PRESS RELEASES
<< Back
Willdan Group Reports First Quarter 2020 Results
Investment Community Conference Call Today at
First Quarter 2020 Summary
-
Consolidated contract revenue of
$106.0 million , an increase of 15.5% -
Net revenue of
$49.6 million , an increase of 21.4% -
Net loss of
$8.2 million , or$(0.71) per diluted share -
Adjusted diluted earnings per share of
$(0.13) -
Adjusted EBITDA of
$1.3 million -
Cash generated from operations of
$16.5 million
For the first quarter of 2020, Willdan reported consolidated contract revenue of
“This quarter we witnessed both the initial slowdown related to the unprecedented impact that Covid-19 has had on the economy, as well as record cash flows from operations” said
“In the first quarter, management had a specific focus on positive cash flow. We generated
Impact of Covid-19
The Covid-19 pandemic and efforts to limit its spread negatively impacted our business during the three months ended
First Quarter 2020 Financial Highlights
Consolidated contract revenue for the first quarter of 2020 was
Net Revenue for the first quarter of 2020 was
Direct costs of contract revenue were
Total general and administrative expenses for the first quarter of 2020 was
Interest expense was
We recorded an income tax benefit of
Net loss for the first quarter of 2020 was
Adjusted EBITDA (see “Use of Non-GAAP Financial Measures” below) was
Balance Sheet
Willdan generated
Willdan reported
Liquidity and Capital Resources
Willdan’s financial position remains strong. In the first quarter, the Company enhanced liquidity by minimizing working capital and significantly improving cash collections. In addition, on
Financial Targets
Given the lack of visibility of expected results as a result of the Covid-19 pandemic, Willdan is not able to provide fiscal 2020 financial targets at this time. Willdan intends to resume providing financial targets when visibility improves.
Conference Call Details and Investor Report
Chief Executive Officer
Interested parties may participate in the conference call by dialing 800-263-0877 and providing conference ID 3435104. The conference call will be webcast simultaneously on Willdan’s website at www.willdan.com under Investors: Events and the replay will be archived for at least 12 months.
The telephonic replay of the conference call may be accessed following the call by dialing 888-203-1112 and entering the passcode 3435104. The replay will be available through
An Investor Report containing supplemental financial information can also be accessed on the home page of Willdan’s investor relations website.
About
Willdan is a nationwide provider of professional technical and consulting services to utilities, government agencies, and private industry. Willdan’s service offerings span a broad set of complementary disciplines that include electric grid solutions, energy efficiency and sustainability, engineering and planning, and municipal financial consulting. For additional information, visit Willdan's website at www.willdan.com.
Use of Non-GAAP Financial Measures
“Net Revenue,” defined as contract revenue as reported in accordance with GAAP minus subcontractor services and other direct costs, is a non-GAAP financial measure, Net Revenue is a supplemental measure that Willdan believes enhances investors’ ability to analyze Willdan’s business trends and performance because it substantially measures the work performed by Willdan’s employees. In the course of providing services, Willdan routinely subcontracts various services. Generally, these subcontractor services and other direct costs are passed through to Willdan’s clients and, in accordance with
“Adjusted EBITDA,” defined as net income plus interest expense, income tax expense, stock-based compensation, interest accretion, depreciation and amortization, transaction costs and gain on sale of equipment, is a non-GAAP financial measure. Adjusted EBITDA is a supplemental measure used by Willdan’s management to measure Willdan’s operating performance. Willdan believes Adjusted EBITDA is useful because it allows Willdan’s management to evaluate its operating performance and compare the results of its operations from period to period and against its peers without regard to its financing methods, capital structure and non-operating expenses. Willdan uses Adjusted EBITDA to evaluate its performance for, among other things, budgeting, forecasting and incentive compensation purposes.
Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company’s financial performance, such as a company’s costs of capital, stock-based compensation, as well as the historical costs of depreciable assets. A reconciliation of net income as reported in accordance with GAAP to Adjusted EBITDA is provided at the end of this press release.
