RADIANT LOGISTICS, INC. 
By BELLEVUE, Wash., Feb. 13, 2012 /PRNewswire/ -- Radiant Logistics, Inc. (AMEX: RLGT), a domestic and international logistics services company, today reported financial results for the three and six months ended December 31, 2011.
(Logo: http://photos.prnewswire.com/prnh/20110606/CL14193LOGO )
For the three months ended December 31, 2011, Radiant reported net income of $417,000 on $72.6 million of revenues, or $0.01 per basic and fully diluted share, including $188,000 in non-recurring transaction costs related to the Company's acquisition of Isla International, Ltd.("Isla") and other transactions in process and $280,000 in non-recurring transition costs associated with the Company's acquisition of DBA Distribution Services, Inc. ("DBA") which are principally non-recurring personnel costs that are being eliminated from the acquired operations. For the three months ended December 31, 2010, Radiant reported net income of $716,000 on $44.5 million of revenues, or $0.02 per basic and fully diluted share.
For the six months ended December 31, 2011, Radiant reported net income of $1,073,000 on $144.4 million of revenues, or $0.03 per basic and fully diluted share, including $269,000 in non-recurring transaction costs related to the Company's acquisition Isla and other transactions in process and $562,000 in non-recurring transition costs associated with the Company's acquisition of DBA which are principally non-recurring personnel costs that are being eliminated from the acquired operations. For the six months ended December 31, 2010, Radiant reported net income of $1,499,000 on $90.9 million of revenues, or $0.05 per basic and fully diluted share, including a charge on litigation settlement of $150,000.
The Company reported adjusted EBITDA (earnings before interest, taxes, depreciation and amortization) of $1,941,000 for the three months ended December 31, 2011, which includes $280,000 in non-recurring transition costs associated with the Company's acquisition of DBA, compared to adjusted EBITDA of $1,672,000 for the three months ended December 31, 2010. Excluding the $280,000 in non-recurring transition costs, the Company would have reported $2,221,000 in adjusted EBITDA for the three months ended December 31, 2011, for an increase of $549,000.
The Company also reported adjusted EBITDA (earnings before interest, taxes, depreciation amortization), of $3,581,000 for the six months ended December 31, 2011, which includes $563,000 in non-recurring transition costs associated with the Company's acquisition of DBA and $231,000 in other non-recurring legal costs, compared to adjusted EBITDA of $3,381,000 for the comparable prior year period. Excluding the $794,000 in non-recurring costs, the Company would have reported $4,375,000 in adjusted EBITDA for the six months ended December 31, 2011, for an increase of $994,000. A reconciliation of our adjusted EBITDA to the most directly comparable GAAP measure appears later in this release.
The Company has also provided additional prior period analysis using pro forma results of operations presented as if Radiant had acquired DBA and Isla as of July 1, 2010 which will be available in the Company's Form 10-Q for the quarter ended December 31, 2011.
"We continue to make good progress in the integration of DBA and cost reduction initiatives related to that acquisition," said Bohn Crain, Chairman and CEO. "In addition, we are also making good progress in the integration of our most recent transaction, Laredo, Texas-based Isla International which will serve as Radiant's Mexico Gateway. For the quarter ended December 31, 2011, we posted record revenues of $72.6 million, an improvement of $28.1 million or 63.2% over the comparable prior year period. Net transportation revenues also increased 42.8% to $20.2 million as compared to $14.2 million for the comparable prior year period. As we look at our operating costs as a function of net revenues, we saw reductions in agent commission expense (from 69.5% to 63.0%) partially offset by increases in our personnel costs (from 11.0% to 15.2%). This general dynamic is as expected with the composition of our network now including significant company owned operations in Newark, Los Angeles and Laredo. We also experienced similar increases in our selling, general and administrative expenses during the quarter which were 12.0% of net revenues for the quarter, as compared to 8.0% of net revenues for the comparable prior year period. These higher costs were driven principally by the incremental facilities costs of our three new company owned locations in Newark, Los Angles and Laredo as well as by non-recurring legal expenses of approximately $188,000 which we incurred in connection with our acquisition of Isla and other transactions in progress."
