UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
|
| |||
(State of other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
(Address of Principal Executive Offices)
Registrant’s telephone number, including area code: (
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425). | |
Soliciting material pursuant to Rule 14A-12 under the Exchange Act (17 CFR 240.14a-12) | |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR.14d-2(b)) | |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
(Nasdaq Global Market) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition
Willdan Group, Inc. (“Willdan”) issued a press release on March 10, 2022. The press release announced Willdan’s financial results for the fourth quarter and fiscal year ended December 31, 2021. A copy of the press release is attached as Exhibit 99.1 hereto and is hereby incorporated herein by reference in its entirety. The information in this Item 2.02 and the attached Exhibit 99.1 to this Current Report on Form 8-K is being furnished (not filed) pursuant to Item 2.02 of Form 8-K.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits.
Exhibit No. |
| Document | |
|
|
|
|
99.1 |
|
| Press Release of Willdan Group, Inc. dated March 10, 2022. |
104 |
| Cover Page Interactive Data File (embedded within the inline XBRL document). | |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| WILLDAN GROUP, INC. | |
|
|
|
|
|
|
Date: March 10, 2022 | By: | /s/ Creighton K. Early |
|
| Creighton K. Early |
|
| Chief Financial Officer (Principal Financial Officer) |
3
Willdan Group Reports
Fourth Quarter Results and Provides 2022 Outlook
ANAHEIM, Calif. –March 10, 2022 – Willdan Group, Inc. (“Willdan”) (Nasdaq: WLDN), a provider of professional, technical and consulting services, today reported financial results for its fourth quarter and fiscal year ended December 31, 2021.
Fourth Quarter 2021 Summary
| ● | Consolidated contract revenue of $92.2 million |
| ● | Net revenue* of $51.8 million |
| ● | Net loss of $0.9 million, or $(0.07) per diluted share |
| ● | Adjusted net income* of $6.0 million, or $0.47 per diluted share |
| ● | Adjusted EBITDA* of $9.4 million |
Fiscal Year 2021 Summary
| ● | Consolidated contract revenue of $353.8 million |
| ● | Net revenue* of $201.5 million |
| ● | Net loss of $8.4 million, or $(0.68) per diluted share |
| ● | Adjusted net income* of $19.3 million, or $1.55 per diluted share |
| ● | Adjusted EBITDA* of $27.5 million |
2022 Financial Targets
| ● | Net revenue* growth of approximately 20% |
| ● | Adjusted EBITDA* growth of approximately 50% |
| ● | Adjusted Diluted EPS* growth of approximately 20% |
*See “Use of Non-GAAP Financial Measures” below.
The financial targets above assume no change in the current economic environment and do not include the effects of any acquisitions that may take place during the year. Certain components of the financial targets provided are subject to quarterly fluctuations.
“We had a strong fourth quarter, well ahead of our internal plan, which provides us a nice ramp into the year,” said Tom Brisbin, Willdan’s Chairman and Chief Executive Officer. “All of our areas of business are currently improving, we have record levels of funded backlog, and we expect to achieve significant growth in revenue and earnings in 2022.”
Fourth Quarter 2021 Financial Results
Consolidated contract revenue decreased $4.7 million, or 4.8%, in the fourth quarter of fiscal year 2021, while Net Revenue increased $1.1 million, or 2.2%, in the fourth quarter of fiscal 2021 compared to the same period last year (see “Use of Non-GAAP Financial Measures” below). Lower construction management revenues were offset by increased revenues from the restarted LADWP program and higher engineering and consulting revenue. The shift in revenue mix accounts for an increase in gross profit margin to 37.7% of consolidated contract revenue for the fourth quarter of fiscal year 2021 compared to gross profit margin of 35.6% for the same period last year.
Net loss was $0.9 million, or $(0.07) per diluted share, for the fourth quarter of fiscal year 2021, as compared to net loss of $4.0 million, or $(0.33) per diluted share, for the same period last year. Adjusted Net Income (see “Use of Non-GAAP Financial Measures” below) for the fourth quarter of fiscal year 2021 was $6.0 million, or $0.47 per diluted share, as compared to Adjusted Net Income of $5.6 million, or $0.46 per diluted share, for the same period last year.
Adjusted EBITDA (see “Use of Non-GAAP Financial Measures” below) was $9.4 million for the fourth quarter of 2021 compared to $8.6 million for the same period last year.
Fiscal Year 2021 Financial Results
Consolidated contract revenue decreased $37.2 million, or 9.5%, in fiscal year 2021 compared to fiscal year 2020, primarily due to decreased contract revenues from our construction management activities and the impact of having one fewer week in fiscal 2021 as compared to fiscal 2020, partially offset by increased planning and advisory revenues including software licensing.
Despite the reduction in contract revenue, Net Revenue increased $7.0 million, or 3.6%, in fiscal year 2021 compared to fiscal year 2020, primarily due to changes in the mix of revenues.
The change in the mix of revenue sources allowed direct costs of consolidated contract revenue to decrease faster than the reduction in contract revenue resulting in a $6.5 million, or 5.0% increase in gross profit for the year.
Net loss was $8.4 million for fiscal 2021, as compared to a net loss of $14.5 million for fiscal 2020 due primarily to the increased net revenue and gross profit margin, along with lower operating expenses.
Adjusted EBITDA (see “Use of Non-GAAP Financial Measures” below) was $27.5 million for fiscal year 2021 compared to $28.1 million in fiscal year 2020.
Liquidity and Capital Resources
As of December 31, 2021, cash and cash equivalents totaled $11.2 million. Cash flows provided by operating activities were $9.8 million for fiscal 2021, as compared to cash flows provided by operating activities of $47.0 million for fiscal 2020. Fiscal 2020 cash flows were favorably impacted by the reduction in working capital requirements due to the program suspensions resulting from Covid-19 mandates. Cash flows in 2021 were impacted by increased demand for working capital related to the resumption of utility programs that were suspended in 2020 and start-up costs associated with certain new contract awards.
As of December 31, 2021, there was $99.0 million outstanding under our term loan credit facilities. We had no borrowings under our revolving credit facility with $50.0 million in available capacity. We also had a Delayed Draw Term Loan facility with $20.0 million available for draw upon satisfaction of certain covenants. As a result of forecasted increased working capital requirements related to our $781 million in California Investor Owned Utility Contracts and other organic growth, on March 8, 2022, we amended our credit agreement to, among other things, draw the remaining $20 million available under the Delayed Draw Term Loan facility and adjust certain covenants to ensure an adequate margin for compliance obligations through fiscal year 2022. We believe that we have adequate resources and liquidity to fund cash requirements and debt repayments for at least the next 12 months.
Fourth Quarter 2021 Conference Call
Willdan will be hosting a conference call related to fourth quarter earnings today, March 10, 2022, at 5:30 p.m. Eastern/2:30 p.m. Pacific. To access the call, listeners should dial 888-394-8218 approximately 10 minutes prior to the scheduled start time and enter confirmation code 4635283. The conference call will be webcast simultaneously on Willdan’s website at ir.willdangroup.com/events-presentations.
2
A replay of the conference call will be available until March 24, 2022 by calling 888-203-1112 and entering confirmation code 4635283.
An Investor Report containing supplemental financial information can also be accessed on the home page of Willdan’s investor relations website.
About Willdan Group, Inc.
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 U.S. generally accepted accounting principles (“GAAP”) and industry practice, are included in Willdan’s revenue when it is Willdan’s contractual responsibility to procure or manage such subcontracted activities. Because subcontractor services and other direct costs can vary significantly from project to project and period to period, changes in revenue may not necessarily be indicative of Willdan’s business trends. Accordingly, Willdan segregates subcontractor services and other direct costs from revenue to promote a better understanding of Willdan’s business by evaluating revenue exclusive of subcontract services and other direct costs associated with external service providers. A reconciliation of Willdan’s contract revenue as reported in accordance with GAAP to Net Revenue is provided at the end of this press release. A reconciliation of targeted contract revenue for 2022 as reported in accordance with GAAP to targeted Net Revenues for fiscal 2022, which is a forward-looking non-GAAP financial measure, is not provided because Willdan is unable to provide such reconciliation without unreasonable effort. The inability to provide a reconciliation is due to the uncertainty and inherent difficulty of predicting the subcontractor services and other director costs that are subtracted from contract revenues in order to derive Net Revenues. While subcontractor costs have increased recently, subcontractor costs can vary significantly from period to period. Subcontractor costs and other direct costs have been 43.8% and 43.0% of contract revenue for the quarter ended December 31, 2021 and fiscal year 2021 and 47.6% and 50.2% for the quarter ended January 1, 2021 and fiscal year 2020, respectively.
“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, interest accretion 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, interest accretion, transaction costs, and deferred tax valuation, 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
3
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 its 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 phased re-openings. 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, Willdan’s reliance on work from its top ten clients; 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 and execute on its growth strategy, Willdan’s ability to make principal and interest payments on its outstanding debt as they come due and to comply with financial covenants contained in its debt agreement, Willdan’s ability to obtain financing and to refinance its outstanding debt as it matures, and Willdan’s ability to attract and retain managerial, technical, and administrative talent.
All written and oral forward-looking statements attributable to Willdan, or persons acting on its behalf, are expressly qualified in their entirety by the cautionary statements and risk factors disclosed from time to time in Willdan’s reports filed with the Securities and Exchange Commission, including, but not limited to, the Annual Report on Form 10-K filed for the year ended January 1, 2021, as such disclosures may be amended, supplemented or superseded from time to time by other reports Willdan files with the Securities and Exchange Commission, including subsequent Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. Willdan cautions investors not to place undue reliance on the forward-looking statements contained in this press release. Willdan disclaims any obligation to, and does not undertake to, update or revise any forward-looking statements in this press release unless required by law.
4
WILLDAN GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except par value)
|
| December 31, |
| January 1, | | ||
| | 2021 | | 2021 | | ||
Assets | | ||||||
Current assets: | | | | | | | |
Cash and cash equivalents | | $ | 11,221 | | $ | 28,405 | |
Accounts receivable, net of allowance for doubtful accounts of $1,115 and $2,127 at December 31, 2021 and January 1, 2021, respectively | |
| 67,211 | |
| 53,104 | |
Contract assets | |
| 59,288 | |
| 62,426 | |
Other receivables | |
| 6,267 | |
| 6,405 | |
Prepaid expenses and other current assets | |
| 4,972 | |
| 5,564 | |
Total current assets | |
| 148,959 | |
| 155,904 | |
Equipment and leasehold improvements, net | |
| 16,757 | |
| 12,506 | |
Goodwill | | | 130,124 | | | 130,124 | |
Right-of-use assets | | | 15,177 | | | 20,130 | |
Other intangible assets, net | | | 52,713 | | | 64,256 | |
Other assets | |
| 13,843 | |
| 5,993 | |
Deferred income taxes, net | | | 16,849 | | | 14,111 | |
Total assets | | $ | 394,422 | | $ | 403,024 | |
Liabilities and Stockholders’ Equity | | ||||||
Current liabilities: | | | | | | | |
Accounts payable | | $ | 36,672 | | $ | 41,372 | |
Accrued liabilities | |
| 35,680 | |
| 34,455 | |
Contingent consideration payable | | | 10,206 | | | 12,321 | |
Contract liabilities | |
| 13,499 | |
| 7,434 | |
Notes payable | |
| 15,036 | |
| 14,996 | |
Finance lease obligations | | | 539 | | | 248 | |
Lease liability | | | 5,575 | | | 5,844 | |
Total current liabilities | |
| 117,207 | |
| 116,670 | |
Contingent consideration payable | | | 832 | | | 2,999 | |
Notes payable | | | 85,538 | | | 98,178 | |
Finance lease obligations, less current portion | |
| 778 | |
| 236 | |
Lease liability, less current portion | | | 10,768 | | | 15,649 | |
Other noncurrent liabilities | | | 78 | | | 128 | |
Total liabilities | |
| 215,201 | |
| 233,860 | |
| | | | | | | |
Commitments and contingencies | | | | | | | |
| | | | | | | |
Stockholders’ equity: | | | | | | | |
Preferred stock, $0.01 par value, 10,000 shares authorized, no shares issued and outstanding | |
| — | |
| — | |
Common stock, $0.01 par value, 40,000 shares authorized; 12,804 and 12,160 shares issued and outstanding at December 31, 2021 and January 1, 2021, respectively | |
| 128 | |
| 122 | |
Additional paid-in capital | |
| 167,032 | |
| 149,014 | |
Accumulated other comprehensive loss | | | (38) | | | (488) | |
Retained earnings | |
| 12,099 | |
| 20,516 | |
Total stockholders’ equity | |
| 179,221 | |
| 169,164 | |
Total liabilities and stockholders’ equity | | $ | 394,422 | | $ | 403,024 | |
5
WILLDAN GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands, except per share amounts)
| | Three Months Ended | | Year Ended | ||||||||
| | December 31, | | January 1, | | December 31, | | January 1, | ||||
|
| 2021 |
| 2021 | | 2021 |
| 2021 | ||||
| | | | | | | | | | | | |
Contract revenue | | $ | 92,218 | | $ | 96,897 | | $ | 353,755 | | $ | 390,980 |
| | | | | | | | | | | | |
Direct costs of contract revenue (inclusive of directly related depreciation and amortization): | | | | | | | | | | | | |
Salaries and wages | |
| 17,116 | |
| 16,252 | | | 65,648 | | | 65,149 |
Subcontractor services and other direct costs | |
| 40,373 | |
| 46,143 | | | 152,233 | | | 196,438 |
Total direct costs of contract revenue | |
| 57,489 | |
| 62,395 | | | 217,881 | | | 261,587 |
| | | | | | | | | | | | |
General and administrative expenses: | | | | | | | | | | | | |
Salaries and wages, payroll taxes and employee benefits | |
| 16,282 | |
| 17,956 | | | 73,812 | | | 71,229 |
Facilities and facility related | |
| 2,523 | |
| 2,484 | | | 9,896 | | | 10,481 |
Stock-based compensation | |
| 2,214 | |
| 3,310 | | | 16,563 | | | 16,113 |
Depreciation and amortization | |
| 4,468 | |
| 4,419 | | | 17,146 | | | 18,743 |
Other | |
| 8,115 | |
| 12,051 | | | 27,148 | | | 29,054 |
Total general and administrative expenses | |
| 33,602 | |
| 40,220 | | | 144,565 | | | 145,620 |
Income (Loss) from operations | |
| 1,127 | |
| (5,718) | | | (8,691) | | | (16,227) |
| | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | |
Interest expense, net | |
| (769) | |
| (1,085) | | | (3,869) | | | (5,068) |
Other, net | |
| 122 | |
| 914 | | | 156 | | | 1,626 |
Total other expense, net | |
| (647) | |
| (171) | | | (3,713) | | | (3,442) |
Income (Loss) before income taxes | |
| 480 | |
| (5,889) | | | (12,404) | | | (19,669) |
| | | | | | | | | | | | |
Income tax (benefit) expense | |
| 1,370 | |
| (1,892) | | | (3,987) | | | (5,173) |
Net income (loss) | | | (890) | | | (3,997) | | | (8,417) | | | (14,496) |
| | | | | | | | | | | | |
Other comprehensive income (loss): | | | | | | | | | | | | |
Net unrealized gain (loss) on derivative contracts | | | 107 | | | 114 | | | 450 | | | (92) |
Comprehensive income (loss) | | $ | (783) | | $ | (3,883) | | $ | (7,967) | | $ | (14,588) |
| | | | | | | | | | | | |
Earnings (Loss) per share: | | | | | | | | | | | | |
Basic | | $ | (0.07) | | $ | (0.33) | | $ | (0.68) | | $ | (1.23) |
Diluted | | $ | (0.07) | | $ | (0.33) | | $ | (0.68) | | $ | (1.23) |
| | | | | | | | | | | | |
Weighted-average shares outstanding: | | | | | | | | | | | | |
Basic | |
| 12,660 | |
| 12,011 | | | 12,458 | | | 11,793 |
Diluted | |
| 12,660 | |
| 12,011 | | | 12,458 | | | 11,793 |
6
WILLDAN GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
| | Year Ended | ||||
|
| 2021 |
| 2020 | ||
Cash flows from operating activities: | | | | | | |
Net income (loss) | | $ | (8,417) | | $ | (14,496) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | |
Depreciation and amortization | |
| 17,146 | |
| 18,743 |
Deferred income taxes, net | |
| (2,738) | |
| (5,209) |
(Gain) loss on sale/disposal of equipment | |
| (24) | |
| (15) |
Provision for doubtful accounts | |
| 102 | |
| 1,330 |
Stock-based compensation | |
| 16,563 | |
| 16,113 |
Accretion and fair value adjustments of contingent consideration | | | 2,333 | | | 7,707 |
Changes in operating assets and liabilities, net of effects from business acquisitions: | | | | | | |
Accounts receivable | |
| (14,209) | |
| 3,070 |
Contract assets | |
| 3,138 | |
| 35,498 |
Other receivables | |
| 138 | |
| (1,192) |
Prepaid expenses and other current assets | |
| 828 | |
| 577 |
Other assets | |
| (7,849) | |
| 9,955 |
Accounts payable | |
| (4,700) | |
| 7,372 |
Accrued liabilities | |
| 1,625 | |
| (34,509) |
Contract liabilities | |
| 6,065 | |
| 1,871 |
Right-of-use assets | |
| (197) | |
| 210 |
Net cash (used in) provided by operating activities | |
| 9,804 | |
| 47,025 |
Cash flows from investing activities: | | | | | | |
Purchase of equipment and leasehold improvements | |
| (8,500) | |
| (5,076) |
Proceeds from sale of equipment | | | 46 | | | 17 |
Net cash used in investing activities | |
| (8,454) | |
| (5,059) |
Cash flows from financing activities: | | | | | | |
Payments on contingent consideration | |
| (6,615) | |
| (1,433) |
Payments on notes payable | | | (1,909) | | | (205) |
Payments on debt issuance costs | | | — | | | (327) |
Proceeds from notes payable | |
| 2,074 | |
| 1,140 |
Borrowings under term loan facility and line of credit | | | — | | | 24,000 |
Repayments under term loan facility and line of credit | | | (13,000) | | | (42,000) |
Principal payments on finance leases | |
| (545) | |
| (549) |
Proceeds from stock option exercise | |
| 1,924 | |
| 1,082 |
Proceeds from sales of common stock under employee stock purchase plan | |
| 2,655 | |
| 2,224 |
Cash used to pay taxes on stock grants | | | (3,117) | | | (2,946) |
Restricted Stock Award and Units | | | (1) | | | 1 |
Net cash used in financing activities | |
| (18,534) | |
| (19,013) |
Net increase (decrease) in cash and cash equivalents | |
| (17,184) | |
| 22,953 |
Cash and cash equivalents at beginning of period | |
| 28,405 | |
| 5,452 |
Cash and cash equivalents at end of period | | $ | 11,221 | | $ | 28,405 |
Supplemental disclosures of cash flow information: | | | | | | |
Cash paid during the period for: | | | | | | |
Interest | | $ | 3,545 | | $ | 5,031 |
Income taxes | |
| (1,616) | |
| 174 |
Supplemental disclosures of noncash investing and financing activities: | | | | | | |
Other working capital adjustment | | | — | | | 1,179 |
Equipment acquired under finance leases | | | 1,376 | | | 467 |
7
Willdan Group, Inc. and Subsidiaries
Reconciliation of GAAP Revenue to Net Revenue
(in thousands)
(Non-GAAP Measure)
| | Three Months Ended | | Year Ended | ||||||||
| | December 31, | | January 1, | | December 31, | | January 1, | ||||
|
| 2021 |
| 2021 |
| 2021 |
| 2021 | ||||
Consolidated |
| | | | | | | | ||||
Contract revenue | | $ | 92,218 | | $ | 96,897 | | $ | 353,755 | | $ | 390,980 |
Subcontractor services and other direct costs | | | 40,373 | | | 46,143 | | | 152,233 | | | 196,438 |
Net Revenue | | $ | 51,845 | | $ | 50,754 | | $ | 201,522 | | $ | 194,542 |
| | | | | | | | | | | | |
Energy segment |
| | | | | | | | | | | |
Contract revenue | | $ | 76,407 | | $ | 81,784 | | $ | 286,384 | | $ | 324,178 |
Subcontractor services and other direct costs | | | 40,239 | | | 44,566 | | | 146,269 | | | 186,824 |
Net Revenue | | $ | 36,168 | | $ | 37,218 | | $ | 140,115 | | $ | 137,354 |
| | | | | | | | | | | | |
Engineering and Consulting segment |
| | | | | | | | | | | |
Contract revenue | | $ | 15,811 | | $ | 15,113 | | $ | 67,371 | | $ | 66,802 |
Subcontractor services and other direct costs | | | 134 | | | 1,577 | | | 5,964 | | | 9,614 |
Net Revenue | | $ | 15,677 | | $ | 13,536 | | $ | 61,407 | | $ | 57,188 |
8
Willdan Group, Inc. and Subsidiaries
Reconciliation of GAAP Net Income to Adjusted EBITDA
(in thousands)
(Non-GAAP Measure)
| | Three Months Ended | | Year Ended | ||||||||
| | December 31, |
| January 1, | | December 31, |
| January 1, | ||||
|
| 2021 | | 2021 | | 2021 | | 2021 | ||||
Net income (loss) |
| $ | (890) | | $ | (3,997) | | $ | (8,417) | | $ | (14,496) |
Interest expense | | | 769 | | | 1,085 | | | 3,869 | | | 5,068 |
Income tax expense (benefit) | | | 1,370 | | | (1,892) | | | (3,987) | | | (5,173) |
Stock-based compensation | | | 2,214 | | | 3,310 | | | 16,563 | | | 16,113 |
Interest accretion (1) | | | 1,473 | | | 5,648 | | | 2,333 | | | 7,707 |
Depreciation and amortization | | | 4,468 | | | 4,419 | | | 17,146 | | | 18,743 |
Transaction costs (2) | | | — | | | 13 | | | 43 | | | 179 |
(Gain) Loss on sale of equipment | | | 13 | | | — | | | (24) | | | (15) |
Adjusted EBITDA | | $ | 9,417 | | $ | 8,586 | | $ | 27,526 | | $ | 28,126 |
| (1) | Interest accretion represents the imputed interest and fair value adjustments to estimated contingent consideration. |
| (2) | Transaction costs represents acquisition and acquisition related costs. |
9
Willdan Group, Inc. and Subsidiaries
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 | | Year Ended | ||||||||
| | December 31, |
| January 1, | | December 31, |
| January 1, | ||||
|
| 2021 | | 2021 |
| 2021 | | 2021 | ||||
Net income (loss) |
| $ | (890) | | $ | (3,997) | | $ | (8,417) | | $ | (14,496) |
Adjustment for stock-based compensation | | | 2,214 | | | 3,310 | | | 16,563 | | | 16,113 |
Tax effect of stock-based compensation | | | (278) | | | (691) | | | (2,079) | | | (3,366) |
Adjustment for intangible amortization | | | 2,886 | | | 3,136 | | | 11,543 | | | 13,657 |
Tax effect of intangible amortization | | | (362) | | | (655) | | | (1,449) | | | (2,853) |
Adjustment for interest accretion | | | 1,473 | | | 5,648 | | | 2,333 | | | 7,707 |
Tax effect of interest accretion | | | (185) | | | (1,180) | | | (293) | | | (1,610) |
Adjustment for transaction costs | | | — | | | 13 | | | 43 | | | 179 |
Tax effect of transaction costs | | | — | | | (3) | | | (5) | | | (37) |
Adjustment for deferred tax valuation | | | 1,105 | | | — | | | 1,105 | | | — |
Tax effect of deferred tax valuation | | | — | | | — | | | — | | | — |
Adjusted Net Income | | $ | 5,963 | | $ | 5,581 | | $ | 19,344 | | $ | 15,294 |
| | | | | | | | | | | | |
Diluted weighted-average shares outstanding | | | 12,660 | | | 12,011 | | | 12,458 | | | 11,793 |
| | | | | | | | | | | | |
Diluted earnings (loss) per share | | $ | (0.07) | | $ | (0.33) | | $ | (0.68) | | $ | (1.23) |
Impact of adjustment: | | | | | | | | | | | | |
Stock-based compensation per share | | | 0.16 | | | 0.28 | | | 1.33 | | | 1.37 |
Tax effect of stock-based compensation per share | | | (0.02) | | | (0.07) | | | (0.17) | | | (0.29) |
Intangible amortization per share | | | 0.23 | | | 0.26 | | | 0.93 | | | 1.16 |
Tax effect of intangible amortization per share | | | (0.03) | | | (0.05) | | | (0.12) | | | (0.24) |
Interest accretion per share | | | 0.12 | | | 0.47 | | | 0.19 | | | 0.65 |
Tax effect of interest accretion per share | | | (0.01) | | | (0.10) | | | (0.02) | | | (0.14) |
Transaction costs per share | | | — | | | — | | | 0.00 | | | 0.02 |
Tax effect of transaction costs per share | | | — | | | — | | | (0.00) | | | — |
Deferred tax valuation per share | | | 0.09 | | | — | | | 0.09 | | | — |
Tax effect on deferred tax valuation per share | | | — | | | — | | | — | | | — |
Adjusted Diluted EPS | | $ | 0.47 | | $ | 0.46 | | $ | 1.55 | | $ | 1.30 |
10
Contact:
Willdan Group, Inc.
Al Kaschalk
VP Investor Relations
Tel: 310-922-5643
akaschalk@willdan.com
11