Try our mobile app

Published: 2023-05-01 00:00:00 ET
<<<  go to JJSF company page
EX-99.1 2 ex_510115.htm EXHIBIT 99.1 ex_510115.htm

Exhibit 99.1

 

logo.jpg

 

J&J SNACK FOODS REPORTS RECORD FISCAL SECOND QUARTER REVENUE OF $337.9M

 

Growth Across All Three Business Segments Leads to Net Earnings

of $6.9M and EPS of $0.36; Adjusted EPS of $0.43

 

 

Pennsauken, NJ, May 1, 2023 - J&J Snack Foods Corp. (NASDAQ: JJSF) (the “Company”) today reported financial results for the second quarter ended March 25, 2023.

 

         

Second Quarter

 
   

Actuals

   

$ v. LY

   

% v. LY

 

Net Sales

  $337.9M     $56.3M     20.0%  

Operating Income

  $10.2M     $6.1M     149.3%  

Net Earnings

  $6.9M     $3.6M     110.1%  

Earnings per Diluted Share

  $0.36     $0.19     111.8%  
                   

Adjusted Operating Income

  $12.1M     $7.4M     157.7%  

Adjusted EBITDA

  $27.5M     $9.5M     52.5%  

Adjusted Earnings per Diluted Share

  $0.43     $0.24     126.5%  

This press release contains non-GAAP financial measures. Please refer to the Non-GAAP Financial Measures section below for reconciliations to the most comparable GAAP measures.

 

Dan Fachner, J&J Snack Foods President and CEO, commented, “Our sales this fiscal quarter was the highest second quarter sales in company history, and was driven by strong demand across all three business segments. The quarter benefited from marked improvement in unit volumes for our core brands and products, including strong performances in soft pretzels, churros, frozen novelties and frozen beverages. Higher volumes, combined with the impact of price increases in fiscal 2022, resulted in a 20.0% increase in net sales to $337.9 million. Our Icee frozen beverages segment delivered a strong quarter growing beverage sales approximately 18% through expanded placement, new customers, and a rebounding theater channel. In addition, we are beginning to realize the benefits of our various operational initiatives, resulting in improvement across a number of key performance metrics including distribution expenses and gross margin. These improvements combined with strong sales led to significant growth in adjusted earnings per share.

 

“We continue to build momentum executing our plans and initiatives to grow sales. Our teams are focused on growing our core brands and product categories led by a more disciplined innovation process, targeted marketing strategies and improved execution of cross selling across our portfolio. As an example, we expanded Dippin’ Dots into theaters, launched an Icee Cherry’n Blue Raze Dippin’ Dots product, added the Icee and Slush Puppie pop products to our frozen novelty portfolio, and initiated the roll-out of our SuperPretzel filled knots which will benefit both food service and retail customers. Across our three business segments, we are gaining placement in key channels including theaters, QSR, casual dining and retail, leading to market share gains in our core products. We also continue to build momentum around our Hola! Churros brand with sales up 43% in the quarter and plans to launch this brand into retail later this year.

 

 

 

“While overall inflation has stabilized, we continue to experience year over year pressures on key commodity inputs such as flour, oils, eggs, mixes and sugar. We estimate inflationary impacts of approximately 9% compared to a year ago as commodity prices gradually improve. Despite these continued challenges, we delivered improved gross margins benefiting from our pricing action last year and initiatives to improve cost management and productivity. Operationally, we continued to expand our production capacity and now have five new automated lines supporting growth opportunities in churros, pretzels, and frozen novelties. In addition, we are implementing the geographic optimization of our distribution and warehousing network by consolidating to a handful of locations, including three new state-of-the-art regional distribution centers. The first RDC will open in June in Terrell, Texas while the other two are expected to come online later this year and in early 2024. This aligns with other strategic initiatives announced in fiscal 2022, including the implementation of a new ERP system and outsourcing of our shipping logistics. We expect that these combined initiatives position us for sales growth, improved operational efficiency, reduced distribution costs and an aligned platform to deliver incremental profitability.

 

“Looking forward, we are excited about the opportunities in front us. Our sales pipeline is strong, we have the right strategy to improve our operating efficiency and a talented team aligned against our key priorities. In addition, we will continue to rely on our robust balance sheet to strategically invest in attractive growth opportunities. We are doing the right things and taking the right steps to profitably grow our market share while creating added value for our employees, partners, and shareholders.”

