific qualitative factors. Based on the results of our qualitative impairment testing, we have determined that it was more likely than not that the fair values exceeded the carrying values of goodwill for each reporting unit and there were no impairments as of each of March 25, 2023 and March 26, 2022.
Intangible assets are evaluated for impairment when events or changes in business circumstances indicate that the carrying amount of the assets may not be fully recoverable. In the event a trigger is identified, the carrying value of the asset group is compared to the undiscounted cash flows from that asset group. There were no intangible asset impairment indicators identified during the years ended March 25, 2023 or March 26, 2022.
Income Taxes. We record deferred income taxes for the effects of timing differences between financial and tax reporting. These differences relate primarily to accrued expenses, bad debt reserves, inventory reserves, operating leases, goodwill and intangible assets, depreciation and amortization and stock-based compensation. We base our deferred income taxes, accrued income taxes and provision for income taxes upon income, statutory tax rates, the legal structure of our Company, interpretation of tax laws and tax planning opportunities available to us in the various jurisdictions in which we operate. We file income tax returns in the U.S. federal jurisdiction, various states, Canada and Ireland. We are regularly audited by federal, state and foreign tax authorities, but a number of years may elapse before an uncertain tax position, for which we have unrecognized tax benefits, is audited and finally resolved. From time to time, these audits result in assessments of additional tax. If a loss is determined to be probable as a result of an audit, an accrual is established.
We apply a more-likely-than-not threshold to the recognition and derecognition of uncertain tax positions. Accordingly, we recognize the amount of tax benefit that has a greater than 50% likelihood of being ultimately realized upon settlement. Future changes in judgments and estimates related to the expected ultimate resolution of uncertain tax positions will affect income in the quarter of such change. While it is often difficult to predict the final outcome or the timing of resolution of any particular uncertain tax position, we believe that our unrecognized tax benefits reflect the most likely outcome.
25
Table of Contents
Stock-Based Compensation. We measure the cost of services received in exchange for all equity awards granted, including stock options and restricted stock units, based on the fair market value of the award as of the grant date. The Company uses the Black-Scholes option pricing model to estimate the fair value of stock options granted. The application of this pricing model involves assumptions that require judgment and are sensitive in the determination of compensation expense. The fair market value of our common stock on the date of each option grant is determined based on the most recent closing price on our primary trading stock exchange, currently the NASDAQ Global Market.
We record compensation cost related to unvested equity awards by recognizing, on a straight-line basis, the unamortized grant date fair value over the remaining service period for awards expected to vest. In accordance with Accounting Standards Updates (“ASU”) 2016-09, excess tax benefits for share-based award activity are reflected in the Consolidated Statement of Income as a component of the provision for income taxes. Excess tax benefits are realized benefits from tax deductions for exercised awards in excess of the deferred tax asset attributable to stock-based compensation costs for such awards. We did not capitalize any stock-based compensation costs as part of an asset. We estimate forfeiture rates based on our historical experience.
We grant timed-based and performance-based restricted stock units as a component of executive and key employee compensation. These restricted stock units are either time vested or vest following the third fiscal year from the date of grant subject to cumulative diluted earnings per share growth targets over the eligible period. Compensation cost ultimately recognized for these restricted stock units will equal the grant-date fair market value of the unit that coincides with the actual outcome of the performance conditions. On an interim basis, we record compensation cost based on the expected level of achievement of the performance conditions. The expense relating to the time vested restricted stock units is recognized on a straight-line basis over the requisite service period for the entire award.
Stock options vest either immediately or over a period of up to five years using a straight-line basis, and expire either five years or ten years from the date of grant. The expense relating to options is recognized on a straight-line basis over the requisite service period for the entire award.
See Note 6 to our Consolidated Financial Statements for further disclosure regarding our stock-based compensation.
Post-retirement Health Care Plans. The Company has a defined benefit post-retirement health care plan which provides long-term care insurance benefits, medical and dental insurance benefits, and medical premium reimbursement benefits to eligible retired corporate officers and their eligible spouses.
For accounting purposes, the defined benefit post-retirement health care plan requires assumptions to estimate the projected and accumulated benefit obligations, including the following variables: discount rate; certain employee-related factors, such as retirement age and mortality; and health care cost trend rates. These and other assumptions affect the annual expense and obligations recognized for the underlying plans. Our assumptions reflect our historical experiences and management's best judgment regarding future expectations.
Increasing the assumed health care cost trend rate by one percentage point would increase the accumulated post-retirement benefit obligation and the annual net periodic post-retirement benefit cost by $0.1 million. A one percentage point decrease in the healthcare cost trend would decrease the accumulated post-retirement benefit obligation and the annual net periodic post-retirement benefit cost by $0.1 million.
Recently Issued Accounting Pronouncements. In the normal course of business, management evaluates all new accounting pronouncements issued by the Financial Accounting Standards Board (“FASB”) to determine the potential impact they may have on our consolidated financial statements. For a discussion of the newly issued accounting pronouncements see “Recently Issued Accounting Pronouncements” under Note 1 to the Consolidated Financial Statements included in Item 8 of Part II of this report.
26
Table of Contents
RESULTS OF OPERATIONS
The following table sets forth, for fiscal years 2023 and 2022, the components of our Consolidated Statements of Income.
| FY 2023 | FY 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| As a Percentage of Total Revenue: | ||||||||
| Service Revenue | 62.8 | % | 59.5 | % | ||||
| Distribution Sales | 37.2 | % | 40.5 | % | ||||
| Total Revenue | 100.0 | % | 100.0 | % | ||||
| Gross Profit Percentage: | ||||||||
| Service Gross Profit | 32.2 | % | 31.9 | % | ||||
| Distribution Gross Profit | 25.3 | % | 23.5 | % | ||||
| Total Gross Profit | 29.6 | % | 28.5 | % | ||||
| Selling, Marketing and Warehouse Expenses | 10.7 | % | 10.1 | % | ||||
| General and Administrative Expenses | 11.9 | % | 11.5 | % | ||||
| Total Operating Expenses | 22.6 | % | 21.6 | % | ||||
| Operating Income | 7.0 | % | 6.9 | % | ||||
| Interest and Other Expenses, net | 1.2 | % | 0.5 | % | ||||
| Income Before Provision for Income Taxes | 5.8 | % | 6.4 | % | ||||
| Provision for Income Taxes | 1.2 | % | 0.9 | % | ||||
| Net Income | 4.6 | % | 5.6 | % |
FISCAL YEAR ENDED March 25, 2023 COMPARED TO FISCAL YEAR ENDED March 26, 2022 (dollars in thousands):
Revenue:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 25, | March 26, | Change | ||||||||||||||
| 2023 | 2022 | $ | % | |||||||||||||
| Revenue: | ||||||||||||||||
| Service | $ | 144,883 | $ | 122,005 | $ | 22,878 | 18.8 | % | ||||||||
| Distribution | 85,686 | 82,954 | 2,732 | 3.3 | % | |||||||||||
| Total | $ | 230,569 | $ | 204,959 | $ | 25,610 | 12.5 | % |
Total revenue was $230.6 million in fiscal year 2023 compared to $205.0 million in fiscal year 2022, an increase of $25.6 million or 12.5%.
Service revenue, which accounted for 62.8% and 59.5% of our total revenue in fiscal years 2023 and 2022, respectively, increased $22.9 million, or 18.8% from fiscal year 2022 to fiscal year 2023. This year-over-year growth includes a combination of organic and acquisition-related revenue growth.
This year-over-year increase also reflected increased demand from the life sciences and other highly-regulated end markets in fiscal year 2023 and included $10.6 million of incremental revenue from acquisitions. Excluding acquired revenue of $10.6 million, the Service segment organic revenue increased by 10.0%.
Our fiscal years 2023 and 2022 Service revenue growth in relation to prior fiscal year quarter comparisons, was as follows:
| FY 2023 | FY 2022 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||
| Service Revenue Growth | 14.7% | 19.0% | 19.4% | 22.9% | 19.6% | 22.1% | 20.4% | 20.0% |
27
Table of Contents
Within any year, while we add new customers, we also have customers from the prior year whose service orders may not repeat for any number of factors. Among those factors are variations in the timing of periodic calibrations and other services, customer capital expenditures and customer outsourcing decisions. Because the timing of Service segment orders can vary on a quarter-to-quarter basis, we believe a trailing twelve-month trend provides a better indication of the progress of this segment.
The growth in fiscal year 2023 and fiscal year 2022 reflected both organic growth and acquisitions. The growth in Service segment revenue in fiscal year 2023 includes revenue from Alliance, e2b and Complete Calibration. The growth in Service segment revenue in fiscal year 2022 includes revenue from NEXA and Tangent.
The following table presents the trailing twelve-month Service segment revenue for each quarter in fiscal years 2023 and 2022 as well as the trailing twelve-month revenue growth as a comparison to that of the prior fiscal year period:
| FY 2023 | FY 2022 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||
| Trailing Twelve-Month: | ||||||||||||||||||||||||||||||||
| Service Revenue | $ | 144,883 | $ | 139,787 | $ | 134,047 | $ | 128,324 | $ | 122,005 | $ | 116,315 | $ | 110,854 | $ | 105,864 | ||||||||||||||||
| Service Revenue Growth | 18.8 | % | 20.2 | % | 20.9 | % | 21.2 | % | 20.5 | % | 19.5 | % | 17.2 | % | 13.1 | % |
Our strategy has been to focus our investments in the core electrical, temperature, pressure, physical/dimensional and radio frequency/microwave calibration disciplines. We expect to subcontract approximately 13% to 15% of our Service revenue to third-party vendors for calibration beyond our chosen scope of capabilities. We continually evaluate our outsourcing needs and make capital investments, as deemed necessary, to add more in-house capabilities and reduce the need for third-party vendors. Capability expansion through business acquisitions is another way that we seek to reduce the need for outsourcing. The following table presents the source of our Service revenue and the percentage of Service revenue derived from each source for each quarter during fiscal years 2023 and 2022:
| FY 2023 | FY 2022 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
| In-House | 86.9 | % | 86.2 | % | 86.2 | % | 85.4% | 85.4 | % | 84.1 | % | 83.2 | % | 83.1% | |||||||||||||||||
| Outsourced | 11.9 | % | 12.6 | % | 12.6 | % | 13.2% | 13.1 | % | 14.4 | % | 15.3 | % | 15.4% | |||||||||||||||||
| Freight Billed to Customers | 1.2 | % | 1.2 | % | 1.2 | % | 1.4% | 1.5 | % | 1.5 | % | 1.5 | % | 1.5% | |||||||||||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0% | 100.0 | % | 100.0 | % | 100.0 | % | 100.0% |
Our Distribution sales accounted for 37.2% and 40.5% of our total revenue in fiscal years 2023 and 2022, respectively. Distribution sales increased $2.7 million, or 3.3% in fiscal year 2023 compared to fiscal year 2022. This increase in sales was primarily due to strong demand for rental orders. The increase in sales in fiscal year 2023 were all organic. The change in fiscal year 2022 versus fiscal year 2021 reflected both organic and an easier comparison to fiscal year 2021, which was adversely impacted by the COVID-19 pandemic. Our fiscal years 2023 and 2022 Distribution sales growth in relation to prior fiscal year quarter comparisons were as follows:
| FY 2023 | FY 2022 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
| Distribution Sales Growth | 5.1% | 3.7% | 1.6% | 2.7% | 7.2% | 7.2% | 22.2% | 27.0% |
Distribution sales orders include orders for instruments that we routinely stock in our inventory, customized products, and other products ordered less frequently, which we do not stock. Backorders are the total dollar value of orders received for which revenue has not yet been recognized. Pending product shipments are primarily backorders, but also include the total dollar value of products that are requested to be calibrated in our service centers prior to shipment, orders required by the customer to be shipped complete or at a future date, and other orders awaiting final credit or management review prior to shipment. Management uses pending product shipments and backorders as measures of our future business performance and financial performance within the distribution segment.