“Adjusted Net Income,” defined as net income plus stock-based compensation, intangible amortization and transaction costs, each net of tax, is a non-GAAP financial measure.
“Adjusted Diluted EPS,” defined as net income plus stock-based compensation, intangible amortization and transaction costs, each net of tax, all divided by the diluted weighted-average shares outstanding, is a non-GAAP financial measure. Adjusted Net Income and Adjusted Diluted EPS are supplemental measures used by Willdan’s management to measure its operating performance. Willdan believes Adjusted Net Income and Adjusted Diluted EPS are useful because they allow Willdan’s management to more closely evaluate and explain the operating results of Willdan’s business by removing certain non-operating expenses. Reconciliations of net income as reported in accordance with GAAP to Adjusted Net Income and diluted EPS as reported in accordance with GAAP to Adjusted Diluted EPS are provided at the end of this press release.
Willdan’s definitions of Net Revenue, Adjusted EBITDA, Adjusted Net Income and Adjusted Diluted EPS have limitations as analytical tools and may differ from other companies reporting similarly named measures or from similarly named measures Willdan has reported in prior periods. These measures should be considered in addition to, and not as a substitute for, or superior to, other measures of financial performance prepared in accordance with GAAP, such as contract revenue, net income and diluted EPS.
Forward Looking Statements
Statements in this press release that are not purely historical, including statements regarding Willdan’s intentions, hopes, beliefs, expectations, representations, projections, estimates, plans or predictions of the future are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended, including statements regarding the impact of Covid-19 on Willdan’s business, Willdan’s ability to capitalize on increased energy efficiency spending in large markets and expected benefits from the acquisitions. All statements other than statements of historical fact included in this press release are forward-looking statements. These forward-looking statements involve risks and uncertainties including, but not limited to, the extent to which the Covid-19 pandemic and measures taken to contain its spread ultimately impact Willdan’s business, results of operation and financial condition, including the speed with which its various direct install programs for small businesses are able to resume normal operations following government mandated shutdowns; and Willdan’s ability to expand its services or meet the needs of customers in markets in which it operates. It is important to note that Willdan’s actual results could differ materially from those in any such forward-looking statements. Important factors that could cause actual results to differ materially from its expectations include, but are not limited to, Willdan’s ability to adequately complete projects in a timely manner, Willdan’s ability to compete successfully in the highly competitive energy services market, changes in state, local and regional economies and government budgets, Willdan’s ability to win new contracts, to renew existing contracts and to compete effectively for contracts awarded through bidding processes, Willdan’s ability to successfully integrate its acquisitions, including its acquisitions of Lime Energy,
