Manitex International Reports Third Quarter 2024 Results
THIRD QUARTER 2024 RESULTS
(all comparisons versus the prior year period unless otherwise noted)
-
Net revenue of
$66.5 million -
Gross profit of
$16.0 million ; gross margin of 24.1% -
Net Income of
$0.4 million ; Adjusted Net Income of$1.8 million , or$0.09 per diluted share -
Adjusted EBITDA of
$8.5 million ; Adjusted EBITDA margin of 12.8% -
On
September 12 , announced an agreement to be acquired by Tadano, Ltd. (“Tadano”) for$5.80 in cash per share
THIRD QUARTER 2024 PERFORMANCE
Lifting Equipment Segment revenue was
Rental Equipment Segment revenue was
Total gross profit was
SG&A expense was
Operating income was
Net income was
Adjusted EBITDA was
As of
BALANCE SHEET AND LIQUIDITY
As of
TADANO ACQUISITION
On
Under the terms of the transaction,
Given the Company’s pending acquisition by Tadano,
NON-GAAP FINANCIAL MEASURES AND OTHER ITEMS
In this press release, we refer to various non-GAAP (
ABOUT
NO OFFER OR SOLICITATION
This press release does not constitute an offer to sell or the solicitation of an offer to buy the securities of
ADDITIONAL INFORMATION REGARDING THE MERGER AND WHERE TO FIND IT
This communication relates to the proposed merger involving
This communication may be deemed to be solicitation material in respect of the proposed merger contemplated by the Merger Agreement.
CERTAIN INFORMATION REGARDING PARTICIPANTS IN THE SOLICITATION
FORWARD-LOOKING STATEMENTS
Safe Harbor Statement under the
|
||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||
(In thousands, except share and per share data) |
||||||||
(Unaudited) |
||||||||
|
|
|||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash |
$ |
4,246 |
|
$ |
9,269 |
|
||
Cash – restricted |
|
215 |
|
|
212 |
|
||
Trade receivables (net) |
|
47,275 |
|
|
49,118 |
|
||
Other receivables |
|
1,394 |
|
|
553 |
|
||
Inventory (net) |
|
84,180 |
|
|
82,337 |
|
||
Prepaid expenses and other current assets |
|
3,725 |
|
|
4,084 |
|
||
Total current assets |
|
141,035 |
|
|
145,573 |
|
||
Total fixed assets, net of accumulated depreciation of |
|
51,696 |
|
|
49,560 |
|
||
Operating lease assets |
|
7,344 |
|
|
7,416 |
|
||
Intangible assets (net) |
|
9,897 |
|
|
12,225 |
|
||
|
|
37,551 |
|
|
37,354 |
|
||
Deferred tax assets |
|
3,358 |
|
|
3,603 |
|
||
Total assets |
$ |
250,881 |
|
$ |
255,731 |
|
||
LIABILITIES AND EQUITY |
||||||||
Current liabilities |
||||||||
Accounts payable |
$ |
44,012 |
|
$ |
47,644 |
|
||
Accrued expenses |
|
13,935 |
|
|
14,503 |
|
||
Related party payables (net) |
|
- |
|
|
27 |
|
||
Revolving term credit facilities |
|
1,820 |
|
|
2,185 |
|
||
Notes payable (net) |
|
21,087 |
|
|
23,343 |
|
||
Current portion of finance lease obligations |
|
670 |
|
|
605 |
|
||
Current portion of operating lease obligations |
|
2,166 |
|
|
2,100 |
|
||
Customer deposits |
|
2,155 |
|
|
2,384 |
|
||
Total current liabilities |
|
85,845 |
|
|
92,791 |
|
||
Long-term liabilities |
||||||||
Revolving term credit facilities (net) |
|
48,625 |
|
|
49,781 |
|
||
Notes payable (net) |
|
13,727 |
|
|
16,249 |
|
||
Finance lease obligations (net of current portion) |
|
2,272 |
|
|
2,777 |
|
||
Operating lease obligations (net of current portion) |
|
5,177 |
|
|
5,315 |
|
||
Deferred tax liability |
|
5,505 |
|
|
4,145 |
|
||
Other long-term liabilities |
|
3,473 |
|
|
4,989 |
|
||
Total long-term liabilities |
|
78,779 |
|
|
83,256 |
|
||
Total liabilities |
|
164,624 |
|
|
176,047 |
|
||
Commitments and contingencies |
||||||||
Equity |
||||||||
Preferred stock—Authorized 150,000 shares, no shares issued or outstanding at