28
Table of Contents
Our total pending product shipments increased $0.4 million, or 4.6%, at the end of fiscal year 2023 compared to the end of fiscal year 2022. Backorders at the end of fiscal year 2023 were $6.9 million, compared to $6.4 million at the end of fiscal year 2022. The year-over-year increase in pending product shipments was a result of the disruption to the supply of products as well as increased orders.
The following table presents the percentage of total pending product shipments that were backorders at the end of each quarter in fiscal years 2023 and 2022 and our historical trend of total pending product shipments:
| FY 2023 | FY 2022 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||||||||
| Total Pending Product Shipments | $8,101 | $9,543 | $9,116 | $9,034 | $7,747 | $8,943 | $7,707 | $8,272 | |||||||||||||||||||||||
| % of Pending Product Shipments that were Backorders | 84.8% | 78.4% | 80.8% | 78.1% | 83.2% | 80.5% | 77.2% | 77.5% |
Gross Profit:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 25, | March 26, | Change | ||||||||||||||
| 2023 | 2022 | $ | % | |||||||||||||
| Gross Profit: | ||||||||||||||||
| Service | $ | 46,638 | $ | 38,921 | $ | 7,717 | 19.8 | % | ||||||||
| Distribution | 21,717 | 19,518 | 2,199 | 11.3 | % | |||||||||||
| Total | $ | 68,355 | $ | 58,439 | $ | 9,916 | 17.0 | % |
Total gross profit in fiscal year 2023 was $68.4 million compared to $58.4 million in fiscal year 2022, an increase of $9.9 million or 17.0%. As a percentage of total revenue, total gross margin was 29.6% in fiscal year 2023 compared to 28.5% in fiscal year 2022, a 110 basis point increase.
Service gross profit was $46.6 million, an increase of $7.7 million, or 19.8%, from fiscal year 2022 to fiscal year 2023. Our annual and quarterly Service segment gross margins are a function of several factors. Our organic Service revenue growth provides some incremental gross margin growth by leveraging certain fixed costs of this segment. The mix of services provided to customers may also affect gross margins in any given period. Service gross margin increased by 30 basis points in fiscal year 2023 versus fiscal year 2022. This increase in service gross margin in fiscal year 2023 was the result of improved productivity offset by increased start-up costs from new client-based lab implementations.
The following table presents the quarterly historical trend of our Service gross margin as a percent of Service revenue:
| FY 2023 | FY 2022 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||
| Service Gross Margin | 34.0% | 30.0% | 32.6% | 32.0% | 33.1% | 29.7% | 32.9% | 31.8% |
Our Distribution gross margin includes net sales less the direct cost of inventory sold and the direct costs of equipment rental revenues, primarily depreciation expense for the fixed assets in our rental equipment pool, as well as the impact of rebates and cooperative advertising income we receive from vendors, freight billed to customers, freight expenses and direct shipping costs. During fiscal year 2023, we saw a decrease in the rebates offered by our vendors. We recorded vendor rebates of $0.6 million and $1.0 million in fiscal years 2023 and 2022, respectively, as a reduction of cost of Distribution sales. In general, our Distribution gross margin can vary based upon the mix of products sold, price discounting, the timing of periodic vendor rebates offered and cooperative advertising programs from suppliers.
29
Table of Contents
The following table reflects the quarterly historical trend of our Distribution gross margin as a percent of Distribution sales:
| FY 2023 | FY 2022 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||
| Distribution Gross Margin | 25.2% | 26.2% | 24.9% | 25.0% | 24.5% | 22.5% | 23.5% | 23.6% |
Distribution segment gross margin increased 180 basis points in fiscal year 2023 compared to fiscal year 2022. The increase in segment gross margin was primarily due to a favorable mix of products sold, strong demand for our higher-margin products sold and rented.
Operating Expenses:
| Fiscal Year Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 25, | March 26, | Change | ||||||||||||||
| 2023 | 2022 | $ | % | |||||||||||||
| Operating Expenses: | ||||||||||||||||
| Selling, Marketing and Warehouse | $ | 24,761 | $ | 20,649 | $ | 4,112 | 19.9 | % | ||||||||
| General and Administrative | 27,346 | 23,647 | 3,699 | 15.6 | % | |||||||||||
| Total | $ | 52,107 | $ | 44,296 | $ | 7,811 | 17.6 | % |
Total operating expenses were $52.1 million in fiscal year 2023 compared to $44.3 million in fiscal year 2022. This represented an increase of $7.8 million, or 17.6%, compared to fiscal year 2022. As a percentage of total revenue, operating expenses increased 100 basis points from 21.6% in fiscal year 2022 to 22.6% in fiscal year 2023. The year-over-year increase in selling, marketing and warehouse expenses is due to increased expenses related to recent acquisitions, especially acquisition related amortization expense, and higher incentive-based employee costs due to higher sales. The increase in general and administrative expenses includes incremental expenses related to acquired companies, increased payroll costs for new employees and continued investments in technology.
Provision for Income Taxes:
| Fiscal Year Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 25, | March 26, | Change | |||||||||||||
| 2023 | 2022 | $ | % | ||||||||||||
| Provision for Income Taxes | $ | 2,799 | $ | 1,810 | $ | 989 | 54.6% |
Our effective tax rate for fiscal years 2023 and 2022 was 20.8% and 13.7%, respectively. The increase in tax rate is due to the lower discrete tax benefits from share-based compensation activity. Our provision for income taxes is affected by discrete items that may occur in any given period but are not consistent from year to year. The discrete benefits related to share-based compensation activity in fiscal years 2023 and 2022 were $0.4 million and $1.4 million, respectively. We continue to evaluate our tax provision on a quarterly basis and adjust, as deemed necessary, our effective tax rate given changes in facts and circumstances expected in the future.
We expect to receive certain federal, state, Canadian and Irish tax credits in future years. We also expect to receive discrete tax benefits related to share-based compensation awards in fiscal year 2024. As such, we expect our effective tax rate in fiscal year 2024 to be between 21.0% and 23.0%.
30
Table of Contents
Net Income:
| Fiscal Year Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 25, | March 26, | Change | |||||||||||||
| 2023 | 2022 | $ | % | ||||||||||||
| Net Income | $ | 10,688 | $ | 11,380 | $ | (692 | ) | (6.1)% |
Net income for fiscal year 2023 decreased by $0.7 million or 6.1% compared to fiscal year 2022. As a percentage of revenue, net income was 4.6% in fiscal year 2023, down from 5.6% in fiscal year 2022. This year-over-year change reflects higher operating income discussed offset by higher interest expense and a higher provision for income taxes.
Adjusted EBITDA:
In addition to reporting net income, a GAAP measure, we present Adjusted EBITDA (earnings before interest, income taxes, depreciation and amortization, non-cash stock compensation expense, acquisition related transaction expenses, non-cash loss on sale of building, and restructuring expense), which is a non-GAAP measure. Our management believes Adjusted EBITDA is an important measure of our operating performance because it allows management, investors and others to evaluate and compare the performance of our core operations from period to period by removing the impact of the capital structure (interest), tangible and intangible asset base (depreciation and amortization), taxes, stock-based compensation expense and other items, which is not always commensurate with the reporting period in which it is included. As such, our management uses Adjusted EBITDA as a measure of performance when evaluating our business segments and as a basis for planning and forecasting. Adjusted EBITDA is also commonly used by rating agencies, lenders and other parties to evaluate our credit worthiness.
Adjusted EBITDA is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of net income and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted EBITDA, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.
| Fiscal Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 25, | March 26, | |||||||
| 2023 | 2022 | |||||||
| Net Income | $ | 10,688 | $ | 11,380 | ||||
| + Interest Expense | 2,417 | 810 | ||||||
| + Other Expense | 344 | 143 | ||||||
| + Tax Provision | 2,799 | 1,810 | ||||||
| Operating Income | 16,248 | 14,143 | ||||||
| + Depreciation & Amortization | 10,955 | 9,077 | ||||||
| + Transaction Expense | 185 | 902 | ||||||
| + Other Expense | (344 | ) | (143 | ) | ||||
| + Noncash Stock Compensation | 3,377 | 2,328 | ||||||
| Adjusted EBITDA | $ | 30,421 | $ | 26,307 |
During fiscal year 2023, Adjusted EBITDA was $30.4 million, an increase of $4.1 million or 15.6% compared to fiscal year 2022. As a percentage of revenue, Adjusted EBITDA was 13.2% during fiscal year 2023 versus 12.8% during fiscal year 2022, a 40 basis point increase. The increase in Adjusted EBITDA during fiscal year 2023 was primarily driven by the increase in operating income, depreciation and amortization expense and non-cash stock compensation expense.
31
Table of Contents
Adjusted Diluted Earnings Per Share:
In addition to reporting Diluted Earnings Per Share, a GAAP measure, we present Adjusted Diluted Earnings Per Share (net income plus acquisition related amortization expense, acquisition related transaction expenses, acquisition related stock-based compensation, acquisition amortization of backlog and restructuring expense, on a diluted per share basis), which is a non-GAAP measure. Our management believes Adjusted Diluted Earnings Per Share is an important measure of our operating performance because it provides a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance.