The factors noted above and risks included in Willdan’s other
CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except par value) |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
2020 |
|
2019 |
|
||
Assets |
|
||||||
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
12,304 |
|
$ |
5,452 |
|
Accounts receivable, net of allowance for doubtful accounts of |
|
|
61,589 |
|
|
57,504 |
|
Contract assets |
|
|
61,753 |
|
|
101,418 |
|
Other receivables |
|
|
5,099 |
|
|
4,845 |
|
Prepaid expenses and other current assets |
|
|
5,589 |
|
|
6,254 |
|
Total current assets |
|
|
146,334 |
|
|
175,473 |
|
Equipment and leasehold improvements, net |
|
|
13,137 |
|
|
12,051 |
|
|
|
|
130,003 |
|
|
127,647 |
|
Right-of-use assets |
|
|
22,612 |
|
|
22,297 |
|
Other intangible assets, net |
|
|
73,580 |
|
|
76,837 |
|
Other assets |
|
|
15,689 |
|
|
16,296 |
|
Deferred income taxes, net |
|
|
11,448 |
|
|
9,312 |
|
Total assets |
|
$ |
412,803 |
|
$ |
439,913 |
|
Liabilities and Stockholders’ Equity |
|
||||||
Current liabilities: |
|
|
|
|
|
|
|
Accounts payable |
|
$ |
43,938 |
|
$ |
34,000 |
|
Accrued liabilities |
|
|
39,878 |
|
|
67,615 |
|
Contingent consideration payable |
|
|
5,148 |
|
|
5,155 |
|
Contract liabilities |
|
|
7,165 |
|
|
5,563 |
|
Notes payable |
|
|
13,722 |
|
|
13,720 |
|
Finance lease obligations |
|
|
421 |
|
|
375 |
|
Lease liability |
|
|
5,717 |
|
|
5,550 |
|
Total current liabilities |
|
|
115,989 |
|
|
131,978 |
|
Contingent consideration payable |
|
|
3,798 |
|
|
4,891 |
|
Notes payable |
|
|
112,268 |
|
|
116,631 |
|
Finance lease obligations, less current portion |
|
|
242 |
|
|
191 |
|
Lease liability, less current portion |
|
|
18,051 |
|
|
18,411 |
|
Other noncurrent liabilities |
|
|
718 |
|
|
533 |
|
Total liabilities |
|
|
251,066 |
|
|
272,635 |
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
|
|
Preferred stock, |
|
|
— |
|
|
— |
|
Common stock, |
|
|
116 |
|
|
115 |
|
Additional paid-in capital |
|
|
135,608 |
|
|
132,547 |
|
Accumulated other comprehensive loss |
|
|
(845) |
|
|
(396) |
|
Retained earnings |
|
|
26,858 |
|
|
35,012 |
|
Total stockholders’ equity |
|
|
161,737 |
|
|
167,278 |
|
Total liabilities and stockholders’ equity |
|
$ |
412,803 |
|
$ |
439,913 |
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (in thousands, except per share amounts) |
||||||
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||
|
|
|
|
|
||
|
|
2020 |
|
2019 |
||
|
|
|
|
|
|
|
Contract revenue |
|
$ |
106,026 |
|
$ |
91,793 |
|
|
|
|
|
|
|
Direct costs of contract revenue (inclusive of directly related depreciation and amortization): |
|
|
|
|
|
|
Salaries and wages |
|
|
18,915 |
|
|
14,910 |
Subcontractor services and other direct costs |
|
|
56,420 |
|
|
50,948 |
Total direct costs of contract revenue |
|
|
75,335 |
|
|
65,858 |
|
|
|
|
|
|
|
General and administrative expenses: |
|
|
|
|
|
|
Salaries and wages, payroll taxes and employee benefits |
|
|
20,412 |
|
|
15,744 |
Facilities and facility related |
|
|
2,694 |
|
|
1,772 |
Stock-based compensation |
|
|
4,595 |
|
|
1,817 |
Depreciation and amortization |
|
|
4,519 |
|
|
2,654 |
Other |
|
|
6,740 |
|
|
4,182 |
Total general and administrative expenses |
|
|
38,960 |
|
|
26,169 |
Loss from operations |
|
|
(8,269) |
|
|
(234) |
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
