Recent Quotes View Full List My Watchlist Create Watchlist Indicators DJI Nasdaq Composite SPX Gold Crude Oil Hydroworld Market Index Markets Stocks ETFs Tools Overview News Currencies International Treasuries Motorcar Parts of America Reports Record Results for Fiscal Second Quarter and Six Months By: Motorcar Parts of America, Inc. via Business Wire November 09, 2023 at 08:00 AM EST – Record Gross Profit and Strong Cash Flow Generation – Motorcar Parts of America, Inc. (Nasdaq: MPAA) today reported record sales for its fiscal 2024 second quarter and six-month period ended September 30, 2023, with record gross profit and strong cash flow from operating activities. Net sales for the fiscal 2024 second quarter increased 14.0 percent to a record $196.6 million from $172.5 million in the prior year. Net loss for the fiscal 2024 second quarter improved to $2.0 million, or $0.10 per share, from a net loss of $6.5 million, or $0.34 per share, a year ago. The company noted that the net loss for the fiscal 2024 second quarter was impacted by $8.7 million, or $0.44 per share, of non-cash items, as detailed in Exhibit 1. Interest expense for the fiscal second quarter increased by $6.1 million, or $0.23 per share, to $15.4 million from $9.3 million a year ago, primarily due to higher market rates. Gross profit for the fiscal 2024 second quarter increased 55.2 percent to a record $41.1 million from $26.5 million a year earlier. Gross margin for the fiscal 2024 second quarter was 20.9 percent compared with 15.4 percent a year earlier. Gross margin for the fiscal 2024 second quarter was impacted by $4.7 million, or 2.4 percent, of non-cash items, and $3.2 million, or 1.6 percent, of cash items, as detailed in Exhibit 3. The company generated approximately $15 million of cash from operating activities during the quarter. During this period, the company intentionally deferred collecting approximately $15 million of receivables offered through its customer supply chain vendor finance programs, which resulted in lowering cash flow by that amount, and interest expense savings of approximately $1 million. This enabled the company to defer interest expenses until price increases for interest rates are fully recognized. Additionally, the company used its liquidity to pay down the $11.25 million balance of its term loan. Interest rates on the term loan were approximately two percentage points higher than rates offered by the company’s customers’ supply chain vendor finance programs. “Demand for critical non-discretionary automotive parts is strong and we remain focused on leveraging our leadership position. As sales volume increases, particularly within certain of our emerging brake-related product categories, we expect to realize even further improvement in operational efficiencies. We remain optimistic about achieving our year-over-year financial targets and look forward to a strong second half,” said Selwyn Joffe, chairman, president, and chief executive officer. Six-Month Results Net sales for the fiscal 2024 six-month period increased 5.9 percent to a record $356.3 million from $336.5 million. Net loss for the fiscal 2024 six-month period improved to $3.4 million, or $0.17 per share, from a net loss of $6.7 million, or $0.35 per share, a year ago. The company noted that the net loss for the six months was impacted by $9.1 million, or $0.47 per share, of non-cash items, as detailed in Exhibit 2. Interest expense increased by $10.9 million, or $0.42 per share, for the six months to $27.1 million from $16.2 million a year ago, primarily due to higher market rates. Gross profit for the fiscal 2024 six-month period increased 19.2 percent to a record $67.7 million from $56.8 million a year earlier. Gross margin for the fiscal 2024 six-month period was 19.0 percent compared with 16.9 percent a year earlier. Gross margin for the fiscal 2024 six-month period was impacted by $8.1 million, or 2.3 percent, of non-cash items, and $5.2 million, or 1.5 percent, of cash items, as detailed in Exhibit 4. Considerations for Fiscal 2024 Second Half Sales volume is continuing to gain momentum. Ordering activity strong. Industry fundamentals continue to drive product demand. Margin improvement. Enhanced by multiple rounds of price increases. Improving overhead absorption as brake-related business gains further momentum. Improving operational efficiencies through volume increases. Enhanced cash flow from working capital initiatives. Use of Non-GAAP Measure This press release includes the following non-GAAP measure – EBITDA, which is not a measure of financial performance under GAAP and should not be considered as an alternative to net income as a measure of financial performance. The company believes this non-GAAP measure, when considered together with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to the company’s results of operations. However, this non-GAAP measure has significant limitations in that it does not reflect all the costs and other items associated with the operation of the company’s business as determined in accordance with GAAP. In addition, the company’s non-GAAP measures may be calculated differently and are therefore not comparable to similar measures by other companies. Therefore, investors should consider non-GAAP measures in addition to, and not as a substitute for, or superior to, measures of financial performance in accordance with GAAP. For a definition and reconciliation of EBITDA to net income, its corresponding GAAP measure, see the financial tables included in this press release. Also, refer to our Form 8-K to which this release is attached, and other filings we make with the SEC, for further information regarding this measure. Earnings Conference Call and Webcast Selwyn Joffe, chairman, president and chief executive officer, and David Lee, chief financial officer, will host an investor conference call today at 10:00 a.m. Pacific time to discuss the company’s financial results and operations. The call will be open to all interested investors either through a live audio webcast at www.motorcarparts.com or live by calling (888) 440-5584 (domestic) or (646) 960-0457 (international). For those who are not available to listen to the live broadcast, the call will be archived on Motorcar Parts of America’s website www.motorcarparts.com. A telephone playback of the conference call will also be available from approximately 1:00 p.m. Pacific time on November 9, 2023 through 8:59 p.m. Pacific time on November 16, 2023 by calling (800) 770-2030 (domestic) or (647) 362-9199 (international) and using access code: 1545314. About Motorcar Parts of America, Inc. Motorcar Parts of America, Inc. is a remanufacturer, manufacturer, and distributor of automotive aftermarket parts -- including alternators, starters, wheel bearings and hub assemblies, brake calipers, brake pads, brake rotors, brake master cylinders, brake power boosters, turbochargers, and diagnostic testing equipment utilized in imported and domestic passenger vehicles, light trucks, and heavy-duty applications. Its products are sold to automotive retail outlets and the professional repair market throughout the United States, Canada, and Mexico, with facilities located in California, New York, Mexico, Malaysia, China and India, and administrative offices located in California, Tennessee, Mexico, Singapore, Malaysia, and Canada. In addition, the company’s electrical vehicle subsidiary designs and manufactures testing solutions for performance, endurance, and production of multiple components in the electric power train – providing simulation, emulation, and production applications for the electrification of both automotive and aerospace industries, including electric vehicle charging systems. Additional information is available at www.motorcarparts.com. The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for certain forward-looking statements. The statements contained in this press release that are not historical facts are forward-looking statements based on the company’s current expectations and beliefs concerning future developments and their potential effects on the company. These forward-looking statements involve significant risks and uncertainties (some of which are beyond the control of the company) and are subject to change based upon various factors. Reference is also made to the Risk Factors set forth in the company’s Form 10-K Annual Report filed with the Securities and Exchange Commission (SEC) in June 2023 and in its Forms 10-Q filed with the SEC for additional risks and uncertainties facing the company. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise. (Financial tables follow) MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES Consolidated Statements of Operations (Unaudited) Three Months Ended Six Months Ended September 30, September 30, 2023 2022 2023 2022 Net sales $ 196,639,000 $ 172,543,000 $ 356,344,000 $ 336,528,000 Cost of goods sold 155,491,000 146,027,000 288,629,000 279,710,000 Gross profit 41,148,000 26,516,000 67,715,000 56,818,000 Operating expenses: General and administrative 14,325,000 14,846,000 26,927,000 28,480,000 Sales and marketing 5,688,000 6,066,000 11,107,000 11,608,000 Research and development 2,438,000 2,670,000 4,813,000 5,783,000 Foreign exchange impact of lease liabilities and forward contracts 4,760,000 1,082,000 490,000 1,760,000 Total operating expenses 27,211,000 24,664,000 43,337,000 47,631,000 Operating income 13,937,000 1,852,000 24,378,000 9,187,000 Other expenses: Interest expense, net 15,383,000 9,283,000 27,103,000 16,204,000 Change in fair value of compound net derivative liability 390,000 - 530,000 - Loss on extinguishment of debt 168,000 - 168,000 - Total other expenses 15,941,000 9,283,000 27,801,000 16,204,000 Loss before income tax benefit (2,004,000 ) (7,431,000 ) (3,423,000 ) (7,017,000 ) Income tax benefit (46,000 ) (914,000 ) (55,000 ) (325,000 ) Net loss $ (1,958,000 ) $ (6,517,000 ) $ (3,368,000 ) $ (6,692,000 ) Basic net loss per share $ (0.10 ) $ (0.34 ) $ (0.17 ) $ (0.35 ) Diluted net loss per share $ (0.10 ) $ (0.34 ) $ (0.17 ) $ (0.35 ) Weighted average number of shares outstanding: Basic 19,599,162 19,272,557 19,554,142 19,197,181 Diluted 19,599,162 19,272,557 19,554,142 19,197,181 MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES Consolidated Balance Sheets September 30, 2023 March 31, 2023 ASSETS (Unaudited) Current assets: Cash and cash equivalents $ 10,293,000 $ 11,596,000 Short-term investments 2,036,000 2,011,000 Accounts receivable — net 161,120,000 119,868,000 Inventory 366,405,000 356,254,000 Contract assets 29,946,000 25,443,000 Prepaid expenses and other current assets 18,415,000 22,306,000 Total current assets 588,215,000 537,478,000 Plant and equipment — net 41,368,000 46,052,000 Operating lease assets 84,881,000 87,619,000 Long-term deferred income taxes 32,206,000 32,625,000 Long-term contract assets 313,613,000 318,381,000 Goodwill and intangible assets — net 4,721,000 5,348,000 Other assets 1,768,000 1,062,000 TOTAL ASSETS $ 1,066,772,000 $ 1,028,565,000 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Accounts payable and accrued liabilities $ 162,879,000 $ 141,766,000 Customer finished goods returns accrual 29,956,000 37,984,000 Contract liabilities 53,368,000 40,340,000 Revolving loan 165,000,000 145,200,000 Other current liabilities 5,032,000 4,871,000 Operating lease liabilities 8,737,000 8,767,000 Current portion of term loan - 3,664,000 Total current liabilities 424,972,000 382,592,000 Term loan, less current portion - 9,279,000 Convertible notes, related party 31,819,000 30,994,000 Long-term contract liabilities 198,086,000 193,606,000 Long-term deferred income taxes 73,000 718,000 Long-term operating lease liabilities 75,698,000 79,318,000 Other liabilities 10,988,000 11,583,000 Total liabilities 741,636,000 708,090,000 Commitments and contingencies Shareholders' equity: Preferred stock; par value $.01 per share, 5,000,000 shares authorized; none issued - - Series A junior participating preferred stock; par value $.01 per share, 20,000 shares authorized; none issued - - Common stock; par value $.01 per share, 50,000,000 shares authorized; 19,599,195 and 19,494,615 shares issued and outstanding at September 30, 2023 and March 31, 2023, respectively 196,000 195,000 Additional paid-in capital 234,399,000 231,836,000 Retained earnings 85,379,000 88,747,000 Accumulated other comprehensive income (loss) 5,162,000 (303,000 ) Total shareholders' equity 325,136,000 320,475,000 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,066,772,000 $ 1,028,565,000 Additional Information and Non-GAAP Financial Measures To supplement the consolidated financial statements presented in accordance with U.S. generally accepted accounting principles ("GAAP"), the company has included the following additional information and non-GAAP financial measures for the three and six months ended September 30, 2023 and 2022. Among other things, the company uses such additional information and non-GAAP adjusted financial measures in addition to and together with corresponding GAAP measures to help analyze the performance of its business. The company believes this information helps provide a more complete understanding of the company's results of operations and the factors and trends affecting the company's business. However, this information should be considered as a supplement to, and not as a substitute for, or superior to, information contained in the company’s financial statements prepared in accordance with GAAP. In addition, the company’s non-GAAP measures may be calculated differently and are therefore not comparable to similar measures by other companies. The company defines EBITDA as earnings before interest, taxes, depreciation, and amortization. A reconciliation of EBITDA to net income is provided below along with information regarding such items. Items Impacting Net Income for the Three Months Ended September 30, 2023 and 2022 Exhibit 1 Three Months Ended September 30, 2023 2022 $ Per Share $ Per Share GAAP net loss $ (1,958,000 ) $ (0.10 ) $ (6,517,000 ) $ (0.34 ) Non-cash items impacting net loss Core and finished goods premium amortization $ 2,707,000 $ 0.14 $ 3,064,000 $ 0.16 Revaluation - cores on customers' shelves 1,995,000 0.10 1,269,000 0.07 Share-based compensation expenses 1,533,000 0.08 1,251,000 0.06 Foreign exchange impact of lease liabilities and forward contracts 4,760,000 0.24 1,082,000 0.06 Change in fair value of compound net derivative liability and loss on extinguishment of debt 558,000 0.03 - - Tax effect (a) (2,888,000 ) (0.15 ) (1,667,000 ) (0.09 ) Total non-cash items impacting net loss $ 8,665,000 $ 0.44 $ 4,999,000 $ 0.26 Cash items impacting net loss Supply chain disruptions and related costs (b) $ 3,199,000 $ 0.16 $ 4,220,000 $ 0.22 New product line start-up costs and transition expenses, and severance (c) 349,000 0.02 921,000 0.05 Tax effect (a) (887,000 ) (0.05 ) (1,285,000 ) (0.07 ) Total cash items impacting net loss $ 2,661,000 $ 0.14 $ 3,856,000 $ 0.20 (a) Tax effect is calculated by applying an income tax rate of 