Adjusted Diluted Earnings Per Share is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of Diluted Earnings Per Share and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted Diluted Earnings Per Share, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.
| Fiscal Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 25, | March 26, | |||||||
| 2023 | 2022 | |||||||
| Net Income | $ | 10,688 | $ | 11,380 | ||||
| + Amortization of Intangible Assets | 4,454 | 3,394 | ||||||
| + Acquisition Amortization of Backlog | - | 490 | ||||||
| + Acquisition Deal Costs | 1,018 | 1,458 | ||||||
| + Income Tax Effect @ 25% | (1,368 | ) | (1,335 | ) | ||||
| Adjusted Net Income | 14,792 | 15,387 | ||||||
| Average Diluted Shares Outstanding | 7,645 | 7,589 | ||||||
| Diluted Earnings Per Share – GAAP | $ | 1.40 | $ | 1.50 | ||||
| Adjusted Diluted Earnings Per Share | $ | 1.93 | $ | 2.03 |
LIQUIDITY AND CAPITAL RESOURCES
We expect that foreseeable liquidity and capital resource requirements will be met through anticipated cash flows from operations and borrowings from our Revolving Credit Facility (as defined below).
On July 7, 2021, we entered into the Second Amended and Restated Credit Facility Agreement (the “2021 Credit Agreement”) with Manufacturers and Traders Trust Company (“M&T”), that amended and restated in its entirety the Company’s Amended and Restated Credit Facility Agreement dated as of October 30, 2017, as amended by Amended and Restated Credit Facility Agreement Amendment 1 dated December 10, 2018 and Amended and Restated Credit Facility Agreement Amendment 2 (“Amendment Two”) dated May 18, 2020 (as amended, the “Prior Credit Agreement”).
The 2021 Credit Agreement increased the revolving credit commitment (the “Revolving Credit Commitment”) from $40.0 million to $80.0 million, with a letter of credit subfacility increased from $2.0 million to $10.0 million, and extended the term of the Revolving Credit Commitment to June 2026. The 2021 Credit Agreement amended the definition of Applicable Margin (formerly Applicable Rate under the Prior Credit Agreement), which is based upon our then current leverage ratio and is used to determine interest charges on outstanding and unused borrowings under the revolving credit facility; the amendments reduced the Applicable Margins payable at the two highest leverage ratio levels. The 2021 Credit Agreement also amended the definition of Permitted Acquisitions, that is, acquisitions which are permitted under, and may be financed with proceeds of, the revolving credit facility, including increasing the aggregate purchase price for acquisitions consummated in any fiscal year from $1.0 million to $65.0 million during fiscal year 2022 and $50.0 million during fiscal year 2023 and any subsequent fiscal year, and adding an aggregate purchase price of $40.0 million for acquisitions consummated at any time during the term of the 2021 Credit Agreement related to businesses with a principal place of business located in the United Kingdom or the European Union.
32
Table of Contents
In addition, the 2021 Credit Agreement provides that, assuming no event of default, restricted payments up to $25.0 million (increased from $10.0 million in the Prior Credit Agreement) in the aggregate and $10.0 million (increased from $3.0 million in the Prior Credit Agreement) in any single fiscal year may be used by us to repurchase our shares and pay dividends. The 2021 Credit Agreement modified the leverage ratio and fixed charge coverage ratio covenants with which we are required to comply. The 2021 Credit Agreement also reduced the London Interbank Offered Rate ("LIBOR") floor from 1.0% to 0.25% and included a mechanism for adoption of a different benchmark rate upon the discontinuation of LIBOR. The 2021 Credit Agreement also reduced the fixed interest rate on our term loan in the amount of $15.0 million (the “2018 Term Loan”) from 4.15% to 3.90%.
The 2021 Credit Agreement superseded in its entirety, the Prior Credit Agreement. Amendment Two to the Prior Credit Agreement had previously extended the term of the revolving credit facility to October 20, 2022 and increased the revolving credit commitment to $40.0 million.
Amendment Two had modified the definition of the applicable rate used to determine interest charges on outstanding and unused borrowings under the revolving credit facility and it amended the definition of permitted acquisitions to amend borrowings available under the revolving credit facility for acquisitions. In addition, Amendment Two had amended the definition of restricted payments to exclude amounts up to $2.5 million during each fiscal year used to pay certain employee tax obligations associated with share-based payment and stock option activity, and modified certain restrictions to our ability to repurchase our shares and pay dividends. Amendment Two also had modified the leverage ratio and fixed charge coverage ratio covenants with which we were required to comply and limited capital expenditures to $5.5 million for fiscal year 2021. Amendment Two also had established a LIBOR floor of 1.0% and included a mechanism for adoption of a different benchmark rate in the event LIBOR was discontinued.
As of March 25, 2023, $80.0 million was available under the revolving credit facility, of which $42.7 million was outstanding and included in long-term debt on the Consolidated Balance Sheets. During fiscal year 2023 and 2022 we used $9.1 million and $29.8 million, respectively, for business acquisitions.
As of March 25, 2023, $6.4 million was outstanding on the 2018 Term Loan, of which $2.2 million was included in current liabilities on the Consolidated Balance Sheets with the remainder included in long-term debt. The 2018 Term Loan requires total repayments (principal plus interest) of $0.2 million per month through December 2025.
Pursuant to the Prior Credit Agreement, we were required to comply with a fixed charge ratio covenant and a leverage ratio covenant, which were modified by the 2021 Credit Agreement. The allowable leverage ratio under the Prior Credit Agreement for the first quarter of fiscal year 2022 was a maximum multiple of 4.0 of total debt outstanding compared to EBITDA and non-cash stock-based compensation expense for the preceding four consecutive fiscal quarters. The Prior Credit Agreement also had provided that the trailing twelve-month pro forma EBITDA of an acquired business was included in the allowable leverage calculation. After the first quarter of fiscal year 2022, pursuant to the 2021 Credit Agreement, the allowable leverage ratio is a maximum multiple of 3.0. We were in compliance with all loan covenants and requirements during fiscal years 2023 and 2022. Our leverage ratio, as defined in the 2021 Credit Agreement, was 1.60 at March 25, 2023, compared with 1.74 at March 26, 2022.
Interest on the revolving credit facility continues to accrue, at our election, at either the variable one-month LIBOR or a fixed rate for a designated period at the LIBOR corresponding to such period (subject to a 1.0% floor during the first quarter of fiscal year 2022 and a 0.25% floor for subsequent periods), in each case, plus a margin. Interest on outstanding borrowings under the 2018 Term Loan accrued at a fixed rate of 4.15% during the first quarter of fiscal year 2022 and accrued or will accrue at a fixed rate of 3.90% over the term of the loan for subsequent periods. Unused fees accrue based on the average daily amount of unused credit available on the revolving credit facility. Interest rate margins and unused fees are determined on a quarterly basis based upon our calculated leverage ratio.
On March 27, 2020, the Coronavirus Aid, Relief and Economic Security (“CARES”) Act was enacted. The CARES Act included a provision that allows the Company to defer the employer portion of social security payroll tax payments that would have been paid between the enactment date and December 31, 2020, with 50% payable by December 31, 2021 and 50% payable by December 31, 2022. During fiscal year 2021, the Company deferred $2.0 million of employer social security payroll taxes. The Company repaid $1.0 million of the deferred amounts and during each of fiscal year 2023 and fiscal year 2022.
33
Table of Contents
Cash Flows: The following table is a summary of our Consolidated Statements of Cash Flows (dollars in thousands):
| Fiscal Year Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 25, | March 26, | |||||||
| 2023 | 2022 | |||||||
| Cash Provided by (Used in): | ||||||||
| Operating Activities | $ | 16,951 | $ | 17,618 | ||||
| Investing Activities | $ | (18,513 | ) | $ | (39,851 | ) | ||
| Financing Activities | $ | 876 | $ | 23,694 |
Operating Activities: Net cash provided by operating activities was $17.0 million during fiscal year 2023 compared to $17.6 million during fiscal year 2022. The year-over-year decrease in cash provided by operations is primarily the result of changes in net working capital (defined as current assets less current liabilities). The significant working capital fluctuations were as follows:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Receivables: Accounts receivable increased by a net amount of $5.0 million during fiscal year 2023, inclusive of $0.8 million of accounts receivable acquired as part of four acquisitions completed during the period. Accounts receivable increased by a net amount of $5.7 million during fiscal year 2022, inclusive of $2.8 million of accounts receivable acquired as part of three acquisitions completed during the period. The year-over-year change reflects the timing of collections. The following table illustrates our days sales outstanding as of March 25, 2023 and March 26, 2022: |
| As of | |||||||
|---|---|---|---|---|---|---|---|
| March 25, | March 26, | ||||||
| 2023 | 2022 | ||||||
| Net Sales, for the last two fiscal months | $ | 46,679 | $ | 42,005 | |||
| Accounts Receivable, net | $ | 44,698 | $ | 39,737 | |||
| Days Sales Outstanding | 57 | 57 |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Inventory: Our inventory strategy includes making appropriate large quantity, high dollar purchases with key manufacturers for various reasons, including maximizing on-hand availability of key products, expanding the number of SKUs stocked in anticipation of customer demand, reducing backorders for products with long lead times and optimizing vendor purchase and sales volume discounts. As a result, inventory levels may vary from quarter-to-quarter based on the timing of these large orders in relation to our quarter end. |
Our inventory balance increased $4.2 million during fiscal year 2023. Our inventory balance increased $1.1 million during fiscal year 2022. The year-over-year change is a result of strategic inventory purchases during fiscal year 2023.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Accounts Payable: Changes in accounts payable may or may not correlate with changes in inventory balances at any given quarter end due to the timing of vendor payments for inventory, as well as the timing of payments for outsourced Service vendors and capital expenditures. |
Accounts payable increased $1.7 million during fiscal year 2023, inclusive of $0.1 million of accounts payable acquired during the period. Accounts payable increased by $1.9 million during fiscal year 2022. The variance is largely due to the timing of inventory and capital expenditure purchases and other payments in the respective periods.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Accrued Compensation and Other Current Liabilities: Accrued compensation and other current liabilities include, among other things, amounts paid to employees for non-equity performance-based compensation. At the end of any particular period, the amounts accrued for such compensation may vary due to many factors including, but not limited to, changes in expected performance levels, the performance measurement period, and the timing of payments to employees. |
During fiscal year 2023, accrued compensation and other liabilities decreased by $1.2 million, primarily due to reduced accrued incentives. During fiscal year 2022, accrued compensation and other liabilities increased by $1.0 million, inclusive of $0.5 million of accrued compensation and other liabilities acquired as part of three acquisitions completed during the period.
34
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Income Taxes Payable: In any given period, net working capital may be affected by the timing and amount of income tax payments. During fiscal year 2023, income taxes payable was consistent with the prior year. During fiscal year 2022, income taxes payable decreased by $0.4 million. The year-over-year difference is due to timing of income tax payments. |
Investing Activities: During fiscal year 2023, we invested $9.4 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and capacity and our rental business.
During fiscal year 2022, we invested $10.2 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and our rental business.
During fiscal year 2023, we used $9.1 million for business acquisitions. During fiscal year 2022, we used $29.8 million for business acquisitions.
During each of fiscal year 2023 and fiscal year 2022, no contingent consideration or other holdback amounts were paid related to a business acquisition.
Financing Activities: During fiscal year 2023, $2.8 million was borrowed from our revolving line of credit and $0.7 million in cash was generated from the issuance of common stock. In addition, we used $2.1 million for scheduled repayments of our term loan and $0.4 million for the “net” awarding of certain share awards to cover employee tax-withholding obligations for share award and stock option activity in fiscal year 2023, which is shown as a repurchase of shares of our common stock on our Consolidated Statements of Cash Flows.
During fiscal year 2022, $31.0 million was borrowed from the revolving line of credit and $1.5 million in cash was generated from the issuance of our common stock. In addition, we used $2.1 million for scheduled repayments of our term loan and $6.7 million for the “net” award of certain share awards to cover tax-withholding obligations for share award activity in the period which are shown as a repurchase of shares of our common stock on our Consolidated Statements of Cash Flows.
Recent Events
Effective March 27, 2023, we purchased all of the outstanding capital stock of TIC-MS, Inc. (“TIC-MS”), a Missouri based provider of calibration services. This transaction aligned with a key component of our acquisition strategy of targeting businesses that expand the depth and breadth of our Service capabilities. The total purchase price paid for TIC-MS was approximately $9.8 million, of which $2.9 million was paid in cash, including $0.5 million place in escrow for certain post-closing adjustments and indemnification claims, if any, and the issuance of 77,387 shares of our common stock valued at approximately $6.8 million. Pursuant to the purchase agreement, the purchase price will be subject to reduction by up to $0.5 million if a key customer relationship is not retained.
OUTLOOK
As we think ahead into fiscal year 2024, despite macroeconomic uncertainty that looms over the business world, we expect another year of growth and margin expansion across our Service channels. Our business continues to benefit from a predominately life science-oriented market, driven by high levels of regulation and recurring revenue streams, along with a growing rentals business that tends to perform well throughout various economic cycles including more challenged economic environments. In the year ahead, we expect organic Service revenue growth in the high single-digits and gross margin improvement to continue. We are investing in our high-growth NEXA business as well as new client-based labs, which will support additional organic revenue growth and margin expansion in the second half of the year but will temporarily weigh on year-over-year gross margin expansion in the first quarter of fiscal year 2024.
Accretive acquisitions that strengthen our fundamental value proposition will be a key component of our go-forward strategy. Our robust and diverse acquisition pipeline enables opportunities for us to expand addressable markets and increase our capabilities like we did with NEXA and the pipettes business.
We have generated consistent margin improvement over the past several years and we believe the improvement will continue. Automation of our calibration processes and overall process improvement will be key enablers to future margin expansion. We anticipate demonstrating more selling, general and administrative expense leverage in the second half of fiscal year 2024. We believe the Service segment has substantial runway ahead for growth, both organically and through acquisitions. We have a long history of generating sustainable value for our shareholders and providing a dynamic, rewarding workplace for our team.
35
Table of Contents
We expect our income tax rate to range between 21.0% and 23.0% in fiscal year 2024. This estimate includes Federal, various state, Canadian and Irish income taxes and reflects the discrete tax accounting associated with share-based payment awards. Although the tax rate is consistent with recent years, there will be a difference in calendarization of the tax benefit from vesting of share-based payments in fiscal year 2024. These benefits are normally realized in the first quarter, but in fiscal year 2024, we will see the benefit in the second quarter, due to a timing difference of when the awards were made. In the first quarter of fiscal year 2023, this benefit positively impacted the tax rate by approximately 13% and we would expect a similar impact in second quarter of fiscal year 2024.
FY 2022 10-K MD&A
SEC filing source: 0001206774-22-001503.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of financial condition
and results of operations should be read in conjunction with our financial statements and related notes appearing elsewhere in this annual
report. In addition to historical information, the following discussion and analysis includes forward looking statements that involve
risks, uncertainties and assumptions. Our actual results and the timing of events could differ materially from those anticipated in these
forward-looking statements as a result of a variety of factors, including those discussed in “Risk Factors” and elsewhere
in this annual report. See the discussion under “Forward Looking Statements” beginning on page 1 of this annual report
OVERVIEW
Operational Overview. We are a leading provider
of accredited calibration services, enterprise asset management services, and value-added distributor of professional grade handheld test,
measurement and control instrumentation.
We operate our business through two reportable business
segments, Service and Distribution, which offer a comprehensive range of services and products to the same customer base.
Our strength in our Service segment is based upon our wide
range of disciplines, our investment in quality systems and our ability to provide accredited calibrations to customers in highly-regulated
targeted market segments. Our services range from the calibration and repair of a single unit to managing a customer’s entire calibration
program. We believe our Service segment offers an opportunity for long-term growth and the potential for continuing revenue from established
customers with regular calibration cycles and recurring laboratory instrument service requirements.
Our Service segment has shown consistent revenue growth
over the past several years, ending fiscal year 2022 with its 52nd consecutive quarter of year-over-year growth. This segment has benefited
from both organic growth as
21
Table of Contents
well as acquisitions over those 52
quarters. The business acquisitions that we made have been heavily focused on expanding our service capabilities, increasing our
geographic reach and leveraging our Calibration Service Centers and other infrastructure to create operational synergies.
Our Service segment revenue growth was 20.5% for fiscal year
2022 from fiscal year 2021, and included a combination of organic growth and acquisition related revenue. The Service segment gross margin
increased by 160 basis points. Service segment gross profit and gross margin increases were primarily due to operating leverage on our
fixed cost base, accretive margins from recent acquisitions and continued strong technician productivity.
In our Distribution segment, we sell and offer for rent,
professional grade handheld test and measurement instruments. Because we specialize in professional grade handheld test and measurement
instruments, as opposed to a wide array of industrial products, our sales and customer service personnel can provide value-added technical
assistance to our customers to aid them in determining what product best meets their particular application requirements. We have expertise
in the procurement and sale of used equipment, furthering our ability to add value for our customers. We also have a higher-end electronic
test and measurement equipment rental business that augments our organically grown test and measurement equipment rental business. Through
our website and sales teams, customers can place orders for test and measurement instruments and can elect to have their purchased instruments
calibrated and certified by our Calibration Service Centers before shipment as well as on regular post-purchase intervals. Pre-shipment
calibration and certification allows our customers to place newly purchased instruments into service immediately upon receipt.
Sales in our Distribution segment are generally not consumable
items but are instruments purchased as replacements, upgrades or for expansion of manufacturing or research and development facilities.
As such, this segment can be heavily impacted by changes in the economic environment. As customers increase or decrease capital and discretionary
spending, our Distribution sales will typically be directly impacted.
In fiscal year 2022, Distribution segment sales increased
by 15.1%. This increase in sales was due to increased orders in fiscal year 2022 and an easier comparison to fiscal year 2021, which was
adversely impacted by the COVID-19 pandemic. In fiscal year 2021, Distribution sales decreased by 10.0% and were impacted by the COVID-19
pandemic, with reduced demand from oil and gas related businesses and most other industrial manufacturing sectors.
The Distribution segment gross margin in fiscal year 2022
increased by 210 basis points. The increase in segment gross margin was primarily due to a favorable mix of products sold, strong demand
for our higher-margin rentals business and an increase in cooperative advertising and rebate programs. These programs had been reduced
in fiscal year 2021 as certain vendors reduced these programs to lower their costs in response to the COVID-19 pandemic.
Initiatives implemented within this segment include adding
new in-demand vendors and product lines, expanding the number of SKUs that we offer with and without pre-shipment calibration and offering
equipment rental and used equipment options. Management believes this diversification strategy will mitigate the impact that any particular
industry or sector will have on the overall performance of this segment as well as help to further differentiate us from our competitors
going forward.
Financial Overview. In evaluating our results
for fiscal year 2022, investors should consider that we operate on a 52/53-week fiscal year, ending the last Saturday in March. In a 52-week
fiscal year, each of the four quarters is a 13-week period. In a 53-week fiscal year, the last quarter is a 14-week period. Fiscal years
2022 and 2021 each consisted of 52 weeks.
Management's discussion and analysis of financial condition
and results of operations for the fiscal year ended March 26, 2022 omits a comparative discussion regarding the fiscal year ended March
28, 2020. Such information is located in Item 7 – Management's Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K for the fiscal year ended March 27, 2021.
Total revenue for fiscal year 2022 was $205.0 million. This
represented an increase of $31.6 million or 18.2% versus total revenue of $173.3 million for fiscal year 2021. Total revenue increased
due to increases in both Service revenue and Distribution sales increases.
Service revenue was $122.0 million in fiscal year 2022,
an increase of $20.7 million or 20.5%. Service revenue accounted for 59.5% of our total revenue during fiscal year 2022. Of our Service
revenue in fiscal year 2022, 84.0%
22
Table of Contents
was generated by our Calibration Service Centers and enterprise asset management services while 14.5%
was generated through subcontracted third-party vendors, compared with 83.6% and 14.9%, respectively, in fiscal year 2021. The remainder
of our Service revenue in each period was derived from freight charges.
Distribution sales increased 15.1% to $83.0 million in fiscal
year 2022. Distribution sales accounted for 40.5% of our total revenue in fiscal year 2022.
Sales to domestic customers comprised 93.4% of total Distribution
sales in fiscal year 2022, while 5.6% were to Canadian customers and 1.0% were to customers in other international markets.
Total gross profit was $58.4 million in fiscal year 2022
compared to $46.1 million in fiscal year 2021, an increase of $12.3 million or 26.7%. Total gross margin was 28.5%, which is a 190 basis
point increase versus fiscal year 2021. Service gross margin was 31.9% in fiscal year 2022 compared with 30.3% in fiscal year 2021, a
160 basis point increase. Distribution gross margin was 23.5% in fiscal year 2022 compared with 21.4% in fiscal year 2021, a 210 basis
point increase. This increase in service gross margin in fiscal year 2022 was primarily due to operating leverage on our fixed cost base,
accretive margins from recent acquisitions and continued strong technician productivity. The increase in distribution segment gross margin
was primarily due to a favorable mix of products sold, strong demand for our higher-margin rentals business and an increase in cooperative
advertising and rebate programs.
Operating expenses were $44.3 million, or 21.6% of total
revenue, in fiscal year 2022 compared with $35.0 million, or 20.2% of total revenue, in fiscal year 2021. Operating income was $14.1 million,
or 6.9% of total revenue, in fiscal year 2022 compared with $11.1 million, or 6.4% of total revenue, in fiscal year 2021. The year-over-year
increase in selling, marketing and warehouse expenses was due to higher performance-based sales incentives and direct marketing costs.
The year-over-year increase in general and administrative expenses was due to by incremental expenses from acquired businesses (including
stock expense), increased intangibles amortization expense, investments in technology and our employee base to support future growth and
one-time transaction expenses related to acquisitions that closed in the fiscal year.
Net income for fiscal year 2022 was $11.4 million compared
with $7.8 million in fiscal year 2021, a $3.6 million increase. Diluted earnings per share for fiscal year 2022 was $1.50 compared with
$1.03 for fiscal year 2021, a $0.47 per diluted share increase.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Use of Estimates. The preparation of our Consolidated
Financial Statements in accordance with accounting principles generally accepted in the United States (“GAAP”) requires that
we make estimates and assumptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets
and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
Significant estimates and assumptions are used for, but not limited to, allowance for doubtful accounts and returns, inventory reserves,
estimated levels of achievement for performance-based restricted stock units, fair value of stock options, depreciable lives of fixed
assets, estimated lives of major catalogs and intangible assets, and the valuation of assets acquired, liabilities assumed and consideration
transferred in business acquisitions. Future events and their effects cannot be predicted with certainty; accordingly, our accounting
estimates require the exercise of judgment. The accounting estimates used in the preparation of our Consolidated Financial Statements
will change as new events occur, as more experience is acquired, as additional information is obtained, and as our operating environment
changes. Our estimates are evaluated on an ongoing basis and are drawn from historical experience and other assumptions that we believe
to be reasonable under the circumstances. Actual results could differ from those estimates. Such changes and refinements in estimation
methodologies are reflected in reported results of operations in the period in which the changes are made and, if material, their effects
are disclosed in the Notes to our Consolidated Financial Statements.
The following items in our Consolidated Financial Statements
require significant estimation or judgment:
Accounts Receivable. Accounts receivable represent
amounts due from customers in the ordinary course of business. These amounts are recorded net of the allowance for doubtful accounts and
returns in the Consolidated Balance Sheets. The allowance for doubtful accounts is based upon the expected collectability of accounts
receivable. We apply a specific formula to our accounts receivable aging, which may be adjusted on a specific account basis where the
formula may not appropriately reserve for loss exposure. After all attempts to collect a
23
Table of Contents
receivable have failed, the receivable is written-off
against the allowance for doubtful accounts. A returns reserve is calculated based upon the historical rate of returns applied to revenues
over a specific timeframe. The returns reserve will increase or decrease as a result of changes in the level of revenues and/or the historical
rate of returns. Management believes that the allowances are appropriate to cover anticipated losses under current conditions. However,
unexpected changes or deterioration in economic conditions could materially change these expectations.
Inventory. Inventory consists of products
purchased for resale and is valued at the lower of cost or net realizable value. Costs are determined using the average cost method of
inventory valuation. Inventory is reduced by a reserve for items not saleable at or above cost by applying a specific loss factor, based
on historical experience and current demand, to specific categories of our inventory. Inventory is at risk of obsolescence if economic
conditions change. Relevant economic conditions include changing consumer demand, customer preferences or increasing competition. We believe
these risks are largely mitigated because our inventory typically turns several times per year. We evaluate the adequacy of the reserve
on a quarterly basis.
Business Acquisitions. We apply the acquisition
method of accounting for business acquisitions. Under the acquisition method, identifiable assets acquired, liabilities assumed and consideration
transferred are measured at their acquisition-date fair value. We use a valuation hierarchy to determine the fair values used. Historically,
we have relied, in part, upon the use of reports from third-party valuation specialists to assist in the estimation of fair values. Purchase
price allocations are subject to revision within the measurement period, not to exceed one year from the date of acquisition. Administration
costs to acquire a business may include, but are not limited to, fees for accounting, legal and valuation services and are recorded as
incurred in our Consolidated Statement of Income.
Goodwill and Intangible Assets. Goodwill represents
the excess of the purchase price over the values assigned to the underlying net assets of an acquired business and is not amortized. As
of March 26, 2022, we had $65.1 million of recorded goodwill.
Intangible assets, namely customer base and covenants not
to compete, represent an allocation of purchase price to identifiable intangible assets of an acquired business. These intangible assets
are amortized over their estimated useful lives and are reviewed for impairment if and when indicators are present. We estimate the fair
value of our reporting units using the fair market value measurement requirement.
We test goodwill for impairment for each reporting unit
on an annual basis during the fourth quarter of each fiscal year or immediately if conditions indicate that such impairment could exist.
We have the option to perform a qualitative assessment to determine if it is more likely than not that the fair value of a segment has
declined below its carrying value. This assessment considers various financial, macroeconomic, industry and segment specific qualitative
factors.
Intangible assets are evaluated for impairment when events
or changes in business circumstances indicate that the carrying amount of the assets may not be fully recoverable. Based on the results
of our qualitative impairment testing reviews, we have determined that it was more likely than not that the fair values exceeded the carrying
values of goodwill and there were no impairments as of each of March 26, 2022 and March 27, 2021.
Income Taxes. We record deferred income taxes
for the effects of timing differences between financial and tax reporting. These differences relate primarily to accrued expenses, bad
debt reserves, inventory reserves, operating leases, goodwill and intangible assets, depreciation and amortization and stock-based compensation.
We base our deferred income taxes, accrued income taxes and provision for income taxes upon income, statutory tax rates, the legal structure
of our Company, interpretation of tax laws and tax planning opportunities available to us in the various jurisdictions in which we operate.
We file income tax returns in the U.S. federal jurisdiction, various states, Canada and Ireland. We are regularly audited by federal,
state and foreign tax authorities, but a number of years may elapse before an uncertain tax position, for which we have unrecognized tax
benefits, is audited and finally resolved. From time to time, these audits result in assessments of additional tax. If a loss is determined
to be probable as a result of an audit, an accrual is established.
We apply a more-likely-than-not threshold to the recognition
and derecognition of uncertain tax positions. Accordingly, we recognize the amount of tax benefit that has a greater than 50% likelihood
of being ultimately realized upon settlement. Future changes in judgments and estimates related to the expected ultimate resolution of
uncertain tax positions will affect income in the quarter of such change. While it is often difficult to predict the final outcome or
the timing of resolution of any particular uncertain tax position, we believe that our unrecognized tax benefits reflect the most likely
outcome.
24
Table of Contents
Stock-Based Compensation. We measure the cost
of services received in exchange for all equity awards granted, including stock options and restricted stock units, based on the fair
market value of the award as of the grant date. The Company uses the Black-Scholes option pricing model to estimate the fair value of
stock options granted. The application of this pricing model involves assumptions that require judgment and are sensitive in the determination
of compensation expense. The fair market value of our common stock on the date of each option grant is determined based on the most recent
closing price on our primary trading stock exchange, currently the NASDAQ Global Market.
We record compensation cost related to unvested equity awards
by recognizing, on a straight-line basis, the unamortized grant date fair value over the remaining service period of each award. In accordance
with Accounting Standards Updates (“ASU”) 2016-09, excess tax benefits for share-based award activity are reflected in the
Consolidated Statement of Income as a component of the provision for income taxes. Excess tax benefits are realized benefits from tax
deductions for exercised awards in excess of the deferred tax asset attributable to stock-based compensation costs for such awards. We
did not capitalize any stock-based compensation costs as part of an asset. We estimate forfeiture rates based on our historical experience.
We grant timed-based and performance-based restricted stock
units as a component of executive and key employee compensation. These restricted stock units are either time vested or vest following
the third fiscal year from the date of grant subject to cumulative diluted earnings per share growth targets over the eligible period.
Compensation cost ultimately recognized for these restricted stock units will equal the grant-date fair market value of the unit that
coincides with the actual outcome of the performance conditions. On an interim basis, we record compensation cost based on the expected
level of achievement of the performance conditions. The expense relating to the time vested restricted stock units is recognized on a
straight-line basis over the requisite service period for the entire award.
Stock options vest either immediately or over a period of
up to five years using a straight-line basis, and expire either five years or ten years from the date of grant. The expense relating to
options is recognized on a straight-line basis over the requisite service period for the entire award.
See Note 6 to our Consolidated Financial Statements for further
disclosure regarding our stock-based compensation.
Post-retirement Health Care Plans. The Company
has a defined benefit post-retirement health care plan which provides long-term care insurance benefits, medical and dental insurance
benefits, and medical premium reimbursement benefits to eligible retired corporate officers and their eligible spouses.
For accounting purposes, the defined benefit post-retirement
health care plan requires assumptions to estimate the projected and accumulated benefit obligations, including the following variables:
discount rate; certain employee-related factors, such as retirement age and mortality; and health care cost trend rates. These and other
assumptions affect the annual expense and obligations recognized for the underlying plans. Our assumptions reflect our historical experiences
and management's best judgment regarding future expectations.
Increasing the assumed health care cost trend rate by one
percentage point would increase the accumulated post-retirement benefit obligation and the annual net periodic post-retirement benefit
cost by $0.1 million. A one percentage point decrease in the healthcare cost trend would decrease the accumulated post-retirement benefit
obligation and the annual net periodic post-retirement benefit cost by $0.1 million.
Recently Issued Accounting Pronouncements.
In the normal course of business, management evaluates all new accounting pronouncements issued by the Financial Accounting Standards
Board (“FASB”) to determine the potential impact they may have on our consolidated financial statements. For a
discussion of the newly issued accounting pronouncements see “Recently Issued Accounting Pronouncements” under Note 1 to the
Consolidated Financial Statements included in Item 8 of Part II of this report.
