Willdan Group, Inc. (โWilldanโ) (Nasdaq: WLDN) today reported financial results for its first quarter ended March 29, 2024.
โWe had an excellent first quarter,โ said Mike Bieber, Willdanโs President and Chief Executive Officer. โRevenue, profitability, earnings, and cash flow were above expectations. We saw strength in both government and utility customers, plus strong software sales. The rapid growth in electricity demand from artificial intelligence and data centers is becoming a new catalyst in our market.โ
First Quarter 2024 Highlights*
- Consolidated contract revenue of $122.5 million, up 19.4%.
- Net revenue** of $68.9 million, up 11.7%.
- Net income of $2.9 million, up from net income of $0.9 million.
- Adjusted EBITDA** of $11.0 million, up 11.7%.
- GAAP Diluted EPS of $0.21, up from $0.07.
- Adjusted Diluted EPS** of $0.40, up from $0.32.
Fiscal Year 2024 Financial Targets
We are reaffirming our 2024 financial targets:
- Net revenue** between $270 million and $280 million.
- Adjusted Diluted EPS** between $1.80 per share and $1.87 per share.
- Adjusted EBITDA** between $48 million and $50 million.
Assumes 14.2 million diluted shares, 25% effective tax rate, and no future acquisitions.
*As compared to the same period of fiscal 2023. |
**See โUse of Non-GAAP Financial Measuresโ below. |
First Quarter 2024 Conference Call
Willdan will be hosting a conference call to discuss its first quarter financial results today, at 5:30 p.m. Eastern/2:30 p.m. Pacific. To access the call, listeners should dial 877-407-2988 (or 201-389-0923) approximately five minutes prior to the scheduled start time. The conference call will be webcast simultaneously on Willdanโs website at https://edge.media-server.com/mmc/p/gf7u4cva.
A replay of the conference call will be available through Willdanโs website at https://ir.willdangroup.com/events-presentations.
An Investor Report containing supplemental financial information can also be accessed through Willdanโs website at https://ir.willdangroup.com and selecting โStock Informationโ.
About Willdan Group, Inc.
Willdan is a nationwide provider of professional, technical and consulting services to utilities, government agencies, and private industry. Willdanโs service offerings span a broad set of complementary disciplines that include electric grid solutions, energy efficiency and sustainability, engineering and planning, and municipal financial consulting. For additional information, visit Willdan's website at www.willdan.com.
Use of Non-GAAP Financial Measures
โNet Revenue,โ defined as contract revenue as reported in accordance with U.S. generally accepted accounting principles (โGAAPโ) minus subcontractor services and other direct costs, is a non-GAAP financial measure. Net Revenue is a supplemental measure that Willdan believes enhances investorsโ ability to analyze Willdanโs business trends and performance because it substantially measures the work performed by Willdanโs employees. In the course of providing services, Willdan routinely subcontracts various services. Generally, these subcontractor services and other direct costs are passed through to Willdanโs clients and, in accordance with GAAP and industry practice, are included in Willdanโs revenue when it is Willdanโs contractual responsibility to procure or manage such subcontracted activities. Because subcontractor services and other direct costs can vary significantly from project to project and period to period, changes in revenue may not necessarily be indicative of Willdanโs business trends. Accordingly, Willdan segregates subcontractor services and other direct costs from revenue to promote a better understanding of Willdanโs business by evaluating revenue exclusive of subcontract services and other direct costs associated with external service providers. A reconciliation of Willdanโs contract revenue as reported in accordance with GAAP to Net Revenue is provided at the end of this press release. A reconciliation of targeted contract revenue for fiscal year 2024 as reported in accordance with GAAP to targeted Net Revenues for fiscal year 2024, which is a forward-looking non-GAAP financial measure, is not provided because Willdan is unable to provide such reconciliation without unreasonable effort. The inability to provide a reconciliation is due to the uncertainty and inherent difficulty of predicting the subcontractor services and other director costs that are subtracted from contract revenues in order to derive Net Revenues. While subcontractor costs have increased recently, subcontractor costs can vary significantly from period to period. Subcontractor costs and other direct costs were 43.7% and 47.1% of contract revenue for the quarter ended March 29, 2024 and fiscal year 2023, respectively, and 39.9% and 47.2% for the quarter ended March 31, 2023 and fiscal year 2022, respectively.
โAdjusted EBITDA,โ defined as net income plus interest expense, income tax expense, stock-based compensation, interest accretion, depreciation and amortization, and gain on sale of equipment, is a non-GAAP financial measure. Adjusted EBITDA is a supplemental measure used by Willdanโs management to measure Willdanโs operating performance. Willdan believes Adjusted EBITDA is useful because it allows Willdanโs management to evaluate its operating performance and compare the results of its operations from period to period and against its peers without regard to its financing methods, capital structure and non-operating expenses. Willdan uses Adjusted EBITDA to evaluate its performance for, among other things, budgeting, forecasting and incentive compensation purposes.
Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a companyโs financial performance, such as a companyโs costs of capital and stock-based compensation, as well as the historical costs of depreciable assets. A reconciliation of net income as reported in accordance with GAAP to Adjusted EBITDA is provided at the end of this press release. A reconciliation of targeted net income for fiscal year 2024 as reported in accordance with GAAP to Adjusted EBITDA for fiscal year 2024, which is a forward-looking non-GAAP financial measure, is not provided because Willdan is unable to provide such reconciliation without unreasonable effort. The inability to provide a reconciliation is due to the uncertainty and inherent difficulty of predicting the interest expense, income tax expense, stock-based compensation, interest accretion, depreciation and amortization, and gain on sale of equipment that are subtracted from net income in order to derive Adjusted EBITDA.
โAdjusted Net Income,โ defined as net income plus stock-based compensation, intangible amortization, interest accretion, refinancing costs, and tax benefit distribution, each net of tax, is a non-GAAP financial measure.
โAdjusted Diluted EPS,โ defined as net income plus stock-based compensation, intangible amortization, interest accretion, refinancing costs, and tax benefit distribution, each net of tax, all divided by the diluted weighted-average shares outstanding, is a non-GAAP financial measure. Adjusted Net Income and Adjusted Diluted EPS are supplemental measures used by Willdanโs management to measure its operating performance. Willdan believes Adjusted Net Income and Adjusted Diluted EPS are useful because they allow Willdanโs management to more closely evaluate and explain the operating results of Willdanโs business by removing certain non-operating expenses.
Reconciliations of net income as reported in accordance with GAAP to Adjusted Net Income and diluted EPS as reported in accordance with GAAP to Adjusted Diluted EPS are provided at the end of this press release. Reconciliations of targeted net income as reported in accordance with GAAP to targeted Adjusted Net Income for fiscal year 2024, which is a forward-looking non-GAAP financial measure, and targeted diluted EPS as reported in accordance with GAAP to targeted Adjusted Diluted EPS for fiscal year 2024, which is a forward-looking non-GAAP financial measure, are not provided because Willdan is unable to provide such reconciliations without unreasonable effort. The inability to provide such reconciliations is due to the uncertainty and inherent difficulty of predicting the stock-based compensation, intangible amortization, and interest accretion, each net of tax, that are subtracted from net income and diluted EPS in order to derive Adjusted Net Income and Adjusted Diluted EPS, respectively.
Willdanโs definitions of Net Revenue, Adjusted EBITDA, Adjusted Net Income and Adjusted Diluted EPS have limitations as analytical tools and may differ from other companies reporting similarly named measures or from similarly named measures Willdan has reported in prior periods. These measures should be considered in addition to, and not as a substitute for, or superior to, other measures of financial performance prepared in accordance with GAAP, such as contract revenue, net income and diluted EPS.
Forward Looking Statements
Statements in this press release that are not purely historical, including statements regarding Willdanโs intentions, hopes, beliefs, expectations, representations, projections, estimates, assumptions, aims, plans or predictions of the future are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended, including statements regarding financial targets for fiscal year 2024. All statements other than statements of historical fact included in this press release are forward-looking statements. It is important to note that Willdanโs actual results could differ materially from those in any such forward-looking statements. Important factors that could cause actual results to differ materially from its expectations include, but are not limited to, Willdanโs ability to adequately complete projects in a timely manner, Willdanโs ability to compete successfully in the highly competitive energy services market, Willdanโs reliance on work from its top ten clients; changes in state, local and regional economies and government budgets; Willdanโs ability to win new contracts, to renew existing contracts and to compete effectively for contracts awarded through bidding processes; Willdanโs ability to make principal and interest payments on its outstanding debt as they come due and to comply with financial covenants contained in its debt agreements; Willdanโs ability to manage supply chain constraints, labor shortages, rising interest rates, and rising inflation; Willdanโs ability to obtain financing and to refinance its outstanding debt as it matures; Willdanโs ability to successfully integrate its acquisitions and execute on its growth strategy; and Willdanโs ability to attract and retain managerial, technical, and administrative talent.
All written and oral forward-looking statements attributable to Willdan, or persons acting on its behalf, are expressly qualified in their entirety by the cautionary statements and risk factors disclosed from time to time in Willdanโs reports filed with the Securities and Exchange Commission, including, but not limited to, the Annual Report on Form 10-K filed for the year ended December 29, 2023, as such disclosures may be amended, supplemented or superseded from time to time by other reports Willdan files with the Securities and Exchange Commission, including subsequent Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. Willdan cautions investors not to place undue reliance on the forward-looking statements contained in this press release. Willdan disclaims any obligation to, and does not undertake to, update or revise any forward-looking statements in this press release unless required by law.
WILLDAN GROUP, INC. AND SUBSIDIARIES |
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
(in thousands, except par value) |
||||||||
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
ย |
ย |
March 29, |
ย |
December 29, |
||||
ย |
ย |
2024 |
ย |
2023 |
||||
Assets |
||||||||
Current assets: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Cash and cash equivalents |
ย |
$ |
46,925 |
ย |
ย |
$ |
23,397 |
ย |
Restricted cash |
ย |
ย |
โ |
ย |
ย |
ย |
โ |
ย |
Accounts receivable, net of allowance for doubtful accounts of $690 and $866 at March 29, 2024 and December 29, 2023, respectively |
ย |
ย |
50,792 |
ย |
ย |
ย |
69,677 |
ย |
Contract assets |
ย |
ย |
82,409 |
ย |
ย |
ย |
93,885 |
ย |
Other receivables |
ย |
ย |
552 |
ย |
ย |
ย |
1,169 |
ย |
Prepaid expenses and other current assets |
ย |
ย |
5,863 |
ย |
ย |
ย |
3,888 |
ย |
Total current assets |
ย |
ย |
186,541 |
ย |
ย |
ย |
192,016 |
ย |
Equipment and leasehold improvements, net |
ย |
ย |
27,539 |
ย |
ย |
ย |
27,097 |
ย |
Goodwill |
ย |
ย |
131,144 |
ย |
ย |
ย |
131,144 |
ย |
Right-of-use assets |
ย |
ย |
12,803 |
ย |
ย |
ย |
12,465 |
ย |
Other intangible assets, net |
ย |
ย |
30,085 |
ย |
ย |
ย |
31,956 |
ย |
Other assets |
ย |
ย |
4,832 |
ย |
ย |
ย |
4,949 |
ย |
Deferred income taxes, net |
ย |
ย |
14,956 |
ย |
ย |
ย |
15,961 |
ย |
Total assets |
ย |
$ |
407,900 |
ย |
ย |
$ |
415,588 |
ย |
Liabilities and Stockholdersโ Equity |
||||||||
Current liabilities: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Accounts payable |
ย |
$ |
34,518 |
ย |
ย |
$ |
33,193 |
ย |
Accrued liabilities |
ย |
ย |
38,411 |
ย |
ย |
ย |
54,129 |
ย |
Contract liabilities |
ย |
ย |
16,427 |
ย |
ย |
ย |
13,183 |
ย |
Notes payable |
ย |
ย |
8,924 |
ย |
ย |
ย |
8,452 |
ย |
Finance lease obligations |
ย |
ย |
1,111 |
ย |
ย |
ย |
1,186 |
ย |
Lease liability |
ย |
ย |
4,677 |
ย |
ย |
ย |
4,537 |
ย |
Total current liabilities |
ย |
ย |
104,068 |
ย |
ย |
ย |
114,680 |
ย |
Notes payable, less current portion |
ย |
ย |
86,571 |
ย |
ย |
ย |
88,979 |
ย |
Finance lease obligations, less current portion |
ย |
ย |
1,112 |
ย |
ย |
ย |
1,184 |
ย |
Lease liability, less current portion |
ย |
ย |
9,948 |
ย |
ย |
ย |
9,758 |
ย |
Other noncurrent liabilities |
ย |
ย |
686 |
ย |
ย |
ย |
1,142 |
ย |
Total liabilities |
ย |
ย |
202,385 |
ย |
ย |
ย |
215,743 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Commitments and contingencies |
ย |
ย |
ย |
ย |
ย |
ย |
||
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Stockholdersโ equity: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Preferred stock, $0.01 par value, 10,000 shares authorized, no shares issued and outstanding |
ย |
ย |
โ |
ย |
ย |
ย |
โ |
ย |
Common stock, $0.01 par value, 40,000 shares authorized; 13,817 and 13,682 shares issued and outstanding at March 29, 2024 and December 29, 2023, respectively |
ย |
ย |
138 |
ย |
ย |
ย |
137 |
ย |
Additional paid-in capital |
ย |
ย |
188,088 |
ย |
ย |
ย |
185,795 |
ย |
Accumulated other comprehensive loss |
ย |
ย |
(230 |
) |
ย |
ย |
(664 |
) |
Retained earnings |
ย |
ย |
17,519 |
ย |
ย |
ย |
14,577 |
ย |
Total stockholdersโ equity |
ย |
ย |
205,515 |
ย |
ย |
ย |
199,845 |
ย |
Total liabilities and stockholdersโ equity |
ย |
$ |
407,900 |
ย |
ย |
$ |
415,588 |
ย |
WILLDAN GROUP, INC. AND SUBSIDIARIES |
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
||||||||
(in thousands, except per share amounts) |
||||||||
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
ย |
ย |
Three Months Ended |
||||||
ย |
ย |
March 29, |
ย |
March 31, |
||||
ย |
ย |
2024 |
ย |
2023 |
||||
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Contract revenue |
ย |
$ |
122,489 |
ย |
ย |
$ |
102,603 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Direct costs of contract revenue (inclusive of directly related depreciation and amortization): |