 

Total Company Second Quarter Highlights

Net sales increased 20.0% to $337.9 million in Q2 of fiscal 2023, compared to Q2 of fiscal 2022.

 

Key highlights include:

Sales grew across all three business segments.

 

o

Food Service sales exceeded Q2 ’22 by 23.8%.

 

o

Retail segment sales exceeded Q2 ’22 by 13.7%.

 

o

Frozen Beverage segment sales exceeded Q2 ’22 sales by 13.7%.

Organic sales growth was driven by our core brands and products, including soft pretzels, churros, frozen novelties and frozen beverages.

Sales included approximately $16.0 million in revenue from Dippin’ Dots, which we report in our food service segment as frozen novelties.

 

Gross profit as a percentage of sales was 26.8% in Q2 ’23, comparing favorably to 23.2% in Q2 ‘22. While inflation trends are gradually improving, key ingredients including flour, oils, eggs, meats, sugar, and dairy continue to experience inflationary pressures compared to the same period last year, up approximately 9% on average. Three pricing actions implemented in fiscal 2022 along with the initial benefits of our operational initiatives helped to partially offset these headwinds and we expect for these benefits to further increase as we progress on our goal towards achieving 30% gross margin levels.

 

Total operating expenses of $80.2 million represented 23.7% of sales for the quarter, compared to 21.8% in Q2 ’22, reflecting ongoing inflationary pressures across distribution and administrative costs and the addition of Dippin’ Dots to our expense base. Distribution costs represented 11.3% of sales in the quarter, down sequentially from 12.0%, but up versus 10.1% in the prior year period.

 

 

 

We expect to reduce costs and drive significant savings over the coming quarters as our various strategic and operational initiatives have added impact on our logistics management and operational efficiency.

 

Marketing and selling expenses represented 7.1% of sales, versus 7.5% in the prior year period, and 6.7% in Q1’ 23. Administrative expenses were 5.3% of sales in Q2 ’23, compared to 4.2% in Q2 ’22 and 4.7% in Q1’ 23 driven mostly by the expected seasonal impact of Dippin’ Dots.         

 

Adjusted operating income was $12.1 million in the second quarter of fiscal 2023, compared to $4.7 million in the prior year period, reflecting revenue growth across all three of our business segments. This led to net earnings in Q2 ’23 of $6.9 million, compared to $3.3 million in Q2 ’22. Our effective tax rate was 26% in Q2 ’23.

 

Food Services Segment Second Quarter Highlights

Q2 ’23 food service sales exceeded Q2 ’22 by $41.9 million, or an increase of 23.8%, including approximately $16.0 million in sales from Dippin’ Dots.

Core brands and products continued to experience revenue growth, including 28.3% growth in soft pretzels, a 42.8% increase in churros and a 264.2% increase in frozen novelties reflecting the acquisition of Dippin’ Dots. Handheld and bakery sales were relatively flat, down 1.0% and up 1.6%, respectively, compared to Q2 ‘22.

Sales of new products and expanded customer placement were approximately $3.3 million driven primarily by growth across SUPERPREZTZEL Bavarian sticks and a new bakery product with a key strategic customer.

Q2 ’23 operating income increased 857.6% to $5.1 million driven by stronger sales and improved gross margin performance.

 

Retail Segment Second Quarter Highlights

Q2 ’23 retail sales increased 13.7% to $46.4 million, compared to Q2 ’22.

Handhelds sales grew by 283.4%, compared to Q2 ’22, frozen novelty sales grew by 9.8%. Soft pretzel sales increased 1.7% and biscuit sales increased 3.0%, versus the prior year period.

New product innovation and expanded placement contributed approximately $2.5 million in the quarter led by the recent launch of SUPERPRETZEL filled knots and handheld expansion with a major retailer .

Operating income decreased 55.4% to $0.5 million, versus the prior year period, driven by gross margin challenges due to higher promotions and allowances.

 

Frozen Beverages Segment Second Quarter Highlights      

Frozen beverage segment sales were $73.2 million, beating Q2 ’22 sales by 13.7%.

Beverage sales grew 18.2%, or $6.4 million, compared to Q2 ’22 led by continued strong consumption trends across travel, sporting events, retail, and amusement venues and improved theater results.

Machine repair and maintenance service revenues increased 7.5%, versus the prior year period, while equipment sales increased 9.4% on the back of healthy customer installation volume.

Q2 ’23 operating income improved to $4.6 million, compared to a Q2 ’22 operating income of $2.5 million, reflecting the sales increase and leverage across the business.