25.0% to items listed above; this rate may differ from the period's actual income tax rate. (b) For the three-months ended September 30, 2023, consists of 3,199,000 impacting gross profit. For the three-months ended September 30, 2022, consists of $3,654,000 impacting gross profit and $566,000 included in operating expenses. (c) For the three-months ended September 30, 2023, consists of $349,000 included in operating expenses. For the three-months ended September 30, 2022, consists of $921,000 included in operating expenses. Items Impacting Net Income for the Six Months Ended September 30, 2023 and 2022 Exhibit 2 Six Months Ended September 30, 2023 2022 $ Per Share $ Per Share GAAP net loss $ (3,368,000 ) $ (0.17 ) $ (6,692,000 ) $ (0.35 ) Non-cash items impacting net loss Core and finished goods premium amortization $ 5,364,000 $ 0.27 $ 6,108,000 $ 0.32 Revaluation - cores on customers' shelves 2,773,000 0.14 1,841,000 0.10 Share-based compensation expenses 2,843,000 0.15 2,500,000 0.13 Foreign exchange impact of lease liabilities and forward contracts 490,000 0.03 1,760,000 0.09 Change in fair value of compound net derivative liability and loss on extinguishment of debt 698,000 0.04 - - Tax effect (a) (3,042,000 ) (0.16 ) (3,052,000 ) (0.16 ) Total non-cash items impacting net loss $ 9,126,000 $ 0.47 $ 9,157,000 $ 0.48 Cash items impacting net loss Supply chain disruptions and related costs (b) $ 5,183,000 $ 0.27 $ 7,314,000 $ 0.38 New product line start-up costs and transition expenses, and severance (c) 684,000 0.03 1,539,000 0.08 Tax effect (a) (1,467,000 ) (0.08 ) (2,213,000 ) (0.12 ) Total cash items impacting net loss $ 4,400,000 $ 0.23 $ 6,640,000 $ 0.35 (a) Tax effect is calculated by applying an income tax rate of 25.0% to items listed above; this rate may differ from the period's actual income tax rate. (b) For the six-months ended September 30, 2023, consists of $5,183,000 impacting gross profit. For the six-months ended September 30, 2022, consists of $6,202,000 impacting gross profit and $1,112,000 included in operating expenses. (c) For the six-months ended September 30, 2023, consists of $684,000 included in operating expenses. For the six-months ended September 30, 2022, consists of $1,539,000 included in operating expenses. Items Impacting Gross Profit for the Three Months Ended September 30, 2023 and 2022 Exhibit 3 Three Months Ended September 30, 2023 2022 $ Gross Margin $ Gross Margin GAAP gross profit $ 41,148,000 20.9 % $ 26,516,000 15.4 % Non-cash items impacting gross profit Core and finished goods premium amortization $ 2,707,000 1.4 % $ 3,064,000 1.8 % Revaluation - cores on customers' shelves 1,995,000 1.0 % 1,269,000 0.7 % Total non-cash items impacting gross profit $ 4,702,000 2.4 % $ 4,333,000 2.5 % Cash items impacting gross profit Supply chain disruptions and related costs $ 3,199,000 1.6 % $ 3,654,000 2.1 % Total cash items impacting gross profit $ 3,199,000 1.6 % $ 3,654,000 2.1 % Items Impacting Gross Profit for the Six Months Ended September 30, 2023 and 2022 Exhibit 4 Six Months Ended September 30, 2023 2022 $ Gross Margin $ Gross Margin GAAP gross profit $ 67,715,000 19.0 % $ 56,818,000 16.9 % Non-cash items impacting gross profit Core and finished goods premium amortization $ 5,364,000 1.5 % $ 6,108,000 1.8 % Revaluation - cores on customers' shelves 2,773,000 0.8 % 1,841,000 0.5 % Total non-cash items impacting gross profit $ 8,137,000 2.3 % $ 7,949,000 2.4 % Cash items impacting gross profit Supply chain disruptions and related costs $ 5,183,000 1.5 % $ 6,202,000 1.8 % Total cash items impacting gross profit $ 5,183,000 1.5 % $ 6,202,000 1.8 % Items Impacting EBITDA for the Three and Six Months Ended September 30, 2023 and 2022 Exhibit 5 Three Months Ended September 30, Six Months Ended September 30, 2023 2022 2023 2022 GAAP net loss $ (1,958,000 ) $ (6,517,000 ) $ (3,368,000 ) $ (6,692,000 ) Interest expense, net 15,383,000 9,283,000 27,103,000 16,204,000 Income tax benefit (46,000 ) (914,000 ) (55,000 ) (325,000 ) Depreciation and amortization 2,933,000 3,090,000 5,966,000 6,214,000 EBITDA $ 16,312,000 $ 4,942,000 $ 29,646,000 $ 15,401,000 Non-cash items impacting EBITDA Core and finished goods premium amortization $ 2,707,000 $ 3,064,000 $ 5,364,000 $ 6,108,000 Revaluation - cores on customers' shelves 1,995,000 1,269,000 2,773,000 1,841,000 Share-based compensation expenses 1,533,000 1,251,000 2,843,000 2,500,000 Foreign exchange impact of lease liabilities and forward contracts 4,760,000 1,082,000 490,000 1,760,000 Change in fair value of compound net derivative liability and loss on extinguishment of debt 558,000 - 698,000 - Total non-cash items impacting EBITDA $ 11,553,000 $ 6,666,000 $ 12,168,000 $ 12,209,000 Cash items impacting EBITDA Supply chain disruptions and related costs $ 3,199,000 $ 4,220,000 $ 5,183,000 $ 7,314,000 New product line start-up costs and transition expenses, and severance 349,000 921,000 684,000 1,539,000 Total cash items impacting EBITDA $ 3,548,000 $ 5,141,000 $ 5,867,000 $ 8,853,000 View source version on businesswire.com: https://www.businesswire.com/news/home/20231109591632/en/Contacts Gary S. Maier Vice President, Corporate Communications & IR (310) 972-5124 Data & News supplied by www.cloudquote.io Stock quotes supplied by Barchart Quotes delayed at least 20 minutes. By accessing this page, you agree to the following Privacy Policy and Terms and Conditions.
Motorcar Parts of America Reports Record Results for Fiscal Second Quarter and Six Months By: Motorcar Parts of America, Inc. via Business Wire November 09, 2023 at 08:00 AM EST – Record Gross Profit and Strong Cash Flow Generation – Motorcar Parts of America, Inc. (Nasdaq: MPAA) today reported record sales for its fiscal 2024 second quarter and six-month period ended September 30, 2023, with record gross profit and strong cash flow from operating activities. Net sales for the fiscal 2024 second quarter increased 14.0 percent to a record $196.6 million from $172.5 million in the prior year. Net loss for the fiscal 2024 second quarter improved to $2.0 million, or $0.10 per share, from a net loss of $6.5 million, or $0.34 per share, a year ago. The company noted that the net loss for the fiscal 2024 second quarter was impacted by $8.7 million, or $0.44 per share, of non-cash items, as detailed in Exhibit 1. Interest expense for the fiscal second quarter increased by $6.1 million, or $0.23 per share, to $15.4 million from $9.3 million a year ago, primarily due to higher market rates. Gross profit for the fiscal 2024 second quarter increased 55.2 percent to a record $41.1 million from $26.5 million a year earlier. Gross margin for the fiscal 2024 second quarter was 20.9 percent compared with 15.4 percent a year earlier. Gross margin for the fiscal 2024 second quarter was impacted by $4.7 million, or 2.4 percent, of non-cash items, and $3.2 million, or 1.6 percent, of cash items, as detailed in Exhibit 3. The company generated approximately $15 million of cash from operating activities during the quarter. During this period, the company intentionally deferred collecting approximately $15 million of receivables offered through its customer supply chain vendor finance programs, which resulted in lowering cash flow by that amount, and interest expense savings of approximately $1 million. This enabled the company to defer interest expenses until price increases for interest rates are fully recognized. Additionally, the company used its liquidity to pay down the $11.25 million balance of its term loan. Interest rates on the term loan were approximately two percentage points higher than rates offered by the company’s customers’ supply chain vendor finance programs. “Demand for critical non-discretionary automotive parts is strong and we remain focused on leveraging our leadership position. As sales volume increases, particularly within certain of our emerging brake-related product categories, we expect to realize even further improvement in operational efficiencies. We remain optimistic about achieving our year-over-year financial targets and look forward to a strong second half,” said Selwyn Joffe, chairman, president, and chief executive officer. Six-Month Results Net sales for the fiscal 2024 six-month period increased 5.9 percent to a record $356.3 million from $336.5 million. Net loss for the fiscal 2024 six-month period improved to $3.4 million, or $0.17 per share, from a net loss of $6.7 million, or $0.35 per share, a year ago. The company noted that the net loss for the six months was impacted by $9.1 million, or $0.47 per share, of non-cash items, as detailed in Exhibit 2. Interest expense increased by $10.9 million, or $0.42 per share, for the six months to $27.1 million from $16.2 million a year ago, primarily due to higher market rates. Gross profit for the fiscal 2024 six-month period increased 19.2 percent to a record $67.7 million from $56.8 million a year earlier. Gross margin for the fiscal 2024 six-month period was 19.0 percent compared with 16.9 percent a year earlier. Gross margin for the fiscal 2024 six-month period was impacted by $8.1 million, or 2.3 percent, of non-cash items, and $5.2 million, or 1.5 percent, of cash items, as detailed in Exhibit 4. Considerations for Fiscal 2024 Second Half Sales volume is continuing to gain momentum. Ordering activity strong. Industry fundamentals continue to drive product demand. Margin improvement. Enhanced by multiple rounds of price increases. Improving overhead absorption as brake-related business gains further momentum. Improving operational efficiencies through volume increases. Enhanced cash flow from working capital initiatives. Use of Non-GAAP Measure This press release includes the following non-GAAP measure – EBITDA, which is not a measure of financial performance under GAAP and should not be considered as an alternative to net income as a measure of financial performance. The company believes this non-GAAP measure, when considered together with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to the company’s results of operations. However, this non-GAAP measure has significant limitations in that it does not reflect all the costs and other items associated with the operation of the company’s business as determined in accordance with GAAP. In addition, the company’s non-GAAP measures may be calculated differently and are therefore not comparable to similar measures by other companies. Therefore, investors should consider non-GAAP measures in addition to, and not as a substitute for, or superior to, measures of financial performance in accordance with GAAP. For a definition and reconciliation of EBITDA to net income, its corresponding GAAP measure, see the financial tables included in this press release. Also, refer to our Form 8-K to which this release is attached, and other filings we make with the SEC, for further information regarding this measure. Earnings Conference Call and Webcast Selwyn Joffe, chairman, president and chief executive officer, and David Lee, chief financial officer, will host an investor conference call today at 10:00 a.m. Pacific time to discuss the company’s financial results and operations. The call will be open to all interested investors either through a live audio webcast at www.motorcarparts.com or live by calling (888) 440-5584 (domestic) or (646) 960-0457 (international). For those who are not available to listen to the live broadcast, the call will be archived on Motorcar Parts of America’s website www.motorcarparts.com. A telephone playback of the conference call will also be available from approximately 1:00 p.m. Pacific time on November 9, 2023 through 8:59 p.m. Pacific time on November 16, 2023 by calling (800) 770-2030 (domestic) or (647) 362-9199 (international) and using access code: 1545314. About Motorcar Parts of America, Inc. Motorcar Parts of America, Inc. is a remanufacturer, manufacturer, and distributor of automotive aftermarket parts -- including alternators, starters, wheel bearings and hub assemblies, brake calipers, brake pads, brake rotors, brake master cylinders, brake power boosters, turbochargers, and diagnostic testing equipment utilized in imported and domestic passenger vehicles, light trucks, and heavy-duty applications. Its products are sold to automotive retail outlets and the professional repair market throughout the United States, Canada, and Mexico, with facilities located in California, New York, Mexico, Malaysia, China and India, and administrative offices located in California, Tennessee, Mexico, Singapore, Malaysia, and Canada. In addition, the company’s electrical vehicle subsidiary designs and manufactures testing solutions for performance, endurance, and production of multiple components in the electric power train – providing simulation, emulation, and production applications for the electrification of both automotive and aerospace industries, including electric vehicle charging systems. Additional information is available at www.motorcarparts.com. The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for certain forward-looking statements. The statements contained in this press release that are not historical facts are forward-looking statements based on the company’s current expectations and beliefs concerning future developments and their potential effects on the company. These forward-looking statements involve significant risks and uncertainties (some of which are beyond the control of the company) and are subject to change based upon various factors. Reference is also made to the Risk Factors set forth in the company’s Form 10-K Annual Report filed with the Securities and Exchange Commission (SEC) in June 2023 and in its Forms 10-Q filed with the SEC for additional risks and uncertainties facing the company. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise. (Financial tables follow) MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES Consolidated Statements of Operations (Unaudited) Three Months Ended Six Months Ended September 30, September 30, 2023 2022 2023 2022 Net sales $ 196,639,000 $ 172,543,000 $ 356,344,000 $ 336,528,000 Cost of goods sold 155,491,000 146,027,000 288,629,000 279,710,000 Gross profit 41,148,000 26,516,000 67,715,000 56,818,000 Operating expenses: General and administrative 14,325,000 14,846,000 26,927,000 28,480,000 Sales and marketing 5,688,000 6,066,000 11,107,000 11,608,000 Research and development 2,438,000 2,670,000 4,813,000 5,783,000 Foreign exchange impact of lease liabilities and forward contracts 4,760,000 1,082,000 490,000 1,760,000 Total operating expenses 27,211,000 24,664,000 43,337,000 47,631,000 Operating income 13,937,000 1,852,000 24,378,000 9,187,000 Other expenses: Interest expense, net 15,383,000 9,283,000 27,103,000 16,204,000 Change in fair value of compound net derivative liability 390,000 - 530,000 - Loss on extinguishment of debt 168,000 - 168,000 - Total other expenses 15,941,000 9,283,000 27,801,000 16,204,000 Loss before income tax benefit (2,004,000 ) (7,431,000 ) (3,423,000 ) (7,017,000 ) Income tax benefit (46,000 ) (914,000 ) (55,000 ) (325,000 ) Net loss $ (1,958,000 ) $ (6,517,000 ) $ (3,368,000 ) $ (6,692,000 ) Basic net loss per share $ (0.10 ) $ (0.34 ) $ (0.17 ) $ (0.35 ) Diluted net loss per share $ (0.10 ) $ (0.34 ) $ (0.17 ) $ (0.35 ) Weighted average number of shares outstanding: Basic 19,599,162 19,272,557 19,554,142 19,197,181 Diluted 19,599,162 19,272,557 19,554,142 19,197,181 MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES Consolidated Balance Sheets September 30, 2023 March 31, 2023 ASSETS (Unaudited) Current assets: Cash and cash equivalents $ 10,293,000 $ 11,596,000 Short-term investments 2,036,000 2,011,000 Accounts receivable — net 161,120,000 119,868,000 Inventory 366,405,000 356,254,000 Contract assets 29,946,000 25,443,000 Prepaid expenses and other current assets 18,415,000 22,306,000 Total current assets 588,215,000 537,478,000 Plant and equipment — net 41,368,000 46,052,000 Operating lease assets 84,881,000 87,619,000 Long-term deferred income taxes 32,206,000 32,625,000 Long-term contract assets 313,613,000 318,381,000 Goodwill and intangible assets — net 4,721,000 5,348,000 Other assets 1,768,000 1,062,000 TOTAL ASSETS $ 1,066,772,000 $ 1,028,565,000 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Accounts payable and accrued liabilities $ 162,879,000 $ 141,766,000 Customer finished goods returns accrual 29,956,000 37,984,000 Contract liabilities 53,368,000 40,340,000 Revolving loan 165,000,000 145,200,000 Other current liabilities 5,032,000 4,871,000 Operating lease liabilities 8,737,000 8,767,000 Current portion of term loan - 3,664,000 Total current liabilities 424,972,000 382,592,000 Term loan, less current portion - 9,279,000 Convertible notes, related party 31,819,000 30,994,000 Long-term contract liabilities 198,086,000 193,606,000 Long-term deferred income taxes 73,000 718,000 Long-term operating lease liabilities 75,698,000 79,318,000 Other liabilities 10,988,000 11,583,000 Total liabilities 741,636,000 708,090,000 Commitments and contingencies Shareholders' equity: Preferred stock; par value $.01 per share, 5,000,000 shares authorized; none issued - - Series A junior participating preferred stock; par value $.01 per share, 20,000 shares authorized; none issued - - Common stock; par value $.01 per share, 50,000,000 shares authorized; 19,599,195 and 19,494,615 shares issued and outstanding at September 30, 2023 and March 31, 2023, respectively 196,000 195,000 Additional paid-in capital 234,399,000 231,836,000 Retained earnings 85,379,000 88,747,000 Accumulated other comprehensive income (loss) 5,162,000 (303,000 ) Total shareholders' equity 325,136,000 320,475,000 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,066,772,000 $ 1,028,565,000 Additional Information and Non-GAAP Financial Measures To supplement the consolidated financial statements presented in accordance with U.S. generally accepted accounting principles ("GAAP"), the company has included the following additional information and non-GAAP financial measures for the three and six months ended September 30, 2023 and 2022. Among other things, the company uses such additional information and non-GAAP adjusted financial measures in addition to and together with corresponding GAAP measures to help analyze the performance of its business. The company believes this information helps provide a more complete understanding of the company's results of operations and the factors and trends affecting the company's business. However, this information should be considered as a supplement to, and not as a substitute for, or superior to, information contained in the company’s financial statements prepared in accordance with GAAP. In addition, the company’s non-GAAP measures may be calculated differently and are therefore not comparable to similar measures by other companies. The company defines EBITDA as earnings before interest, taxes, depreciation, and amortization. A reconciliation of EBITDA to net income is provided below along with information regarding such items. Items Impacting Net Income for the Three Months Ended September 30, 2023 and 2022 Exhibit 1 Three Months Ended September 30, 2023 2022 $ Per Share $ Per Share GAAP net loss $ (1,958,000 ) $ (0.10 ) $ (6,517,000 ) $ (0.34 ) Non-cash items impacting net loss Core and finished goods premium amortization $ 2,707,000 $ 0.14 $ 3,064,000 $ 0.16 Revaluation - cores on customers' shelves 1,995,000 0.10 1,269,000 0.07 Share-based compensation expenses 1,533,000 0.08 1,251,000 0.06 Foreign exchange impact of lease liabilities and forward contracts 4,760,000 0.24 1,082,000 0.06 Change in fair value of compound net derivative liability and loss on extinguishment of debt 558,000 0.03 - - Tax effect (a) (2,888,000 ) (0.15 ) (1,667,000 ) (0.09 ) Total non-cash items impacting net loss $ 8,665,000 $ 0.44 $ 4,999,000 $ 0.26 Cash items impacting net loss Supply chain disruptions and related costs (b) $ 3,199,000 $ 0.16 $ 4,220,000 $ 0.22 New product line start-up costs and transition expenses, and severance (c) 349,000 0.02 921,000 0.05 Tax effect (a) (887,000 ) (0.05 ) (1,285,000 ) (0.07 ) Total cash items impacting net loss $ 2,661,000 $ 0.14 $ 3,856,000 $ 0.20 (a) Tax effect is calculated by applying an income tax rate of 25.0% to items listed above; this rate may differ from the period's actual income tax rate. (b) For the three-months ended September 30, 2023, consists of 3,199,000 impacting gross profit. For the three-months ended September 30, 2022, consists of $3,654,000 impacting gross profit and $566,000 included in operating expenses. (c) For the three-months ended September 30, 2023, consists of $349,000 included in operating expenses. For the three-months ended September 30, 2022, consists of $921,000 included in operating expenses. Items Impacting Net Income for the Six Months Ended September 30, 2023 and 2022 Exhibit 2 Six Months Ended September 30, 2023 2022 $ Per Share $ Per Share GAAP net loss $ (3,368,000 ) $ (0.17 ) $ (6,692,000 ) $ (0.35 ) Non-cash items impacting net loss Core and finished goods premium amortization $ 5,364,000 $ 0.27 $ 6,108,000 $ 0.32 Revaluation - cores on customers' shelves 2,773,000 0.14 1,841,000 0.10 Share-based compensation expenses 2,843,000 0.15 2,500,000 0.13 Foreign exchange impact of lease liabilities and forward contracts 490,000 0.03 1,760,000 0.09 Change in fair value of compound net derivative liability and loss on extinguishment of debt 698,000 0.04 - - Tax effect (a) (3,042,000 ) (0.16 ) (3,052,000 ) (0.16 ) Total non-cash items impacting net loss $ 9,126,000 $ 0.47 $ 9,157,000 $ 0.48 Cash items impacting net loss Supply chain disruptions and related costs (b) $ 5,183,000 $ 0.27 $ 7,314,000 $ 0.38 New product line start-up costs and transition expenses, and severance (c) 684,000 0.03 1,539,000 0.08 Tax effect (a) (1,467,000 ) (0.08 ) (2,213,000 ) (0.12 ) Total cash items impacting net loss $ 4,400,000 $ 0.23 $ 6,640,000 $ 0.35 (a) Tax effect is calculated by applying an income tax rate of 25.0% to items listed above; this rate may differ from the period's actual income tax rate. (b) For the six-months ended September 30, 2023, consists of $5,183,000 impacting gross profit. For the six-months ended September 30, 2022, consists of $6,202,000 impacting gross profit and $1,112,000 included in operating expenses. (c) For the six-months ended September 30, 2023, consists of $684,000 included in operating expenses. For the six-months ended September 30, 2022, consists of $1,539,000 included in operating expenses. Items Impacting Gross Profit for the Three Months Ended September 30, 2023 and 2022 Exhibit 3 Three Months Ended September 30, 2023 2022 $ Gross Margin $ Gross Margin GAAP gross profit $ 41,148,000 20.9 % $ 26,516,000 15.4 % Non-cash items impacting gross profit Core and finished goods premium amortization $ 2,707,000 1.4 % $ 3,064,000 1.8 % Revaluation - cores on customers' shelves 1,995,000 1.0 % 1,269,000 0.7 % Total non-cash items impacting gross profit $ 4,702,000 2.4 % $ 4,333,000 2.5 % Cash items impacting gross profit Supply chain disruptions and related costs $ 3,199,000 1.6 % $ 3,654,000 2.1 % Total cash items impacting gross profit $ 3,199,000 1.6 % $ 3,654,000 2.1 % Items Impacting Gross Profit for the Six Months Ended September 30, 2023 and 2022 Exhibit 4 Six Months Ended September 30, 2023 2022 $ Gross Margin $ Gross Margin GAAP gross profit $ 67,715,000 19.0 % $ 56,818,000 16.9 % Non-cash items impacting gross profit Core and finished goods premium amortization $ 5,364,000 1.5 % $ 6,108,000 1.8 % Revaluation - cores on customers' shelves 2,773,000 0.8 % 1,841,000 0.5 % Total non-cash items impacting gross profit $ 8,137,000 2.3 % $ 7,949,000 2.4 % Cash items impacting gross profit Supply chain disruptions and related costs $ 5,183,000 1.5 % $ 6,202,000 1.8 % Total cash items impacting gross profit $ 5,183,000 1.5 % $ 6,202,000 1.8 % Items Impacting EBITDA for the Three and Six Months Ended September 30, 2023 and 2022 Exhibit 5 Three Months Ended September 30, Six Months Ended September 30, 2023 2022 2023 2022 GAAP net loss $ (1,958,000 ) $ (6,517,000 ) $ (3,368,000 ) $ (6,692,000 ) Interest expense, net 15,383,000 9,283,000 27,103,000 16,204,000 Income tax benefit (46,000 ) (914,000 ) (55,000 ) (325,000 ) Depreciation and amortization 2,933,000 3,090,000 5,966,000 6,214,000 EBITDA $ 16,312,000 $ 4,942,000 $ 29,646,000 $ 15,401,000 Non-cash items impacting EBITDA Core and finished goods premium amortization $ 2,707,000 $ 3,064,000 $ 5,364,000 $ 6,108,000 Revaluation - cores on customers' shelves 1,995,000 1,269,000 2,773,000 1,841,000 Share-based compensation expenses 1,533,000 1,251,000 2,843,000 2,500,000 Foreign exchange impact of lease liabilities and forward contracts 4,760,000 1,082,000 490,000 1,760,000 Change in fair value of compound net derivative liability and loss on extinguishment of debt 558,000 - 698,000 - Total non-cash items impacting EBITDA $ 11,553,000 $ 6,666,000 $ 12,168,000 $ 12,209,000 Cash items impacting EBITDA Supply chain disruptions and related costs $ 3,199,000 $ 4,220,000 $ 5,183,000 $ 7,314,000 New product line start-up costs and transition expenses, and severance 349,000 921,000 684,000 1,539,000 Total cash items impacting EBITDA $ 3,548,000 $ 5,141,000 $ 5,867,000 $ 8,853,000 View source version on businesswire.com: https://www.businesswire.com/news/home/20231109591632/en/Contacts Gary S. Maier Vice President, Corporate Communications & IR (310) 972-5124
Motorcar Parts of America, Inc. (Nasdaq: MPAA) today reported record sales for its fiscal 2024 second quarter and six-month period ended September 30, 2023, with record gross profit and strong cash flow from operating activities. Net sales for the fiscal 2024 second quarter increased 14.0 percent to a record $196.6 million from $172.5 million in the prior year. Net loss for the fiscal 2024 second quarter improved to $2.0 million, or $0.10 per share, from a net loss of $6.5 million, or $0.34 per share, a year ago. The company noted that the net loss for the fiscal 2024 second quarter was impacted by $8.7 million, or $0.44 per share, of non-cash items, as detailed in Exhibit 1. Interest expense for the fiscal second quarter increased by $6.1 million, or $0.23 per share, to $15.4 million from $9.3 million a year ago, primarily due to higher market rates. Gross profit for the fiscal 2024 second quarter increased 55.2 percent to a record $41.1 million from $26.5 million a year earlier. Gross margin for the fiscal 2024 second quarter was 20.9 percent compared with 15.4 percent a year earlier. Gross margin for the fiscal 2024 second quarter was impacted by $4.7 million, or 2.4 percent, of non-cash items, and $3.2 million, or 1.6 percent, of cash items, as detailed in Exhibit 3. The company generated approximately $15 million of cash from operating activities during the quarter. During this period, the company intentionally deferred collecting approximately $15 million of receivables offered through its customer supply chain vendor finance programs, which resulted in lowering cash flow by that amount, and interest expense savings of approximately $1 million. This enabled the company to defer interest expenses until price increases for interest rates are fully recognized. Additionally, the company used its liquidity to pay down the $11.25 million balance of its term loan. Interest rates on the term loan were approximately two percentage points higher than rates offered by the company’s customers’ supply chain vendor finance programs. “Demand for critical non-discretionary automotive parts is strong and we remain focused on leveraging our leadership position. As sales volume increases, particularly within certain of our emerging brake-related product categories, we expect to realize even further improvement in operational efficiencies. We remain optimistic about achieving our year-over-year financial targets and look forward to a strong second half,” said Selwyn Joffe, chairman, president, and chief executive officer. Six-Month Results Net sales for the fiscal 2024 six-month period increased 5.9 percent to a record $356.3 million from $336.5 million. Net loss for the fiscal 2024 six-month period improved to $3.4 million, or $0.17 per share, from a net loss of $6.7 million, or $0.35 per share, a year ago. The company noted that the net loss for the six months was impacted by $9.1 million, or $0.47 per share, of non-cash items, as detailed in Exhibit 2. Interest expense increased by $10.9 million, or $0.42 per share, for the six months to $27.1 million from $16.2 million a year ago, primarily due to higher market rates. Gross profit for the fiscal 2024 six-month period increased 19.2 percent to a record $67.7 million from $56.8 million a year earlier. Gross margin for the fiscal 2024 six-month period was 19.0 percent compared with 16.9 percent a year earlier. Gross margin for the fiscal 2024 six-month period was impacted by $8.1 million, or 2.3 percent, of non-cash items, and $5.2 million, or 1.5 percent, of cash items, as detailed in Exhibit 4. Considerations for Fiscal 2024 Second Half Sales volume is continuing to gain momentum. Ordering activity strong. Industry fundamentals continue to drive product demand. Margin improvement. Enhanced by multiple rounds of price increases. Improving overhead absorption as brake-related business gains further momentum. Improving operational efficiencies through volume increases. Enhanced cash flow from working capital initiatives. Use of Non-GAAP Measure This press release includes the following non-GAAP measure – EBITDA, which is not a measure of financial performance under GAAP and should not be considered as an alternative to net income as a measure of financial performance. The company believes this non-GAAP measure, when considered together with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to the company’s results of operations. However, this non-GAAP measure has significant limitations in that it does not reflect all the costs and other items associated with the operation of the company’s business as determined in accordance with GAAP. In addition, the company’s non-GAAP measures may be calculated differently and are therefore not comparable to similar measures by other companies. Therefore, investors should consider non-GAAP measures in addition to, and not as a substitute for, or superior to, measures of financial performance in accordance with GAAP. For a definition and reconciliation of EBITDA to net income, its corresponding GAAP measure, see the financial tables included in this press release. Also, refer to our Form 8-K to which this release is attached, and other filings we make with the SEC, for further information regarding this measure. Earnings Conference Call and Webcast Selwyn Joffe, chairman, president and chief executive officer, and David Lee, chief financial officer, will host an investor conference call today at 10:00 a.m. Pacific time to discuss the company’s financial results and operations. The call will be open to all interested investors either through a live audio webcast at www.motorcarparts.com or live by calling (888) 440-5584 (domestic) or (646) 960-0457 (international). For those who are not available to listen to the live broadcast, the call will be archived on Motorcar Parts of America’s website www.motorcarparts.com. A telephone playback of the conference call will also be available from approximately 1:00 p.m. Pacific time on November 9, 2023 through 8:59 p.m. Pacific time on November 16, 2023 by calling (800) 770-2030 (domestic) or (647) 362-9199 (international) and using access code: 1545314. About Motorcar Parts of America, Inc. Motorcar Parts of America, Inc. is a remanufacturer, manufacturer, and distributor of automotive aftermarket parts -- including alternators, starters, wheel bearings and hub assemblies, brake calipers, brake pads, brake rotors, brake master cylinders, brake power boosters, turbochargers, and diagnostic testing equipment utilized in imported and domestic passenger vehicles, light trucks, and heavy-duty applications. Its products are sold to automotive retail outlets and the professional repair market throughout the United States, Canada, and Mexico, with facilities located in California, New York, Mexico, Malaysia, China and India, and administrative offices located in California, Tennessee, Mexico, Singapore, Malaysia, and Canada. In addition, the company’s electrical vehicle subsidiary designs and manufactures testing solutions for performance, endurance, and production of multiple components in the electric power train – providing simulation, emulation, and production applications for the electrification of both automotive and aerospace industries, including electric vehicle charging systems. Additional information is available at www.motorcarparts.com. The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for certain forward-looking statements. The statements contained in this press release that are not historical facts are forward-looking statements based on the company’s current expectations and beliefs concerning future developments and their potential effects on the company. These forward-looking statements involve significant risks and uncertainties (some of which are beyond the control of the company) and are subject to change based upon various factors. Reference is also made to the Risk Factors set forth in the company’s Form 10-K Annual Report filed with the Securities and Exchange Commission (SEC) in June 2023 and in its Forms 10-Q filed with the SEC for additional risks and uncertainties facing the company. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise. (Financial tables follow) MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES Consolidated Statements of Operations (Unaudited) Three Months Ended Six Months Ended September 30, September 30, 2023 2022 2023 2022 Net sales $ 196,639,000 $ 172,543,000 $ 356,344,000 $ 336,528,000 Cost of goods sold 155,491,000 146,027,000 288,629,000 279,710,000 Gross profit 41,148,000 26,516,000 67,715,000 56,818,000 Operating expenses: General and administrative 14,325,000 14,846,000 26,927,000 28,480,000 Sales and marketing 5,688,000 6,066,000 11,107,000 11,608,000 Research and development 2,438,000 2,670,000 4,813,000 5,783,000 Foreign exchange impact of lease liabilities and forward contracts 4,760,000 1,082,000 490,000 1,760,000 Total operating expenses 27,211,000 24,664,000 43,337,000 47,631,000 Operating income 13,937,000 1,852,000 24,378,000 9,187,000 Other expenses: Interest expense, net 15,383,000 9,283,000 27,103,000 16,204,000 Change in fair value of compound net derivative liability 390,000 - 530,000 - Loss on extinguishment of debt 168,000 - 168,000 - Total other expenses 15,941,000 9,283,000 27,801,000 16,204,000 Loss before income tax benefit (2,004,000 ) (7,431,000 ) (3,423,000 ) (7,017,000 ) Income tax benefit (46,000 ) (914,000 ) (55,000 ) (325,000 ) Net loss $ (1,958,000 ) $ (6,517,000 ) $ (3,368,000 ) $ (6,692,000 ) Basic net loss per share $ (0.10 ) $ (0.34 ) $ (0.17 ) $ (0.35 ) Diluted net loss per share $ (0.10 ) $ (0.34 ) $ (0.17 ) $ (0.35 ) Weighted average number of shares outstanding: Basic 19,599,162 19,272,557 19,554,142 19,197,181 Diluted 19,599,162 19,272,557 19,554,142 19,197,181 MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES Consolidated Balance Sheets September 30, 2023 March 31, 2023 ASSETS (Unaudited) Current assets: Cash and cash equivalents $ 10,293,000 $ 11,596,000 Short-term investments 2,036,000 2,011,000 Accounts receivable — net 161,120,000 119,868,000 Inventory 366,405,000 356,254,000 Contract assets 29,946,000 25,443,000 Prepaid expenses and other current assets 18,415,000 22,306,000 Total current assets 588,215,000 537,478,000 Plant and equipment — net 41,368,000 46,052,000 Operating lease assets 84,881,000 87,619,000 Long-term deferred income taxes 32,206,000 32,625,000 Long-term contract assets 313,613,000 318,381,000 Goodwill and intangible assets — net 4,721,000 5,348,000 Other assets 1,768,000 1,062,000 TOTAL ASSETS $ 1,066,772,000 $ 1,028,565,000 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Accounts payable and accrued liabilities $ 162,879,000 $ 141,766,000 Customer finished goods returns accrual 29,956,000 37,984,000 Contract liabilities 53,368,000 40,340,000 Revolving loan 165,000,000 145,200,000 Other current liabilities 5,032,000 4,871,000 Operating lease liabilities 8,737,000 8,767,000 Current portion of term loan - 3,664,000 Total current liabilities 424,972,000 382,592,000 Term loan, less current portion - 9,279,000 Convertible notes, related party 31,819,000 30,994,000 Long-term contract liabilities 198,086,000 193,606,000 Long-term deferred income taxes 73,000 718,000 Long-term operating lease liabilities 75,698,000 79,318,000 Other liabilities 10,988,000 11,583,000 Total liabilities 741,636,000 708,090,000 Commitments and contingencies Shareholders' equity: Preferred stock; par value $.01 per share, 5,000,000 shares authorized; none issued - - Series A junior participating preferred stock; par value $.01 per share, 20,000 shares authorized; none issued - - Common stock; par value $.01 per share, 50,000,000 shares authorized; 19,599,195 and 19,494,615 shares issued and outstanding at September 30, 2023 and March 31, 2023, respectively 196,000 195,000 Additional paid-in capital 234,399,000 231,836,000 Retained earnings 85,379,000 88,747,000 Accumulated other comprehensive income (loss) 5,162,000 (303,000 ) Total shareholders' equity 325,136,000 320,475,000 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,066,772,000 $ 1,028,565,000 Additional Information and Non-GAAP Financial Measures To supplement the consolidated financial statements presented in accordance with U.S. generally accepted accounting principles ("GAAP"), the company has included the following additional information and non-GAAP financial measures for the three and six months ended September 30, 2023 and 2022. Among other things, the company uses such additional information and non-GAAP adjusted financial measures in addition to and together with corresponding GAAP measures to help analyze the performance of its business. The company believes this information helps provide a more complete understanding of the company's results of operations and the factors and trends affecting the company's business. However, this information should be considered as a supplement to, and not as a substitute for, or superior to, information contained in the company’s financial statements prepared in accordance with GAAP. In addition, the company’s non-GAAP measures may be calculated differently and are therefore not comparable to similar measures by other companies. The company defines EBITDA as earnings before interest, taxes, depreciation, and amortization. A reconciliation of EBITDA to net income is provided below along with information regarding such items. Items Impacting Net Income for the Three Months Ended September 30, 2023 and 2022 Exhibit 1 Three Months Ended September 30, 2023 2022 $ Per Share $ Per Share GAAP net loss $ (1,958,000 ) $ (0.10 ) $ (6,517,000 ) $ (0.34 ) Non-cash items impacting net loss Core and finished goods premium amortization $ 2,707,000 $ 0.14 $ 3,064,000 $ 0.16 Revaluation - cores on customers' shelves 1,995,000 0.10 1,269,000 0.07 Share-based compensation expenses 1,533,000 0.08 1,251,000 0.06 Foreign exchange impact of lease liabilities and forward contracts 4,760,000 0.24 1,082,000 0.06 Change in fair value of compound net derivative liability and loss on extinguishment of debt 558,000 0.03 - - Tax effect (a) (2,888,000 ) (0.15 ) (1,667,000 ) (0.09 ) Total non-cash items impacting net loss $ 8,665,000 $ 0.44 $ 4,999,000 $ 0.26 Cash items impacting net loss Supply chain disruptions and related costs (b) $ 3,199,000 $ 0.16 $ 4,220,000 $ 0.22 New product line start-up costs and transition expenses, and severance (c) 349,000 0.02 921,000 0.05 Tax effect (a) (887,000 ) (0.05 ) (1,285,000 ) (0.07 ) Total cash items impacting net loss $ 2,661,000 $ 0.14 $ 3,856,000 $ 0.20 (a) Tax effect is calculated by applying an income tax rate of 25.0% to items listed above; this rate may differ from the period's actual income tax rate. (b) For the three-months ended September 30, 2023, consists of 3,199,000 impacting gross profit. For the three-months ended September 30, 2022, consists of $3,654,000 impacting gross profit and $566,000 included in operating expenses. (c) For the three-months ended September 30, 2023, consists of $349,000 included in operating expenses. For the three-months ended September 30, 2022, consists of $921,000 included in operating expenses. Items Impacting Net Income for the Six Months Ended September 30, 2023 and 2022 Exhibit 2 Six Months Ended September 30, 2023 2022 $ Per Share $ Per Share GAAP net loss $ (3,368,000 ) $ (0.17 ) $ (6,692,000 ) $ (0.35 ) Non-cash items impacting net loss Core and finished goods premium amortization $ 5,364,000 $ 0.27 $ 6,108,000 $ 0.32 Revaluation - cores on customers' shelves 2,773,000 0.14 1,841,000 0.10 Share-based compensation expenses 2,843,000 0.15 2,500,000 0.13 Foreign exchange impact of lease liabilities and forward contracts 490,000 0.03 1,760,000 0.09 Change in fair value of compound net derivative liability and loss on extinguishment of debt 698,000 0.04 - - Tax effect (a) (3,042,000 ) (0.16 ) (3,052,000 ) (0.16 ) Total non-cash items impacting net loss $ 9,126,000 $ 0.47 $ 9,157,000 $ 0.48 Cash items impacting net loss Supply chain disruptions and related costs (b) $ 5,183,000 $ 0.27 $ 7,314,000 $ 0.38 New product line start-up costs and transition expenses, and severance (c) 684,000 0.03 1,539,000 0.08 Tax effect (a) (1,467,000 ) (0.08 ) (2,213,000 ) (0.12 ) Total cash items impacting net loss $ 4,400,000 $ 0.23 $ 6,640,000 $ 0.35 (a) Tax effect is calculated by applying an income tax rate of 25.0% to items listed above; this rate may differ from the period's actual income tax rate. (b) For the six-months ended September 30, 2023, consists of $5,183,000 impacting gross profit. For the six-months ended September 30, 2022, consists of $6,202,000 impacting gross profit and $1,112,000 included in operating expenses. (c) For the six-months ended September 30, 2023, consists of $684,000 included in operating expenses. For the six-months ended September 30, 2022, consists of $1,539,000 included in operating expenses. Items Impacting Gross Profit for the Three Months Ended September 30, 2023 and 2022 Exhibit 3 Three Months Ended September 30, 2023 2022 $ Gross Margin $ Gross Margin GAAP gross profit $ 41,148,000 20.9 % $ 26,516,000 15.4 % Non-cash items impacting gross profit Core and finished goods premium amortization $ 2,707,000 1.4 % $ 3,064,000 1.8 % Revaluation - cores on customers' shelves 1,995,000 1.0 % 1,269,000 0.7 % Total non-cash items impacting gross profit $ 4,702,000 2.4 % $ 4,333,000 2.5 % Cash items impacting gross profit Supply chain disruptions and related costs $ 3,199,000 1.6 % $ 3,654,000 2.1 % Total cash items impacting gross profit $ 3,199,000 1.6 % $ 3,654,000 2.1 % Items Impacting Gross Profit for the Six Months Ended September 30, 2023 and 2022 Exhibit 4 Six Months Ended September 30, 2023 2022 $ Gross Margin $ Gross Margin GAAP gross profit $ 67,715,000 19.0 % $ 56,818,000 16.9 % Non-cash items impacting gross profit Core and finished goods premium amortization $ 5,364,000 1.5 % $ 6,108,000 1.8 % Revaluation - cores on customers' shelves 2,773,000 0.8 % 1,841,000 0.5 % Total non-cash items impacting gross profit $ 8,137,000 2.3 % $ 7,949,000 2.4 % Cash items impacting gross profit Supply chain disruptions and related costs $ 5,183,000 1.5 % $ 6,202,000 1.8 % Total cash items impacting gross profit $ 5,183,000 1.5 % $ 6,202,000 1.8 % Items Impacting EBITDA for the Three and Six Months Ended September 30, 2023 and 2022 Exhibit 5 Three Months Ended September 30, Six Months Ended September 30, 2023 2022 2023 2022 GAAP net loss $ (1,958,000 ) $ (6,517,000 ) $ (3,368,000 ) $ (6,692,000 ) Interest expense, net 15,383,000 9,283,000 27,103,000 16,204,000 Income tax benefit (46,000 ) (914,000 ) (55,000 ) (325,000 ) Depreciation and amortization 2,933,000 3,090,000 5,966,000 6,214,000 EBITDA $ 16,312,000 $ 4,942,000 $ 29,646,000 $ 15,401,000 Non-cash items impacting EBITDA Core and finished goods premium amortization $ 2,707,000 $ 3,064,000 $ 5,364,000 $ 6,108,000 Revaluation - cores on customers' shelves 1,995,000 1,269,000 2,773,000 1,841,000 Share-based compensation expenses 1,533,000 1,251,000 2,843,000 2,500,000 Foreign exchange impact of lease liabilities and forward contracts 4,760,000 1,082,000 490,000 1,760,000 Change in fair value of compound net derivative liability and loss on extinguishment of debt 558,000 - 698,000 - Total non-cash items impacting EBITDA $ 11,553,000 $ 6,666,000 $ 12,168,000 $ 12,209,000 Cash items impacting EBITDA Supply chain disruptions and related costs $ 3,199,000 $ 4,220,000 $ 5,183,000 $ 7,314,000 New product line start-up costs and transition expenses, and severance 349,000 921,000 684,000 1,539,000 Total cash items impacting EBITDA $ 3,548,000 $ 5,141,000 $ 5,867,000 $ 8,853,000 View source version on businesswire.com: https://www.businesswire.com/news/home/20231109591632/en/