ย |
ย |
ย |
ย |
ย |
ย |
||
Salaries and wages |
ย |
ย |
21,512 |
ย |
ย |
ย |
20,410 |
ย |
Subcontractor services and other direct costs |
ย |
ย |
53,559 |
ย |
ย |
ย |
40,912 |
ย |
Total direct costs of contract revenue |
ย |
ย |
75,071 |
ย |
ย |
ย |
61,322 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Gross profit |
ย |
ย |
47,418 |
ย |
ย |
ย |
41,281 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
General and administrative expenses: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Salaries and wages, payroll taxes and employee benefits |
ย |
ย |
26,509 |
ย |
ย |
ย |
22,385 |
ย |
Facilities and facility related |
ย |
ย |
2,445 |
ย |
ย |
ย |
2,278 |
ย |
Stock-based compensation |
ย |
ย |
1,390 |
ย |
ย |
ย |
1,533 |
ย |
Depreciation and amortization |
ย |
ย |
3,592 |
ย |
ย |
ย |
4,200 |
ย |
Other |
ย |
ย |
8,121 |
ย |
ย |
ย |
6,871 |
ย |
Total general and administrative expenses |
ย |
ย |
42,057 |
ย |
ย |
ย |
37,267 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Income (Loss) from operations |
ย |
ย |
5,361 |
ย |
ย |
ย |
4,014 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Other income (expense): |
ย |
ย |
ย |
ย |
ย |
ย |
||
Interest expense, net |
ย |
ย |
(2,137 |
) |
ย |
ย |
(2,466 |
) |
Other, net |
ย |
ย |
704 |
ย |
ย |
ย |
140 |
ย |
Total other expense, net |
ย |
ย |
(1,433 |
) |
ย |
ย |
(2,326 |
) |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Income (Loss) before income taxes |
ย |
ย |
3,928 |
ย |
ย |
ย |
1,688 |
ย |
Income tax (benefit) expense |
ย |
ย |
986 |
ย |
ย |
ย |
756 |
ย |
Net income (loss) |
ย |
ย |
2,942 |
ย |
ย |
ย |
932 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Other comprehensive income (loss): |
ย |
ย |
ย |
ย |
ย |
ย |
||
Unrealized gain (loss) on derivative contracts, net of tax |
ย |
ย |
434 |
ย |
ย |
ย |
โ |
ย |
Comprehensive income (loss) |
ย |
$ |
3,376 |
ย |
ย |
$ |
932 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Earnings (Loss) per share: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Basic |
ย |
$ |
0.22 |
ย |
ย |
$ |
0.07 |
ย |
Diluted |
ย |
$ |
0.21 |
ย |
ย |
$ |
0.07 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Weighted-average shares outstanding: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Basic |
ย |
ย |
13,605 |
ย |
ย |
ย |
13,266 |
ย |
Diluted |
ย |
ย |
13,910 |
ย |
ย |
ย |
13,470 |
ย |
WILLDAN GROUP, INC. AND SUBSIDIARIES |
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(in thousands) |
||||||||
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
ย |
ย |
Three Months Ended |
||||||
ย |
ย |
March 29, |
ย |
March 31, |
||||
ย |
ย |
2024 |
ย |
2023 |
||||
Cash flows from operating activities: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Net income (loss) |
ย |
$ |
2,942 |
ย |
ย |
$ |
932 |
ย |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Depreciation and amortization |
ย |
ย |
3,592 |
ย |
ย |
ย |
4,200 |
ย |
Other non-cash items |
ย |
ย |
92 |
ย |
ย |
ย |
85 |
ย |
Deferred income taxes, net |
ย |
ย |
1,005 |
ย |
ย |
ย |
782 |
ย |
(Gain) loss on sale/disposal of equipment |
ย |
ย |
(13 |
) |
ย |
ย |
(10 |
) |
Provision for doubtful accounts |
ย |
ย |
(100 |
) |
ย |
ย |
81 |
ย |
Stock-based compensation |
ย |
ย |
1,390 |
ย |
ย |
ย |
1,533 |
ย |
Changes in operating assets and liabilities, net of effects from business acquisitions: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Accounts receivable |
ย |
ย |
18,985 |
ย |
ย |
ย |
8,204 |
ย |
Contract assets |
ย |
ย |
11,476 |
ย |
ย |
ย |
7,819 |
ย |
Other receivables |
ย |
ย |
617 |
ย |
ย |
ย |
(9 |
) |
Prepaid expenses and other current assets |
ย |
ย |
(1,975 |
) |
ย |
ย |
1,023 |
ย |
Other assets |
ย |
ย |
117 |
ย |
ย |
ย |
(3,532 |
) |
Accounts payable |
ย |
ย |
1,325 |
ย |
ย |
ย |
479 |
ย |
Accrued liabilities |
ย |
ย |
(15,740 |
) |
ย |
ย |
(7,883 |
) |
Contract liabilities |
ย |
ย |
3,244 |
ย |
ย |
ย |
2,941 |
ย |
Right-of-use assets |
ย |
ย |
(8 |
) |
ย |
ย |
647 |
ย |
Net cash (used in) provided by operating activities |
ย |
ย |
26,949 |
ย |
ย |
ย |
17,292 |
ย |
Cash flows from investing activities: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Purchase of equipment, software, and leasehold improvements |
ย |
ย |
(1,971 |
) |
ย |
ย |
(3,488 |
) |
Proceeds from sale of equipment |
ย |
ย |
19 |
ย |
ย |
ย |
13 |
ย |
Net cash (used in) provided by investing activities |
ย |
ย |
(1,952 |
) |
ย |
ย |
(3,475 |
) |
Cash flows from financing activities: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Payment on restricted cash |
ย |
ย |
โ |
ย |
ย |
ย |
(10,679 |
) |
Payments on notes payable |
ย |
ย |
(153 |
) |
ย |
ย |
(485 |
) |
Repayments under term loan facility and line of credit |
ย |
ย |
(1,875 |
) |
ย |
ย |
(5,250 |
) |
Principal payments on finance leases |
ย |
ย |
(345 |
) |
ย |
ย |
(303 |
) |
Proceeds from stock option exercise |
ย |
ย |
281 |
ย |
ย |
ย |
โ |
ย |
Proceeds from sales of common stock under employee stock purchase plan |
ย |
ย |
1,402 |
ย |
ย |
ย |
1,392 |
ย |
Cash used to pay taxes on stock grants |
ย |
ย |
(779 |
) |
ย |
ย |
(124 |
) |
Net cash (used in) provided by financing activities |
ย |
ย |
(1,469 |
) |
ย |
ย |
(15,449 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
ย |
ย |
23,528 |
ย |
ย |
ย |
(1,632 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
ย |
ย |
23,397 |
ย |
ย |
ย |
19,485 |
ย |
Cash, cash equivalents and restricted cash at end of period |
ย |
$ |
46,925 |
ย |
ย |
$ |
17,853 |
ย |
Supplemental disclosures of cash flow information: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Cash paid (received) during the period for: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Interest |
ย |
$ |
2,081 |
ย |
ย |
$ |
2,424 |
ย |
Income taxes |
ย |
ย |
2 |
ย |
ย |
ย |
(77 |
) |
Supplemental disclosures of noncash investing and financing activities: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Equipment acquired under finance leases |
ย |
ย |
198 |
ย |
ย |
ย |
48 |
ย |
Willdan Group, Inc. and Subsidiaries |
||||||||
Reconciliation of GAAP Revenue to Net Revenue |
||||||||
(in thousands) |
||||||||
(Non-GAAP Measure) |
||||||||
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
ย |
ย |
Three Months Ended |
||||||
ย |
ย |
March 29, |
ย |
March 31, |
||||
ย |
ย |
2024 |
ย |
2023 |
||||
Consolidated |
ย |
ย |
ย |
ย |
||||
Contract revenue |
ย |
$ |
122,489 |
ย |
$ |
102,603 |
||
Subcontractor services and other direct costs |
ย |
ย |
53,559 |
ย |
ย |
ย |
40,912 |
ย |
Net Revenue |
ย |
$ |
68,930 |
ย |
ย |
$ |
61,691 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Energy segment |
ย |
ย |
ย |
ย |
ย |
ย |
||
Contract revenue |
ย |
$ |
100,746 |
ย |
ย |
$ |
83,285 |
ย |
Subcontractor services and other direct costs |
ย |
ย |
52,654 |
ย |
ย |
ย |
40,078 |
ย |
Net Revenue |
ย |
$ |
48,092 |
ย |
ย |
$ |
43,207 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Engineering and Consulting segment |
ย |
ย |
ย |
ย |
ย |
ย |
||
Contract revenue |
ย |
$ |
21,743 |
ย |
ย |
$ |
19,318 |
ย |
Subcontractor services and other direct costs |
ย |
ย |
905 |
ย |
ย |
ย |
834 |
ย |
Net Revenue |
ย |
$ |
20,838 |
ย |
ย |
$ |
18,484 |
ย |
Willdan Group, Inc. and Subsidiaries |
||||||||
Reconciliation of GAAP Net Income to Adjusted EBITDA |
||||||||
(in thousands) |
||||||||
(Non-GAAP Measure) |
||||||||
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
ย |
ย |
Three Months Ended |
||||||
ย |
ย |
March 29, |
ย |
March 31, |
||||
ย |
ย |
2024 |
ย |
2023 |
||||
Net income (loss) |
ย |
$ |
2,942 |
ย |
ย |
$ |
932 |
ย |
Interest expense |
ย |
ย |
2,137 |
ย |
ย |
ย |
2,466 |
ย |
Income tax expense (benefit) |
ย |
ย |
986 |
ย |
ย |
ย |
756 |
ย |
Stock-based compensation |
ย |
ย |
1,390 |
ย |
ย |
ย |
1,533 |
ย |
Depreciation and amortization |
ย |
ย |
3,592 |
ย |
ย |
ย |
4,200 |
ย |
(Gain) Loss on sale of equipment |
ย |
ย |
(13 |
) |
ย |
ย |
(10 |
) |
Adjusted EBITDA |
ย |
$ |
11,034 |
ย |
ย |
$ |
9,877 |
|
Willdan Group, Inc. and Subsidiaries |
||||||||
Reconciliation of GAAP Net Income to Adjusted Net Income and Adjusted Diluted EPS |
||||||||
(in thousands, except per share amounts) |
||||||||
(Non-GAAP Measure) |
||||||||
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
ย |
ย |
Three Months Ended |
||||||
ย |
ย |
March 29, |
ย |
March 31, |
||||
ย |
ย |
2024 |
ย |
2023 |
||||
Net income (loss) |
ย |
$ |
2,942 |
ย |
ย |
$ |
932 |
ย |
Adjustment for stock-based compensation |
ย |
ย |
1,390 |
ย |
ย |
ย |
1,533 |
ย |
Tax effect of stock-based compensation |
ย |
ย |
(278 |
) |
ย |
ย |
(310 |
) |
Adjustment for intangible amortization |
ย |
ย |
1,871 |
ย |
ย |
ย |
2,624 |
ย |
Tax effect of intangible amortization |
ย |
ย |
(374 |
) |
ย |
ย |
(531 |
) |
Adjusted Net Income (Loss) |
ย |
$ |
5,551 |
ย |
ย |
$ |
4,248 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Diluted weighted-average shares outstanding |
ย |
ย |
13,910 |
ย |
ย |
ย |
13,470 |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
ย |
||
Diluted earnings (loss) per share |
ย |
$ |
0.21 |
ย |
ย |
$ |
0.07 |
ย |
Impact of adjustment: |
ย |
ย |
ย |
ย |
ย |
ย |
||
Stock-based compensation per share |
ย |
ย |
0.10 |
ย |
ย |
ย |
0.12 |
ย |
Tax effect of stock-based compensation per share |
ย |
ย |
(0.02 |
) |
ย |
ย |
(0.02 |
) |
Intangible amortization per share |
ย |
ย |
0.14 |
ย |
ย |
ย |
0.19 |
ย |
Tax effect of intangible amortization per share |
ย |
ย |
(0.03 |
) |
ย |
ย |
(0.04 |
) |
Adjusted Diluted EPS |
ย |
$ |
0.40 |
ย |
ย |
$ |
0.32 |
ย |
ย
View source version on businesswire.com: https://www.businesswire.com/news/home/20240502270739/en/
Contacts
Willdan Group, Inc.
Al Kaschalk
Vice President
Tel: 310-922-5643
akaschalk@willdan.com