"For the quarter ended December 31, 2011, we also reported adjusted EBITDA of $1,941,000 for the three months ended December 31, 2011, which includes $280,000 in non-recurring transition costs associated with our acquisition of DBA, compared to adjusted EBITDA of $1,672,000 for the comparable prior year period, for an increase of $269,000. Excluding the $280,000 in non-recurring transition costs associated with our acquisition of DBA, we would have reported $2,221,000 in adjusted EBITDA for the three months ended December 31, 2011, for an increase of $549,000 and 32.8% over the comparable prior year period."
Mr. Crain continued, "We are also pleased to have completed our recent up-listing to the NYSE Amex which we believe will, over time, provide us with increased exposure to institutional investors and investment funds, as well as more transparency for the market. The up-listing is an important milestone and natural progression in the evolution of our company as we continue to leverage our status as a public company to provide our partners with an opportunity to share in the value that they help create. We believe our long-standing business strategy will continue to deliver positive results and sustain our trend of double digit growth going forward and we look forward to announcing other key milestones to our expanding investment audience in the near future."
Supplemental Pro Forma Information
We believe that supplemental disclosure of our adjusted EBITDA, or earnings before interest, taxes, depreciation and amortization adjusted for stock-based compensation, unusual items and other non-cash costs is a useful measure for investors because it eliminates the effect of certain non-cash costs and provides an important metric for our business. A reconciliation of annual pro forma adjusted EBITDA amounts to net income, the most directly comparable GAAP measure is as follows:
(Amounts in 000's) THREE MONTHS ENDED SIX MONTHS ENDED
------------------ ----------------
DECEMBER 31, DECEMBER 31,
------------ ------------
2011 2010 2010
----
2011
----
Net income $417 $716 $1,073 $1,499
Net interest expense 206 36 294 72
Income tax expense 488 414 889 920
Depreciation and amortization 600 327 990 652
--- --- --- ---
EBITDA 1,711 1,493 3,246 3,413
Share-based compensation and
other 42 29 66 88
non-cash charges
Transaction and severance
costs 188 269
Loss on litigation settlement - 150 - 150
Adjusted EBITDA (1) $1,941 $1,672 $3,581 $3,381
====== ====== ====== ======
Excluding $280,000 in non-recurring transition costs associated with
(1) the Company's acquisition of
DBA, the Company's adjusted EBITDA for the three months ended December 31,
2011 would have been
$2,221,000. Excluding $563,000 in non-recurring transition costs associated with the Company's
acquisition of DBA and $231,000 in non-recurring legal costs, the
Company's adjusted EBITDA for the
six months ended December 31, 2011 would have been $4,375,000.
Investor Conference Call
Radiant will host a conference call for shareholders and the investing community on Monday, February 13, 2012 at 4:00 pm, ET that will include a discussion of the contents of the release. The call can be accessed by dialing (877) 407-8031, or (201) 689-8031 for international participants, and is expected to last approximately 30 minutes. Callers are requested to dial in 5 minutes before the start of the call. An audio replay will be available for one week after the teleconference by dialing (877) 660-6853, or (201) 612-7415 for international callers, and using account number 286 and conference ID number 388384. The call will also be webcast and may be accessed via Radiant's website at http://radiantdelivers.com or through InvestorCalendar.com.
About Radiant Logistics (AMEX : RLGT)
Radiant Logistics (www.radiantdelivers.com) is a non-asset based third-party transportation & logistics provider with complete global reach, as well as one of the largest and fastest growing networks in North America. The company delivers world-class transportation, logistics and information solutions to its customers, as well as growth, liquidity, and ongoing support for its strategic operating partners. Operating a network of over 100 company-owned and exclusive agent offices under the Radiant, Airgroup, Adcom Worldwide and Distribution By Air brands, the company services a diversified account base that includes manufacturers, distributors and government agencies, using a network of independent carriers and international agents positioned strategically around the world.
This press release includes 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, regarding future operating performance, events, trends and plans. All statements other than statements of historical fact contained herein, including, without limitation, statements regarding our future financial position, business strategy, budgets, projected revenues and costs, and plans and objectives of management for future operations, are forward-looking statements. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," "expects," "intends," "plans," "projects," "estimates," "anticipates," or "believes" or the negative thereof or any variation thereon or similar terminology or expressions. We have based these forward-looking statements on our current expectations and projections about future events. These forward-looking statements are not guarantees and are subject to known and unknown risks, uncertainties and assumptions about us that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. Important factors that could cause our actual results to differ from our expectations, include but are not limited to, our ability to: use our Bellevue, Washington operations as a "platform" upon which we can build a profitable global transportation and supply chain management company; retain and build upon the relationships we have with our exclusive agency offices; continue the development of our back office infrastructure and transportation and accounting systems in a manner sufficient to service our expanding revenues and base of network operating locations; maintain and enhance the future operations of our company owned operating locations, continue growing our business and maintain historical or increased gross profit margins; locate suitable acquisition opportunities; secure the financing necessary to complete any acquisition opportunities we locate; assess and respond to competitive practices in the industries in which we compete, mitigate, to the best extent possible, our dependence on current management and certain of our larger exclusive agency locations; assess and respond to the impact of current and future laws and governmental regulations affecting the transportation industry in general and our operations in particular; as well as those risk factors disclosed in Item 1A of our Report on Form 10 K for the year ended June 30, 2011 other filings with the Securities and Exchange Commission and other public documents and press releases which can be found on our web-site (www.radiant-logistics.com). Readers are cautioned not to place undue reliance on our forward-looking statements, as they speak only as of the date made. Such statements are not guarantees of future performance or events and we undertake no obligation to disclose any revision to these forward-looking statements to reflect events or circumstances occurring after the date hereof.
RADIANT LOGISTICS, INC.
Consolidated Balance Sheets
December
31, June 30,
--------- --------
2011 2011
---- ----
ASSETS
Current assets -
Cash and cash equivalents $2,119,199 $434,185
Accounts receivable, net of
allowance
of $1,363,725 and $1,592,235
respectively 42,911,900 41,577,053
Current portion of employee loan
receivable 31,211 21,401
Current portion of station and
other receivables 78,485 141,372
Income tax deposit 377,761 -
Prepaid expenses and other
current assets 3,279,817 1,761,273
Deferred tax asset 782,916 1,142,077
------- ---------
Total current assets 49,581,289 45,077,361
---------- ----------
Furniture and equipment, net 1,643,194 1,428,063
--------- ---------
Acquired intangibles, net 9,963,234 2,879,846
Goodwill 11,745,878 6,650,008
Employee loan receivable, net of
current portion 88,775 64,494
Station and other receivables,
net of current portion 97,955 116,965
Investment in real estate 40,000 40,000
Deposits and other assets 286,037 363,815
Total long term assets 22,221,879 10,115,128
---------- ----------
Total assets $73,446,362 $56,620,552
=========== ===========
LIABILITIES AND STOCKHOLDERS'
EQUITY
Current liabilities -
Accounts payable and accrued
transportation costs $33,644,791 $27,872,185
Commissions payable 2,792,216 3,570,858
Other accrued costs 2,057,595 1,992,694
Income taxes payable - 333,999
Current portion of notes payable
to former shareholders of DBA 767,092 800,000
Current portion of amounts due
to former shareholders of
acquired operations 3,158,708 2,657,781
Current portion of contingent
consideration 269,796 -
Other current liabilities 133,531 135,927
Total current liabilities 42,823,729 37,363,444
---------- ----------
Notes payable and other long-
term debt, net of current
portion and debt discount 17,065,373 11,869,268
Contingent consideration, net of
current portion 3,805,204 -
Deferred rent liability 643,936 631,630
Deferred tax liability 242,644 485,907
Other long-term liabilities 88,821 120,571
------ -------
Total long term liabilities 21,845,978 13,107,376
---------- ----------
Total liabilities 64,669,707 50,470,820
---------- ----------
Stockholders' equity:
Preferred stock, $0.001 par
value, 5,000,000 shares
authorized; no shares issued or
outstanding
- -
Common stock, $0.001 par value,
50,000,000 shares authorized.
Issued and outstanding:
32,310,913 and 31,676,438
shares at December 31, 2011 and
June 30, 2011 18,685 18,051
Additional paid-in capital 12,609,024 11,060,701
Treasury stock, at cost,
4,919,239 shares at December
31, 2011 and June 30, 2011 (1,407,455) (1,407,455)
Retained deficit (2,542,798) (3,615,322)
---------- ----------
Total Radiant Logistics, Inc.
stockholders' equity 8,677,456 6,055,975
--------- ---------
Non-controlling interest 99,199 93,757
------ ------
Total stockholders' equity 8,776,655 6,149,732
--------- ---------
Total liabilities and
stockholders' equity $73,446,362 $56,620,552
=========== ===========
RADIANT LOGISTICS, INC.
Consolidated Statements of Income
(Operations)
THREE MONTHS ENDED SIX MONTHS ENDED
DECEMBER 31, DECEMBER 31,
2011 2010 2011 2010
---- ---- ---- ----
Revenue $72,613,729 $44,496,820 $144,446,773 $90,857,877
Cost
of
transportation 52,365,148 30,314,763 102,959,272 62,557,124
---------- ---------- ----------- ----------
Net
revenues 20,248,581 14,182,057 41,487,501 28,300,753
Agent
commissions 12,752,341 9,850,191 26,644,766 19,682,651
Personnel
costs 3,078,281 1,561,268 5,972,019 3,118,428
Selling,
general
and
administrative
expenses 2,432,105 1,140,135 5,093,231 2,203,417
Transition
costs
associated
with
DBA
acquisition 279,743 - 562,379 -
Depreciation
and
amortization 599,913 326,808 990,306 652,066
-------
Total
operating
expenses 19,142,383 12,878,402 39,262,701 25,656,562
---------- ---------- ---------- ----------
Income
from
operations 1,106,198 1,303,655 2,224,800 2,644,191
Other
income
(expense):
Interest
income 5,064 5,630 9,998 11,439
Interest
expense (211,269) (42,179) (303,357) (84,421)
Gain
(loss)
on
litigation
settlement - (150,000) - (150,000)
Other 47,231 63,407 119,960 89,693
Total
other
income
(expense) (158,974) (123,142) (173,399) (133,289)
Income
before
income
tax
expense 947,224 1,180,513 2,051,401 2,510,902
Income
tax
expense (487,966) (413,319) (889,435) (918,862)
-------- -------- -------- --------
Net
income 459,258 767,194 1,161,966 1,592,040
Less:
Net
income
attributable
to
non-
controlling
interest (41,761) (50,929) (89,442) (92,832)
------- ------- ------- -------
Net
income
attributable
to
Radiant
Logistics,
Inc. $417,497 $716,265 $1,072,524 $1,499,208
Net
income
per
common
share
-
basic $0.02 $0.03 $0.05
$0.01
Net
income
per
common
share
-
diluted $0.02 $0.03 $0.05
$0.01
Weighted
average
shares
outstanding:
Basic
shares 31,954,955 30,122,700 31,815,696 30,296,880
Diluted
shares 34,874,343 31,212,861 34,742,154 30,968,361
RADIANT LOGISTICS, INC.
Reconciliation of EBITDA to Net Income and Net Cash Provided By Operating Activities
(UNAUDITED)
As used in this report, adjusted EBITDA means earnings before interest, income taxes, depreciation and amortization adjusted for stock-based compensation, transaction and severance costs and other non-cash charges consistent with the financial covenants of our senior credit facility. We believe that adjusted EBITDA, as presented, represents a useful method of assessing the performance of our operating activities, as it reflects our earnings trends without the impact of certain non-cash charges and other non-recurring charges. Adjusted EBITDA is also used by our creditors in assessing debt covenant compliance. We understand that although securities analysts frequently use EBITDA in their evaluation of companies, it is not necessarily comparable to other similarly titled captions of other companies due to potential inconsistencies in the method of calculation. EBITDA is not intended as an alternative to cash flow provided by operating activities as a measure of liquidity, as an alternative to net income as an indicator of our operating performance, nor as an alternative to any other measure of performance in conformity with accounting principles generally accepted in the United States of America.
The following is a reconciliation of adjusted EBITDA to both net income and cash flow provided by operating activities:
THREE MONTHS ENDED SIX MONTHS ENDED
DECEMBER 31, DECEMBER 31,
------------ ------------
2011 2010 2011 2010
---- ---- ---- ----
Adjusted
EBITDA $1,940,768 $1,671,798 $3,579,792 $3,380,778
Transaction
and
severance
costs (188,022) - (268,759) -
Stock-
based
compensation
and
other
non-
cash
charges (41,165) (28,857) (65,409) (87,660)
Refund
of
Business
&
Occupancy
tax
(including
interest) - - - -
Loss on
litigation
settlement - (150,000) - (150,000)
--- -------- --- --------
EBITDA 1,711,581 1,492,941 3,245,624 3,143,118
Depreciation
and
amortization (599,913) (326,808) (990,306) (652,066)
Interest
expense,
net (206,205) (36,549) (293,359) (72,982)
Income
tax
expense (487,966) (413,319) (889,435) (918,862)
-------- -------- -------- --------
Net
income 417,497 716,265 1,072,524 1,499,208
ADJUSTMENTS
TO
RECONCILE
NET
INCOME
TO NET
CASH
PROVIDED
BY
OPERATING
ACTIVITIES:
Non-
cash
compensation
expense
(stock
options) 41,165 25,832 65,409 80,771
Amortization
of
intangibles 473,833 248,192 764,588 493,575
Deferred
income
tax
expense 267,642 119,432 115,898 993
Depreciation
and
leasehold
amortization 126,080 78,616 225,718 158,491
Loss on
litigation
settlement - 150,000 - 150,000
Change
in
non-
controlling
interest
of
subsidiaries 41,761 50,929 89,442 92,832
Amortization
of
loan
fees
and
original
issue
discount 19,361 - 19,361 -
Loss on
disposal
of
fixed
assets - 11,931 - 11,931
Recovery
of
doubtful
accounts (379,096) (125,860) (228,510) (152,143)
CHANGE
IN
OPERATING
ASSETS
AND
LIABILITIES:
Accounts
receivable 38,471 112,949 (1,106,337) (2,188,908)
Employee
loan
receivables 13,535 4,073 (34,091) 3,573
Income
tax
deposit 132,822 - (377,761) -
Station
and
other
receivables 7,714 21,688 81,897 99,576
Prepaid
expenses,
deposits
and
other
assets (70,623) (679,054) (1,440,766) (699,719)
Accounts
payable
&
accrued
transportation
costs 3,150,476 1,072,032 5,772,606 2,018,439
Commissions
payable (818,403) (715,507) (778,642) (153,997)
Other
accrued
costs 169,111 23,461 64,901 145,942
Deferred
rent
liability 13,468 - 12,306 -
Other
long
term
liabilities (19,229) 48,059 (34,146) 96,119
Income
taxes
payable - (95,680) (333,999) 136,101
Total
adjustments 3,208,088 351,093 2,877,874 293,576
--------- ------- --------- -------
Net
cash
provided
by
operating
activities $3,625,585 $1,067,358 $3,950,398 $1,792,784
========== ========== ========== ==========
SOURCE Radiant Logistics, Inc.