Interest expense, net |
|
|
(1,513) |
|
|
(1,121) |
Other, net |
|
|
23 |
|
|
11 |
Total other expense, net |
|
|
(1,490) |
|
|
(1,110) |
Loss before income taxes |
|
|
(9,759) |
|
|
(1,344) |
|
|
|
|
|
|
|
Income tax benefit |
|
|
(1,605) |
|
|
(927) |
Net loss |
|
|
(8,154) |
|
|
(417) |
|
|
|
|
|
|
|
Other comprehensive loss: |
|
|
|
|
|
|
Net unrealized loss on derivative contracts |
|
|
(449) |
|
|
(219) |
Comprehensive loss |
|
$ |
(8,603) |
|
$ |
(636) |
|
|
|
|
|
|
|
Loss per share: |
|
|
|
|
|
|
Basic |
|
$ |
(0.71) |
|
$ |
(0.04) |
Diluted |
|
$ |
(0.71) |
|
$ |
(0.04) |
|
|
|
|
|
|
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
Basic |
|
|
11,510 |
|
|
10,974 |
Diluted |
|
|
11,510 |
|
|
10,974 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) |
||||||
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||
|
|
|
|
|
||
|
|
2020 |
|
2019 |
||
Cash flows from operating activities: |
|
|
|
|
|
|
Net loss |
|
$ |
(8,154) |
|
$ |
(417) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
4,519 |
|
|
2,739 |
Deferred income taxes, net |
|
|
(2,136) |
|
|
69 |
(Gain) loss on sale/disposal of equipment |
|
|
(16) |
|
|
(25) |
Provision for doubtful accounts |
|
|
366 |
|
|
27 |
Stock-based compensation |
|
|
4,595 |
|
|
1,817 |
Accretion and fair value adjustments of contingent consideration |
|
|
334 |
|
|
111 |
Changes in operating assets and liabilities, net of effects from business acquisitions: |
|
|
|
|
|
|
Accounts receivable |
|
|
(4,451) |
|
|
18,043 |
Contract assets |
|
|
36,798 |
|
|
(5,765) |
Other receivables |
|
|
(253) |
|
|
(696) |
Prepaid expenses and other current assets |
|
|
704 |
|
|
918 |
Other assets |
|
|
607 |
|
|
(315) |
Accounts payable |
|
|
9,938 |
|
|
(127) |
Accrued liabilities |
|
|
(28,001) |
|
|
(5,799) |
Contract liabilities |
|
|
1,602 |
|
|
(396) |
Right-of-use assets |
|
|
3 |
|
|
303 |
Net cash provided by operating activities |
|
|
16,455 |
|
|
10,487 |
Cash flows from investing activities: |
|
|
|
|
|
|
Purchase of equipment and leasehold improvements |
|
|
(2,156) |
|
|
(1,929) |
Proceeds from sale of equipment |
|
|
17 |
|
|
35 |
Cash paid for acquisitions, net of cash acquired |
|
|
— |
|
|
(21,800) |
Net cash used in investing activities |
|
|
(2,139) |
|
|
(23,694) |
Cash flows from financing activities: |
|
|
|
|
|
|
Payments on contingent consideration |
|
|
(1,434) |
|
|
(1,205) |
Payments on notes payable |
|
|
(151) |
|
|
(472) |
Borrowings under term loan facility and line of credit |
|
|
9,000 |
|
|
14,000 |
Repayments under term loan facility and line of credit |
|
|
(13,250) |
|
|
(1,750) |
Principal payments on finance leases |
|
|
(96) |
|
|
(88) |
Proceeds from stock option exercise |
|
|
260 |
|
|
291 |
Proceeds from sales of common stock under employee stock purchase plan |
|
|
1,073 |
|
|
749 |
Shares used to pay taxes on stock grants |
|
|
(2,867) |
|
|
(2,516) |
Restricted Stock Award and Units |
|
|
1 |
|
|
— |
Net cash (used in) provided by financing activities |
|
|
(7,464) |
|
|
9,009 |
Net increase (decrease) in cash and cash equivalents |
|
|
6,852 |
|
|
(4,198) |
Cash and cash equivalents at beginning of period |
|
|
5,452 |
|
|
15,259 |
Cash and cash equivalents at end of period |
|
$ |
12,304 |
|
$ |
11,061 |
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
Interest |
|
$ |
1,735 |
|
$ |
965 |
Income taxes |
|
|
529 |
|
|
— |
Supplemental disclosures of noncash investing and financing activities: |
|
|
|
|
|
|
Other working capital adjustment |
|
|
— |
|
|
579 |
Equipment acquired under finance leases |
|
|
193 |
|
|
261 |
Reconciliation of GAAP Revenue to Net Revenue (in thousands) (Non-GAAP Measure) |
||||||
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||
|
|
|
|
|
||
|
|
2020 |
|
2019 |
||
Consolidated |
|
|
|
|
||
Contract revenue |
|
$ |
106,026 |
|
$ |
91,793 |
Subcontractor services and other direct costs |
|
|
56,420 |
|
|
50,948 |
Net Revenue |
|
$ |
49,606 |
|
$ |
40,845 |
|
|
|
|
|
|
|
Energy segment |
|
|
|
|
|
|
Contract revenue |
|
$ |
87,799 |
|
$ |
74,692 |
Subcontractor services and other direct costs |
|
|
53,292 |
|
|
47,780 |
Net Revenue |
|
$ |
34,507 |
|
$ |
26,912 |
|
|
|
|
|
|
|
Engineering and Consulting segment |
|
|
|
|
|
|
Contract revenue |
|
$ |
18,227 |
|
$ |
17,101 |
Subcontractor services and other direct costs |
|
|
3,128 |
|
|
3,168 |
Net Revenue |
|
$ |
15,099 |
|
$ |
13,933 |
Reconciliation of GAAP Net Income to Adjusted EBITDA (in thousands) (Non-GAAP Measure) |
||||||
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||
|
|
|
|
|
||
|
|
2020 |
|
2019 |
||
Net loss |
|
$ |
(8,154) |
|
$ |
(417) |
Interest expense |
|
|
1,513 |
|
|
1,110 |
Income tax benefit |
|
|
(1,605) |
|
|
(927) |
Stock-based compensation |
|
|
4,595 |
|
|
1,817 |
Interest accretion (1) |
|
|
334 |
|
|
110 |
Depreciation and amortization |
|
|
4,519 |
|
|
2,739 |
Transaction costs (2) |
|
|
118 |
|
|
218 |
(Gain) Loss on sale of equipment |
|
|
(16) |
|
|
— |
Adjusted EBITDA |
|
$ |
1,304 |
|
$ |
4,650 |
___________
(1) |
Interest accretion represents the imputed interest and fair value adjustments to estimated contingent consideration. |
(2) |
Transaction costs represents acquisition and acquisition related costs. |
Reconciliation of GAAP Net Income to Adjusted Net Income and Adjusted Diluted EPS (in thousands, except per share amounts) (Non-GAAP Measure) |
||||||
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||
|
|
|
|
|
||
|
|
2020 |
|
2019 |
||
Net loss |
|
$ |
(8,154) |
|
$ |
(417) |
Adjustment for stock-based compensation |
|
|
4,595 |
|
|
1,817 |
Tax effect of stock-based compensation |
|
|
(781) |
|
|
(506) |
Adjustment for intangible amortization |
|
|
3,257 |
|
|
1,936 |
Tax effect of intangible amortization |
|
|
(554) |
|
|
(539) |
Adjustment for transaction costs |
|
|
118 |
|
|
218 |
Tax effect of transaction costs |
|
|
(20) |
|
|
(61) |
Adjusted Net Loss (Income) |
|
$ |
(1,539) |
|
$ |
2,448 |
|
|
|
|
|
|
|
Diluted weighted-average shares outstanding |
|
|
11,510 |
|
|
10,974 |
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
(0.71) |
|
$ |
(0.04) |
Impact of adjustment: |
|
|
|
|
|
|
Stock-based compensation per share |
|
|
0.40 |
|
|
0.17 |
Tax effect of stock-based compensation per share |
|
|
(0.06) |
|
|
(0.05) |
Intangible amortization per share |
|
|
0.28 |
|
|
0.18 |
Tax effect of intangible amortization per share |
|
|
(0.05) |
|
|
(0.05) |
Transaction costs per share |
|
|
0.01 |
|
|
0.02 |
Tax effect of transaction costs per share |
|
|
(0.00) |
|
|
(0.01) |
Adjusted Diluted EPS |
|
$ |
(0.13) |
|
$ |
0.22 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20200507005871/en/
Chief Financial Officer
Tel: 714-940-6300
smclaughlin@willdan.com
Or
Investor/Media Contact
Tel: 310-622-8221
trossi@finprofiles.com
Source: