CalAmp Reports Fourth Quarter and Fiscal Year 2023 Financial Results

In this article:
CalAmp Corp.CalAmp Corp.
CalAmp Corp.

Gross Margin increases 160 Bps and adjusted EBITDA increases 44% quarter-over-quarter to $6.8 million

IRVINE, Calif., April 27, 2023 (GLOBE NEWSWIRE) -- CalAmp (Nasdaq: CAMP), a connected intelligence company that helps organizations monitor, track and protect their vital assets, today reported financial results for its fourth quarter and fiscal year 2023 ended February 28, 2023.

“Fourth quarter results were highlighted by a significant increase in Adjusted EBITDA driven by a combination of gross margin increases and expense management,” said Jeff Gardner, CalAmp’s president and CEO. “The Company significantly reduced expenses through a restructuring late in Q4 to align the organization to a recurring revenue business model. As we enter this next fiscal year, our primary objective is to increase shareholder value by expanding the base of recurring application subscription customers by securing an increasing number of full stack solutions based new logos as well as up sell and cross sell new applications like Vision 2.0 to existing customers to fuel future recurring revenue growth, profitability and cash flow.”

Fourth Quarter Financial Overview

  • Total revenue in the quarter was $78.5 million, meeting expectations

  • Software and Subscription Services (S&SS) revenue grew 4% sequentially to a record $51.4 million. 78% of the eligible customers have been converted; transition is nearly complete

  • Telematics Products revenue in the quarter was $27.1 million, as customers transitioned to S&SS segments

  • Year End Remaining Performance Obligations (RPO) of $234 million

  • Telematics Products backlog was at $29 million, down sequentially by $8 million, reflecting improved supply

  • Restructured in January to reduce cash expenses by $10 to $12 million annually across COGS, OpX and CapX

  • Gross margin in the quarter increased 160 Bps to 35.3% quarter over quarter as net PPV declined

  • Adjusted EBITDA increased 44% to $6.8 million, or approximately 8.6% of revenue

  • GAAP net loss from continuing operations was $8.1 million, or a loss of $0.22 per share

  • Non-GAAP net income turned positive in Q4 with $1.5 million, or a gain of $0.06 per share

  • Ended the quarter with $42 million in cash and cash equivalents; have $34 million of undrawn line availability

Business and Recent Highlights

  • Renewed recurring revenue agreement with Los Angeles Unified School District with 1,400 vehicles under contract

  • Secured recurring revenue agreement with Rockwood School District in the state of Missouri

  • New customer and partnership win with Noregon Systems, for predictive maintenance on heavy commercial trucks

  • Appointed tech finance veteran Jikun Kim as Chief Financial Officer

Summary Financial Information From Continuing Operations:
(In thousands except per share amounts)

 

 

Three Months Ended

 

 

Fiscal Year Ended

 

 

 

February 28,

 

 

February 28,

 

Description

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Software & Subscription Services (S&SS)

 

$

51,396

 

 

$

41,236

 

 

$

184,728

 

 

$

154,315

 

Telematics Products

 

 

27,110

 

 

 

27,141

 

 

 

110,221

 

 

 

141,524

 

 

 

$

78,506

 

 

$

68,377

 

 

$

294,949

 

 

$

295,839

 

Gross profit

 

 

27,738

 

 

 

28,049

 

 

 

109,011

 

 

 

121,886

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

35

%

 

 

41

%

 

 

37

%

 

 

41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(8,090

)

 

$

(9,181

)

 

$

(32,490

)

 

$

(31,148

)

Net loss per diluted share

 

$

(0.22

)

 

$

(0.26

)

 

$

(0.90

)

 

$

(0.88

)

Non-GAAP measures:

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted basis net income (loss)

 

$

1,515

 

 

$

(305

)

 

$

(2,759

)

 

$

2,873

 

Adjusted basis net income (loss) per diluted share

 

$

0.06

 

 

$

(0.01

)

 

$

(0.08

)

 

$

0.08

 

Adjusted EBITDA

 

$

6,754

 

 

$

5,003

 

 

$

18,074

 

 

$

24,680

 

Adjusted EBITDA margin

 

 

9

%

 

 

7

%

 

 

6

%

 

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

February 28,

 

 

February 28,

 

Description

 

2023

 

 

2022

 

Cash and cash equivalents

 

$

41,928

 

 

$

79,221

 

Working capital

 

 

68,295

 

 

 

90,928

 

Deferred revenue

 

 

36,552

 

 

 

39,670

 

Total debt (carrying value)

 

 

228,121

 

 

 

192,288

 

 

 

 

 

 

 

 


 

 

February 28,

 

 

February 28,

 

S&SS Supplemental Information:

 

2023

 

 

2022

 

Remaining performance obligations

 

$

234,494

 

 

$

200,103

 

Subscribers

 

 

1,595

 

 

 

1,060

 

 

 

 

 

 

 

 

 

 

First Quarter Fiscal Year 2024 Business Outlook

We expect FY24 Q1 revenues to range between $72 and $78 million with adjusted EBITDA between $5 and $9 million.

A reconciliation of non-GAAP guidance financial measures to corresponding GAAP guidance financial measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty and potential variability of expenses, such as stock-based compensation expense-related charges, that may be incurred in the future and cannot be reasonably determined or predicted at this time. It is important to note that these factors could be material to our results of operations computed in accordance with GAAP.

Conference Call and Webcast

CalAmp is hosting a conference call for analysts and investors to discuss its fourth quarter fiscal year 2023 results at 2:00 p.m. Pacific Time today. Participants can listen in via webcast by visiting the Investor Relations section of its website at www.calamp.com. Please go to the website at least 15 minutes early to register, download and install any necessary audio software. A replay of the webcast will be available for 90 days after the call. The conference call can also be accessed by dialing 833-470-1428 (+1-404-975-4839 for international callers)and using the Conference ID #859160. Following the call, an audio replay will also be available by calling 866-813-9403 or +44-204-525-0658 and entering the Conference ID #390203. The audio replay will be available through May 4, 2023.

About CalAmp

CalAmp (Nasdaq: CAMP) provides flexible solutions to help organizations worldwide monitor, track and protect their vital assets. Our unique combination of software, devices, and platform enables over 14,000 commercial and government organizations worldwide to increase efficiency, safety and transparency while accommodating the unique ways they do business. With over 10 million active edge devices and 275+ issued or pending patents, CalAmp is the telematics leader organizations turn to for innovation and dependability. For more information, visit calamp.com, or LinkedIn, Twitter, YouTube or CalAmp Blog.

Forward-Looking Statements

This announcement contains forward-looking statements (including within the meaning of Section 21E of the U.S. Securities Exchange Act of 1934, as amended, and Section 27A of the U.S. Securities Act of 1933, as amended) concerning CalAmp. These statements include, but are not limited to, statements that address our expected future business and financial performance and statements about (i) our plans, objectives and intentions with respect to future operations, services and products, (ii) our competitive position and opportunities, and (iii) other statements identified by words such as such as “may”, “will”, “expect”, “intend”, “plan”, “potential”, “believe”, “seek”, “could”, “estimate”, “judgment”, “targeting”, “should”, “anticipate”, “predict”, “project”, “aim”, “goal”, and similar words, phrases or expressions. These forward-looking statements are based on management’s current expectations and beliefs, as well as assumptions made by, and information currently available to, management, current market trends and market conditions, and involve risks and uncertainties, many of which are outside of our control, and which may cause actual results to differ materially from those contained in forward-looking statements. Accordingly, you should not place undue reliance on such statements. Particular uncertainties that could materially affect future results include any risks associated with global economic conditions and concerns; the effects of global outbreaks of pandemics or contagious diseases or fear of such outbreaks, such as the recent coronavirus (COVID-19) pandemic; global component shortages due to supply chain constraints caused by the COVID-19 pandemic; disruptions in sales, operations, relationships with customers, suppliers, employees; our ability to successfully and timely accomplish our transformation to a SaaS solutions provider; our transition out of the automotive vehicle financing business; competitive pressures; pricing declines; demand for our telematics products; rates of growth in our target markets; prolonged disruptions of our contract manufacturers’ facilities or other significant operations; force majeure or force-majeure-like events at our contract manufacturers’ facilities including component shortages; the ongoing diversification of our global supply chain; our dependence on outsourced service providers for certain key business services and their ability to execute to our requirements; our ability to improve gross margin; cost-containment measures; legislative, trade, tariff, and regulatory actions; integration, unexpected charges or expenses in connection with acquisitions; the impact of legal proceedings and compliance risks; the impact on our business and reputation from information technology system failures, network disruptions, cyber-attacks, or losses or unauthorized access to, or release of, confidential information; the ability of the Company to comply with laws and regulations regarding data protection; our ability to protect our intellectual property and the unpredictability of any associated litigation expenses; any expenses or reputational damage associated with resolving customer product and warranty and indemnification claims; our ability to sell to new types of customers and to keep pace with technological advances; market acceptance of the end products into which our products are designed; and other events and trends on a national, regional and global scale, including those of a political, economic, business, competitive, and regulatory nature. More information on these risks and other potential factors that could affect our financial results is included in our filings with the U.S. Securities and Exchange Commission (“SEC”), including in the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of our most recently filed periodic reports on Form 10-K and Form 10-Q and subsequent filings, which you may obtain for free at the SEC’s website at http://www.sec.gov. We undertake no intent or obligation to publicly update or revise any of these forward-looking statements, whether as a result of new information, future events or otherwise, which speak as of their respective dates except as required by law.

Non-GAAP Financial Measures

“GAAP” refers to financial information presented in accordance with U.S. Generally Accepted Accounting Principles. This announcement includes non-GAAP financial measures, as defined in Regulation G promulgated by the SEC. We believe that our presentation of non-GAAP financial measures provides useful supplementary information to investors. These non-GAAP financial measures are provided in addition to, and not as a substitute for measures of financial performance prepared in accordance with GAAP.

In this announcement, we report the non-GAAP financial measures of Adjusted basis net income (loss), Adjusted basis net income (loss) per diluted share, Adjusted EBITDA (earnings before investment income, interest expense, taxes, depreciation, amortization, stock-based compensation, acquisition and integration expenses, non-cash costs and expenses arising from purchase accounting adjustments, litigation and legal expenses, impairment losses and certain other adjustments as detailed in the accompanying non-GAAP reconciliation), and Adjusted EBITDA margin. Adjusted basis net income (loss) excludes the impact of intangible asset amortization expense, stock-based compensation, non-cash interest expense, acquisition and integration expenses, non-cash costs and expenses arising from purchase accounting adjustments, litigation and legal expenses, income tax provision adjustments, impairment losses and certain other adjustments as shown in the non-GAAP reconciliation provided in the table at the end of this announcement. We use these non-GAAP financial measures to provide investors with additional information about our financial performance and future prospects of our core business activities. Internally, these non-GAAP measures are significant measures used by management for purposes of evaluating our core operating performance, establishing internal budgets, calculating return on investment for development programs and growth initiatives, comparing performance with internal forecasts and targeted business models, strategic planning, evaluating and valuing potential acquisition candidates and how their operations compare to our operations, and benchmarking performance externally against our competitors. We believe this non-GAAP financial information provides additional insight into our ongoing performance and have therefore chosen to provide this information to investors to help them evaluate our results of ongoing operations and enable additional period-to-period comparisons. The presentation of these and other similar items in our non-GAAP financial results should not be interpreted as implying that these items are non-recurring, infrequent, or unusual.

CalAmp, LoJack, TRACKER, Here Comes The Bus, Bus Guardian, iOn Vision, CrashBoxx and associated logos are among the trademarks of CalAmp and/or its affiliates in the United States, certain other countries and/or the EU. Spireon acquired the LoJack® U.S. Stolen Vehicle Recovery (SVR) business from CalAmp and holds an exclusive license to the LoJack mark in the United States and Canada. Any other trademarks or trade names mentioned are the property of their respective owners.

AT CALAMP:
Jikun Kim
SVP & CFO
ir@calamp.com

   

AT SHELTON GROUP:
Leanne K. Sievers
(949) 224.3874
sheltonir@sheltongroup.com

 

 

 

CALAMP CORP.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except per share amounts)
(Unaudited)

 

Three Months Ended

 

 

Fiscal Year Ended

 

 

February 28,

 

 

February 28,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

78,506

 

 

$

68,377

 

 

$

294,949

 

 

$

295,839

 

Cost of revenues

 

50,768

 

 

$

40,328

 

 

 

185,938

 

 

 

173,953

 

Gross profit

 

27,738

 

 

 

28,049

 

 

 

109,011

 

 

 

121,886

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

5,334

 

 

$

6,596

 

 

 

24,570

 

 

 

28,444

 

Selling and marketing

 

10,691

 

 

$

10,816

 

 

 

47,389

 

 

 

48,564

 

General and administrative

 

11,955

 

 

$

13,674

 

 

 

51,819

 

 

 

52,333

 

Intangible asset amortization

 

1,337

 

 

$

1,382

 

 

 

5,332

 

 

 

5,415

 

Restructuring

 

4,586

 

 

$

264

 

 

 

4,586

 

 

 

600

 

 

 

33,903

 

 

 

32,732

 

 

 

133,696

 

 

 

135,356

 

Operating loss

 

(6,165

)

 

 

(4,683

)

 

 

(24,685

)

 

 

(13,470

)

Non-operating income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment income

 

343

 

 

$

(43

)

 

 

989

 

 

 

1,175

 

Interest expense

 

(1,615

)

 

$

(3,840

)

 

 

(6,260

)

 

 

(15,323

)

Other expense, net

 

(145

)

 

$

(359

)

 

 

(1,383

)

 

 

(2,443

)

 

 

(1,417

)

 

 

(4,242

)

 

 

(6,654

)

 

 

(16,591

)

Loss from continuing operations before income taxes

 

(7,582

)

 

 

(8,925

)

 

 

(31,339

)

 

 

(30,061

)

Income tax provision from continuing operations

 

(508

)

 

$

(256

)

 

 

(1,151

)

 

 

(1,087

)

Net loss from continuing operations

 

(8,090

)

 

 

(9,181

)

 

 

(32,490

)

 

 

(31,148

)

Net income from discontinued operations, net of tax

 

-

 

 

$

-

 

 

 

-

 

 

 

3,157

 

Net loss

$

(8,090

)

 

$

(9,181

)

 

$

(32,490

)

 

$

(27,991

)

Loss per share - continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(0.22

)

 

$

(0.26

)

 

$

(0.90

)

 

$

(0.88

)

Diluted

$

(0.22

)

 

$

(0.26

)

 

$

(0.90

)

 

$

(0.88

)

Earnings per share - discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

-

 

 

$

-

 

 

$

-

 

 

$

0.09

 

Diluted

$

-

 

 

$

-

 

 

$

-

 

 

$

0.09

 

Shares used in computing earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

36,132

 

 

 

35,552

 

 

 

36,132

 

 

 

35,254

 

Diluted

 

36,132

 

 

 

35,552

 

 

 

36,132

 

 

 

35,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CALAMP CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
(Unaudited)

 

February 28,

 

 

February 28,

 

 

2023

 

 

2022

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

41,928

 

 

$

79,221

 

Accounts receivable, net

 

82,946

 

 

 

61,544

 

Inventories

 

23,902

 

 

 

18,269

 

Prepaid expenses and other current assets

 

26,019

 

 

 

22,348

 

Total current assets

 

174,795

 

 

 

181,382

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

32,832

 

 

 

37,674

 

Operating lease right-of-use assets

 

12,293

 

 

 

12,327

 

Deferred income tax assets

 

3,275

 

 

 

4,165

 

Goodwill

 

94,214

 

 

 

94,436

 

Other intangible assets, net

 

26,633

 

 

 

31,965

 

Other assets

 

36,078

 

 

 

29,632

 

Total assets

$

380,120

 

 

$

391,581

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current portion of long-term debt

$

705

 

 

$

2,585

 

Accounts payable

 

52,716

 

 

 

31,815

 

Accrued payroll and employee benefits

 

11,766

 

 

 

10,929

 

Deferred revenue

 

25,448

 

 

 

26,174

 

Other current liabilities

 

15,865

 

 

 

18,951

 

Total current liabilities

 

106,500

 

 

 

90,454

 

 

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

227,416

 

 

 

189,703

 

Operating lease liabilities

 

12,314

 

 

 

13,382

 

Other non-current liabilities

 

19,583

 

 

 

22,640

 

Total liabilities

 

365,813

 

 

 

316,179

 

Stockholders' equity:

 

 

 

 

 

 

 

Common stock

 

374

 

 

 

361

 

Additional paid-in capital

 

184,672

 

 

 

242,386

 

Accumulated deficit

 

(168,816

)

 

 

(165,965

)

Accumulated other comprehensive loss

 

(1,923

)

 

 

(1,380

)

Total stockholders' equity

 

14,307

 

 

 

75,402

 

Total liabilities and stockholders' equity

$

380,120

 

 

$

391,581

 

 

 

 

 

 

 

 

 

CALAMP CORP.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)

 

Fiscal Year Ended

 

 

February 28,

 

 

 

2023

 

 

 

2022

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net loss

$

(32,490

)

 

$

(27,991

)

Less: net income from discontinued operations, net of tax

 

-

 

 

 

3,157

 

Net loss from continuing operations

 

(32,490

)

 

 

(31,148

)

 

 

 

 

 

 

 

 

Depreciation expense

 

16,426

 

 

 

17,389

 

Intangible asset amortization

 

5,332

 

 

 

5,415

 

Stock-based compensation

 

10,211

 

 

 

11,321

 

Amortization of debt issuance costs and discount

 

1,151

 

 

 

10,411

 

Non-cash operating lease cost

 

3,433

 

 

 

3,713

 

Revenue assigned to factors

 

(2,680

)

 

 

(4,566

)

Deferred tax assets, net

 

676

 

 

 

465

 

Other

 

74

 

 

 

595

 

Changes in operating assets and liabilities of continuing operations

 

(25,065

)

 

 

(17,418

)

Net cash used in operating activities - continuing operations

 

(22,932

)

 

 

(3,823

)

Net cash used in operating activities - discontinued operations

 

-

 

 

 

(395

)

NET CASH USED IN OPERATING ACTIVITIES

 

(22,932

)

 

 

(4,218

)

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Capital expenditures

 

(11,100

)

 

 

(13,298

)

Net cash used in investing activities - continuing operations

 

(11,100

)

 

 

(13,298

)

Net cash provided by investing activities - discontinued operations

 

-

 

 

 

5,721

 

NET CASH USED IN INVESTING ACTIVITIES

 

(11,100

)

 

 

(7,577

)

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Taxes paid related to net share settlement of vested equity awards

 

(1,865

)

 

 

(4,173

)

Proceeds from exercise of stock options and contributions to employee stock purchase plan

 

956

 

 

 

1,530

 

NET CASH USED IN FINANCING ACTIVITIES

 

(909

)

 

 

(2,643

)

 

 

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

 

(2,352

)

 

 

(965

)

Net change in cash and cash equivalents

 

(37,293

)

 

 

(15,403

)

Cash and cash equivalents at beginning of year

 

79,221

 

 

 

94,624

 

Cash and cash equivalents at end of year

$

41,928

 

 

$

79,221

 

 

 

 

 

 

 

 

 

CALAMP CORP.
RECONCILIATION OF NON-GAAP MEASURES TO GAAP
(Unaudited)

GAAP refers to financial information presented in accordance with U.S. Generally Accepted Accounting Principles. This announcement includes non-GAAP financial measures, as defined in Regulation G promulgated by the Securities and Exchange Commission. We believe that our presentation of non-GAAP financial measures provides useful supplementary information to investors. The presentation of non-GAAP financial measures is not meant to be considered in isolation from or as a substitute for results prepared in accordance with GAAP.

In this announcement, we report the non-GAAP financial measures of Adjusted basis net income (loss), Adjusted basis net income (loss) per diluted share, Adjusted EBITDA (earnings before investment income, interest expense, taxes, depreciation, amortization, stock-based compensation and other adjustments as identified below), and Adjusted EBITDA margin. We use these non-GAAP financial measures to provide investors with an overall understanding of the financial performance and future prospects of our core business activities. Specifically, we believe that the use of these non-GAAP measures facilitates the comparison of results of core business operations between current and past periods.

The reconciliation of GAAP basis net loss to Adjusted basis (non-GAAP) net income (loss) is as follows (in thousands except per share amounts):

 

Three Months Ended

 

 

Fiscal Year Ended

 

 

February 28,

 

 

February 28,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP basis net loss

$

(8,090

)

 

$

(9,181

)

 

$

(32,490

)

 

$

(27,991

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from discontinued operations, net of tax

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,157

)

Intangible asset amortization

 

1,337

 

 

 

1,382

 

 

 

5,332

 

 

 

5,415

 

Stock-based compensation

 

2,025

 

 

 

2,760

 

 

 

10,211

 

 

 

11,321

 

Non-cash interest expense

 

274

 

 

 

2,600

 

 

 

1,151

 

 

 

10,411

 

GAAP basis income tax provision

 

508

 

 

 

256

 

 

 

1,151

 

 

 

1,087

 

Litigation and non-recurring legal expenses

 

524

 

 

 

1,186

 

 

 

5,158

 

 

 

2,518

 

Restructuring

 

4,586

 

 

 

264

 

 

 

4,586

 

 

 

600

 

Costs incurred in transition of LoJack North America business to acquiror (b)

 

130

 

 

 

319

 

 

 

1,347

 

 

 

2,103

 

Other

 

251

 

 

 

114

 

 

 

1,325

 

 

 

1,161

 

Adjusted basis income (loss) before income taxes

 

1,545

 

 

 

(300

)

 

 

(2,229

)

 

 

3,468

 

Income tax provision (non-GAAP basis) (a)

 

(30

)

 

 

(5

)

 

 

(530

)

 

 

(595

)

Adjusted basis net income (loss)

$

1,515

 

 

$

(305

)

 

$

(2,759

)

 

$

2,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted basis net income (loss) per diluted share

$

0.06

 

 

$

(0.01

)

 

$

(0.08

)

 

$

0.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding on a diluted basis

 

44,509

 

 

 

35,552

 

 

 

36,132

 

 

 

36,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The reconciliation of GAAP-basis net loss to Adjusted EBITDA and the calculation of Adjusted EBITDA margin are as follows (dollars in thousands):

 

Three Months Ended

 

 

Fiscal Year Ended

 

 

February 28,

 

 

February 28,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP basis net loss

$

(8,090

)

 

$

(9,181

)

 

$

(32,490

)

 

$

(27,991

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from discontinued operations, net of tax

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,157

)

Investment (income) loss

 

(343

)

 

 

43

 

 

 

(989

)

 

 

(1,175

)

Interest expense

 

1,615

 

 

 

3,840

 

 

 

6,260

 

 

 

15,323

 

Income tax provision

 

508

 

 

 

256

 

 

 

1,151

 

 

 

1,087

 

Depreciation and amortization

 

5,655

 

 

 

5,718

 

 

 

21,758

 

 

 

22,804

 

Stock-based compensation

 

2,025

 

 

 

2,760

 

 

 

10,211

 

 

 

11,321

 

Litigation and non-recurring legal expenses

 

524

 

 

 

1,186

 

 

 

5,158

 

 

 

2,518

 

Restructuring

 

4,586

 

 

 

264

 

 

 

4,586

 

 

 

600

 

Costs incurred in transition of LoJack North America business to acquiror (b)

 

130

 

 

 

319

 

 

 

1,347

 

 

 

2,103

 

Other

 

144

 

 

 

(202

)

 

 

1,082

 

 

 

1,247

 

Adjusted EBITDA

$

6,754

 

 

$

5,003

 

 

$

18,074

 

 

$

24,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

78,506

 

 

$

68,377

 

 

$

294,949

 

 

$

295,839

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA margin

 

9

%

 

 

7

%

 

 

6

%

 

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) The non-GAAP income tax provision represents cash taxes paid or payable for the period after giving effect to the utilization of net operating losses and tax credit carryforwards.
(b) Costs incurred in transition of business to acquiror are attributable to the wind-down and transfer of the LoJack North America business to Spireon.


Advertisement