25
Table of Contents
RESULTS OF OPERATIONS
The following table sets forth, for fiscal years 2022 and 2021, the
components of our Consolidated Statements of Income.
| FY 2022 | FY 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| As a Percentage of Total Revenue: | ||||||||
| Service Revenue | 59.5 | % | 58.4 | % | ||||
| Distribution Sales | 40.5 | % | 41.6 | % | ||||
| Total Revenue | 100.0 | % | 100.0 | % | ||||
| Gross Profit Percentage: | ||||||||
| Service Gross Profit | 31.9 | % | 30.3 | % | ||||
| Distribution Gross Profit | 23.5 | % | 21.4 | % | ||||
| Total Gross Profit | 28.5 | % | 26.6 | % | ||||
| Selling, Marketing and Warehouse Expenses | 10.1 | % | 10.2 | % | ||||
| General and Administrative Expenses | 11.5 | % | 10.0 | % | ||||
| Total Operating Expenses | 21.6 | % | 20.2 | % | ||||
| Operating Income | 6.9 | % | 6.4 | % | ||||
| Interest and Other Expenses, net | 0.5 | % | 0.6 | % | ||||
| Income Before Provision for Income Taxes | 6.4 | % | 5.8 | % | ||||
| Provision for Income Taxes | 0.9 | % | 1.3 | % | ||||
| Net Income | 5.6 | % | 4.5 | % |
FISCAL YEAR ENDED MARCH 26, 2022 COMPARED TO FISCAL
YEAR ENDED MARCH 27, 2021 (dollars in thousands):
Revenue:
| For the Fiscal Years Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 26, | March 27, | Change | ||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||
| Revenue: | ||||||||||||||||
| Service | $ | 122,005 | $ | 101,274 | $ | 20,731 | 20.5 | % | ||||||||
| Distribution | 82,954 | 72,061 | 10,893 | 15.1 | % | |||||||||||
| Total | $ | 204,959 | $ | 173,335 | $ | 31,624 | 18.2 | % |
Total revenue was $205.0 million in fiscal year 2022 compared
to $173.3 million in fiscal year 2021, an increase of $31.6 million or 18.2%.
Service revenue, which accounted for 59.5% and 58.4% of
our total revenue in fiscal years 2022 and 2021, respectively, increased $20.7 million, or 20.5% from fiscal year 2021 to fiscal year
2022. This year-over-year growth includes a combination of organic and acquisition-related revenue growth.
This year-over-year increase also reflected increased demand
from the life sciences and other highly-regulated end markets and included $9.0 million of incremental revenue from acquisitions. Excluding
acquired revenue of $9.0 million, the Service segment organic revenue increased by 11.6%.
Our fiscal years 2022 and 2021 Service revenue growth in
relation to prior fiscal year quarter comparisons, was as follows:
| FY 2022 | FY 2021 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||
| Service Revenue Growth | 19.6% | 22.1% | 20.4% | 20.0% | 15.8% | 12.2% | 4.5% | 2.5% |
Within any year, while we add new customers, we also have
customers from the prior year whose service orders may not repeat for any number of factors. Among those factors are variations in the
timing of periodic calibrations
26
Table of Contents
and other services, customer capital expenditures and customer outsourcing decisions. Because the timing
of Service segment orders can vary on a quarter-to-quarter basis, we believe a trailing twelve-month trend provides a better indication
of the progress of this segment.
The growth in fiscal year 2022 and fiscal year 2021 reflected
both organic growth and acquisitions. The growth in Service segment revenue in the fourth quarter of fiscal year 2022 includes revenue
from Tangent and NEXA. The growth in Service segment revenue in the third quarter of fiscal year 2022 includes revenue from NEXA. The
growth in Service segment revenue during the third and fourth quarters of fiscal year 2021 includes revenue from BioTek and pipettes.com.
The growth in Service segment revenue during the first and second quarters of fiscal year 2021 includes revenue from the pipettes.com
acquisition.
The following table presents the trailing twelve-month Service
segment revenue for each quarter in fiscal years 2022 and 2021 as well as the trailing twelve-month revenue growth as a comparison to
that of the prior fiscal year period:
| FY 2022 | FY 2021 | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||||||||||||
| Trailing Twelve-Month: | |||||||||||||||||||||||||
| Service Revenue | $122,005 | 116,315 | 110,854 | 105,864 | 101,274 | $97,225 | $94,624 | $93,572 | |||||||||||||||||
| Service Revenue Growth | 20.5% | 19.5% | 17.2% | 13.1% | 8.9% | 5.4% | 4.3% | 7.4% |
Our strategy has been to focus our investments in the core
electrical, temperature, pressure, physical/dimensional and radio frequency/microwave calibration disciplines. We expect to subcontract
approximately 13% to 15% of our Service revenue to third-party vendors for calibration beyond our chosen scope of capabilities. We continually
evaluate our outsourcing needs and make capital investments, as deemed necessary, to add more in-house capabilities and reduce the need
for third-party vendors. Capability expansion through business acquisitions is another way that we seek to reduce the need for outsourcing.
The following table presents the source of our Service revenue and the percentage of Service revenue derived from each source for each
quarter during fiscal years 2022 and 2021:
| FY 2022 | FY 2021 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||||
| In-House | 85.4 | % | 84.1 | % | 83.2 | % | 83.1 | % | 83.6 | % | 83.1 | % | 83.7 | % | 82.9 | % | ||||||||||||||||||
| Outsourced | 13.1 | % | 14.4 | % | 15.3 | % | 15.4 | % | 14.9 | % | 15.3 | % | 14.7 | % | 15.6 | % | ||||||||||||||||||
| Freight Billed to Customers | 1.5 | % | 1.5 | % | 1.5 | % | 1.5 | % | 1.5 | % | 1.6 | % | 1.6 | % | 1.5 | % | ||||||||||||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
Our Distribution sales accounted for 40.5% and 41.6% of our
total revenue in fiscal years 2022 and 2021, respectively. Distribution sales increased $10.9 million, or 15.1% in fiscal year 2022 compared
to fiscal year 2021. This increase in sales was due to increased orders in fiscal year 2022 and an easier comparison to fiscal year 2021,
which was adversely impacted by the COVID-19 pandemic. The increase in sales in fiscal year 2022 were all organic. The change in fiscal
year 2021 versus fiscal year 2020 reflected both organic and acquisition sales. Our fiscal years 2022 and 2021 Distribution sales growth
(decline) in relation to prior fiscal year quarter comparisons were as follows:
| FY 2022 | FY 2021 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||
| Distribution Sales Growth (Decline) | 7.2% | 7.2% | 22.2% | 27.0% | (4.6%) | (8.6%) | (6.6%) | (20.3%) |
Distribution sales orders include orders for instruments
that we routinely stock in our inventory, customized products, and other products ordered less frequently, which we do not stock. Backorders
are the total dollar value of orders received for which revenue has not yet been recognized. Pending product shipments are primarily backorders,
but also include products that are requested to be calibrated in our service centers prior to shipment, orders required by the customer
to be shipped complete or at a future date, and other orders awaiting final credit or
27
Table of Contents
management review prior to shipment. Management
uses pending product shipments and backorders as measures of our future business performance and financial performance within the distribution
segment.
Our total pending product shipments increased $1.5 million,
or 23.6%, at the end of fiscal year 2022 compared to the end of fiscal year 2021. Backorders at the end of fiscal year 2022 were $6.4
million, compared to $4.9 million at the end of fiscal year 2021. The year-over-year increase in pending product shipments was a result
of the COVID-19 pandemic and its disruptive impact to the supply of products in fiscal year 2022 as well as overall increased demand.
The following table presents the percentage of total pending
product shipments that were backorders at the end of each quarter in fiscal years 2021 and 2020 and our historical trend of total pending
product shipments:
| FY 2022 | FY 2021 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||
| Total Pending Product Shipments | $7,747 | $8,854 | $7,612 | $8,173 | $6,287 | $5,533 | $4,251 | $3,890 | ||||||||||||||||
| % of Pending Product Shipments that were Backorders | 83.2% | 81.3% | 78.1% | 78.4% | 77.6% | 79.3% | 76.6% | 75.8% |
Gross Profit:
| For the Fiscal Years Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 26, | March 27, | Change | ||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||
| Gross Profit: | ||||||||||||||||
| Service | $ | 38,921 | $ | 30,695 | $ | 8,226 | 26.8 | % | ||||||||
| Distribution | 19,518 | 15,423 | 4,095 | 26.6 | % | |||||||||||
| Total | $ | 58,439 | $ | 46,118 | $ | 12,321 | 26.7 | % |
Total gross profit in fiscal year 2022 was $58.4 million
compared to $46.1 million in fiscal year 2021, an increase of $12.3 million or 26.7%. As a percentage of total revenue, total gross margin
was 28.5% in fiscal year 2022 compared to 26.6% in fiscal year 2021, a 190 basis point increase.
Service gross profit increased $8.2 million, or 26.8%, from
fiscal year 2021 to fiscal year 2022. Our annual and quarterly Service segment gross margins are a function of several factors. Our organic
Service revenue growth provides some incremental gross margin growth by leveraging certain fixed costs of this segment. The mix of services
provided to customers may also affect gross margins in any given period. Service gross margin increased by 160 basis points in fiscal
year 2022 versus fiscal year 2021. This increase in service gross margin in fiscal year 2022 was primarily due to operating leverage on
our fixed cost base, accretive margins from recent acquisitions and continued strong technician productivity.
The following table presents the quarterly historical trend
of our Service gross margin as a percent of Service revenue:
| FY 2022 | FY 2021 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||
| Service Gross Margin | 33.1% | 29.7% | 32.9% | 31.8% | 33.9% | 27.9% | 32.2% | 26.4% |
Our Distribution gross margin includes net sales less the
direct cost of inventory sold and the direct costs of equipment rental revenues, primarily depreciation expense for the fixed assets in
our rental equipment pool, as well as the impact of rebates and cooperative advertising income we receive from vendors, freight billed
to customers, freight expenses and direct shipping costs. During fiscal year 2022, our Distribution sales were high enough that we saw
an increase in the rebates offered by our vendors. These rebates had been cut significantly in fiscal year 2021 as our vendors implemented
cost cutting measures in response to the COVID-19 pandemic. We recorded vendor rebates of $1.0 million and $0.7 million in fiscal years
2022 and 2021, respectively, as a reduction of cost of Distribution sales. In general, our Distribution gross margin can vary based upon
the mix of products sold, price discounting, the timing of periodic vendor rebates offered and cooperative advertising programs from suppliers.
28
Table of Contents
The following table reflects the quarterly historical trend
of our Distribution gross margin as a percent of Distribution sales:
| FY 2022 | FY 2021 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||
| Distribution Gross Margin | 24.5% | 22.5% | 23.5% | 23.6% | 21.0% | 22.5% | 21.1% | 21.0% |
Distribution segment gross margin increased 210 basis points
in fiscal year 2022 compared to fiscal year 2021. The increase in segment gross margin was primarily due to a favorable mix of products
sold, strong demand for our higher-margin rentals business and an increase in cooperative advertising and rebate programs.
