IRVINE, Calif., March 28, 2024 (GLOBE NEWSWIRE) -- Shimmick Corp. (NASDAQ: SHIM), a leading water infrastructure company, today announced financial results for the fiscal year ended December 29, 2023.
Fiscal Year 2023 Highlights
- Completed Initial Public Offering in November 2023
- Reported revenue of $633 million, which includes $434 million of Shimmick Projects revenue, an increase of 24% for fiscal year 2023 compared to fiscal year 2022
- Diluted earnings per common share of $(0.11)
- Adjusted diluted earnings per common share of $0.48
- Backlog of approximately $1.1 billion as of December 29, 2023, and reported an 18% increase in Shimmick Projects backlog for the fiscal year 2023 compared to fiscal year 2022
- Secured key $200+ million project win on regional water reclamation expansion
- Maintained outstanding safety record for the fiscal year
“We are executing on our strategy as we laid out in our IPO by focusing on higher quality, shorter duration projects with improved margins. We are making progress on completing the legacy jobs and are focused on selectively bidding jobs that achieve our targeted gross margins," said Steve Richards, Chief Executive Officer of Shimmick.
"We believe we sit in a unique position in the space, constantly displaying our competitive advantage and are primed to execute on the many opportunities we see in a large total addressable market,” continued Richards.
"As we continue to work through and wind down the Legacy Projects and ramping up our new Shimmick Projects, our quarter to quarter results will fluctuate. We are excited to see our Shimmick Projects backlog building and our water infrastructure-focused strategy come to life," said Devin Nordhagen, Chief Financial Officer of Shimmick.
A summary of our results is included in the table below:
| Three Months Ended | Fiscal Year Ended | ||||||||||||||||||||||
| (In millions, except per share data) | December 29, 2023 | December 30, 2022 | Change | December 29, 2023 | December 30, 2022 | Change | |||||||||||||||||
| Revenue | $ | 138 | $ | 186 | $ | (48 | ) | $ | 633 | $ | 664 | $ | (31 | ) | |||||||||
| Gross margin | - | 5 | (5 | ) | 22 | 23 | (1 | ) | |||||||||||||||
| Net (loss) income attributable to Shimmick Corporation | (17 | ) | (18 | ) | 1 | (3 | ) | 4 | (7 | ) | |||||||||||||
| Adjusted net (loss) income | (14 | ) | (15 | ) | 1 | 11 | 30 | (19 | ) | ||||||||||||||
| Adjusted EBITDA | (9 | ) | (11 | ) | 2 | 30 | 47 | (17 | ) | ||||||||||||||
| Diluted loss per common share attributable to Shimmick Corporation | (0.74 | ) | (0.82 | ) | 0.08 | (0.11 | ) | 0.17 | (0.28 | ) | |||||||||||||
| Adjusted diluted loss per common share attributable to Shimmick Corporation | $ | (0.59 | ) | $ | (0.68 | ) | $ | 0.09 | $ | 0.48 | $ | 1.35 | $ | (0.87 | ) | ||||||||
The following table presents revenue and gross margin data for the fourth quarter and fiscal year ended December 29, 2023 compared to the fourth quarter and fiscal year ended December 30, 2022:
| Three Months Ended | Fiscal Year Ended | ||||||||||||||||||||||
| (In millions, except percentage data) | December 29, 2023 | December 30, 2022 | Change | December 29, 2023 | December 30, 2022 | Change | |||||||||||||||||
| Shimmick Projects(1) | |||||||||||||||||||||||
| Revenue | $ | 104 | $ | 121 | $ | (17 | ) | $ | 434 | $ | 351 | $ | 83 | ||||||||||
| Gross Margin | 3 | 9 | (6 | ) | 29 | 24 | 5 | ||||||||||||||||
| Gross Margin (%) | 3 | % | 7 | % | (4 | )% | 7 | % | 7 | % | 0 | % | |||||||||||
| Legacy Projects(2) | |||||||||||||||||||||||
| Revenue | $ | 34 | $ | 65 | $ | (31 | ) | $ | 199 | $ | 313 | $ | (114 | ) | |||||||||
| Gross Margin | (3 | ) | (4 | ) | 1 | (7 | ) | (1 | ) | (6 | ) | ||||||||||||
| Gross Margin (%) | (9 | )% | (6 | )% | (3 | )% | (4 | )% | 0 | % | (4 | )% | |||||||||||
| Consolidated Total | |||||||||||||||||||||||
| Revenue | $ | 138 | $ | 186 | $ | (48 | ) | $ | 633 | $ | 664 | $ | (31 | ) | |||||||||
| Gross Margin | - | 5 | $ | (5 | ) | 22 | 23 | (1 | ) | ||||||||||||||
| Gross Margin (%) | 0 | % | 1 | % | (7 | )% | 3 | % | 3 | % | 0 | % | |||||||||||
(1) Shimmick Projects are those projects started after the AECOM Sale Transactions that have focused on water infrastructure and other critical infrastructure.
(2) Legacy Projects are those projects assumed as part of the AECOM Sale Transactions, that were started under AECOM ownership.
Shimmick Projects
As a result of management's shift in job bidding strategy toward higher margin lower risk jobs and new jobs ramping up, total revenue recognized on these Shimmick Projects increased by $83 million to $434 million and gross margin increased $5 million, or 20%, for the fiscal year ended December 29, 2023. Shimmick Projects revenue decreased by $17 million to $104 million and gross margin decreased $6 million, or 67%, for the quarter ended December 29, 2023 primarily as a result of timing of work performed and jobs winding down that were not replaced by new jobs in the current quarter.
Legacy Projects
As part of the AECOM Sale Transactions, we assumed the Legacy Projects and backlog that were started under AECOM. Legacy Projects revenue decreased $114 million and gross margin was negative $7 million for fiscal year ended December 29, 2023, a decrease of $6 million from prior fiscal year ended December 30, 2022, primarily as a result of projects winding down and an unfavorable settlement on a Legacy Project. Legacy Projects revenue decreased by $31 million to $34 million and gross margin improved $1 million, or 25% for the quarter ended December 29, 2023 as compared to revenue of $65 million for the quarter ended December 30, 2022 primarily as a result of timing of work performed, jobs winding down and timing of cost recovery.
The negative gross margin is primarily the result of a subset of these projects (“Legacy Loss Projects”) that have experienced significant cost overruns due to the COVID pandemic, design issues and other factors. On this subset, we have recognized the estimated cost to complete and the loss expected from these projects. As these Legacy Loss Projects continue to wind down to completion, no further gross margin will be recognized and in some cases, there may be additional costs associated with these jobs. Revenue recognized on these Legacy Loss Projects was $99 million and $123 million for the years ended December 29, 2023 and December 30, 2022, respectively. Gross margin recognized on these Legacy Loss Projects was ($14) million and ($23) million for the fiscal years ended December 29, 2023 and December 30, 2022, respectively.
Selling, general and administrative expenses increased by $1 million, or 2%, primarily resulting from higher legal, professional services and other costs.
Equity in earnings of unconsolidated joint ventures decreased $42 million, or 80%, primarily due to a $56 million impact from the settlement of claims for three infrastructure projects during the fiscal year ended December 30, 2022 that did not re-occur in the fiscal year ended December 29, 2023.
Gain on sale of assets increased $32 million driven by the sale of non-core business contracts for $30 million in Q3 2023.
Other expense, net was $3 million for the fiscal year ended December 29, 2023, compared to $9 million in the year ended December 30, 2022. Other expense, net for the year ended December 29, 2023 primarily related to interest expense on the Revolving Credit Facility while other expense, net during the year ended December 30, 2022 was primarily driven by a change in the fair value of contingent consideration from the AECOM Sale Transactions.
Net (loss) income decreased by $5 million to a net loss of $2 million for the fiscal year ended December 29, 2023, due to a decrease in income from operations primarily due to a decrease in equity in earnings of unconsolidated joint ventures partially offset by gains on the sale of assets as well as a decrease in other expense, net.
Diluted loss per common share was $0.11 for the twelve months ended December 29, 2023, compared to diluted earnings per common share of $0.17 for the same period in 2022.
Adjusted net income was $11 million for the twelve months ended December 29, 2023, compared to $30 million for the same period in 2022.
Adjusted diluted earnings per common share was $0.48 for the fiscal year ended December 29, 2023.
Adjusted EBITDA was $30 million for the twelve months ended December 29, 2023, compared to $47 million for the same period in 2022.
Backlog for the fiscal year ended was $1.1 billion as of December 29, 2023.
Fiscal Year 2024 Guidance
As a newly public company and given the sizeable ongoing impact of the Legacy Projects, we are introducing limited guidance for 2024 covering only revenue and gross margin.
For the full fiscal year ending December 27, 2024, we expect:
- Shimmick Projects revenue to grow 7 to 13 percent with gross margin between 7 to 13 percent
- Legacy Projects revenue to decrease by 45 to 55 percent with negative gross margin of 5 to 10 percent
“The guidance reflects our execution on our strategy, our robust pipeline, the improving quality of our backlog, and our continued operational execution as well as our efforts to work off our Legacy Projects. We believe that our results will be back-half weighted in 2024 with further strong momentum for growth in 2025,” concluded Richards.
Conference Call and Webcast Information
Shimmick will host an investor conference call Thursday, March 28th, at 8:30 am ET. Interested parties are invited to listen to the conference call which can be accessed live over the phone by dialing (877)-869-3847, or for international callers, (201)-689-8261. A replay will be available two hours after the call and can be accessed by dialing (877)-660-6853, or for international callers, (201)-612-7415. The passcode for the live call and the replay is 13745192. The replay will be available until 11:59 p.m. (ET) on April 18, 2024. Interested investors and other parties may also listen to a simultaneous webcast of the conference call by visiting the Investors section of the Company’s website at www.shimmick.com. The online replay will be available for a limited time beginning immediately following the call.
About Shimmick Corporation
Shimmick Corporation ("Shimmick", the "Company") (NASDAQ: SHIM) is a leading provider of water infrastructure solutions nationwide. Shimmick has a long history of working on complex water projects, ranging from the world’s largest wastewater recycling and purification system in California to the iconic Hoover Dam. According to Engineering News Record, in 2023, Shimmick was nationally ranked as a top ten builder of water supply (#6), dams and reservoirs (#7), and water treatment and desalination plants (#7). Shimmick is led by industry veterans, many with over 20 years of experience, and works closely with its customers to deliver complete solutions, including long-term operations and maintenance.
Forward-Looking Statements
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). These forward-looking statements are often characterized by the use of words such as “may,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “targets,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these terms or other similar words. Forward-looking statements are only predictions based on our current expectations and our projections about future events, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances, including, but not limited to, unanticipated events, after the date on which such statement is made, unless otherwise required by law. Forward-looking statements contained in this release include, but are not limited to, statements about: expected future financial performance (including the assumptions related thereto), including our revenue, net income and expected EBITDA; our growth prospects; our expectations regarding profitability; our continued successful adjustment to becoming a public company following our initial public offering; our expectations regarding successful partnerships with our new investors; and our capital plans and expectations related thereto. These statements involve risks and uncertainties, and actual results may differ materially from any future results expressed or implied by the forward-looking statements. Forward-looking statements are only predictions based on our current expectations and our projections about future events, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances, including, but not limited to, unanticipated events, after the date on which such statement is made, unless otherwise required by law.
We wish to caution readers that, although we believe any forward-looking statements are based on reasonable assumptions, certain important factors may have affected and could in the future affect our actual financial results and could cause our actual financial results for subsequent periods to differ materially from those expressed in any forward-looking statement made by or on our behalf, including, but not limited to, the following: our ability to accurately estimate risks, requirements or costs when we bid on or negotiate a contract; the impact of our fixed-price contracts; qualifying as an eligible bidder for contracts; the availability of qualified personnel, joint venture partners and subcontractors; inability to attract and retain qualified managers and skilled employees and the impact of loss of key management; higher costs to lease, acquire and maintain equipment necessary for our operations or a decline in the market value of owned equipment; subcontractors failing to satisfy their obligations to us or other parties or any inability to maintain subcontractor relationships; marketplace competition; our limited operating history as an independent company following our separation from AECOM; our inability to obtain bonding; disputes with our prior owner, AECOM, and requirements to make future payments to AECOM; AECOM defaulting on its contractual obligations to us or under agreements in which we are beneficiary; our limited number of customers; dependence on subcontractors and suppliers of materials; any inability to secure sufficient aggregates; an inability to complete a merger or acquisition or to integrate an acquired company’s business; adjustments in our contact backlog; accounting for our revenue and costs involves significant estimates, as does our use of the input method of revenue recognition based on costs incurred relative to total expected costs; any failure to comply with covenants under any current indebtedness, and future indebtedness we may incur; the adequacy of sources of liquidity; cybersecurity attacks against, disruptions, failures or security breaches of, our information technology systems; seasonality of our business; pandemics and health emergencies; commodity products price fluctuations and rising inflation and/or interest rates; liabilities under environmental laws, compliance with immigration laws, and other regulatory matters, including changes in regulations and laws; climate change; deterioration of the U.S. economy; geopolitical risks, including those related to the war between Russia and Ukraine and the conflict in the Gaza Strip and the conflict in the Red Sea Region; and other risks detailed in our filings with the Securities and Exchange Commission, including the “Risk Factors” section in our Annual Report on Form 10-K for the fiscal year ended December 29, 2023 and those described from time to time in our future reports with the SEC.
Non-GAAP Definitions This press release includes unaudited non-GAAP financial measures, adjusted EBITDA and adjusted net (loss) income and adjusted diluted earnings per common share. For definitions of these non-GAAP financial measures and reconciliations to the most comparable GAAP measures, see "Explanatory Notes" and tables that following in this press release. The presentation of non-GAAP financial measures is not intended to be a substitute for, and should not be considered in isolation from, the financial measures reported in accordance with GAAP.
Please refer to the Reconciliation between Net (loss) income Attributable to Shimmick Corporation and Adjusted Net (loss) income and Adjusted diluted earnings per common share included within Table A and the Reconciliation between Net (loss) income Attributable to Shimmick Corporation and Adjusted EBITDA included within Table B below.
We do not provide forward-looking guidance for certain financial measures on a U.S. GAAP basis because we are unable to predict certain items contained in the U.S. GAAP measures without unreasonable efforts. These items may include legal fees and other costs for a legacy loss project, acquisition-related costs, litigation charges or settlements, and certain other unusual adjustments.
Investor Relations Contact
1-949-704-2350
IR@shimmick.com
| Shimmick Corporation Consolidated Balance Sheets (In thousands, except share data) | ||||||||
| December 29, | December 30, | |||||||
| 2023 | 2022 | |||||||
| ASSETS | ||||||||
| CURRENT ASSETS | ||||||||
| Cash and cash equivalents | $ | 62,939 | $ | 77,762 | ||||
| Restricted cash | 971 | 4,323 | ||||||
| Accounts receivable, net | 54,178 | 56,430 | ||||||
| Contract assets, current | 125,943 | 80,901 | ||||||
| Prepaids and other current assets | 13,427 | 14,060 | ||||||
| TOTAL CURRENT ASSETS | 257,458 | 233,476 | ||||||
| Property, plant and equipment, net | 46,373 | 55,208 | ||||||
| Intangible assets, net | 9,244 | 12,044 | ||||||
| Contract assets, non-current | 48,316 | 84,024 | ||||||
| Lease right-of-use assets | 23,855 | 22,690 | ||||||
| Investment in unconsolidated joint ventures | 21,283 | 17,363 | ||||||
| Deferred tax assets | 17,252 | 18,851 | ||||||
| Other assets | 2,871 | 3,143 | ||||||
| TOTAL ASSETS | $ | 426,652 | $ | 446,799 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| CURRENT LIABILITIES | ||||||||
| Accounts payable | $ | 81,589 | $ | 67,541 | ||||
| Contract liabilities, current | 115,785 | 163,725 | ||||||
| Accrued salaries, wages and benefits | 26,911 | 36,248 | ||||||
| Accrued expenses | 33,897 | 60,758 | ||||||
| Other current liabilities | 13,071 | 12,672 | ||||||
| TOTAL CURRENT LIABILITIES | 271,253 | 340,944 | ||||||
| Long-term debt, net | 29,627 | — | ||||||
| Lease liabilities, non-current | 15,045 | 14,442 | ||||||
| Contract liabilities, non-current | 3,215 | 1,846 | ||||||
| Contingent consideration | 15,488 | 15,662 | ||||||
| Deferred tax liabilities | 17,252 | 18,851 | ||||||
| Other liabilities | 4,282 | 3,459 | ||||||
| TOTAL LIABILITIES | 356,162 | 395,204 | ||||||
| STOCKHOLDERS' EQUITY | ||||||||
| Common stock, $0.01 par value, 100,000,000 shares authorized as of December 29, 2023 and December 30, 2022; 25,493,877 and 21,908,800 shares issued and outstanding as of December 29, 2023 and December 30, 2022, respectively | 255 | 219 | ||||||
| Additional paid-in-capital | 24,445 | 3,341 | ||||||
| Retained earnings | 46,537 | 49,083 | ||||||
| Non-controlling interests | (747 | ) | (1,048 | ) | ||||
| TOTAL STOCKHOLDERS' EQUITY | 70,490 | 51,595 | ||||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 426,652 | $ | 446,799 | ||||
| Shimmick Corporation Consolidated Statements of Operations (In thousands, except per share data) | ||||||||||||||||
| Three Months Ended | Fiscal Year Ended | |||||||||||||||
| December 29, | December 30, | December 29, | December 30, | |||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Revenue | $ | 138,062 | $ | 186,213 | $ | 632,806 | $ | 664,158 | ||||||||
| Cost of revenue | 138,467 | 181,215 | 610,434 | 640,643 | ||||||||||||
| Gross margin | (405 | ) | 4,998 | 22,372 | 23,515 | |||||||||||
| Selling, general and administrative expenses | 15,640 | 16,609 | 61,507 | 60,442 | ||||||||||||
| Amortization of intangibles | 644 | 658 | 2,618 | 2,632 | ||||||||||||
| Total operating expenses | 16,284 | 17,267 | 64,125 | 63,074 | ||||||||||||
| Equity in earnings (loss) of unconsolidated joint ventures | 784 | (5,909 | ) | 10,354 | 52,471 | |||||||||||
| Gain on sale of assets | 85 | — | 31,834 | — | ||||||||||||
| (Loss) income from operations | (15,820 | ) | (18,178 | ) | 435 | 12,912 | ||||||||||
| Other expense (income), net | 1,653 | (132 | ) | 2,721 | 8,731 | |||||||||||
| Net (loss) income before income tax | (17,473 | ) | (18,046 | ) | (2,286 | ) | 4,181 | |||||||||
| Income tax expense | — | 17 | — | 1,274 | ||||||||||||
| Net (loss) income | (17,473 | ) | (18,063 | ) | (2,286 | ) | 2,907 | |||||||||
| Net income (loss) attributable to non-controlling interests | 3 | (147 | ) | 260 | (853 | ) | ||||||||||
| Net (loss) income attributable to Shimmick Corporation | $ | (17,476 | ) | $ | (17,916 | ) | $ | (2,546 | ) | $ | 3,760 | |||||
| Net (loss) income attributable to Shimmick Corporation per common share | ||||||||||||||||
| Basic | $ | (0.74 | ) | $ | (0.82 | ) | $ | (0.11 | ) | $ | 0.17 | |||||
| Diluted | $ | (0.74 | ) | $ | (0.82 | ) | $ | (0.11 | ) | $ | 0.17 | |||||
| Shimmick Corporation Consolidated Statements of Cash Flows (In thousands) | ||||||||
| Fiscal Year Ended | ||||||||
| December 29, | December 30, | |||||||
| 2023 | 2022 | |||||||
| Cash Flows From Operating Activities | ||||||||
| Net (loss) income | $ | (2,286 | ) | $ | 2,907 | |||
| Adjustments to reconcile net (loss) income to net cash used in operating activities: | ||||||||
| Stock-based compensation | 2,062 | 2,295 | ||||||
| Depreciation and amortization | 17,121 | 15,979 | ||||||
| Equity in earnings of unconsolidated joint ventures | (10,354 | ) | (52,471 | ) | ||||
| Return on investment in unconsolidated joint ventures | 14,682 | 59,651 | ||||||
| Gain on sale of assets | (31,834 | ) | — | |||||
| Other | (47 | ) | 9,462 | |||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable, net | 2,251 | 41,574 | ||||||
| Due from unconsolidated joint ventures | 313 | 7,079 | ||||||
| Contract assets | (9,334 | ) | (46,736 | ) | ||||
| Accounts payable | 13,747 | 10,436 | ||||||
| Contract liabilities | (47,940 | ) | (94,165 | ) | ||||
| Accrued expenses | (26,861 | ) | 31,471 | |||||
| Accrued salaries, wages and benefits | (8,975 | ) | 4,149 | |||||
| Other assets and liabilities | (645 | ) | 5,285 | |||||
| Net cash used in operating activities | (88,100 | ) | (3,084 | ) | ||||
| Cash Flows From Investing Activities | ||||||||
| Net working capital settlement in association with business combination | — | 32,000 | ||||||
| Purchases of property, plant and equipment | (7,042 | ) | (10,443 | ) | ||||
| Proceeds from sale of assets | 35,975 | 1,722 | ||||||
| Unconsolidated joint venture equity contributions | (23,170 | ) | (19,709 | ) | ||||
| Return of investment in unconsolidated joint ventures | 16,287 | 627 | ||||||
| Net cash provided by investing activities | 22,050 | 4,197 | ||||||
| Cash Flows From Financing Activities | ||||||||
| Payments on finance lease obligation | (303 | ) | (303 | ) | ||||
| Net borrowings on revolving credit facility | 29,915 | — | ||||||
| Contributions from non-controlling interests | 301 | — | ||||||
| Distributions to non-controlling interests | (260 | ) | (628 | ) | ||||
| Proceeds from IPO | 25,025 | — | ||||||
| Payments of IPO costs | (5,961 | ) | — | |||||
| Other | (842 | ) | — | |||||
| Net cash provided by (used in) financing activities | 47,875 | (931 | ) | |||||
| Net (decrease) increase in cash, cash equivalents and restricted cash | (18,175 | ) | 182 | |||||
| Cash, cash equivalents and restricted cash, beginning of period | 82,085 | 81,903 | ||||||
| Cash, cash equivalents and restricted cash, end of period | $ | 63,910 | $ | 82,085 | ||||
| Reconciliation of cash, cash equivalents and restricted cash to the Consolidated Balance Sheets | ||||||||
| Cash and cash equivalents | 62,939 | 77,762 | ||||||
| Restricted cash | 971 | 4,323 | ||||||
| Total cash, cash equivalents and restricted cash | $ | 63,910 | $ | 82,085 | ||||
EXPLANATORY NOTES
Non-GAAP Financial Measures
Adjusted Net (loss) income and Adjusted Diluted Earnings Per Common Share
Adjusted net (loss) income represents net income (loss) attributable to Shimmick Corporation adjusted to eliminate changes in fair value of contingent consideration, transaction-related costs, stock-based compensation, and legal fees and other costs for a legacy loss project.
We have included Adjusted net (loss) income in this press release because it is a key measure used by our management and Board to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget and to develop short and long-term operational plans. In particular, we believe that the exclusion of the income and expenses eliminated in calculating adjusted net (loss) income can provide a useful measure for period-to-period comparisons of our core business. Accordingly, we believe that Adjusted net (loss) income provides useful information to investors and others in understanding and evaluating our results of operations.
Our use of Adjusted net (loss) income as an analytical tool has limitations, and you should not consider it in isolation or as a substitute for analysis of our financial results as reported under GAAP. Some of these limitations are:
- Adjusted net (loss) income does not reflect changes in, or cash requirements for, our working capital needs,
- Adjusted net (loss) income does not reflect the potentially dilutive impact of stock-based compensation, and
- other companies, including companies in our industry, might calculate Adjusted net (loss) income or similarly titled measures differently, which reduces their usefulness as comparative measures.
Because of these and other limitations, you should consider Adjusted net (loss) income alongside Net (loss) income attributable to Shimmick Corporation, which is the most directly comparable GAAP measure.
Table A
| Reconciliation between Net (loss) income attributable to Shimmick Corporation and Adjusted net (loss) income | |||||||||||||||
| Three Months Ended | Fiscal Year Ended | ||||||||||||||
| December 29, | December 30, | December 29, | December 30, | ||||||||||||
| (In thousands, except per share data) | 2023 | 2022 | 2023 | 2022 | |||||||||||
| Net (loss) income attributable to Shimmick Corporation | $ | (17,476 | ) | $ | (17,916 | ) | $ | (2,546 | ) | $ | 3,760 | ||||
| Changes in fair value of contingent consideration | (185 | ) | (94 | ) | (174 | ) | 9,462 | ||||||||
| Transaction-related costs | 798 | 365 | 2,595 | 3,104 | |||||||||||
| Stock-based compensation | 515 | 519 | 2,062 | 2,295 | |||||||||||
| Legal fees and other costs for a Legacy Loss Project (1) | 2,394 | 2,209 | 8,740 | 10,904 | |||||||||||
| Adjusted net (loss) income | $ | (13,954 | ) | $ | (14,917 | ) | $ | 10,677 | $ | 29,525 | |||||
| Adjusted net (loss) income attributable to Shimmick Corporation per common share | |||||||||||||||
| Basic | $ | (0.59 | ) | $ | (0.68 | ) | $ | 0.48 | $ | 1.35 | |||||
| Diluted | $ | (0.59 | ) | $ | (0.68 | ) | $ | 0.48 | $ | 1.35 | |||||
(1) Consists of legal fees and other costs incurred in connection with claims relating to a Legacy Loss Project.
Adjusted EBITDA
Adjusted EBITDA represents our net (loss) income attributable to Shimmick Corporation before interest expense, income tax expense and depreciation and amortization, adjusted to eliminate changes in fair value of contingent consideration, transaction-related costs, stock-based compensation, and legal fees and other costs for a legacy loss project.
We have included Adjusted EBITDA in this press release because it is a key measure used by our management and board of directors to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget and to develop short and long-term operational plans. In particular, we believe that the exclusion of the income and expenses eliminated in calculating Adjusted EBITDA can provide a useful measure for period-to-period comparisons of our core business. Accordingly, we believe that Adjusted EBITDA provides useful information to investors and others in understanding and evaluating our results of operations.
Our use of Adjusted EBITDA as an analytical tool has limitations, and you should not consider it in isolation or as a substitute for analysis of our financial results as reported under GAAP. Some of these limitations are:
- although depreciation and amortization are non-cash charges, the assets being depreciated and amortized might have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements,
- Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs,
- Adjusted EBITDA does not reflect the potentially dilutive impact of stock-based compensation,
- Adjusted EBITDA does not reflect interest or tax payments that would reduce the cash available to us, and
- other companies, including companies in our industry, might calculate Adjusted EBITDA or similarly titled measures differently, which reduces their usefulness as comparative measures.
Because of these and other limitations, you should consider Adjusted EBITDA alongside Net (loss) income attributable to Shimmick Corporation, which is the most directly comparable GAAP measure.
Table B
| Reconciliation between Net (loss) income attributable to Shimmick Corporation and Adjusted EBITDA | |||||||||||||||
| Three Months Ended | Fiscal Year Ended | ||||||||||||||
| December 29, | December 30, | December 29, | December 30, | ||||||||||||
| (In thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||
| Net (loss) income attributable to Shimmick Corporation | $ | (17,476 | ) | $ | (17,916 | ) | $ | (2,546 | ) | $ | 3,760 | ||||
| Depreciation and amortization | 3,935 | 4,123 | 17,121 | 15,979 | |||||||||||
| Interest expense | 1,264 | 160 | 2,284 | 226 | |||||||||||
| Income tax expense | - | 17 | — | 1,274 | |||||||||||
| Changes in fair value of contingent consideration | (185 | ) | (94 | ) | (174 | ) | 9,462 | ||||||||
| Transaction-related costs | 798 | 365 | 2,595 | 3,104 | |||||||||||
| Stock-based compensation | 515 | 519 | 2,062 | 2,295 | |||||||||||
| Legal fees and other costs for a Legacy Loss Project (1) | 2,394 | 2,209 | 8,740 | 10,904 | |||||||||||
| Adjusted EBITDA | $ | (8,755 | ) | $ | (10,617 | ) | $ | 30,082 | $ | 47,004 | |||||
(1) Consists of legal fees and other costs incurred in connection with claims relating to a Legacy Loss Project.