 

 

 

Conference Call

J&J Snack Foods Corp. will host a conference call to discuss results and business outlook on May 2, 2023, at 10:00 a.m. Eastern Time. Conference call participants should register by clicking on this Registration Link to receive the dial-in number and a personal PIN, which are required to access the conference call. A transcript of the conference call will also be available on the Investors homepage at www.jjsnack.com.

 

About J & J Snack Foods Corp.

J & J Snack Foods Corp. (NASDAQ: JJSF) is a leader and innovator in the snack food industry, providing innovative, niche, and affordable branded snack foods and beverages to foodservice and retail supermarket outlets. Manufactured and distributed nationwide, our principal products include SUPERPRETZEL, the #1 soft pretzel brand in the world, as well as internationally known ICEE and SLUSH PUPPIE frozen beverages, DIPPIN’ DOTS ice cream, LUIGI’S Real Italian Ice, MINUTE MAID* frozen ices, WHOLE FRUIT sorbet and frozen fruit bars, SOUR PATCH KIDS** Flavored Ice Pops, HOLA! CHURROS, and THE FUNNEL CAKE FACTORY funnel cakes and several bakery brands within DADDY RAY’S, COUNTRY HOME BAKERS and HILL & VALLEY. For more information, please visit http://www.jjsnack.com.

 

*MINUTE MAID is a registered trademark of The Coca-Cola Company.

**SOUR PATCH KIDS is a registered trademark of Mondelēz International group, used under license.

 

Cautionary Statement Regarding Forward-Looking Information

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. All statements regarding the Company’s expected future financial position, results of operations, revenue growth and profit levels, cash flows, business strategy, budgets, projected costs, capital expenditures, products, competitive positions, growth opportunities, plans and objectives of management for future operations, as well as statements that include words such as “anticipate,” “if,” “believe,” “plan,” “goals,” “estimate,” “expect,” “intend,” “may,” “could,” “should,” “will,” and other similar expressions are forward-looking statements. This includes, without limitation, our statements, and expectations regarding any current or future recovery in our industry and our profitability-related continuous improvement initiatives in our operations. Such forward-looking statements are inherently uncertain, and readers must recognize that actual results may differ materially from the expectations of management. We do not undertake a duty to update such forward-looking statements. Factors that may cause actual results to differ materially from those in the forward-looking statements include consumer spending, price competition, acceptance of new products, the pricing and availability of raw materials, transportation costs, changes in the competitive marketplace the uncertainty and ultimate economic impact of the COVID-19 pandemic, and other risks identified in our annual report on Form 10-K, and our other filings with the Securities and Exchange Commission. Many of these factors are outside of the Company’s control.

 

Non-GAAP Financial Measures

Adjusted EBITDA consists of net earnings adjusted to exclude: income taxes (benefit); investment income; interest expense; depreciation and amortization; share-based compensation expense; COVID-19 related expenses (recoveries); net (gain) loss on sale or disposal of assets; impairment charges, restructuring costs, merger and acquisition costs, acquisition related inventory adjustments, and integration costs.

 

Adjusted Operating Income consists of operating income adjusted to exclude: COVID-19 related expenses (recoveries); impairment charges, restructuring costs, merger and acquisition costs, acquisition related amortization expenses and inventory adjustments, and integration costs.

 

Adjusted Earnings per Diluted Share consists of net earnings adjusted to exclude: COVID-19 related expenses (recoveries); impairment charges, restructuring costs, merger and acquisition costs, acquisition related amortization expenses and inventory adjustment, and integration costs. For purposes of comparability, the income tax effect of pre-tax adjustments is determined using statutory tax rates.

 

This press release contains certain non-GAAP financial measures; Adjusted EBITDA, Adjusted Operating Income, and Adjusted Earnings per Diluted Share. A "non-GAAP financial measure" is a numerical measure of a company's financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with U.S. generally accepted accounting principles ("GAAP") in the statements of income, balance sheets, or statements of cash flow of the company. Pursuant to applicable reporting requirements, the company has provided reconciliations below of non-GAAP financial measures to the most directly comparable GAAP measure.

 

 

 

The non-GAAP financial measures presented within the Company's earnings release are not indicators of our financial performance under GAAP and should not be considered as an alternative to the applicable GAAP measure. These non-GAAP measures have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. In addition, in evaluating these non-GAAP measures, you should be aware that in the future we may incur income, expenses, gains and losses, similar to the adjustments in this press release. Our presentation of these non-GAAP measures should not be construed as an inference that our future results will be unaffected by unusual or infrequent items. We compensate for these limitations by providing equal prominence to our GAAP results and using non-GAAP measures only as supplemental presentations.

 

The non-GAAP measures presented are utilized by management to evaluate the Company's business performance and profitability by excluding certain items that may not be indicative of our recurring core business operating results. The Company believes that these measures provide additional clarity for investors by excluding specific income, expenses, gains, and losses, in an effort to show comparable business operating results for the periods presented. Similarly, Management believes these adjusted measures are useful performance measures because certain items included in the calculations may either mask or exaggerate trends in the Company’s ongoing operating performance. See the reconciliation of Non-GAAP Financial Measures below.

 

Investor Contact:

Joseph Jaffoni, Norberto Aja or Jennifer Neuman

JCIR

(212) 835-8500

jjsf@jcir.com

 

 

 

J & J SNACK FOODS CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited)

(in thousands, except per share amounts)

 

   

Three months ended

   

Six months ended

 
   

March 25,

   

March 26,

   

March 25,

   

March 26,

 
   

2023

   

2022

   

2023

   

2022

 
                                 

Net sales

  $ 337,854     $ 281,513     $ 689,197     $ 600,003  
                                 

Cost of goods sold

    247,470       216,165       507,958       455,280  

Gross profit

    90,384       65,348       181,239       144,723  
                                 

Operating expenses

                               

Marketing

    24,017       21,036       47,716       41,943  

Distribution

    38,188       28,349       80,237       61,664  

Administrative

    17,919       11,719       34,310       22,088  

Other general expense

    67       156       (545 )     95  

Total operating expenses

    80,191       61,260       161,718       125,790  
                                 

Operating income

    10,193       4,088       19,521       18,933  
                                 

Other income (expense)

                               

Investment income

    401       160       1,086       431  

Interest expense

    (1,334 )     (57 )     (2,383 )     (75 )
                                 

Earnings before income taxes

    9,260       4,191       18,224       19,289  
                                 

Income tax expense

    2,389       920       4,720       4,927  
                                 

NET EARNINGS

  $ 6,871     $ 3,271     $ 13,504     $ 14,362  
                                 

Earnings per diluted share

  $ 0.36     $ 0.17     $ 0.70     $ 0.75  
                                 

Weighted average number of diluted shares

    19,295       19,206       19,285       19,180  
                                 

Earnings per basic share

  $ 0.36     $ 0.17     $ 0.70     $ 0.75  
                                 

Weighted average number of basic shares

    19,238       19,134       19,230       19,110  

 

 

 

J & J SNACK FOODS CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)

 

   

March 25,

         
   

2023

   

September 24,

 
   

(unaudited)

   

2022

 

Assets

               

Current assets

               

Cash and cash equivalents

  $ 43,283     $ 35,181  

Marketable securities held to maturity

    -       4,011  

Accounts receivable, net

    198,442       208,178  

Inventories

    180,721       180,473  

Prepaid expenses and other

    12,062       16,794  

Total current assets

    434,508       444,637  
                 

Property, plant and equipment, at cost

               

Land

    3,714       3,714  

Buildings

    34,232       34,232  

Plant machinery and equipment

    396,522       374,566  

Marketing equipment

    284,509       274,904  

Transportation equipment

    13,244       11,685  

Office equipment

    46,355       45,865  

Improvements

    49,733       49,331  

Construction in progress

    79,808       65,753  

Total Property, plant and equipment, at cost

    908,117       860,050  

Less accumulated depreciation and amortization

    550,000       524,683  

Property, plant and equipment, net

    358,117       335,367  
                 

Other assets

               

Goodwill

    185,070       184,420  

Other intangible assets, net

    188,347       191,732  

Marketable securities available for sale

    4,429       5,708  

Operating lease right-of-use assets

    50,252       51,137  

Other

    4,234       3,965  

Total other assets

    432,332       436,962  

Total Assets

  $ 1,224,957     $ 1,216,966  
                 

Liabilities and Stockholders' Equity

               

Current Liabilities

               

Current finance lease liabilities

  $ 226     $ 124  

Accounts payable

    85,507       108,146  

Accrued insurance liability

    16,831       15,678  

Accrued liabilities

    10,448       9,214  

Current operating lease liabilities

    13,507       13,524  

Accrued compensation expense

    19,117       21,700  

Dividends payable

    13,475       13,453  

Total current liabilities

    159,111       181,839  
                 

Long-term debt

    92,000       55,000  

Noncurrent finance lease liabilities

    702       254  

Noncurrent operating lease liabilities

    41,642       42,660  

Deferred income taxes

    69,602       70,407  

Other long-term liabilities

    3,613       3,637  
                 

Stockholders' Equity

               

Preferred stock, $1 par value; authorized 10,000,000 shares; none issued

    -       -  

Common stock, no par value; authorized, 50,000,000 shares; issued and outstanding 19,252,000 and 19,219,000 respectively

    100,637       94,026  

Accumulated other comprehensive loss

    (11,774 )     (13,713 )

Retained Earnings

    769,424       782,856  

Total stockholders' equity

    858,287       863,169  

Total Liabilities and Stockholders' Equity

  $ 1,224,957     $ 1,216,966  

 

 

 

J & J SNACK FOODS CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited) (in thousands)

 

   

Six months ended

 
   

March 25,

   

March 26,

 
   

2023

   

2022

 

Operating activities:

               

Net earnings

  $ 13,504     $ 14,362  

Adjustments to reconcile net earnings to net cash provided by operating activities

               

Depreciation of fixed assets

    27,236       23,868  

Amortization of intangibles and deferred costs

    3,385       1,183  

(Gain) loss from disposals of property & equipment

    (354 )     100  

Share-based compensation

    2,552       2,350  

Deferred income taxes

    (787 )     (251 )

(Gain) loss on marketable securities

    (22 )     69  

Other

    (255 )     (184 )

Changes in assets and liabilities, net of effects from purchase of companies

               

Decrease (Increase) in accounts receivable

    10,541       (25,031 )

Decrease (Increase) in inventories

    823       (36,538 )

Decrease (Increase) in prepaid expenses

    4,787       (4,308 )

(Decrease) in accounts payable and accrued liabilities

    (25,739 )     (2,055 )

Net cash provided by (used in) operating activities

    35,671       (26,435 )
                 

Investing activities:

               

Purchases of property, plant and equipment

    (49,124 )     (35,306 )

Proceeds from redemption and sales of marketable securities

    5,300       11,526  

Proceeds from disposal of property and equipment

    797       589  

Net cash (used in) investing activities

    (43,027 )     (23,191 )
                 

Financing activities:

               

Proceeds from issuance of stock

    4,059       11,741  

Borrowings under credit facility

    92,000       -  

Repayment of borrowings under credit facility

    (55,000 )     -  

Payments on finance lease obligations

    (71 )     (111 )

Payment of cash dividend

    (26,914 )     (24,163 )

Net cash provided by (used in) financing activities

    14,074       (12,533 )
                 

Effect of exchange rates on cash and cash equivalents

    1,384       (16 )
                 

Net increase (decrease) in cash and cash equivalents

    8,102       (62,175 )

Cash and cash equivalents at beginning of period

    35,181       283,192  

Cash and cash equivalents at end of period

  $ 43,283     $ 221,017  

 

 

 

J & J SNACK FOODS CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) (in thousands)

 

   

Three months ended

   

Six months ended

 
   

March 25,

   

March 26,

   

March 25,

   

March 26,

 
   

2023

   

2022

   

2023

   

2022

 
   

(unaudited)

   

(unaudited)

 

(in thousands)

 

(in thousands)

   

(in thousands)

 

Sales to external customers:

                               

Food Service

                               

Soft pretzels

  $ 55,492     $ 43,261     $ 107,715     $ 93,682  

Frozen novelties

    26,607       7,305       48,372       15,762  

Churros

    24,920       17,447       50,677       36,936  

Handhelds

    20,309       20,506       43,881       39,001  

Bakery

    85,300       83,967       194,248       191,798  

Other

    5,653       3,854       11,685       10,893  

Total Food Service

  $ 218,281     $ 176,340     $ 456,578     $ 388,072  
                                 

Retail Supermarket

                               

Soft pretzels

  $ 16,013     $ 15,752     $ 30,498     $ 31,946  

Frozen novelties

    20,770       18,919       38,739       36,721  

Biscuits

    5,858       5,687       13,771       13,958  

Handhelds

    4,099       1,069       6,991       2,345  

Coupon redemption

    (375 )     (726 )     (551 )     (1,622 )

Other

    (5 )     56       (15 )     104  

Total Retail Supermarket

  $ 46,360     $ 40,757     $ 89,433     $ 83,452  
                                 

Frozen Beverages

                               

Beverages

  $ 41,799     $ 35,365     $ 80,458     $ 69,128  

Repair and maintenance service

    22,585       21,000       46,412       43,011  

Machines revenue

    8,252       7,542       15,263       15,389  

Other

    577       509       1,053       951  

Total Frozen Beverages

  $ 73,213     $ 64,416     $ 143,186     $ 128,479  
                                 

Consolidated sales

  $ 337,854     $ 281,513     $ 689,197     $ 600,003  
                                 

Depreciation and amortization:

                               

Food Service

  $ 9,597     $ 6,670     $ 19,055     $ 13,339  

Retail Supermarket

    492       386       883       752  

Frozen Beverages

    5,351       5,484       10,683       10,960  

Total depreciation and amortization

  $ 15,440     $ 12,540     $ 30,621     $ 25,051  
                                 

Operating Income:

                               

Food Service

  $ 5,133     $ 536     $ 11,520     $ 9,537  

Retail Supermarket

    487       1,091       1,598       6,075  

Frozen Beverages

    4,573       2,461       6,403       3,321  

Total operating income

  $ 10,193     $ 4,088     $ 19,521     $ 18,933  
                                 

Capital expenditures:

                               

Food Service

  $ 13,744     $ 13,851     $ 38,606     $ 24,084  

Retail Supermarket

    105       1,094       1,479       3,623  

Frozen Beverages

    4,365       4,261       9,039       7,599  

Total capital expenditures

  $ 18,214     $ 19,206     $ 49,124     $ 35,306  
                                 

Assets:

                               

Food Service

  $ 910,573     $ 799,710     $ 910,573     $ 799,710  

Retail Supermarket

    12,162       33,206       12,162       33,206  

Frozen Beverages

    302,222       290,412       302,222       290,412  

Total assets

  $ 1,224,957     $ 1,123,328     $ 1,224,957     $ 1,123,328  

 

 

 

 J & J SNACK FOODS CORP. AND SUBSIDIARIES 

 NON-GAAP FINANCIAL MEASURES

 (Unaudited) (in thousands)

 

   

Three months ended

   

Six months ended

 
                                 
   

March 25,

   

March 26,

   

March 25,

   

March 26,

 
   

2023

   

2022

   

2023

   

2022

 
                                 

Reconciliation of GAAP Net Earnings to Adjusted EBITDA

                               
                                 

Net Earnings

  $ 6,871     $ 3,271     $ 13,504     $ 14,362  

Income Taxes

    2,389       920       4,720       4,927  

Investment Income

    (401 )     (160 )     (1,086 )     (431 )

Interest Expense

    1,334       57       2,383       75  

Depreciation and Amortization

    15,440       12,540       30,621       25,051  

Share-Based Compensation

    1,313       1,267       2,552       2,350  

COVID-19 Expenses (Recoveries)

    -       -       -       (874 )

Net (Gain) Loss on Sale or Disposal of Assets

    357       127       (354 )     100  

Integration Costs

    188       -       417       -  

Adjusted EBITDA

  $ 27,491     $ 18,022     $ 52,757     $ 45,560  
                                 
                                 

Reconciliation of GAAP Operating Income to Adjusted Operating Income

                               
                                 

Operating Income

    10,193       4,088       19,521       18,933  

COVID-19 Expenses (Recoveries)

    -       -       -       (874 )

Acquisition Related Amortization Expenses

    1,679       592       3,358       1,184  

Integration Costs

    188       -       417       -  

Adjusted Operating Income

  $ 12,060     $ 4,680     $ 23,296     $ 19,243  
                                 
                                 

Reconciliation of GAAP Earnings per Diluted Share to Adjusted Earnings per Diluted Share

                               
                                 

Earnings per Diluted Share

  $ 0.36     $ 0.17     $ 0.70     $ 0.75  

COVID-19 Expenses (Recoveries)

    -       -       -       (0.05 )

Acquisition Related Amortization Expenses

    0.09       0.03       0.17       0.06  

Integration Costs

    0.01       -       0.02       -  
                                 

Tax Effect of Non-GAAP Adjustments (1)

    (0.03 )     (0.01 )     (0.05 )     -  
                                 

Adjusted Earnings per Diluted Share

  $ 0.43     $ 0.19     $ 0.84     $ 0.76  

 

(1) Income taxes associated with pre-tax adjustments determined using statutory tax rates