Operating Expenses:
| For the Fiscal Years Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 26, | March 27, | Change | ||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||
| Operating Expenses: | ||||||||||||||||
| Selling, Marketing and Warehouse | $ | 20,649 | $ | 17,743 | $ | 2,906 | 16.4 | % | ||||||||
| General and Administrative | 23,647 | 17,302 | 6,345 | 36.7 | % | |||||||||||
| Total | $ | 44,296 | $ | 35,045 | $ | 9,251 | 26.4 | % |
Total operating expenses were $44.3 million in fiscal year
2022 compared to $35.0 million in fiscal year 2021. This represented an increase of $9.3 million, or 26.4%, compared to fiscal year 2021.
As a percentage of total revenue, operating expenses increased 140 basis points from 20.2% in fiscal year 2021 to 21.6% in fiscal year
2022. The year-over-year increase in selling, marketing and warehouse expenses is due to higher performance-based sales incentives and
direct marketing costs. The year-over-year increase in general and administrative expenses is due to incremental expenses from acquired
businesses (including stock expense), increased intangibles amortization expense, investments in technology and our employee base to support
future growth and one-time transaction expenses related to acquisitions that closed in the fiscal year.
Provision for Income Taxes:
| For the Fiscal Years Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 26, | March 27, | Change | |||||||||||
| 2022 | 2021 | $ | % | ||||||||||
| Provision for Income Taxes | $ | 1,810 | $ | 2,191 | $ | (381) | (17.4%) |
Our effective tax rates
for fiscal years 2022 and 2021 were 13.7% and 21.9%, respectively. The decrease in tax rate is due to the higher discrete tax benefits
from share-based compensation activity. Our provision for income taxes is affected by discrete items that may occur in any given period
but are not consistent from year to year. The discrete benefits related to share-based compensation activity in fiscal years 2022 and
2021 were $1.4 million and $0.3 million, respectively. We continue to evaluate our tax provision on a quarterly basis and adjust, as deemed
necessary, our effective tax rate given changes in facts and circumstances expected in the future.
We expect to receive certain federal, state, Canadian and
Irish tax credits in future years. We also expect to receive discrete tax benefits related to share-based compensation awards in fiscal
year 2023. As such, we expect our effective tax rate in fiscal year 2023 to be between 22.0% and 24.0%.
Net Income:
| For the Fiscal Years Ended | Change | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 26, | March 27, | ||||||||||||
| 2022 | 2021 | $ | % | ||||||||||
| Net Income | $ | 11,380 | $ | 7,791 | $ 3,589 | 46.1% |
29
Table of Contents
Net income for fiscal year 2022 increased by $3.6 million
or 46.1% compared to fiscal year 2021. As a percentage of revenue, net income was 5.6% in fiscal year 2022, up from 4.5% in fiscal year
2021. This year-over-year change reflects higher operating income discussed and a lower provision for income taxes.
Adjusted EBITDA:
In addition to reporting net income, a GAAP measure, we
present Adjusted EBITDA (earnings before interest, income taxes, depreciation and amortization, non-cash stock compensation expense, acquisition
related transaction expenses, non-cash loss on sale of building, and restructuring expense), which is a non-GAAP measure. Our management
believes Adjusted EBITDA is an important measure of our operating performance because it allows management, investors and others to evaluate
and compare the performance of our core operations from period to period by removing the impact of the capital structure (interest), tangible
and intangible asset base (depreciation and amortization), taxes, stock-based compensation expense and other items, which is not always
commensurate with the reporting period in which it is included. As such, our management uses Adjusted EBITDA as a measure of performance
when evaluating our business segments and as a basis for planning and forecasting. Adjusted EBITDA is also commonly used by rating agencies,
lenders and other parties to evaluate our credit worthiness.
Adjusted EBITDA is not a measure of financial performance
under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative
for the GAAP measure of net income and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted
EBITDA, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure
used by other companies.
| For the Fiscal Years Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 26, | March 27, | |||||||
| 2022 | 2021 | |||||||
| Net Income | $ | 11,380 | $ | 7,791 | ||||
| + Interest Expense | 810 | 850 | ||||||
| + Other Expense | 143 | 241 | ||||||
| + Tax Provision | 1,810 | 2,191 | ||||||
| Operating Income | 14,143 | 11,073 | ||||||
| + Depreciation & Amortization | 9,077 | 7,580 | ||||||
| + Restructuring Expense | - | 650 | ||||||
| + Transaction Expense | 902 | - | ||||||
| + Other Expense | (143 | ) | (241 | ) | ||||
| + Noncash Stock Compensation | 2,328 | 1,513 | ||||||
| Adjusted EBITDA | $ | 26,307 | $ | 20,575 |
During fiscal year 2022, Adjusted EBITDA was $26.3 million,
an increase of $5.7 million or 27.9% compared to fiscal year 2021. As a percentage of revenue, Adjusted EBITDA was 12.8% during fiscal
year 2022 versus 11.9% during fiscal year 2021, a 90 basis point increase. The increase in Adjusted EBITDA during fiscal year 2022 is
primarily driven by the increase in net income, depreciation and amortization expense, non-cash stock compensation expense and acquisition
transaction expenses.
Adjusted Diluted Earnings Per Share:
In addition to reporting Diluted Earnings Per Share, a GAAP
measure, we present Adjusted Diluted Earnings Per Share (net income plus acquisition related amortization expense, acquisition related
transaction expenses, acquisition related stock-based compensation, acquisition amortization of backlog and restructuring expense, on
a diluted per share basis), which is a non-GAAP measure. Our management believes Adjusted Diluted Earnings Per Share is an important measure
of our operating performance because it provides a basis for comparison of our business operations between current, past and future periods
by excluding items that we do not believe are indicative of our core operating performance.
30
Table of Contents
Adjusted Diluted Earnings Per Share is not a measure of financial
performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or
alternative for the GAAP measure of Diluted Earnings Per Share and, therefore, should not be used in isolation of, but in conjunction
with, the GAAP measure. Adjusted Diluted Earnings Per Share, as presented, may produce results that vary from the GAAP measure and may
not be comparable to a similarly defined non-GAAP measure used by other companies.
| For the Fiscal Years Ended | |||||||
|---|---|---|---|---|---|---|---|
| March 26, | March 27, | ||||||
| 2022 | 2021 | ||||||
| Net Income | $ | 11,380 | $ | 7,791 | |||
| + Amortization of Intangible Assets | 3,394 | 2,538 | |||||
| + Acquisition Amortization of Backlog | 490 | - | |||||
| + Acquisition Deal Costs | 1,458 | - | |||||
| + Business Restructuring Expense | - | 650 | |||||
| + Income Tax Effect @ 25% | (1,335 | ) | (797) | ||||
| Adjusted Net Income | 15,387 | 10,182 | |||||
| Average Diluted Shares Outstanding | 7,589 | 7,548 | |||||
| Diluted Earnings Per Share – GAAP | $ | 1.50 | $ | 1.03 | |||
| Adjusted Diluted Earnings Per Share | $ | 2.03 | $ | 1.35 |
LIQUIDITY AND CAPITAL RESOURCES
We expect that foreseeable liquidity and capital resource
requirements will be met through anticipated cash flows from operations and borrowings from our Revolving Credit Facility (as defined
below).
On July 7, 2021, we entered into the Second Amended and Restated
Credit Facility Agreement (the “2021 Credit Agreement”) with Manufacturers and Traders Trust Company (“M&T”),
that amended and restated in its entirety the Company’s Amended and Restated Credit Facility Agreement dated as of October 30, 2017,
as amended by Amended and Restated Credit Facility Agreement Amendment 1 dated December 10, 2018 and Amended and Restated Credit Facility
Agreement Amendment 2 (“Amendment Two”) dated May 18, 2020 (as amended, the “Prior Credit Agreement”).
The 2021 Credit Agreement increased the revolving credit commitment
(the “Revolving Credit Commitment”) from $40.0 million to $80.0 million, with a letter of credit subfacility increased from
$2.0 million to $10.0 million, and extended the term of the Revolving Credit Commitment to June 2026. The 2021 Credit Agreement amended
the definition of Applicable Margin (formerly Applicable Rate under the Prior Credit Agreement), which is based upon the Company’s
then current leverage ratio and is used to determine interest charges on outstanding and unused borrowings under the revolving credit
facility; the amendments reduced the Applicable Margins payable at the two highest leverage ratio levels. The 2021 Credit Agreement also
amended the definition of Permitted Acquisitions, that is, acquisitions which are permitted under, and may be financed with proceeds of,
the revolving credit facility, including increasing the aggregate purchase price for acquisitions consummated in any fiscal year from
$1.0 million to $65.0 million during the current fiscal year and $50.0 million during any subsequent fiscal year, and adding an aggregate
purchase price of $40.0 million for acquisitions consummated at any time during the term of the 2021 Credit Agreement related to businesses
with a principal place of business located in the United Kingdom or the European Union.
In addition, the 2021 Credit Agreement provides that, assuming
no event of default, restricted payments up to $25.0 million (increased from $10.0 million in the Prior Credit Agreement) in the aggregate
and $10.0 million (increased from $3.0 million in the Prior Credit Agreement) in any single fiscal year may be used by us to repurchase
our shares and pay dividends. The 2021 Credit Agreement modified the leverage ratio and fixed charge coverage ratio covenants with which
we are required to comply. The 2021 Credit Agreement also reduced the LIBOR floor from 1.0% to 0.25% and included a mechanism for adoption
of a different benchmark rate upon the discontinuation of
31
Table of Contents
LIBOR. The 2021 Credit Agreement also reduced the fixed interest rate on our
term loan in the amount of $15.0 million (the “2018 Term Loan”) from 4.15% to 3.90%.
The 2021 Credit Agreement superseded in its entirety, the
Prior Credit Agreement. Amendment Two to the Prior Credit Agreement had previously extended the term of the revolving credit facility
to October 20, 2022 and increased the revolving credit commitment to $40 million.
Amendment Two also had modified the definition of the applicable
rate used to determine interest charges on outstanding and unused borrowings under the revolving credit facility and it amended the definition
of permitted acquisitions to amend borrowings available under the revolving credit facility for acquisitions. In addition, Amendment Two
had amended the definition of restricted payments to exclude amounts up to $2.5 million during each fiscal year used to pay certain employee
tax obligations associated with share-based payment and stock option activity, and modified certain restrictions to the Company’s
ability to repurchase its shares and pay dividends. Amendment Two also had modified the leverage ratio and fixed charge coverage ratio
covenants with which the Company was required to comply and limited capital expenditures to $5.5 million for the fiscal year 2021. Amendment
Two also had established a LIBOR floor of 1.0% and included a mechanism for adoption of a different benchmark rate in the event LIBOR
was discontinued.
As of March 26, 2022, $80.0 million was available under
the revolving credit facility, of which $39.9 million was outstanding and included in long-term debt on the Consolidated Balance Sheets.
During fiscal year 2022, we used $29.8 million for business acquisitions.
As of March 26, 2022, $8.5 million was outstanding on the
2018 Term Loan, of which $2.2 million was included in current liabilities on the Consolidated Balance Sheets with the remainder included
in long-term debt. The 2018 Term Loan requires total repayments (principal plus interest) of $0.2 million per month through December 2025.
Pursuant to the Prior Credit Agreement, we were required to
comply with a fixed charge ratio covenant and a leverage ratio covenant, which were modified by the 2021 Credit Agreement. The allowable
leverage ratio under the Prior Credit Agreement for the second, third and fourth fiscal quarter of fiscal year 2021 and the first quarter
of fiscal year 2022 was a maximum multiple of 5.0, 5.5, 7.0 and 4.0, respectively, of total debt outstanding compared to EBITDA and non-cash
stock-based compensation expense for the preceding four consecutive fiscal quarters. The Prior Credit Agreement also had provided that
the trailing twelve-month pro forma EBITDA of an acquired business was included in the allowable leverage calculation. After the first
quarter of fiscal 2022, pursuant to the 2021 Credit Agreement, the allowable leverage ratio is a maximum multiple of 3.0. We were in compliance
with all loan covenants and requirements during fiscal years 2022 and 2021. Our leverage ratio was 1.74 at March 26, 2022, as defined
in the 2021 Credit Agreement, compared with 0.94 at March 27, 2021, as defined in the Prior Credit Agreement.
Interest on the revolving credit facility continues to accrue,
at our election, at either the variable one-month LIBOR (subject to a 1% floor during the first quarter of fiscal year 2022 and a 0.25%
floor for subsequent periods) or a fixed rate for a designated period at the LIBOR corresponding to such period, in each case, plus a
margin. Interest on outstanding borrowings of the 2018 Term Loan accrued at a fixed rate of 3.90% over the term of the loan during the
fourth quarter of fiscal year 2022 with principal and interest payments made monthly. Unused fees accrued based on the average daily amount
of unused credit available under the revolving credit facility. Interest rate margins and unused fees were determined on a quarterly basis
based upon our calculated leverage ratio.
On March 27, 2020, the Coronavirus Aid, Relief and Economic
Security (“CARES”) Act was enacted. The CARES Act included a provision that allows the Company to defer the employer portion
of social security payroll tax payments that would have been paid between the enactment date and December 31, 2020, with 50% payable by
December 31, 2021 and 50% payable by December 31, 2022. During fiscal year 2021, the Company deferred $2.0 million of employer social
security payroll taxes. During fiscal year 2022, the Company repaid $1.0 million on December 31, 2021 and the other $1.0 million is recorded
in accrued compensation and other liabilities on the Consolidated Balance Sheets.
32
Table of Contents
Cash Flows: The following table is a summary of our Consolidated
Statements of Cash Flows (dollars in thousands):
| For the Fiscal Years Ended | |||||||
|---|---|---|---|---|---|---|---|
| March 26, | March 27, | ||||||
| 2022 | 2021 | ||||||
| Cash Provided by (Used in): | |||||||
| Operating Activities | $ | 17,618 | $ | 23,639 | |||
| Investing Activities | $ | (39,851 | ) | $ | (10,151) | ||
| Financing Activities | $ | 23,694 | $ | (12,655) |
Operating Activities: Net cash provided by operating
activities was $17.6 million during fiscal year 2022 compared to $23.6 million during fiscal year 2021. The year-over-year decrease in
cash provided by operations is primarily the result of changes in net working capital (defined as current assets less current liabilities).
The significant working capital fluctuations were as follows:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Receivables: Accounts receivable increased by a net amount of $5.7 million during fiscal year 2022, inclusive of $2.8 million of accounts receivable acquired as part of three acquisitions completed during the period. Accounts receivable increased by a net amount of $3.0 million during fiscal year 2021, inclusive of $0.4 million of accounts receivable acquired as part of the BioTek acquisition completed during the period. The year-over-year change reflects the timing of collections. The following table illustrates our days sales outstanding as of March 26, 2022 and March 27, 2021: |
| For the Fiscal Years Ended | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 26, | March 27, | |||||||
| 2022 | 2021 | |||||||
| Net Sales, for the last two fiscal months | $ | 42,005 | $ | 36,536 | ||||
| Accounts Receivable, net | $ | 39,737 | $ | 33,950 | ||||
| Days Sales Outstanding | 57 | 56 |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Inventory: Our inventory strategy includes making appropriate large quantity, high dollar purchases with key manufacturers for various reasons, including maximizing on-hand availability of key products, expanding the number of SKUs stocked in anticipation of customer demand, reducing backorders for products with long lead times and optimizing vendor purchase and sales volume discounts. As a result, inventory levels may vary from quarter-to-quarter based on the timing of these large orders in relation to our quarter end. |
Our inventory balance increased $1.1 million during
fiscal year 2022. Our inventory balance decreased $2.5 million during fiscal year 2021. The year-over-year change is a result of strategic
inventory purchases during fiscal year 2022.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Accounts Payable: Changes in accounts payable may or may not correlate with changes in inventory balances at any given quarter end due to the timing of vendor payments for inventory, as well as the timing of payments for outsourced Service vendors and capital expenditures. |
Accounts payable increased $1.9 million during fiscal
year 2022. Accounts payable increased by $0.3 million during fiscal year 2021. The variance is largely due to the timing of inventory
and capital expenditure purchases and other payments in the respective periods.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Accrued Compensation and Other Current Liabilities: Accrued compensation and other current liabilities include, among other things, amounts paid to employees for non-equity performance-based compensation. At the end of any particular period, the amounts accrued for such compensation may vary due to many factors including, but not limited to, changes in expected performance levels, the performance measurement period, and the timing of payments to employees. |
During fiscal year 2022, accrued compensation and other
liabilities increased by $1.0 million, inclusive of $0.5 million of accrued compensation and other liabilities acquired as part of three
acquisitions completed during the period. During fiscal year 2021, accrued compensation and other liabilities increased by $3.5 million,
due primarily to increased accrued incentives and payroll related expense
33
Table of Contents
and $1.0 million of deferred employer portion of social security
payroll tax payments as part of the CARES Act.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Income Taxes Payable: In any given period, net working capital may be affected by the timing and amount of income tax payments. During fiscal year 2022, income taxes payable decreased by $0.4 million. During fiscal year 2021, income taxes payable increased by $0.3 million. The year-over-year difference is due to timing of income tax payments. |
Investing Activities: During fiscal year 2022,
we invested $10.2 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities
and capacity and our rental business.
During fiscal year 2021, we invested $6.6 million in
capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and our rental business.
During fiscal year 2022, we used $29.8 million for business
acquisitions. During fiscal year 2021, we used $3.6 million for a business acquisition.
During each of fiscal year 2022 and fiscal year 2021,
no contingent consideration or other holdback amounts were paid related to a business acquisition.
Financing Activities:
During fiscal year 2022, $31.0 million was borrowed from our revolving line of credit and $1.5 million in
cash was generated from the issuance of common stock. In addition, we used $2.1 million for scheduled repayments of our term loan and
$6.7 million for the “net” awarding of certain share awards to cover employee tax-withholding obligations for share award
and stock option activity in fiscal year 2022, which is shown as a repurchase of shares of our common stock on our Consolidated Statements
of Cash Flows.
During fiscal year 2021, $1.2 million in cash was generated
from the issuance of our common stock. In addition, we repaid $8.8 million of our Revolving Credit Facility, we used $2.0 million for
scheduled repayments of our term loan, and used $3.0 million for the “net” award of certain share awards to cover tax-withholding
obligations for share award activity in the period which are shown as a repurchase of shares of our common stock on our Consolidated Statements
of Cash Flows.
Recent Events
On May 31, 2022, Transcat acquired substantially all of
the assets of Charlton Jeffmont Inc., Raitz Inc. and Toolroom Calibration Inc. d/b/a Alliance Calibration (“Alliance”), an
Ohio based provider of calibration services. This transaction aligned with a key component of the Company’s acquisition strategy
of targeting businesses that expand the depth and breadth of the Company’s service capabilities. The total purchase price paid for
the assets of Alliance was approximately $4.5 million in cash and an amount of the Company’s common stock, par value $0.50 per share
(“Common Stock”), with a value equal to $157,500, or 2,284 shares of Common Stock. Pursuant to the asset purchase agreement,
the Company will hold back $500,000 of the purchase price for certain potential post-closing adjustments, and the purchase price will
be subject to reduction by $500,000 if a key customer relationship is not retained.
OUTLOOK
We are proud of our dedicated team, which successfully executed
through the challenges of the past year and consistently delivered excellent results. As we look ahead into fiscal year 2023 and beyond,
we believe we are well positioned for profitable growth and we expect the strength of our value proposition to continue to increase. We
have demonstrated our ability to drive growth through various economic cycles as can be seen over the past 10 years and we are confident
and expect that will continue. The business continues to benefit from a predominately life science-oriented market, driven by regulation
and recurring revenue streams. Strong organic Service growth remains a centerpiece of our strategy. In the year ahead we expect organic
Service growth in the high-single digit range. Volume increase is an important component to driving the inherent operating leverage in
the Transcat Service model.
Acquisitions that strengthen our fundamental value proposition
will continue to be an important component of our go-forward strategy. We will identify and pursue opportunities to expand our addressable
markets like we did with
34
Table of Contents
NEXA and our pipettes business. The NEXA and pipettes acquisitions, along with our recent acquisition of Tangent
and the bolt-on Upstate Metrology acquisition, represent a gain in value which raises the ceiling and trajectory of the business.
Additionally, Transcat has made significant investments
in the quality of our team, including leaders that maintain expertise relating to continuous process improvement and automation. We have
generated sustainable margin improvement over the past several years and we believe the improvement will continue. Automation of our calibration
processes and overall process improvement are designed to foster future margin gains. Relating to selling, general and administrative
expenses, we anticipate demonstrating more leverage in the years ahead.
We believe Transcat has substantial runway ahead for Service
revenue growth and margin expansion. We have a long history that demonstrates that we know how to succeed on both fronts. We continue
to focus on generating sustainable long-term value for our shareholders and providing a dynamic, rewarding workplace for our team.
We expect to receive certain federal, state, Canadian and
Irish tax credits in future years. We also expect to receive discrete tax benefits related to share-based compensation awards in fiscal
year 2023. As such, we expect our effective tax rate in fiscal year 2023 to be between 22.0% and 24.0%.