|
|
— |
|
|
— |
|
||
Common stock—no par value 25,000,000 shares authorized 20,397,358 and 20,258,194
|
|
135,274 |
|
|
134,328 |
|
||
Additional paid-in capital |
|
5,670 |
|
|
5,440 |
|
||
Retained deficit |
|
(61,782 |
) |
|
(65,982 |
) |
||
Accumulated other comprehensive loss |
|
(3,675 |
) |
|
(4,169 |
) |
||
Equity attributable to shareholders of |
|
75,487 |
|
|
69,617 |
|
||
Equity attributed to noncontrolling interest |
|
10,770 |
|
|
10,067 |
|
||
Total equity |
|
86,257 |
|
|
79,684 |
|
||
Total liabilities and equity |
$ |
250,881 |
|
$ |
255,731 |
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(In thousands, except for share and per share amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|||||
Net revenues |
$ |
66,544 |
|
$ |
71,331 |
|
$ |
216,122 |
|
$ |
212,736 |
|
||||
Cost of sales |
|
50,519 |
|
|
54,746 |
|
|
166,053 |
|
|
166,806 |
|
||||
Gross profit |
|
16,025 |
|
|
16,585 |
|
|
50,069 |
|
|
45,930 |
|
||||
Operating expenses |
||||||||||||||||
Research and development costs |
|
711 |
|
|
861 |
|
|
2,494 |
|
|
2,512 |
|
||||
Selling, general and administrative expenses |
|
9,894 |
|
|
10,545 |
|
|
32,138 |
|
|
32,342 |
|
||||
Transaction costs |
|
985 |
|
|
- |
|
|
985 |
|
|
- |
|
||||
Total operating expenses |
|
11,590 |
|
|
11,406 |
|
|
35,617 |
|
|
34,854 |
|
||||
Operating income |
|
4,435 |
|
|
5,179 |
|
|
14,452 |
|
|
11,076 |
|
||||
Other income (expense) |
||||||||||||||||
Interest expense, net |
|
(2,082 |
) |
|
(1,856 |
) |
|
(5,715 |
) |
|
(5,517 |
) |
||||
Foreign currency transaction loss |
|
(761 |
) |
|
(883 |
) |
|
(1,590 |
) |
|
(1,656 |
) |
||||
Other income (expense) |
|
35 |
|
|
196 |
|
|
52 |
|
|
(541 |
) |
||||
Total other expense |
|
(2,808 |
) |
|
(2,543 |
) |
|
(7,253 |
) |
|
(7,714 |
) |
||||
Income before income taxes |
|
1,627 |
|
|
2,636 |
|
|
7,199 |
|
|
3,362 |
|
||||
Income tax expense |
|
874 |
|
|
742 |
|
|
2,296 |
|
|
962 |
|
||||
Net income |
|
753 |
|
|
1,894 |
|
|
4,903 |
|
|
2,400 |
|
||||
Net income attributable to noncontrolling interest |
|
326 |
|
|
194 |
|
|
703 |
|
|
243 |
|
||||
Net income attributable to shareholders of
|
$ |
427 |
|
$ |
1,700 |
|
$ |
4,200 |
|
$ |
2,157 |
|
||||
Income per share |
|
|||||||||||||||
Basic |
$ |
0.02 |
|
$ |
0.08 |
|
$ |
0.21 |
|
$ |
0.11 |
|
||||
Diluted |
$ |
0.02 |
|
$ |
0.08 |
|
$ |
0.21 |
|
$ |
0.11 |
|
||||
Weighted average common shares outstanding |
||||||||||||||||
Basic |
|
20,397,358 |
|
|
20,252,114 |
|
|
20,350,315 |
|
|
20,193,696 |
|
||||
Diluted |
|
20,397,358 |
|
|
20,254,830 |
|
|
20,384,585 |
|
|
20,196,255 |
|
|
|||||||||||
Three Months Ended |
|||||||||||
|
|
|
|||||||||
As Reported |
As Adjusted |
As Reported |
As Adjusted |
As Reported |
As Adjusted |
||||||
Net sales |
|
|
|
|
|
|
|
|
|
|
|
% change Vs Q2 2024 |
(12.7%) |
(12.7%) |
|||||||||
% change Vs Q3 2023 |
(6.7%) |
|
(6.7%) |
|
|
|
|
|
|
|
|
Gross margin |
16,025 |
16,025 |
17,161 |
17,161 |
16,585 |
16,585 |
|||||
Gross margin % of net sales |
24.1% |
|
24.1% |
|
22.5% |
|
22.5% |
|
23.3% |
|
23.3% |
Backlog |
||||||||||||||||
|
|
|
|
|
||||||||||||
Backlog from continuing operations |
|
97,277 |
115,811 |
154,182 |
170,286 |
196,872 |
||||||||||
Change Versus Current Period |
(16.0%) |
(36.9%) |
(42.9%) |
(50.6%) |
||||||||||||
Backlog is defined as orders for equipment which have not yet shipped as well as orders by foreign subsidiaries for international deliveries. The disclosure of backlog aids in the analysis the Company's customers' demand for product, as well as the ability of the Company to meet that demand.
Backlog is not necessarily indicative of sales to be recognized in a specified future period.
Reconciliation of Net Income Attributable to Shareholders of |
|
||||||||
Three Months Ended |
|||||||||
|
|
|
|||||||
|
|
|
|
|
|
||||
Net income attributable to shareholders of |
$ |
427 |
|
$ |
1,490 |
|
$ |
1,700 |
|
Adjustments, including net tax impact |
|
1,372 |
|
713 |
|
1,222 |
|||
Adjusted net income attributable to shareholders of |
$ |
1,799 |
|
$ |
2,203 |
|
$ |
2,922 |
|
Weighted diluted shares outstanding |
|
20,397,358 |
|
20,392,756 |
|
20,254,830 |
|||
Diluted earnings per share as reported |
$ |
0.02 |
|
$ |
0.07 |
|
$ |
0.08 |
|
Total EPS effect |
$ |
0.07 |
$ |
0.04 |
$ |
0.06 |
|||
Adjusted diluted earnings per share |
$ |
0.09 |
|
$ |
0.11 |
|
$ |
0.14 |
|
Reconciliation of Net Income to Adjusted EBITDA |
|||||||||||
Three Months Ended |
|||||||||||
|
|
|
|||||||||
Net Income |
$ |
753 |
|
|
$ |
1,719 |
|
|
$ |
1,894 |
|
Interest expense |
|
2,082 |
|
|
1,840 |
|
|
1,856 |
|
||
Tax expense |
|
874 |
|
|
|
1,178 |
|
|
|
742 |
|
Depreciation and amortization expense |
|
2,767 |
|
|
2,651 |
|
|
2,739 |
|
||
EBITDA |
$ |
6,476 |
|
|
$ |
7,388 |
|
|
$ |
7,231 |
|
Adjustments: |
|||||||||||
Stock compensation |
$ |
269 |
|
$ |
360 |
|
$ |
457 |
|
||
FX |
|
761 |
|
|
|
353 |
|
|
|
883 |
|
Deal costs |
|
985 |
|
|
- |
|
|
- |
|
||
Pension settlement |
|
- |
|
|
|
- |
|
|
|
(118 |
) |
Total Adjustments |
$ |
2,015 |
|
$ |
713 |
|
$ |
1,222 |
|
||
Adjusted EBITDA |
$ |
8,491 |
|
|
$ |
8,101 |
|
|
$ |
8,453 |
|
Adjusted EBITDA as % of sales |
|
12.8 |
% |
|
10.6 |
% |
|
11.9 |
% |
Net Debt | ||||||||
|
|
|
||||||
Total cash & cash equivalents |
$ |
4,461 |
|
$ |
5,303 |
|
$ |
4,876 |
Notes payable - short term |
$ |
21,087 |
$ |
21,153 |
$ |
18,640 |
||
Current portion of finance leases |
|
670 |
|
|
651 |
|
|
579 |
Notes payable - long term |
|
13,727 |
|
14,064 |
|
20,857 |
||
Finance lease obligations - LT |
|
2,272 |
|
|
2,444 |
|
|
2,940 |
Revolver, net |
|
50,445 |
|
50,923 |
|
48,259 |
||
Total debt |
$ |
88,201 |
|
$ |
89,235 |
|
$ |
91,275 |
Net debt |
$ |
83,740 |
$ |
83,932 |
$ |
86,399 |
Net debt is calculated using the Consolidated Balance Sheet amounts for current and long-term portion of long-term debt, capital lease obligations, notes payable, and revolving credit facilities minus cash and cash equivalents.
View source version on businesswire.com: https://www.businesswire.com/news/home/20241107748837/en/
IR CONTACT
MNTX@val-adv.com
Source: