Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_______________

FORM 10-Q

(Mark one)

☑  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended: December 24, 2022

or

☐  Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from to

____________

FORM 10-Q

(Mark one)

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended: December 25, 2021

or

Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from __________ to __________

Commission File Number: 000-03905

TRANSCAT, INC.

(Exact name of registrant as specified in its charter)

Ohio

16-0874418

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer Identification No.)

35 Vantage Point Drive, Rochester, New York 14624

(Address of principal executive offices) (Zip Code)

35 Vantage Point Drive, Rochester, New York 14624

(Address of principal executive offices) (Zip Code)

(585) 352-7777

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, $0.50 par value

TRNS

Nasdaq Global Market

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.   Yes    No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).   Yes   No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐

Accelerated filer

Non-accelerated filer ☐

Smaller reporting company

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. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐   No

The number of shares of common stock, par value $0.50 per share, of the registrant outstanding as of January 28, 202227, 2023 was 7,521,284.7,561,512.


Page(s)

PART I.FINANCIAL INFORMATION

PART I.

FINANCIAL INFORMATION

Item 1.

Consolidated Financial Statements:

Statements of Income for the Third Quarter and Nine Months Ended December 25, 2021,24, 2022 and December 26, 25, 20212020

1

Statements of Comprehensive Income for the Third Quarter and Nine Months Ended December 25, 2021, 24, 2022 and December 26, 202025, 2021

2

Balance Sheets as of December 25, 2021,24, 2022 and March 27, 202126, 2022

3

Statements of Cash Flows for the Nine Months Ended December 25, 2021,24, 2022 and December 26, 202025, 2021

4

Statements of Changes in Shareholders’ Equity for the Third Quarter and Nine Months Ended December 24, 2022 and December 25, 2021 and December 26, 2020

5

Notes to Consolidated Financial Statements

76

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

1619

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

2731

Item 4.

Controls and Procedures

2832

PART II.OTHER INFORMATION 

PART II.

OTHER INFORMATION

Item 6.

Exhibits

2933

SIGNATURES30

SIGNATURES

34


PART I. FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS

TRANSCAT, INC.

CONSOLIDATED STATEMENTS OF INCOME

(In Thousands, Except Per Share Amounts)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

(Unaudited)

 

Third Quarter Ended

  

Nine Months Ended

 

Third Quarter Ended

Nine Months Ended

 

December 24,

 

December 25,

 

December 24,

 

December 25,

 

December 25,

December 26,

December 25,

December 26,

 

2022

  

2021

  

2022

  

2021

 

2021

2020

2021

2020

 

Service Revenue

$

30,237

$

24,776

$

87,338

$

72,297

 $35,977  $30,237  $105,120  $87,338 

Distribution Sales

20,665

19,286

61,741

52,276

  21,425   20,665   63,382   61,741 

Total Revenue

50,902

44,062

149,079

124,573

  57,402   50,902   168,502   149,079 

 

Cost of Service Revenue

21,254

17,861

59,891

51,413

 25,184  21,254  72,005  59,891 

Cost of Distribution Sales

16,012

14,956

47,421

41,012

  15,818   16,012   47,292   47,421 

Total Cost of Revenue

37,266

32,817

107,312

92,425

  41,002   37,266   119,297   107,312 

 

Gross Profit

13,636

11,245

41,767

32,148

  16,400   13,636   49,205   41,767 

 

Selling, Marketing and Warehouse Expenses

5,051

4,675

15,022

13,040

 6,595  5,051  18,315  15,022 

General and Administrative Expenses

6,224

4,051

17,117

12,547

  6,642   6,224   20,497   17,117 

Total Operating Expenses

11,275

8,726

32,139

25,587

  13,237   11,275   38,812   32,139 

 

Operating Income

2,361

2,519

9,628

6,561

  3,163   2,361   10,393   9,628 

 

Interest and Other Expense, net

136

219

581

779

  1,039   136   1,732   581 

 

Income Before Income Taxes

2,225

2,300

9,047

5,782

 2,124  2,225  8,661  9,047 

Provision for Income Taxes

596

539

715

1,199

  523   596   1,631   715 

 

Net Income

$

1,629

$

1,761

$

8,332

$

4,583

 $1,601  $1,629  $7,030  $8,332 

 

Basic Earnings Per Share

$

0.22

$

0.24

$

1.11

$

0.62

 $0.21  $0.22  $0.93  $1.11 

Average Shares Outstanding

7,519

7,437

7,487

7,415

 7,559  7,519  7,547  7,487 

 

Diluted Earnings Per Share

$

0.21

$

0.23

$

1.10

$

0.61

 $0.21  $0.21  $0.92  $1.10 

Average Shares Outstanding

7,653

7,580

7,599

7,532

 7,666  7,653  7,644  7,599 

See accompanying notes to consolidated financial statements.

1

TRANSCAT, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In Thousands)

  

(Unaudited)

  

(Unaudited)

 
  

Third Quarter Ended

  

Nine Months Ended

 
  

December 24,

  

December 25,

  

December 24,

  

December 25,

 
  

2022

  

2021

  

2022

  

2021

 

Net Income

 $1,601  $1,629  $7,030  $8,332 
                 

Other Comprehensive Income (Loss):

                

Currency Translation Adjustment

  393   (233)  (878)  (314)

Other, net of tax effects of $2 and $7 for the third quarter ended December 24, 2022 and December 25, 2021, respectively; and $(4) and $17 for the nine months ended December 24, 2022 and December 25, 2021, respectively

  8   18   (12)  48 

Total Other Comprehensive Income (Loss)

  401   (215)  (890)  (266)
                 

Comprehensive Income

 $2,002  $1,414  $6,140  $8,066 

See accompanying notes to consolidated financial statements.

1

2

TRANSCAT, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In Thousands)

(Unaudited)

(Unaudited)

Third Quarter Ended

Nine Months Ended

December 25,

December 26,

December 25,

December 26,

2021

2020

2021

2020

Net Income

$

1,629

$

1,761

$

8,332

$

4,583

 

Other Comprehensive (Loss) Income:

Currency Translation Adjustment

(233

)

251

(314

)

505

Other, net of tax effects

18

21

48

95

Total Other Comprehensive (Loss) Income

(215

)

272

(266

)

600

 

Comprehensive Income

$

1,414

$

2,033

$

8,066

$

5,183

See accompanying notes to consolidated financial statements.

2


Table of Contents

TRANSCAT, INC.

CONSOLIDATED BALANCE SHEETS

(In Thousands, Except Share and Per Share Amounts)

 

(Unaudited)

 

(Audited)

 

(Unaudited)

December 25,

(Audited)

March 27,

 

December 24,

 

March 26,

 

2021

2021

 

2022

  

2022

 

ASSETS

    

Current Assets:

 

Cash

$

2,779

$

560

 $1,593  $1,396 

Accounts Receivable, less allowance for doubtful accounts of $505 and $526 as of December 25, 2021, and March 27, 2021, respectively

34,702

33,950

Accounts Receivable, less allowance for doubtful accounts of $488 and $460 as of December 24, 2022 and March 26, 2022, respectively

 37,702  39,737 

Other Receivables

628

428

 377  558 

Inventory, net

13,868

11,636

 16,884  12,712 

Prepaid Expenses and Other Current Assets

5,572

2,354

  4,141   5,301 

Total Current Assets

57,549

48,928

 60,697  59,704 

Property and Equipment, net

23,781

22,203

 28,334  26,439 

Goodwill

59,133

43,272

 68,826  65,074 

Intangible Assets, net

11,503

7,513

 14,843  14,692 

Right to Use Assets, net

8,738

9,392

Right To Use Assets, net

 14,874  11,026 

Other Assets

896

808

  895   827 

Total Assets

$

161,600

$

132,116

 $188,469  $177,762 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

    

Current Liabilities:

 

Accounts Payable

$

12,965

$

12,276

 $13,845  $14,171 

Accrued Compensation and Other Liabilities

9,514

10,417

Income Taxes Payable

0-

382

Accrued Compensation and Other Current Liabilities

 9,012  11,378 

Current Portion of Long-Term Debt

2,140

2,067

  2,227   2,161 

Total Current Liabilities

24,619

25,142

 25,084  27,710 

Long-Term Debt

38,616

17,494

 46,941  46,291 

Deferred Tax Liabilities

4,912

3,201

Deferred Tax Liabilities, net

 6,672  6,724 

Lease Liabilities

7,123

7,958

 12,998  9,194 

Other Liabilities

3,432

3,243

  1,490   1,667 

Total Liabilities

78,702

57,038

  93,185   91,586 

 

Shareholders' Equity:

 

Common Stock, par value $0.50 per share, 30,000,000 shares authorized; 7,520,719 and 7,458,251 shares issued and outstanding as of December 25, 2021, and March 27, 2021, respectively

3,760

3,729

Common Stock, par value $0.50 per share, 30,000,000 shares authorized; 7,560,420 and 7,529,078 shares issued and outstanding as of December 24, 2022 and March 26, 2022, respectively

 3,780  3,765 

Capital in Excess of Par Value

23,452

19,287

 27,123  23,900 

Accumulated Other Comprehensive Loss

(717

)

(451

)

 (1,123) (233)

Retained Earnings

56,403

52,513

  65,504   58,744 

Total Shareholders' Equity

82,898

75,078

  95,284   86,176 

Total Liabilities and Shareholders' Equity

$

161,600

$

132,116

 $188,469  $177,762 

See accompanying notes to consolidated financial statements.

3


TRANSCAT, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands)

 

(Unaudited)

 

(Unaudited)

Nine Months Ended

 

Nine Months Ended

 

December 25,

December 26,

 

December 24,

 

December 25,

 

2021

2020

 

2022

  

2021

 

Cash Flows from Operating Activities:

 

Net Income

$

8,332

$

4,583

 $7,030  $8,332 

Adjustments to Reconcile Net Income to Net Cash

Provided by Operating Activities:

Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:

 

Net Loss on Disposal of Property and Equipment

113

65

 62  113 

Deferred Income Taxes

5

75

 (52) 5 

Depreciation and Amortization

6,899

5,596

 8,243  6,899 

Provision for Accounts Receivable and Inventory Reserves

417

699

 174  417 

Stock-Based Compensation

1,681

875

Changes in Assets and Liabilities:

Stock-Based Compensation Expense

 2,757  1,681 

Changes in Assets and Liabilities, net of acquisitions:

 

Accounts Receivable and Other Receivables

1,185

902

 1,850  1,185 

Inventory

(1,794

)

2,072

 (3,589) (1,794)

Prepaid Expenses and Other Assets

(3,280

)

(678

)

Prepaid Expenses and Other Current Assets

 1,074  (3,280)

Accounts Payable

689

(2,103

)

 (424) 689 

Accrued Compensation and Other Liabilities

(1,470

)

3,391

Accrued Compensation and Other Current Liabilities

 (3,150) (1,470)

Income Taxes Payable

(399

)

170

  -   (399)

Net Cash Provided by Operating Activities

12,378

15,647

  13,975   12,378 

 

Cash Flows from Investing Activities:

 

Purchases of Property and Equipment

(5,861

)

(4,295

)

 (7,149) (5,861)

Proceeds from Sale of Property and Equipment

12

0-

 10  12 

Business Acquisitions, net of cash acquired

(20,910

)

(3,447

)

  (8,306)  (20,910)

Net Cash Used in Investing Activities

(26,759

)

(7,742

)

  (15,445)  (26,759)

 

Cash Flows from Financing Activities:

 

Proceeds from (Repayments of) Revolving Credit Facility, net

22,760

(4,504

)

Proceeds from Revolving Credit Facility, net

 2,286  22,760 

Repayments of Term Loan

(1,565

)

(1,477

)

 (1,570) (1,565)

Issuance of Common Stock

1,354

649

 503  1,354 

Repurchase of Common Stock

(5,649

)

(1,287

)

  (437)  (5,649)

Net Cash Provided by (Used in) Financing Activities

16,900

(6,619

)

Net Cash Provided by Financing Activities

  782   16,900 

 

Effect of Exchange Rate Changes on Cash

(300

)

(751

)

  885   (300)

 

Net Increase in Cash

2,219

535

 197  2,219 

Cash at Beginning of Period

560

499

  1,396   560 

Cash at End of Period

$

2,779

$

1,034

 $1,593  $2,779 

 

Supplemental Disclosure of Cash Flow Activity:

 

Cash paid during the period for:

 

Interest

$

531

$

679

 $1,510  $531 

Income Taxes, net

$

3,263

$

1,018

 $957  $3,263 

Supplemental Disclosure of Non-Cash Investing and Financing Activities:

 

Common stock issued for NEXA acquisition

$

2,368

$

0-

Common stock issued for acquisitions

 $145  $2,368 

Assets acquired and liabilities assumed in business combinations:

 

Accrued contingent consideration related to NEXA acquisition

$

153

$

0-

 $- $153 

Accrued holdback consideration related to Alliance acquisition

 $518  $- 

See accompanying notes to consolidated financial statements.

4


TRANSCAT, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’CHANGES IN SHAREHOLDERS EQUITY

(In Thousands, Except Par Value Amounts)

(Unaudited)

Capital

       

Capital

         

Common Stock

In

Accumulated

 

Common Stock

 

In

 

Accumulated

      

Issued

Excess

Other

 

Issued

 

Excess

 

Other

      

$0.50 Par Value

of Par

Comprehensive

Retained

 

$0.50 Par Value

 

of Par

 

Comprehensive

 

Retained

   

Shares

Amount

Value

Income (Loss)

Earnings

Total

 

Shares

  

Amount

  

Value

  

Income (Loss)

  

Earnings

  

Total

 

Balance as of March 28, 2020

7,381

$

3,691

$

17,929

$

(1,010

)

$

46,477

$

67,087

Balance as of March 27, 2021

 7,458  $3,729  $19,287  $(451) $52,513  $75,078 

Issuance of Common Stock

28

14

369

-

-

383

 52  26  673  -  -  699 

Repurchase of Common Stock

(48

)

(24

)

(579

)

-

(684

)

(1,287

)

 (62) (31) (755) -  (2,591) (3,377)

Stock-Based Compensation

50

25

287

-

-

312

 21  10  427  -  -  437 

Other Comprehensive Income

-

-

-

163

-

163

 -  -  -  182  -  182 

Net Income

-

-

-

-

798

798

  -   -   -   -   3,688   3,688 

Balance as of June 27, 2020

7,411

$

3,706

$

18,006

$

(847

)

$

46,591

$

67,456

Balance as of June 26, 2021

  7,469  $3,734  $19,632  $(269) $53,610  $76,707 

Issuance of Common Stock

 72  36  2,871  -  -  2,907 

Repurchase of Common Stock

 (35) (18) (403) -  (1,851) (2,272)

Stock-Based Compensation

 12  7  613  -  -  620 

Other Comprehensive Loss

 -  -  -  (233) -  (233)

Net Income

  -   -   -   -   3,015   3,015 

Balance as of September 25, 2021

  7,518  $3,759  $22,713  $(502) $54,774  $80,744 

Issuance of Common Stock

3

1

90

-

-

91

 2 1 115 - - 116 

Stock-Based Compensation

18

9

357

-

-

366

 1 - 624 - - 624 

Other Comprehensive Income

-

-

-

165

-

165

Other Comprehensive Loss

 - - - (215) - (215)

Net Income

-

-

-

-

2,024

2,024

  -  -  -  -  1,629  1,629 

Balance as of September 26, 2020

7,432

$

3,716

$

18,453

$

(682

)

$

48,615

$

70,102

Issuance of Common Stock

9

5

170

-

-

175

Stock-Based Compensation

-

-

197

-

-

197

Other Comprehensive Income

-

-

-

272

-

272

Net Income

-

-

-

-

1,761

1,761

Balance as of December 26, 2020

7,441

$

3,721

$

18,820

$

(410

)

$

50,376

$

72,507

Balance as of December 25, 2021

  7,521 $3,760 $23,452 $(717) $56,403 $82,898 

          

Capital

             
  

Common Stock

  

In

  

Accumulated

         
  

Issued

  

Excess

  

Other

         
  

$0.50 Par Value

  

of Par

  

Comprehensive

  

Retained

     
  

Shares

  

Amount

  

Value

  

Income (Loss)

  

Earnings

  

Total

 

Balance as of March 26, 2022

  7,529  $3,765  $23,900  $(233) $58,744  $86,176 

Issuance of Common Stock

  8   3   363   -   -   366 

Repurchase of Common Stock

  (7)  (3)  (164)  -   (270)  (437)

Stock-Based Compensation

  16   8   820   -   -   828 

Other Comprehensive Loss

  -   -   -   (453)  -   (453)

Net Income

  -   -   -   -   3,072   3,072 

Balance as of June 25, 2022

  7,546  $3,773  $24,919  $(686) $61,546  $89,552 

Issuance of Common Stock

  3   2   141   -   -   143 

Stock-Based Compensation

  9   4   1,110   -   -   1,114 

Other Comprehensive Loss

  -   -   -   (838)  -   (838)

Net Income

  -   -   -   -   2,357   2,357 

Balance as of September 24, 2022

  7,558  $3,779  $26,170  $(1,524) $63,903  $92,328 

Issuance of Common Stock

  1   -   139   -   -   139 

Stock-Based Compensation

  1   1   814   -   -   815 

Other Comprehensive Income

  -   -   -   401   -   401 

Net Income

  -   -   -   -   1,601   1,601 

Balance as of December 24, 2022

  7,560  $3,780  $27,123  $(1,123) $65,504  $95,284 

See accompanying notes to consolidated financial statements.

5


TRANSCAT, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(In Thousands, Except Par Value Amounts)

(Unaudited)

Capital

Common Stock

In

Accumulated

Issued

Excess

Other

$0.50 Par Value

of Par

Comprehensive

Retained

Shares

Amount

Value

Income (Loss)

Earnings

Total

Balance as of March 27, 2021

7,458

$

3,729

$

19,287

$

(451

)

$

52,513

$

75,078

Issuance of Common Stock

52

26

673

-

-

699

Repurchase of Common Stock

(62

)

(31

)

(755

)

-

(2,591

)

(3,377

)

Stock-Based Compensation

21

10

427

-

-

437

Other Comprehensive Income

-

-

-

182

-

182

Net Income

-

-

-

-

3,688

3,688

Balance as of June 26, 2021

7,469

$

3,734

$

19,632

$

(269

)

$

53,610

$

76,707

 

Issuance of Common Stock

72

36

2,871

-

-

2,907

Repurchase of Common Stock

(35

)

(18

)

(403

)

-

(1,851

)

(2,272

)

Stock-Based Compensation

12

7

613

-

-

620

Other Comprehensive Loss

-

-

-

(233

)

-

(233

)

Net Income

-

-

-

-

3,015

3,015

Balance as of September 25, 2021

7,518

$

3,759

$

22,713

$

(502

)

$

54,774

$

80,744

 

Issuance of Common Stock

2

1

115

-

-

116

Stock-Based Compensation

1

-

624

-

-

624

Other Comprehensive Loss

-

-

-

(215

)

-

(215

)

Net Income

-

-

-

-

1,629

1,629

Balance as of December 25, 2021

7,521

$

3,760

$

23,452

$

(717

)

$

56,403

$

82,898

See accompanying notes to consolidated financial statements.

6


Table of Contents

TRANSCAT, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

NOTE 1 GENERAL

Description of Business: Transcat, Inc. (“Transcat,” “we,” “us,” “our” or the “Company”) is a leading provider of accredited calibration and laboratory instrumentservices, enterprise asset management services, and a value-added distributor of professional grade handheld test, measurement and control instrumentation. The Company is focused on providing services and products to highly regulated industries, particularly the life science industry, which includes pharmaceutical, biotechnology, medical device and other FDA-regulated businesses. Additional industries served include industrial manufacturing; energy and utilities, including oil and gas; chemical manufacturing; FAA-regulated businesses, including aerospace and defense and other industries that require accuracy in their processes, confirmation of the capabilities of their equipment, and for which the risk of failure is very costly.

Basis of Presentation:Transcat’s unaudited Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q10-Q and Article 8-03Rule 10-01 of Regulation S-XS-X of the Securities and Exchange Commission (“SEC”). Accordingly, the Consolidated Financial Statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of the Company’s management, all adjustments considered necessary for a fair presentation (consisting of normal recurring adjustments) have been included. The results for the interim periods are not necessarily indicative of what the results will be for the fiscal year. The accompanying Consolidated Financial Statements should be read in conjunction with the audited Consolidated Financial Statements as of and for the fiscal year ended March 27, 202126, 2022 (“fiscal year 2021”2022) contained in the Company’s 2021 Annual Report on Form 10-K10-K for fiscal year 2022 filed with the SEC.

Revenue Recognition: Distribution sales are recorded when an order’s title and risk of loss transfers to the customer.customer, which is generally upon shipment. The Company recognizes the majority of its Service revenue based upon when the calibration or other activity is performed and then shipped and/or delivered to the customer. The majority of the Company’s revenue generating activities have a single performance obligation and are recognized at the point in time when control transfers and/or our obligation has been fulfilled. Some Service revenue is generated from managing customers’ calibration programs in which the Company recognizes revenue over time using the output method-time elapsed as this portrays the transfer of control to the customer. Revenue is measured as the amount of consideration the Company expects to receive in exchange for product shipped or services performed. Sales taxes and other taxes billed and collected from customers are excluded from revenue. The Company generally invoices its customers for freight, shipping, and handling charges. Freight billed to customers is included in revenue. Shipping and handling is not included in revenue. Provisions for customer returns are provided for in the period the related revenue is recorded based upon historical data.

Under Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers, we use judgments that could potentially impact both the timing of our satisfaction of performance obligations and our determination of transaction prices used in determining revenue recognized. Such judgments include considerations in determining our transaction prices and when our performance obligations are satisfied for our standard product sales that include general payment terms that are between net 30 and 90 days.

Revenue recognized from prior period performance obligations for the third quarter of the fiscal year ending March 26, 2022 (“25, 2023 (fiscal year 2022”2023) was immaterial. As of December 25, 2021,24, 2022, the Company had no unsatisfied performance obligations for contracts with an original expected duration of greater than one year. Pursuant to Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers, the Company applied the practical expedient with respect to disclosure of the deferral and future expected timing of revenue recognition for transaction price allocated to remaining performance obligations. Deferred revenue, unbilled revenue and deferred contract costs recorded on our Consolidated Balance Sheets as of December 25, 2021 24, 2022 and March 27, 202126, 2022 were immaterial. Payment terms are generally 30 to 45 days. See Note 4 for disaggregated revenue information.

Fair Value of Financial Instruments: Transcat has determined the fair value of debt and other financial instruments using a valuation hierarchy. The hierarchy, which prioritizes the inputs used in measuring fair value, consists of three levels. Level 1 uses observable inputs such as quoted prices in active markets; Level 2 uses inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, which is defined as unobservable inputs in which little or no market data exists, requires the Company to develop its own assumptions. The carrying amount of debt on the Consolidated Balance Sheets approximates fair value due to variable interest rate pricing on a portion of the debt with the balance bearing an interest rate approximating current market rates, and the carrying amounts for cash, accounts receivable other receivables,and accounts payable and accrued compensation and other liabilities approximate fair value due to their short-term nature. Investment assets, which fund the Company’s non-qualified deferred compensation plan, consist of mutual funds and are valued based on Level 1 inputs. At each of December 25, 2021 24, 2022 and March 27, 2021,26, 2022, investment assets totaled $0.4$0.2 million, and are included as a component of other assets (non-current) on the Consolidated Balance Sheets.

7

6

Stock-Based Compensation: The Company measures the cost of services received in exchange for all equity awards granted, including stock options and restricted stock units, based on the fair market value of the award as of the grant date. The Company records compensation cost related to unvested equity awards by recognizing, on a straight-line basis, the unamortized grant date fair value over the remaining service period of each award. Excess tax benefits for share-based award activity are reflected in the Consolidated Statements of Income as a component of the provision for income taxes. Excess tax benefits are realized benefits from tax deductions for exercised awards in excess of the deferred tax asset attributable to stock-based compensation costs for such awards. During the first nine months of each of fiscal year 2022 and fiscal year 2021, theThe Company did not capitalize any stock-based compensation costs as part of an asset. The Company estimates forfeiture rates based on its historical experience. During the firstnine months of fiscal year 20222023 and fiscal year 2021,2022, the Company recorded non-cash stock-based compensation expense of $1.7$2.8 million and $0.9$1.7 million, respectively, in the Consolidated Statements of Income.

Foreign Currency Translation and Transactions:The accounts of Cal OpEx Limited (d/b/a NEXA Enterprise Asset Management), an Irish company, Galium Limited (d/b/a Complete Calibrations), an Irish company, and Transcat Canada Inc., bothall of which are wholly-owned subsidiaries of the Company, are maintained in the local currency,currencies, the Euro, Euro and the Canadian dollar, respectively, and have been translated to U.S. dollars. Accordingly, the amounts representing assets and liabilities have been translated at the period-end rates of exchange and related revenue and expense accounts have been translated at an average rate of exchange during the period. Gains and losses arising from translation of Cal OpEx Limited’s, Galium Limited's and Transcat Canada Inc.’s financial statements into U.S. dollars are recorded directly to the accumulated other comprehensive loss component of shareholders’ equity.

Transcat records foreign currency gains and losses on Irish and Canadian business transactions.transactions denominated in foreign currency. The net foreign currency loss was less than $0.1 million in each of the firstnine months of fiscal year 20222023 and fiscal year 2021.2022. The Company continually utilizes short-term foreign exchange forward contracts to reduce the risk that its future earnings denominated in Canadian dollars willwould be adversely affected by changes in currency exchange rates. The Company does not apply hedge accounting and therefore the net change in the fair value of the contracts, which totaled a gain of $0.3 million and less than $0.1 million during the firstnine months of fiscal year 2022years 2023 and a gain of $0.1 million during the first nine months of fiscal year 2021,2022, respectively, was recognized as a component of other expenseInterest and Other Expenses, net in the Consolidated Statements of Income. The change in the fair value of the contracts is offset by the change in fair value on the underlying accounts receivables denominated in Canadian dollars being hedged. On December 25, 2021,24, 2022, the Company had a foreign exchange contract, which matured in January 2022, 2023, outstanding in the notional amount of $2.6$3.0 million. The foreign exchangeThis contract was subsequently renewed in January 2022 and continues to beremains in place. The Company does not use hedging arrangements for speculative purposes.

Earnings Per Share: Basic earnings per share of common stock areis computed based on the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share of common stock reflect the assumed conversion of stock options and unvested restricted stock units using the treasury stock method in periods in which they have a dilutive effect. In computing the per share effect of assumed conversion, funds which would have beenproceeds received from the exercise of options and unvested restricted stock units and the related tax benefits are considered to have been used to purchase shares of common stock at the average market prices during the period, and the resulting net additional shares of common stock are included in the calculation of average shares of common stock outstanding.

For each of the third quarter of fiscal years year 2023, the net additional common stock equivalents had no effect on the calculation of diluted earnings per share. For the third quarter of fiscal year 2022, and 2021, the net additional common stock equivalents had a ($0.01) effect on the calculation of diluted earnings per share. For the firstnine months of each of fiscal year 20222023, and 2021,fiscal year 2022, the net additional common stock equivalents had a ($0.01) effect on the calculation of diluted earnings per share. The average shares outstanding used to compute basic and diluted earnings per share are as follows (amounts in thousands):

Third Quarter Ended

Nine Months Ended

 

Third Quarter Ended

  

Nine Months Ended

 

December 25,

December 26,

December 25,

December 26,

 

December 24,

 

December 25,

 

December 24,

 

December 25,

 

2021

2020

2021

2020

 

2022

  

2021

  

2022

  

2021

 

Average Shares Outstanding – Basic

7,519

7,437

7,487

7,415

 7,559  7,519  7,547  7,487 

Effect of Dilutive Common Stock Equivalents

134

143

112

117

  107   134   97   112 

Average Shares Outstanding – Diluted

7,653

7,580

7,599

7,532

  7,666   7,653   7,644   7,599 

Anti-dilutive Common Stock Equivalents

0-

0-

100

30

  148   -   163   100 

8

7

Goodwill and Intangible Assets: Goodwill represents the excess of the purchase price over the fair values of the underlying net assets of an acquired business. The Company tests goodwill for impairment for each reporting unit on an annual basis during the fourth quarter of its fiscal year, or immediately if conditions indicate that such impairment could exist. The Company evaluates qualitative factorsis permitted, but not required, to determine if it is more likely than not that the fair valuequalitatively assess indicators of a reporting unit is less than its carryingunit’s fair value andto determine whether it is necessary to perform the two-step goodwill impairment process.test. If a quantitative test is deemed necessary, a discounted cash flow analysis is prepared to estimate fair value.

Intangible assets, namely customer base and covenants not to compete, represent an allocation of purchase price to identifiable intangible assets of an acquired business. The Company estimates the fair value of its reporting units using the fair market value measurement requirement. Intangible assets are evaluated for impairment when events or changes in business circumstances indicate that the carrying amount of the assets may not be fully recoverable. A summary of changes in the Company’s goodwill and intangible assets is as follows (in(amounts in thousands):

Goodwill

Intangible Assets

 

Goodwill

  

Intangible Assets

 

Distribution

Service

Total

Distribution

Service

Total

 

Distribution

  

Service

  

Total

  

Distribution

  

Service

  

Total

 

Net Book Value as of March 27, 2021

$

11,458

$

31,814

$

43,272

$

920

$

6,593

$

7,513

Net Book Value as of March 26, 2022

 $11,458  $53,616  $65,074  $647  $14,045  $14,692 

Additions

0-

15,980

15,980

0-

6,690

6,690

 -  4,496  4,496  -  3,576  3,576 

Measurement Period Adjustments

 - (203) (203) - - - 

Amortization

0-

0-

0-

(204

)

(2,492

)

(2,696

)

 -  -  -  (152) (3,259) (3,411)

Currency Translation Adjustment

0-

(119

)

(119

)

0-

(4

)

(4

)

  -   (541)  (541)  -   (14)  (14)

Net Book Value as of December 25, 2021

$

11,458

$

47,675

$

59,133

$

716

$

10,787

$

11,503

Net Book Value as of December 24, 2022

 $11,458  $57,368  $68,826  $495  $14,348  $14,843 

Recently Issued Accounting Pronouncements:In June 2016, the Financial Accounting Standard Board (“FASB”) issued ASU 2016-13,2016-13, Financial Instruments - Credit Losses (Topic 326)326), which significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The ASU replaces the "incurred loss" model with an "expected credit loss" model that requires entities to estimate an expected lifetime credit loss on financial assets, including trade accounts receivable. The ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022. Allowance for doubtful accounts is the most significant item for the Company under this ASU. As credit losses from the Company's trade receivables have not historically been significant, the Company anticipates that the adoption of the ASU will not have a material impact on its consolidated financial statements.

NOTE 2 LONG-TERM DEBT

On July 7, 2021, we entered into the Second Amended and Restated Credit Facility Agreement (the “2021“2021 Credit Agreement”) with Manufacturers and Traders Trust Company (“M&T”), that amended and restated in its entirety the Company’s Amended and Restated Credit Facility Agreement dated as of October 30, 2017, as amended by Amended and Restated Credit Facility Agreement Amendment 1 dated December 10, 2018 and Amended and Restated Credit Facility Agreement Amendment 2 (“Amendment Two”) dated May 18, 2020 (as(as amended, the “Prior Credit Agreement”).

The 2021 Credit Agreement increased the revolving credit commitment (the “Revolving Credit Commitment”) from $40.0 million to $80.0 million, with a letter of credit subfacility increased from $2.0 million to $10.0 million, and extended the term of the Revolving Credit Commitment to June 2026. 2026. The 2021 Credit Agreement amended the definition of Applicable Margin (formerly Applicable Rate under the Prior Credit Agreement), which is based upon the Company’s then current leverage ratio and is used to determine interest charges on outstanding and unused borrowings under the revolving credit facility; the amendments reduced the Applicable Margins payable at the two highest leverage ratio levels. The 2021 Credit Agreement also amended the definition of Permitted Acquisitions, that is, acquisitions which are permitted under, and may be financed with proceeds of, the revolving credit facility, including increasing the aggregate purchase price for acquisitions consummated in any fiscal year from $1.0 million to $65.0 million during the current fiscal year2022 and $50.0 million during any subsequent fiscal year, and adding an aggregate purchase price of $40.0 million for acquisitions consummated at any time during the term of the 2021 Credit Agreement related to businesses with a principal place of business located in the United Kingdom or the European Union.

8

In addition, the 2021 Credit Agreement provides that, assuming no event of default, restricted payments up to $25.0 million (increased from $10.0 million in the Prior Credit Agreement) in the aggregate and $10.0 million (increased from $3.0 million in the Prior Credit Agreement) in any single fiscal year may be used by us to repurchase our shares and pay dividends. The 2021 Credit Agreement modified the leverage ratio and fixed charge coverage ratio covenants with which we are required to comply. The 2021 Credit Agreement also reduced the London Interbank Offered Rate (“LIBOR”) floor from 1.0% to 0.25% and included a mechanism for adoption of a different benchmark rate upon the discontinuation of LIBOR. The 2021 Credit Agreement also reduced the fixed interest rate on our term loan in the amount of $15.0 million (the “2018“2018 Term Loan”) was reduced from 4.15% to 3.90%.

9


Table of Contents

The 2021 Credit Agreement superseded in its entirety, the Prior Credit Agreement. Amendment Two to the Prior Credit Agreement had previously extended the term of the revolving credit facility to October 20, 2022and increased the revolving credit commitment to $40$40.0 million.

Amendment Two had modified the definition of the applicable rate used to determine interest charges on outstanding and unused borrowings under the revolving credit facility and it amended the definition of permitted acquisitions to amend borrowings available under the revolving credit facility for acquisitions. In addition, Amendment Two had amended the definition of restricted payments to exclude amounts up to $2.5 million during each fiscal year used to pay certain employee tax obligations associated with share-based payment and stock option activity, and modified certain restrictions to the Company’s ability to repurchase its shares and pay dividends. Amendment Two also had modified the leverage ratio and fixed charge coverage ratio covenants with which the Company was required to comply and limited capital expenditures to $5.5 million for fiscal year 2021. Amendment Two also had established a LIBOR floor of 1.0% and included a mechanism for adoption of a different benchmark rate in the event LIBOR was discontinued.

As of December 25, 2021,24, 2022, $80.0 million was available under the revolving credit facility, of which $31.7$42.2 million was outstanding and included in long-term debt on the Consolidated Balance Sheets. During the firstnine months of fiscal year 2022, $20.92023, $8.3 million was used for threebusiness acquisitions.

As of December 25, 2021, $9.124, 2022, $7.0 million was outstanding on the 2018 Term Loan, of which $2.1$2.2 million was included in current liabilities on the Consolidated Balance Sheets with the remainder included in long-term debt. The 2018 Term Loan requires total repayments (principal plus interest) of $0.2 million per month through December 2025.

Interest and Other Costs:Interest on outstanding borrowings under the revolving credit facility accrue, at Transcat’s election, at either the variable one-monthone-month LIBOR or a fixed rate for a designated period at the LIBOR corresponding to such period in each case (subject to a 1% floor during the first quarter of fiscal year 2022 and a 0.25% floor for subsequent periods), in each case, plus a margin. Interest on outstanding borrowings under the 2018 Term Loan accrued at a fixed rate of 4.15% over the term of the loan during the first quarter of fiscal year 2022 and accrued at a fixed rate of 3.90% during the second quarter of fiscal year 2022 and accrues at a fixed rate of 3.90% over the term of the loan for subsequent periods. Unused fees accrue based on the average daily amount of unused credit available on the revolving credit facility. Interest rate margins and unused fees are determined on a quarterly basis based upon the Company’s calculated leverage ratio. The Company’s interest rate for the revolving credit facility for the firstnine months of fiscal year 20222023 ranged from 1.0%1.6% to 2.2%6.0%.

Covenants:The 2021 Credit Agreement has certain covenants with which the Company must comply, including a fixed charge ratio covenant and a leverage ratio covenant. The Company was in compliance with all loan covenants and requirements during the third quarter of fiscal year 2022.2023. Our leverage ratio, was 1.47 at December 25, 2021, as defined in the 2021 Credit Agreement, was 1.66 at December 24, 2022, compared with 0.941.74 at March 27, 2021, as defined in the Prior Credit Agreement.26, 2022.

Pursuant to the Prior Credit Agreement, we were required to comply with a fixed charge ratio covenant and a leverage ratio covenant, which were modified by the 2021 Credit Agreement. The allowable leverage ratio under the Prior Credit Agreement for the second, third and fourth fiscalfirst quarter of fiscal year 2021 and the first quarter of fiscal year 2022 was a maximum multiple of 5.0, 5.5, 7.0 and 4.0 respectively, of total debt outstanding compared to EBITDA and non-cash stock-based compensation expense for the preceding four consecutive fiscal quarters. The Prior Credit Agreement also had provided that the trailing twelve-monthtwelve-month pro forma EBITDA of an acquired business was included in the allowable leverage calculation. After the first quarter of fiscal year 2022, pursuant to the 2021 Credit Agreement, the allowable leverage ratio is a maximum multiple of 3.0.

Other Terms:The Company has pledged all of its U.S. tangible and intangible personal property, the equity interests of its U.S.-based subsidiaries, and a majority of the common stock of Transcat Canada Inc. as collateral security for the loans made under the revolving credit facility.

10

9

NOTE 3 STOCK-BASED COMPENSATION

In September 2021, the Transcat, Inc. 2021 Stock Incentive Plan (the “2021“2021 Plan”) was approved by shareholders and became effective. The 2021 Plan replaced the Transcat, Inc. 2003 Incentive Plan (the “2003“2003 Plan”). Shares available for grant under the 2021 Plan include any shares remaining available for issuance under the 2003 Plan and any shares that are subject to outstanding awards under the 2003 Plan that are subsequently canceled, expired, forfeited, or otherwise not issued or are settled in cash. The 2021 Plan provides for, among other awards, grants of restricted stock units and stock options to directors, officers and key employees at the fair market value at the date of grant. At December 25, 2021,24, 2022, 0.7 million shares of common stock were available for future grant under the 2021 Plan.

The Company receives an excess tax benefit related to restricted stock vesting and stock options exercised and redeemed. The discrete tax benefits related to share-based compensation and stock option activity during the firstnine months of fiscal year 20222023 and 2021fiscal year 2022 were $0.5 million and $1.7 million, and $0.3 million, respectively.

Restricted Stock Units: The Company grants time-based and performance-based restricted stock units as a component of executive and key employee compensation. Expense for restricted stock unit grants is recognized on a straight-line basis for the service period of the stock award based upon fair value of the award on the date of grant. The fair value of the restricted stock unit grants is the quoted market price for the Company’s common stock on the date of grant. These restricted stock units are either time vested, or vest following the third fiscal year from the date of grant subject to cumulative diluted earnings per share targets over the eligible period.

Compensation cost ultimately recognized for performance-based restricted stock units will equal the grant date fair market value of the unit that coincides with the actual outcome of the performance conditions. On an interim basis, the Company records compensation cost based on the estimated level of achievement of the performance conditions. The expense relating to the time vested restricted stock units is recognized on a straight-line basis over the requisite service period for the entire award.

The Company achieved 64%82% of the target level for the performance-based restricted stock units granted in the fiscal year ended March 30, 2019 28, 2020 and as a result, issued 1916 thousand shares of common stock to executive officers and certain key employees during the first quarter of fiscal year 2022.2023. The following table summarizes the non-vested restricted stock units outstanding as of December 25, 202124, 2022 (in thousands, except per unit data):

    

Total

  

Grant Date

 

Estimated

    

Number

  

Fair

 

Level of

Date

 

Measurement

 

of Units

  

Value

 

Achievement at

Granted

 

Period

 

Outstanding

  

Per Unit

 

December 24, 2022

October 2018

 

October 2018 – September 2027

 6  $20.81 

Time Vested

April 2020

 

April 2020 – March 2023

 2  $26.25 

Time Vested

July 2020

 

July 2020 – July 2023

 26  $27.08 

Time Vested

September 2020

 

September 2020 – July 2023

 4  $28.54 

Time Vested

September 2020

 

September 2020 – July 2023

 5  $29.76 

Time Vested

September 2020

 

September 2020 – September 2023

 3  $29.76 

Time Vested

January 2021

 

January 2021 – January 2024

 1  $34.62 

Time Vested

May 2021

 

May 2021 – May 2024

 1  $54.21 

Time Vested

June 2021

 

June 2021 – March 2024

 10  $53.17 

150% of target level

June 2021

 

June 2021 – March 2024

 11  $53.17 

Time Vested

September 2021

 

September 2021 – September 2024

 4  $67.76 

Time Vested

December 2021

 

December 2021 – December 2024

 1  $90.41 

Time Vested

January 2022

 

January 2022 – March 2024

 2  $90.92 

Time Vested

March 2022

 

March 2022 – March 2025

 2  $76.31 

Time Vested

May 2022

 

May 2022-March 2025

 12  $63.17 

100% of target level

May 2022

 

May 2022-March 2025

 11  $63.17 

Time Vested

August 2022

 

August 2022-August 2025

 1  $78.04 

Time Vested

December 2022

 

December 2022 -December 2025

 1  $81.26 

Time Vested

December 2022

 

December 2022 - December 2025

 1  $67.48 

Time Vested

September 2022

 

September 2022-September 2023

 5  $73.80 

Time Vested

 

 

Total

Grant Date

Estimated

Number

Fair

Level of

Date

Measurement

of Units

Value

Achievement at

Granted

Period

Outstanding

Per Unit

December 25, 2021

October 2018

October 2018 – September 2027

7

$

20.81

Time Vested

March 2019

April 2019 – March 2022

20

$

23.50

80% of target level

March 2019

April 2019 – March 2022

21

$

23.50

Time Vested

March 2020

April 2020 – March 2023

2

$

26.25

Time Vested

July 2020

July 2020 – March 2023

31

$

27.08

Time Vested

September 2020

September 2020 –July 2023

9

$

28.54

Time Vested

September 2020

September 2020 – September 2023

3

$

29.76

Time Vested

January 2021

January 2021 – January 2024

2

$

34.62

Time Vested

May 2021

May 2021 – May 2024

1

$

54.21

Time Vested

June 2021

June 2021 – May 2024

12

$

53.17

100% of target level

June 2021

June 2021 – May 2024

12

$

53.17

Time Vested

September 2021

September 2021 – September 2024

4

$

67.76

Time Vested

September 2021

September 2021 – September 2022

7

$

66.09

Time Vested

10

Total expense relating to restricted stock units, based on grant date fair value and the achievement criteria, was $1.2$1.7 million and $0.7$1.2 million in the firstnine months of fiscal year 20222023 and fiscal year 2021,2022, respectively. As of December 25, 2021,24, 2022, unearned compensation, to be recognized over the grants’ respective service periods, totaled $2.4$2.7 million.

11


Table of Contents

Stock Options: The Company grants stock options to employees and directors with an exercise price equal to the quoted market price of the Company’s stock at the date of the grant. The fair value of stock options is estimated using the Black-Scholes option pricing formula that requires assumptions for expected volatility, expected dividends, the risk-free interest rate and the expected term of the option. Expense for stock options is recognized on a straight-line basis over the requisite service period for each award. Options vest either immediately or over a period of up to five years using a straight-line basis and expire either five years or ten years from the date of grant.

We calculate the fair value of the stock options granted using the Black-Scholes model. There were no stock options granted during the three months ended December 24, 2022 and December 25, 2021.  The following weighted-average assumptions were used to value options granted during the firstnine months of fiscal year 2023 and fiscal year 2022:

  

Nine Months Ended

 
  

December 24,

  

December 25,

 
  

2022

  

2021

 
         

Risk-Free Interest Rate

  2.65%  1.00%

Volatility Factor

  37.62%  29.95%

Expected Term (in Years)

  4.58   6.38 

Annual Dividend Rate

  0.00%  0.00%

We calculate expected volatility for stock options by taking an average of historical volatility over the expected term. The computation of expected term was determined based on safe harbor rules, giving consideration to the contractual terms of the stock-based awards and vesting schedules. The interest rate for periods within the contractual life of the award is based on the U.S. Treasury yield in effect at the time of grant. We assume no expected dividends. Under FASB ASC Topic 718, “Compensation – Stock Compensation”, the Company has elected to account for forfeitures as they occur.

During the firstnine months of fiscal year 2023, the Company granted options for 46,000 shares of common stock in the aggregate to Company employees that vest over three years and an option for 10,000 shares of common stock to a Board of Directors member that vests over five years.

During the firstnine months of fiscal year 2022, the Company granted options for 25,000 shares of common stock in the aggregate to Company employees that vest over three to five years, an option for 2,000 shares of common stock each to five employees (10,000 shares in the aggregate) that vests over three years and options for 90,000 shares of common stock in the aggregate to Company employees that vest over five years.

The expense related to all stock option awards was $1.1 million in the firstnine months of fiscal year 2023 and $0.4 million in the firstnine months of fiscal year 2022.

11

The following table summarizes the Company’s options as of and for the firstnine months of fiscal year 2022:ended December 24, 2022 (in thousands, except price per option data and years):

Weighted

Weighted Average

Average Remaining

Number

Exercise

Contractual

Aggregate

of

Price Per

Term (in

Intrinsic

Shares

Share

years)

Value

Outstanding as of March 27, 2021

125

$

15.47

Granted

125

$

59.87

Exercised

(85

)

$

12.00

Forfeited

(5

)

$

24.30

Redeemed

0-

Outstanding as of December 25, 2021

160

$

51.72

9

$

6,589

Exercisable as of December 25, 2021

2

$

26.27

8

$

133

      

Weighted

  

Weighted

     
      

Average

  

Average

     
  

Number

  

Exercise

  

Remaining

  

Aggregate

 
  

Of

  

Price Per

  

Contractual

  

Intrinsic

 
  

Options

  

Option

  

Term (in years)

  

Value

 

Outstanding as of March 26, 2022

  165  $53.27         

Granted

  56  $62.46         

Exercised

  (4) $6.19         

Forfeited

  -  $-         

Outstanding as of December 24, 2022

  217  $56.25   7  $2,980 

Exercisable as of December 24, 2022

  28  $53.76   9  $454 

The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between the Company’s closing stock price on the last trading day of the third quarter of fiscal year 20222023 and the exercise price, multiplied by the number of in-the-money stock options) that would have been received by the option holders had all holders exercised their options on December 25, 2021.24, 2022. The amount of aggregate intrinsic value will change based on the fair market value of the Company’s common stock.

Total expense related to stock options was $0.4 million during the first nine months of fiscal year 2022. Total expense related to stock options was $0.1 million during the first nine months of fiscal year 2021.

Total unrecognized compensation cost related to non-vested stock options as of December 25, 202124, 2022 was $2.0$2.2 million, which is expected to be recognized over a period of fivethree years. The aggregate intrinsic value of stock options exercised induring the firstnine months of fiscal years 2022year 2023 and 2021fiscal year 2022 was $6.9$0.2 million and $0.3$6.9 million, respectively. Cash received from the exercise of options in the firstnine months of fiscal years 2022year 2023 and 2021fiscal year 2022 was less than $0.1 million and $1.0 million, and $0.4 million, respectively.

12

NOTE 4 SEGMENT INFORMATION

The basis for determining our operating segments is the manner in which financial information is used in monitoring our operations. Transcat has 2two reportable segments: Service and Distribution. Through our Service segment, we offer calibration, repair, inspection, analytical qualifications, preventative maintenance, consulting and other related services. Through our Distribution segment, we sell and rent national and proprietary brand instruments to customers globally. The Company has no inter-segment sales. We believe that reporting performance at the operating income level is the best indicator of segment performance. The following table presents segment informationand geographic data for the third quarter and firstnine months of fiscal years 2022year 2023 and 2021fiscal year 2022 (dollars in thousands):

Third Quarter Ended

Nine Months Ended

 

Third Quarter Ended

  

Nine Months Ended

 

December 25,

December 26,

December 25,

December 26,

 

December 24,

 

December 25,

 

December 24,

 

December 25,

 

2021

2020

2021

2020

 

2022

  

2021

  

2022

  

2021

 

Revenue:

 

Service

$

30,237

$

24,776

$

87,338

$

72,297

 $35,977  $30,237  $105,120  $87,338 

Distribution

20,665

19,286

61,741

52,276

  21,425   20,665   63,382   61,741 

Total

50,902

44,062

149,079

124,573

  57,402   50,902   168,502   149,079 

 

Gross Profit:

 

Service

8,983

6,915

27,447

20,884

 10,793  8,983  33,115  27,447 

Distribution

4,653

4,330

14,320

11,264

  5,607   4,653   16,090   14,320 

Total

13,636

11,245

41,767

32,148

  16,400   13,636   49,205   41,767 

 

Operating Expenses:

 

Service (1)

7,322

4,959

20,165

14,822

 8,957  7,322  26,240  20,165 

Distribution (1)

3,953

3,767

11,974

10,765

  4,280   3,953   12,572   11,974 

Total

11,275

8,726

32,139

25,587

  13,237   11,275   38,812   32,139 

 

Operating Income:

 

Service

1,661

1,956

7,282

6,062

 1,836  1,661  6,875  7,282 

Distribution

700

563

2,346

499

  1,327   700   3,518   2,346 

Total

2,361

2,519

9,628

6,561

  3,163   2,361   10,393   9,628 

 

Unallocated Amounts:

 

Interest and Other Expense, net

136

219

581

779

 1,039  136  1,732  581 

Provision for Income Taxes

596

539

715

1,199

  523   596   1,631   715 

Total

732

758

1,296

1,978

  1,562   732   3,363   1,296 

 

Net Income

$

1,629

$

1,761

$

8,332

$

4,583

 $1,601  $1,629  $7,030  $8,332 
 

Geographic Data:

 

Revenues to Unaffiliated Customers (2)

 

United States (3)

 $51,209  $46,005  $151,242  $136,359 

Canada

 4,221  3,749  12,075  10,849 

Other International

  1,972   1,148   5,185   1,871 

Total

 $57,402  $50,902  $168,502  $149,079 

 

(1)(1)

Operating expense allocations between segments wereare based on actual amounts, a percentage of revenues, headcount, and management’s estimates.

(2)

Revenues to unaffiliated customers are attributed to the countries based on the destination of a product shipment or the location where service is rendered.

(3)

United States includes Puerto Rico.

12

13

NOTE 5 BUSINESS ACQUISITIONS

Tangent:

Complete Calibrations: Effective December 31, 2021, September 28, 2022, Transcat purchased all of the outstanding capital stock of Galium Limited (d/b/a Complete Calibrations) ("Complete Calibrations"), an Irish company.  This transaction aligned with a key component of the Company’s acquisition strategy of targeting businesses that expand the depth and breadth of the Company’s Service capabilities. 

All the goodwill related to the Complete Calibrations acquisition has been allocated to the Service segment. Amortization of goodwill related to the Complete Calibrations acquisition is not deductible for tax purposes.  The goodwill is primarily attributable to the workforce acquired, as well as operational synergies and other intangibles that do not qualify for separate recognition.

The total purchase price paid for Complete Calibrations was approximately $1.2 million in cash.  In connection with this transaction, the Company also entered into a Technology License Agreement with Calibration Robots Limited, an Irish company and related party to Complete Calibrations, for the use of their proprietary robotics in completing calibrations.  The Technology License Agreement includes transactional royalties in the amount of 3 Euros ($3) per calibration performed by technology covered under this license agreement, with a royalty term of up to ten years commencing from the earlier of (i) the date on which cumulative revenue earned from technology covered under this license agreement equals 0.75 million Euros ($0.80 million), and (ii) March 28, 2024.  In addition to the transactional royalties, as long as a key employee is employed by the Company, there is an annual royalty fee of 0.1 million Euros ($0.1 million).  For purposes of this paragraph, we used a conversion rate of 1.0617 to convert Euro to U.S. dollar as of December 24, 2022.

The purchase price allocation is subject to revision based upon our final review of assets acquired, and liabilities assumed. The following is a summary of the preliminary purchase price allocation, in the aggregate, to the fair value, based on Level 3 inputs, of Complete Calibrations’ assets and liabilities acquired on September 28, 2022 (in thousands):

Goodwill

 $1,123 

Plus:

Cash

  10 
 

Inventory

  44 

Total Purchase Price

 $1,177 

From the date of acquisition, Complete Calibrations has contributed revenue of $0.1 million and operating income of less than $0.1 million.

e2b: Effective September 27, 2022, Transcat acquired substantially all of the assets of e2b Calibration (“e2b”), an Ohio based provider of calibration services.  This transaction aligned with a key component of the Company’s acquisition strategy of targeting businesses that expand the depth and breadth of the Company’s Service capabilities. 

The e2b goodwill is primarily attributable to the workforce acquired, as well as operational synergies and other intangibles that do not qualify for separate recognition. All the goodwill and intangible assets relating to the e2b acquisition has been allocated to the Service segment. Intangible assets related to the e2b acquisition are being amortized for financial reporting purposes on an accelerated basis over the estimated useful life of up to fifteen years and are deductible for tax purposes. Amortization of goodwill related to the e2b acquisition is deductible for tax purposes.

The total purchase price paid for the assets of e2b was approximately $3.1 million in cash.  Pursuant to the asset purchase agreement, the Company has $0.9 million of the purchase price in escrow for certain potential post-closing adjustments.   

14

The purchase price allocation is subject to revision based upon our final review of intangible asset valuation assumptions, working capital adjustments, assets acquired, and liabilities assumed. The following is a summary of the preliminary purchase price allocation, in the aggregate, to the fair value, based on Level 3 inputs, of e2b’s assets and liabilities acquired on September 27, 2022 (in thousands):

Goodwill

 $1,590 

Intangible Assets – Customer Base & Contracts

  746 

Intangible Assets – Covenant Not to Compete

  396 
    2,732 

Plus:

Accounts Receivable

  361 
 

Other Current Assets

  24 
 

Property and Equipment

  103 

Less:

Current Liabilities

  (121)

Total Purchase Price

 $3,099 

From the date of acquisition, e2b has contributed revenue of $0.9 million and operating income of $0.2 million, which includes the negative impact of amortization of the acquired intangible assets.

Alliance: Effective May 31, 2022, Transcat acquired substantially all of the assets of Charlton Jeffmont Inc., Raitz Inc. and Toolroom Calibration Inc. d/b/a Alliance Calibration (“Alliance”), an Ohio based provider of calibration services. This transaction aligned with a key component of the Company’s acquisition strategy of targeting businesses that expand the depth and breadth of the Company’s service capabilities.

The Alliance goodwill is primarily attributable to the workforce acquired, as well as operational synergies and other intangibles that do not qualify for separate recognition. All the goodwill and intangible assets relating to the Alliance acquisition has been allocated to the Service segment. Intangible assets related to the Alliance acquisition are being amortized for financial reporting purposes on an accelerated basis over the estimated useful life of up to fifteen years and are deductible for tax purposes. Amortization of goodwill related to the Alliance acquisition is deductible for tax purposes.

The purchase price for Alliance was approximately $4.7 million and was paid with $4.0 million in cash and the issuance of 2,284 shares of our common stock valued at $0.1 million. Pursuant to the asset purchase agreement, the Company held back $0.5 million of the purchase price for certain potential post-closing adjustments, and the purchase price will be subject to reduction by $0.5 million if a key customer relationship is not retained.

The purchase price allocation is subject to revision based upon our final review of intangible asset valuation assumptions, working capital adjustments, assets acquired, and liabilities assumed. The following is a summary of the preliminary purchase price allocation, in the aggregate, to the fair value, based on Level 3 inputs, of Alliance’s assets and liabilities acquired on May 31, 2022 (in thousands):

Goodwill

$1,783 

Intangible Assets – Customer Base & Contracts

 2,320 

Intangible Assets – Covenant Not to Compete

 114 
   4,217 

Plus:

Accounts Receivable

 343 
 

Property and Equipment

 170 

Less:

Current Liabilities

 (27)

Total Purchase Price

$4,703 

From the date of acquisition, Alliance has contributed revenue of $1.3 million and operating income of $0.1 million, which includes the negative impact of amortization of the acquired intangible assets.

15

Tangent: Effective December 31, 2021, Transcat purchased all the outstanding membership units of Tangent Labs, LLC a privately-held company (“Tangent”). Tangent provides in-house and on-site calibrations of precision measurement and control instrumentation to customers in the life science, aerospace and other regulated industries, and has lab locations in Indianapolis, Indiana and Huntsville, Alabama. This transaction aligned with a key component of the Company’s strategy of acquiring local capabilities in attractive geographies.

The Tangent goodwill is primarily attributable to the workforce acquired, as well as operational synergies and other intangibles that do not qualify for separate recognition. All the goodwill and intangible assets relating to the Tangent acquisition has been allocated to the Service segment. Intangible assets related to the Tangent acquisition are being amortized for financial reporting purposes on an accelerated basis over the estimated useful life of up to fifteen years and are deductible for tax purposes. Amortization of goodwill related to the Tangent acquisition is not deductible for tax purposes.

The purchase price for Tangent was approximately $9.0$8.9 million, all paid in cash, and is subject to certain customary holdback provisions and a portion of which was placed in escrow to secure the sellers’ obligations in the event that a key employee terminates employment with Tangent on or before the first anniversary of the closing of the transaction.

The purchase price allocation has not been finalized, due to the timing of the acquisition date  $7.9 million was paid in cash and the filing date of this Quarterly Report on Form 10-Q. Therefore, the allocation$1.0 million of the purchase price has been put into escrow for indemnification claims, if any.

During the second quarter of fiscal year 2023, the key employee terminated their employment with the Company.  As a result, the Company took $0.2 million out of the escrow account and it was recorded as a gain in the Company's Consolidated Statement of Income.

During the second quarter of fiscal year 2023, a measurement period adjustment was recorded to recognize the fair value of Property and Equipment acquired, with a corresponding reduction to Goodwill. There was no remeasurement period adjustment in the third quarter of fiscal year 2023. The following is a summary of the purchase price allocation, in the aggregate, to the fair value, based on Level 3 inputs, of Tangent’s assets acquired and liabilities assumed, including values to be recognized for goodwill and other intangible assets, will be disclosed acquired on December 31, 2021 (in thousands):

Goodwill

 $5,385 

Intangible Assets – Customer Base & Contracts

  4,150 

Intangible Assets – Covenant Not to Compete

  220 
    9,755 

Plus:

Cash

  26 
 

Accounts Receivable

  187 
 

Other Current Assets

  16 
 

Property and Equipment

  203 

Less:

Current Liabilities

  (68)
 

Deferred Tax Liability

  (1,195)

Total Purchase Price

 $8,924 

During the Annual Report on Form 10-K for thefirstnine months of fiscal year ending March 26, 2022. The pro forma results2023, Tangent contributed revenue of operations from$1.7 million and operating loss of less than $0.1 million, which includes the Tangent acquisition, will be disclosed in the Annual Report on Form 10-K for the fiscal year ending March 26, 2022. The goodwill related to Tangent is not expected to be deductible for income tax purposes. Allnegative impact of amortization of the goodwill andacquired intangible assets relating to the Tangent acquisition will be allocated to the Service segment.assets.

NEXA:

NEXA: Effective August 31, 2021, Transcat purchased all of the outstanding capital stock of Cal OpEx Limited (d/b/a NEXA Enterprise Asset Management), a privatean Irish company, which owns all of the issued and outstanding capital stock of its U.S.-based subsidiary, Cal OpEx Inc., a Delaware corporation (collectively, “NEXA”). NEXA provides calibration optimization and other technical solutions to improve asset and reliability management programs to pharmaceutical, biotechnology, and medical device companies worldwide. This transaction aligned with a key component of the Company’s acquisition strategy of targeting businesses that expand the depth and breadth of the Company’s Service capabilities.

The NEXA goodwill is primarily attributable to the workforce acquired, as well as operational synergies and other intangibles that do not qualify for separate recognition. All of the goodwill and intangible assets relating to the NEXA acquisition has been allocated to the Service segment. Intangible assets related to the NEXA acquisition are being amortized for financial reporting purposes on an accelerated basis over the estimated useful life of up to five years and are deductible for tax purposes. Amortization of goodwill related to the NEXA acquisition is not deductible for tax purposes.

16

The total purchase price for NEXA was approximately $26.2 million and was paid with $23.9 million in cash and the issuance of 34,943 shares of our common stock valued at $2.4 million. Additionally, there are potential earn-out payments of up to $7.5 million over the four-yearfour-year period following the closing of the transaction based upon NEXA achieving certain annual revenue and EBITDA goals. If achieved, the earn-out payments will also be made in shares of common stock unless certain criteria is met for cash payment. As of December 25,August 31, 2021 the estimated fair value for the contingent earn-out payments, classified as Level 3 in the fair value hierarchy, was $0.2 million and included in the preliminary purchase price allocation below. This amount was calculated using a Geometric Brownian motion distribution that was then used in a Monte Carlo simulation model. Assumptions used in the Monte Carlo simulation model included: 1) weighted-average cost of capital of 6.60%, 2) risk-free interest rate of 0.58%, 3) asset volatility of 20.00%, and 4) forecasted revenue and EBITDA. This contingent consideration is remeasured quarterly. If, as a result of remeasurement, the value of the contingent consideration changes, any charges or income will be included in the Company's Consolidated Statements of Income.  During the second quarter of fiscal year 2023, the Company reduced the contingent consideration down to zero.  As a result of remeasurement, the change was included in the Company’s Consolidated Statements of Income.  There were no remeasurement adjustments during the third quarter of fiscal year 2023. $0.1 million of the purchase price has been put into escrow as a holdback for indemnification claims, if any.

The purchase price allocation is subject to revision based upon our final review of intangible asset valuation assumptions, working capital adjustments and true-up of the fair value of the contingent consideration, assets acquired and liabilities assumed.

The following is a summary of the preliminary purchase price allocation, in the aggregate, to the fair value, based on Level 3 inputs, of NEXA’s assets and liabilities acquired on August 31, 2021 (in(in thousands):

Goodwill

Goodwill

$

15,497

 

Goodwill

 $15,679 

Intangible Assets – Customer Base & Contracts

Intangible Assets – Customer Base & Contracts

5,600

Intangible Assets – Customer Base & Contracts

 5,600 

Intangible Assets – Backlog

Intangible Assets – Backlog

490

Intangible Assets – Backlog

 490 

Intangible Assets – Covenant Not to Compete

Intangible Assets – Covenant Not to Compete

600

Intangible Assets – Covenant Not to Compete

  600 

22,187

  22,369 

Plus:

Cash

3,732

 

Cash

 3,732 

Accounts Receivable

2,434

 

Accounts Receivable

 2,434 

Non-Current Assets

38

Non-Current Assets

 38 

Less:

Current Liabilities

(453

)

Current Liabilities

 (572)

Deferred Tax Liability

(1,706

)

Deferred Tax Liability

  (1,769)

Total Purchase Price

Total Purchase Price

$

26,232

 

Total Purchase Price

 $26,232 

13


TableDuring the firstnine months of Contents

From the date of acquisition,fiscal year 2023, NEXA has contributed revenue of $2.9$9.8 million and operating lossincome of $0.3$0.2 million, which includes the negative impact of amortization of the acquired intangible assets, for the first nine months of fiscal year 2022.assets.

Upstate Metrology: Metrology: Effective April 29, 2021, Transcat acquired substantially all of the assets of Upstate Metrology Inc. (“Upstate Metrology”), a New York based provider of calibration services. This transaction aligned with a key component of the Company’s acquisition strategy of targeting businesses that can leverage the Company’s already existing operating infrastructure.

All of the goodwill related to the Upstate Metrology acquisition has been allocated to the Service segment. Amortization of goodwill related to the Upstate Metrology acquisition is deductible for tax purposes.  The goodwill is primarily attributable to the workforce acquired, as well as operational synergies and other intangibles that do not qualify for separate recognition.

The total purchase price for the assets of Upstate Metrology was approximately $0.9 million. The following is a summary of the purchase price allocation, in the aggregate, to the fair value, based on Level 3 inputs, of Upstate Metrology’s assets and liabilities acquired on April 29, 2021 (in(in thousands):

Goodwill

 $483 

Plus:

Current Assets

  189 
 

Non-Current Assets

  270 

Less:

Current Liabilities

  (11)

Total Purchase Price

 $931 

BioTek: Effective December 16, 2020, Transcat acquired substantially all of the assets of BioTek Services, Inc. (“BioTek”), a Virginia based provider of pipette calibration services. This transaction aligned with a key component of the Company’s acquisition strategy of targeting businesses that expand the depth and breadth of the Company’s Service capabilities. BioTek’s focus on pipettes complements the current offerings Transcat provides to the life science sector.

All of the goodwill and intangible assets relating to the BioTek acquisition has been allocated to the Service segment. Intangible assets related to the BioTek acquisition are being amortized for financial reporting purposes on an accelerated basis over the estimated useful life of up to 10 years and are deductible for tax purposes. Amortization of goodwill related to the BioTek acquisition is deductible for tax purposes.Since this operation was integrated immediately into our existing operation, Upstate Metrology’s separate operating income in undeterminable.

The total purchase price for the assets of BioTek was approximately $3.5 million. $0.4 million of the purchase price has been put into escrow as a holdback for indemnification claims, if any. The following is a summary of the purchase price allocation, in the aggregate, to the fair value, based on Level 3 inputs, of BioTek’s assets and liabilities acquired during the period presented (in thousands):

Goodwill

$

1,063

 

Intangible Assets – Customer Base & Contracts

1,930

Intangible Assets – Covenant Not to Compete

100

3,093

Plus:

Current Assets

406

 

Non-Current Assets

8

 

Total Purchase Price

$

3,507

 

14

17

The results of acquired businesses are included in Transcat’s consolidated operating results as of the dates the businesses were acquired. The following unaudited pro forma information presents the Company’s results of operations as if the acquisitions of Complete Calibrations, e2b, Alliance, Tangent, NEXA and Upstate Metrology and BioTek had occurred at the beginning of fiscal year 2021.2022. The pro forma results do not purport to represent what the Company’s results of operations actually would have been if the transactions had occurred at the beginning of the period presented or what the Company’s operating results will be in future periods.

(Unaudited)

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Quarter Ended

Nine Months Ended

 

Third Quarter Ended

  

Nine Months Ended

 

(in thousands except per share information)

December 26,

2020

December 25,

2021

December 26,

2020

 

December 24, 2022

  

December 25, 2021

  

December 24, 2022

  

December 25, 2021

 
 

Total Revenue

$

47,384

$

153,011

$

131,096

 $57,402  $52,760  $170,648  $158,848 

Net Income

$

3,129

$

8,943

$

5,998

 $1,601  $1,648  $7,245  $9,749 

Basic Earnings Per Share

$

0.42

$

1.19

$

0.81

 $0.21  $0.22  $0.96  $1.30 

Diluted Earnings Per Share

$

0.41

$

1.18

$

0.80

 $0.21  $0.22  $0.95  $1.28 

Certain of the Company’s acquisition agreements include provisions for contingent consideration and other holdback amounts. The Company accrues for contingent consideration and holdback provisions based on their estimated fair value at the date of acquisition.  There is uncertainty of the fair value measurement from the use of significant unobservable inputs if those inputs reasonably could have been different at the reporting date. Changes in those significant unobservable inputs to a different amount might result in a significantly higher or lower fair value.  As of December 25, 2021, $0.2 million of contingent consideration and $0.124, 2022, $0.5 million of other holdback amounts were unpaid andare reflected in current liabilities on the Consolidated Balance Sheets. During the firstnine months of fiscal year 20222023 and fiscal year 2021,2022, no contingent consideration or other holdback amounts were paid.

During the firstnine months of fiscal year 2022,2023, acquisition costs of $0.9$0.1 million were recorded as incurred as general and administrative expenses in the Consolidated Statements of Income.  During the firstnine months of fiscal year 2021,2022, acquisition costs of less than $0.1 million were recorded as incurred as general and administrative expenses in the Consolidated Statements of Income.$0.9 million.

15

18

ITEM 2. MANAGEMENT’SMANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Forward-Looking Statements. This report contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements relate to expectations, estimates, beliefs, assumptions and predictions of future events and are identified by words such as “anticipates,” “believes,” “estimates,” “expects,” “projects,” “seek,” “strategy,” “target,” “intends,” “could,” “may,” “will,” “would,” and other similar words. Forward-looking statements are not statements of historical fact and thus are subject to risks, uncertainties and other factors that could cause actual results to differ materially from historical results or those expressed in such forward-looking statements. You should evaluate forward-looking statements in light of important risk factors and uncertainties that may affect our operating and financial results and our ability to achieve our financial objectives. These factors include, but are not limited to, general economic conditions applicable to our business, the impact of and our response to the COVID-19 pandemic, inflationary impacts, the highly competitive nature of the industries in which we compete and in the nature of our two business segments, the concentration of Service segment customers in the life science and other regulated and industrial manufacturing industries, tariffs and trade relations, any impairment of our goodwill or intangible assets, cybersecurity risks, the risk of significant disruptions in our information technology systems, our inabilityability to recruit, train and retain quality employees, skilled technicians and senior management, fluctuations in our operating results, competition in the rental market, the volatility of our stock price, our ability to adapt our technology, reliance on our enterprise resource planning system, technology updates, risks related to our acquisition strategy and the integration of the businesses we acquire, volatility in our customers’ industries, changes in vendor rebate programs, our vendors’ abilities to provide desired inventory,supply chain delays or disruptions, the risks related to current and future indebtedness, risks related to our intellectual property, the relatively low trading volume of our common stock, foreign currency rate fluctuations, adverse weather events or other catastrophes or natural disasters, changes in tax rates, and the impact of general economic conditions on our business.changes in accounting standards, legal requirements and listing standards. These risk factors and uncertainties are more fully described by us under the heading “Risk Factors” in our reports filed with the Securities and Exchange Commission, including this quarterly report on Form 10-Q and our Annual Report on Form 10-K for the fiscal year ended March 27, 2021.26, 2022. You should not place undue reliance on our forward-looking statements, which speak only as of the date they are made. Except as required by law, we undertake no obligation to update or publicly announce any revisions to any of the forward-looking statements contained in this report, whether as a result of new information, future events or otherwise.

 

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

 

There have been no material changes to our critical accounting policies and estimates from the information provided in our Annual Report on Form 10-K for the fiscal year ended March 27, 2021.26, 2022.

 

RESULTS OF OPERATIONS

 

Executive Summary

During our third quarter of fiscal year 2022,2023, we achievedhad consolidated revenue of $50.9$57.4 million. This represented an increase of $6.8$6.5 million or 15.5%12.8% versus the third quarter of fiscal year 2021.2022. This increase was primarily due to the recently completed acquisitions, strong demand in our Service segment’s highly-regulated end markets and improved market conditions in our Distribution segment, compared to the prior fiscal year period, which was impacted significantly by the COVID-19 pandemic.especially rentals.

 

Our third quarter of fiscal year 20222023 gross profit was $13.6 million,$16.4 million. This was an increase of $2.4$2.8 million or 21.3%20.3% versus the third quarter of fiscal year 2021.2022. In addition, consolidated gross margin expanded by 130was 28.6%, an increase of 180 basis points, from 25.5% to 26.8%.versus the third quarter of fiscal year 2022. This increase was largely the result of operating leverage on our fixed costs and accretive gross margins from recent acquisitions.our rental business.

 

Total operating expenses were $11.3$13.2 million an increase of $2.5 million or 29.2% as compared toin the third quarter of fiscal year 2021.2023, an increase of $2.0 million or 17.4% when compared to the prior year third quarter. Included in operating expenses during the third quarter of fiscal year 20222023 were incremental operating expenses related to acquired businesses,the acquisitions of Alliance, e2b and Complete Calibrations, investments in technology and higher incentive-based employee costs due to higher sales. As a percentage of total revenue, operating expenses were 23.1% in the third quarter of fiscal year 2023, up 90 basis points from 22.2% in the third quarter of fiscal year 2022, up 240 basis points2022. Operating income was $3.2 million, an increase of $0.8 million, or 34.0% and operating margin increased from 19.8%4.6% to 5.5% in the third quarter of fiscal year 2021. Operating income decreased by $0.2 million and operating margin decreased by 110 basis points in the third quarter of fiscal year 2022.2023.

 

Net income was $1.6 million infor each of the third quarter of fiscal year 2022, down 7.5% as2023 and fiscal year 2022.  The difference between higher operating income and flat net income compared to $1.8 million in the third quarter of fiscal year 2021. The decrease in net income wasprior period is due to higher operating expenses, which included a higher level of intangibles amortization and other expenses from recently completed acquisitions.interest expense.

 

16

19

 

The following table presents, for the third quarter and first nine months of fiscal yearsyear 2023 and fiscal year 2022, and 2021, the components of our Consolidated Statements of Income:

 

 (Unaudited) (Unaudited)
 Third Quarter Ended Nine Months Ended 

(Unaudited)

 

(Unaudited)

 
 December 25,December 26, December 25,December 26, 

Third Quarter Ended

  

Nine Months Ended

 
 20212020 20212020 

December 24,

 

December 25,

 

December 24,

 

December 25,

 
    

2022

 

2021

 

2022

 

2021

 
As a Percentage of Total Revenue:As a Percentage of Total Revenue:          
Service Revenue59.4%56.2% 58.6%58.0%
Distribution Sales40.6%43.8% 41.4%42.0%
 Total Revenue100.0% 100.0%

Service Revenue

 62.7% 59.4% 62.4% 58.6%

Distribution Sales

  37.3%  40.6%  37.6%  41.4%

Total Revenue

  100.0%  100.0%  100.0%  100.0%
     
Gross Profit Percentage:Gross Profit Percentage:           

Service Gross Profit

 30.0% 29.7% 31.5% 31.4%

Distribution Gross Profit

 26.2% 22.5% 25.4% 23.2%

Total Gross Profit

 28.6% 26.8% 29.2% 28.0%
Service Gross Profit29.7%27.9% 31.4%28.9% 

Selling, Marketing and Warehouse Expenses

 11.5% 10.0% 10.9% 10.1%

General and Administrative Expenses

  11.6%  12.2%  12.1%  11.4%

Total Operating Expenses

  23.1%  22.2%  23.0%  21.5%
Distribution Gross Profit22.5% 23.2%21.5% 

Operating Income

 5.5% 4.6% 6.2% 6.5%
Total Gross Profit26.8%25.5% 28.0%25.8% 

Interest and Other Expense, net

  1.8%  0.2%  1.0%  0.4%
     

Income Before Income Taxes

 3.7% 4.4% 5.2% 6.1%

Provision for Income Taxes

  0.9%  1.2%  1.0%  0.5%
Selling, Marketing and Warehouse Expenses10.0%10.6% 10.1%10.5% 
General and Administrative Expenses12.2%9.2% 11.4%10.0%
 Total Operating Expenses22.2%19.8% 21.5%20.5%
    
Operating Income4.6%5.7% 6.5%5.3%
    
Interest and Other Expense, net0.2%0.5% 0.4%0.6%
    
Income Before Income Taxes4.4%5.2% 6.1%4.7%
Provision for Income Taxes1.2% 0.5%1.0%
    
Net Income3.2%4.0% 5.6%3.7%

Net Income

  2.8%  3.2%  4.2%  5.6%

THIRD QUARTER ENDED DECEMBERThird Quarter Ended December 24, 2022 COMPARED TO Third Quarter Ended December 25, 2021 COMPARED TO THIRD QUARTER ENDED DECEMBER 26, 2020 (dollars in thousands):

 

Revenue:

   Third Quarter Ended Change
(dollars in thousands)December 25,December 26,   
   20212020 $%
Revenue:     
 Service$            30,237$            24,776 $              5,46122.0%
 Distribution20,66519,286               1,3797.2%
  Total$            50,902$            44,062 $              6,84015.5%

  

Third Quarter Ended

  

Change

 
  

December 24,

  

December 25,

         
  

2022

  

2021

  

$

  

%

 

Revenue:

                

Service

 $35,977  $30,237  $5,740   19.0%

Distribution

  21,425   20,665   760   3.7%

Total

 $57,402  $50,902  $6,500   12.8%

 

Total revenue increased $6.8was $57.4 million, an increase of $6.5 million, or 15.5%12.8%, in our third quarter of fiscal year 20222023 third quarter compared to the prior fiscal year third quarter.

 

Service revenue, which accounted for 59.4%62.7% and 56.2%59.4% of our total revenue in the third quarter of fiscal years 20222023 and 2021,2022, respectively, increased 22.0%19.0% from the third quarter of fiscal year 20212022 to the third quarter of fiscal year 2022.2023. This year-over-year increase included $2.9$2.1 million in revenue from acquisitions, and also included organic revenue growth of 10.2%12.0% driven by improvement in end market conditions and continued market share gains.

17

20

 

Our fiscal years 20222023 and 2021 quarterly2022 Service revenue growth, in relation to prior fiscal year quarter comparisons, was as follows:

 FY 2022  FY 2021
 Q3Q2Q1  Q4Q3Q2Q1
Service Revenue Growth22.0%20.3%20.0%  15.8%12.2%4.5%2.5%

  

FY 2023

  

FY 2022

 
  

Q3

  

Q2

  

Q1

  

Q4

  

Q3

  

Q2

  

Q1

 

Service Revenue Growth

  19.0%  19.4%  22.9%  19.6%  22.1%  20.4%  20.0%

The growth in Service segment revenue during the third quarter of fiscal year 2023 versus the third quarter of fiscal year 2022 reflected both organic growth and acquisitions.

 

Within any fiscal year, while we add new customers, we also have customers from the prior fiscal year whose service orders may not repeat for any number of factors. Among those factors are variations in the timing of periodic calibrations and other services, customer capital expenditures and customer outsourcing decisions. Because the timing of Service segment orders can vary on a quarter-to-quarter basis, we believe trailing twelve-month information provides ana better indication of the progress of this segment.

The following table presents the trailing twelve-month Service segment revenue for the first, second and third quarter of fiscal year 2023 and each quarter in fiscal yearsyear 2022 and 2021 as well as the trailing twelve-month revenue growth as a comparison to that of the prior fiscal year period (dollars in thousands):period:

 

 FY 2022  FY 2021
 Q3Q2Q1  Q4Q3Q2Q1
Trailing Twelve-Month:         
 Service Revenue$116,315$110,854$105,864  $101,274$97,225$94,624$93,572
 Service Revenue Growth19.5%17.1%13.1%  8.9%5.4%4.3%7.4%

The growth in Service segment revenue during the third quarter of each of fiscal years 2022 and 2021 reflected both organic growth and acquisitions.

  

FY 2023

  

FY 2022

 
  

Q3

  

Q2

  

Q1

  

Q4

  

Q3

  

Q2

  

Q1

 

Trailing Twelve-Month:

                            

Service Revenue

 $139,787  $134,047  $128,324  $122,005  $116,315  $110,854  $105,864 

Service Revenue Growth

  20.2%  20.9%  21.2%  20.5%  19.5%  17.2%  13.1%

 

Our strategy has been to focus our investments in the core electrical, temperature, pressure, physical/dimensional and radio frequency/microwave calibration disciplines. We expect to subcontract approximately 13% to 15% of our Service revenue to third-party vendors for calibration beyond our chosen scope of capabilities. We continually evaluate our outsourcing needs and make capital investments, as deemed necessary, to add more in-house capabilities and reduce the need for third-party vendors. Capability expansion through business acquisitions is another way that we seek to reduce the need for outsourcing. The following table presents the source of our Service revenue and the percentage of Service revenue derived from each source for the first, second and third quarter of fiscal year 2023 and for each quarter during fiscal years 2022 and 2021:year 2022:

 

  

FY 2023

  

FY 2022

 
  

Q3

  

Q2

  

Q1

  

Q4

  

Q3

  

Q2

  

Q1

 

Percent of Service Revenue:

                            

In-House

  86.2%  86.2%  85.4%  85.4%  84.1%  83.2%  83.1%

Outsourced

  12.6%  12.6%  13.2%  13.1%  14.4%  15.3%  15.4%

Freight Billed to Customers

  1.2%  1.2%  1.4%  1.5%  1.5%  1.5%  1.5%
   100.0%  100.0%  100.0%  100.0%  100.0%  100.0%  100.0%

 

  FY 2022  FY 2021
  Q3Q2Q1  Q4Q3Q2Q1
Percent of Service Revenue:         
 In-House84.1%83.2%83.1%  83.6%83.1%83.7%82.9%
 Outsourced14.4%15.3%15.4%  14.9%15.3%14.7%15.6%
 Freight Billed to Customers1.5%1.5%1.5%  1.5%1.6%1.6%    1.5%
  100.0%100.0%100.0%  100.0%100.0%100.0%100.0%
21

 

Our Distribution sales accounted for 37.3% of our total revenue in the third quarter of fiscal year 2023 and 40.6% of our total revenue in the third quarter of fiscal year 2022 and 43.8% of our total revenue in the third quarter of fiscal year 2021.2022. During the third quarter of fiscal year 2022,2023, Distribution segment sales increased 7.2%showed an increase of 3.7% or $0.8 million to $20.7$21.4 million. This increase was primarily due to increased orders in the third quarter of fiscal year 2022 and an easier comparison to the third quarter of fiscal year 2021, which was adversely impacted by the COVID-19 pandemic.strong demand for rental orders.

 

Our fiscal years 20222023 and 20212022 Distribution sales growth, (decline), in relation to prior fiscal year quarter comparisons, was as follows:

 

 FY 2022  FY 2021
 Q3Q2Q1  Q4Q3Q2Q1
   Distribution Sales Growth (Decline)  7.2%22.2%27.0%  (4.6%)(8.6%)(6.6%)(20.3%)
  

FY 2023

  

FY 2022

 
  

Q3

  

Q2

  

Q1

  

Q4

  

Q3

  

Q2

  

Q1

 

Distribution Sales Growth

  3.7%  1.6%  2.7%  7.2%  7.2%  22.2%  27.0%

The change in the third quarter of fiscal year 2023 versus the third quarter of fiscal year 2022 for the Distribution segment reflected organic growth.

 

Distribution sales orders include orders for instruments that we routinely stock in our inventory, customized products, and other products ordered less frequently, which we do not stock. Backorders are the total dollar value of orders received for which revenue has not yet been recognized. Pending product shipments are primarily backorders, but also include products that are requested to be calibrated in our service centers prior to shipment, orders required by the customer to be shipped complete or at a future date, and other orders awaiting final credit or

18

management review prior to shipment. We believeManagement uses pending product shipments is an important measureand backorders as measures of trends in demand inour future business performance and financial performance within the Distributiondistribution segment.

 

Our total pending product shipments at the end of the third quarter of fiscal year 20222023 were $8.9$9.5 million, an increase of $3.3$0.6 million versus the end of the third quarter of fiscal year 20212022 and an increase of $2.6$1.8 million since March 27, 2021.26, 2022. The year-over-year increase in pending product shipments and backorders was a result of the COVID-19 pandemic and its disruptive impactdisruption to the supply of products in the third quarter of fiscal year 2022 as well as overall increased demand.orders.

 

The following table presents our total pending product shipments and the percentage of total pending product shipments that were backorders at the end of the first, second and third quarter of fiscal year 2023 and each quarter of fiscal years 2022 and 2021:year 2022:

 

(dollars in thousands)FY 2022  FY 2021
 Q3Q2Q1  Q4Q3Q2Q1
Total Pending Product Shipments$8,854$7,612$8,173  $6,287$5,533$4,251$3,890
% of Pending Product Shipments         
     that were Backorders81.3%78.1% 78.4%  77.6%79.3%76.6%75.8%

  

FY 2023

  

FY 2022

 
  

Q3

  

Q2

  

Q1

  

Q4

  

Q3

  

Q2

  

Q1

 

Total Pending Product Shipments

 $9,543  $9,116  $9,034  $7,747  $8,943  $7,707  $8,272 

% of Pending Product

                            

Shipments that were Backorders

  78.4%  80.8%  78.1%  83.2%  80.5%  77.2%  77.5%

 

Gross Profit:

 

  Third Quarter Ended Change
(dollars in thousands) December 25, December 26,    
  2021 2020 $ %
Gross Profit:                
Service $8,983  $6,915  $2,068   29.9%
Distribution�� 4,653   4,330   323   7.5%
Total $13,636  $11,245  $2,391   21.3%

  

Third Quarter Ended

  

Change

 
  

December 24,

  

December 25,

         
  

2022

  

2021

  

$

  

%

 

Gross Profit:

                

Service

 $10,793  $8,983  $1,810   20.1%

Distribution

  5,607   4,653   954   20.5%

Total

 $16,400  $13,636  $2,764   20.3%

 

Total gross profit for the third quarter of fiscal year 20222023 was $13.6$16.4 million, an increase of $2.4$2.8 million or 21.3%20.3% versus the third quarter of fiscal year 2021.2022. Total gross margin was 28.6% in the third quarter of fiscal year 2023, up from 26.8% in the third quarter of fiscal year 2022, up from 25.5% in the third quarter of fiscal year 2021, a 130180 basis point expansion.increase.

 

Service gross profit in the third quarter of fiscal year 20222023 increased $2.1$1.8 million, or 29.9%20.1%, from the third quarter of fiscal year 2021.2022. Service gross margin was 29.7%30.0% in the third quarter of fiscal year 20222023, a 30 basis point increase versus 27.9% in the third quarter of fiscal year 2021, a 180 basis point increase.2022. This increase in gross margin was the result of operating leverage on our fixedimproved productivity offset by increased start-up costs and accretive gross margins from recent acquisitions.new client-based lab implementations.

22

 

The following table presents the quarterly historical trend of our Service gross margin as a percent of Service revenue:

 

 FY 2022  FY 2021
 Q3Q2Q1  Q4Q3Q2Q1
Service Gross Margin29.7%32.9%  31.8%  33.9%27.9%32.2%26.4%
  

FY 2023

  

FY 2022

 
  

Q3

  

Q2

  

Q1

  

Q4

  

Q3

  

Q2

  

Q1

 

Service Gross Margin

  30.0%  32.6%  32.0%  33.1%  29.7%  32.9%  31.8%

 

Our Distribution gross margin includes net sales less the direct cost of inventory sold and the direct costs of equipment rental revenues, primarily depreciation expense for the fixed assets in our rental equipment pool, as well as the impact of rebates and cooperative advertising income we receive from vendors, freight billed to customers, freight expenses and direct shipping costs. In general, our Distribution gross margin can vary based upon the mix of products sold, price discounting, and the timing of periodic vendor rebates offered and cooperative advertising programs from suppliers.

 

19

The following table reflects the quarterly historical trend of our Distribution gross margin as a percent of Distribution sales:

 

 FY 2022  FY 2021
 Q3Q2Q1  Q4Q3Q2Q1
Distribution Gross Margin22.5%23.5%23.6%  21.0%22.5%21.1%21.0%
  

FY 2023

  

FY 2022

 
  

Q3

  

Q2

  

Q1

  

Q4

  

Q3

  

Q2

  

Q1

 

Distribution Gross Margin

  26.2%  24.9%  25.0%  24.5%  22.5%  23.5%  23.6%

 

Distribution segment gross margin was 26.2% in the third quarter of fiscal year 2023 versus 22.5% in both the third quarter of fiscal year 2022, a 370 basis point increase. The increase in segment gross margin was primarily due to a favorable mix of higher margin products sold and the third quarter of fiscal year 2021.rented.

 

Operating Expenses:

 

 Third Quarter Ended Change 

Third Quarter Ended

  

Change

 
(dollars in thousands) December 25, December 26,    
 

December 24,

 

December 25,

      
 2021 2020 $ % 

2022

  

2021

  

$

  

%

 
Operating Expenses:                 
Selling, Marketing and Warehouse $5,051  $4,675  $376   8.0% $6,595  $5,051  $1,544  30.6%
General and Administrative  6,224   4,051   2,173   53.6%  6,642   6,224   418   6.7%
Total $11,275  $8,726  $2,549   29.2% $13,237  $11,275  $1,962   17.4%

 

Total operating expenses were $11.3$13.2 million in the third quarter of fiscal year 20222023 versus $8.7$11.3 million during the third quarter of fiscal year 2021.2022. The year-over-year increase in selling, marketing and warehouse expenses is due to increased expenses related to recent acquisitions, especially acquisition related amortization expense, and higher performance-based sales incentives and direct marketing costs.incentive-based employee costs due to higher sales. The increase in general and administrative expenses is due to one-time transaction related expenses related to the business acquisitions,includes incremental expenses related to acquired companies, increased payroll costs fromfor new employees and continued investments in technology.

 

Provision for Income Taxes:

    Third Quarter Ended Change
(dollars in thousands)December 25,December 26,   
    20212020 $%
         
Provision for Income Taxes$                596$                 539 $        5710.6%

Our effective tax rates for the third quarter of fiscal years 2022 and 2021 were 26.8% and 23.4%, respectively. The increase in the tax provision is due to increases in non-deductible expenses. Our quarterly provision for income taxes is affected by discrete items that may occur in any given year but are not consistent from year to year. The discrete benefits related to share-based compensation activity in both the third quarter of fiscal years 2022 and 2021 was less than $0.1 million.

We continue to evaluate our tax provision on a quarterly basis and adjust, as deemed necessary, our effective tax rate given changes in facts and circumstances expected for the entire fiscal year. We expect our total fiscal year 2022 effective tax rate to be approximately 14% to 15%.

Net Income:

    Third Quarter Ended Change
(dollars in thousands)December 25,December 26,   
    20212020 $%
         
Net Income $              1,629$            1,761 $    (132)(7.5%)

Net income for the third quarter of fiscal year 2022 decreased $0.1 million from the third quarter of fiscal year 2021 primarily due to the lower operating income and a higher provision for income taxes.

20

Adjusted EBITDA:

In addition to reporting net income, a GAAP measure, we present Adjusted EBITDA (earnings before interest, income taxes, depreciation and amortization, non-cash stock compensation expense, acquisition related transaction expenses, non-cash loss on sale of building, and restructuring expense), which is a non-GAAP measure. Our management believes Adjusted EBITDA is an important measure of our operating performance because it allows management, investors and others to evaluate and compare the performance of our core operations from period to period by removing the impact of the capital structure (interest), tangible and intangible asset base (depreciation and amortization), taxes, stock-based compensation expense and other items, which is not always commensurate with the reporting period in which it is included. As such, our management uses Adjusted EBITDA as a measure of performance when evaluating our business segments and as a basis for planning and forecasting. Adjusted EBITDA is also commonly used by rating agencies, lenders and other parties to evaluate our credit worthiness.

Adjusted EBITDA is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of net income and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted EBITDA, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.

   Third Quarter Ended
(dollars in thousands)December 25,December 26,
   20212020
Net Income$              1,629$              1,761
 + Interest Expense194203
 + Other Expense (Income)(58)                    16
 + Tax Provision596539
Operating Income              2,361              2,519
 + Depreciation & Amortization2,3681,861
 + Transaction Expense55-
 + Other (Expense) Income58(15)
 + Non-cash Stock Compensation624197
Adjusted EBITDA$              5,466$              4,562

Total Adjusted EBITDA for the third quarter of fiscal year 2022 was $5.5 million, an increase of $0.9 million or 19.8% versus the third quarter of fiscal year 2021. As a percentage of revenue, Adjusted EBITDA increased to 10.7% for the third quarter of fiscal year 2022 versus 10.4% for the third quarter of fiscal year 2021. The increase in Adjusted EBITDA during the third quarter of fiscal year 2022 was primarily driven by increases in depreciation and amortization expense and non-cash stock compensation expense which offset the lower net income.

NINE MONTHS ENDED DECEMBER 25, 2021 COMPARED TO NINE MONTHS ENDED DECEMBER 26, 2020:

Revenue:

  Nine Months Ended Change
(dollars in thousands) December 25, December 26,    
  2021 2020 $ %
Revenue:                
Service $87,338  $72,297  $15,041   20.8%
Distribution  61,741   52,276   9,465   18.1%
Total $149,079  $124,573  $24,506   19.7%

21

Service revenue, which accounted for 58.6% and 58.0% of our total revenue during the first nine months of fiscal years 2022 and 2021, respectively, increased $15.0 million, or 20.8%, from the first nine months of fiscal year 2021 compared to the first nine months of fiscal year 2022. This year-over-year increase reflected increased demand from the life sciences and other highly-regulated end markets and included $5.3 million of incremental revenue from acquisitions.

Our Distribution sales accounted for 41.4% and 42.0% of our total revenue in the first nine months of fiscal years 2022 and 2021, respectively. For the first nine months of fiscal year 2022, Distribution sales increased $9.5 million, or 18.1%, compared to the first nine months of fiscal year 2021. This increase in sales was due to increased orders in the first nine months of fiscal year 2022 and an easier comparison to the first nine months of fiscal year 2021, which was adversely impacted by the COVID-19 pandemic.

Gross Profit:

  Nine Months Ended Change
(dollars in thousands) December 25, December 26,    
  2021 2020 $ %
Gross Profit:                
Service $27,447  $20,884  $6,563   31.4%
Distribution  14,320   11,264   3,056   27.1%
Total $41,767  $32,148  $9,619   29.9%

Total gross profit for the first nine months of fiscal year 2022 was $41.8 million, an increase of $9.6 million or 29.9% versus the first nine months of fiscal year 2021. Total gross margin was 28.0%, a 220 basis points increase compared to 25.8% in the first nine months of fiscal year 2021. This increase in gross margin was primarily due to operating leverage on our fixed cost base, accretive margins from recent acquisitions and continued strong technician productivity in the Service segment and a favorable mix of products sold in the Distribution segment.

Operating Expenses:

  Nine Months Ended Change
(dollars in thousands) December 25, December 26,    
  2021 2020 $ %
Operating Expenses:                
Selling, Marketing and Warehouse $15,022  $13,040  $1,982   15.2%
General and Administrative  17,117   12,547   4,570   36.4%
Total $32,139  $25,587  $6,552   25.6%

Total operating expenses for the first nine months of fiscal year 2022 were $32.1 million, an increase of $6.6 million or 25.6% versus the first nine months of fiscal year 2021. The year-over-year increase in selling, marketing and warehouse expenses was due to higher performance-based sales incentives and direct marketing costs. The increase in general and administrative expenses includes $0.9 million of one-time transaction related expenses related to business acquisitions, incremental expenses related to acquired companies, increased payroll costs from new employees and continued investments in technology. As a percentage of total revenue, operating expenses duringwere 23.1% in the first nine monthsthird quarter of fiscal year 2023 and 22.2% in the third quarter of fiscal year 2022, were 21.6%, compared to 20.5% in the first nine months of fiscal year 2021, an increase of 11090 basis points.

 

Provision for Income Taxes:

 

    Nine Months Ended Change
(dollars in thousands)December 25,December 26,   
    20212020 $%
         
Provision for Income Taxes$              715$              1,199 $      (484)(40.4%)

  

Third Quarter Ended

  

Change

 
  

December 24,

  

December 25,

         
  

2022

  

2021

  

$

  

%

 

Provision for Income Taxes

 $523  $596  $(73)  (12.2)%

 

22

Our effective tax ratesrate for the first nine monthsthird quarter of fiscal years 2023 and 2022 was 24.6% and 2021 were 7.9% and 20.7%26.8%, respectively. The decrease in ourthe tax rateprovision is due to the increased discrete tax benefits from share-based compensation activity.mix of net income by country. Our quarterly provision for income taxes is affected by discrete items that may occur in any given period but are not consistent from year to year. The discrete benefits related to share-based compensation activity in each of the first nine monthsthird quarter of fiscal years 2023 and 2022 and 2021 were $1.7 million and $0.3 million, respectively.was less than $0.1 million.

 

23

 

Net Income:

    Nine Months Ended Change
(dollars in thousands)December 25,December 26,   
    20212020 $%
         
Net Income$              8,332$              4,583 $      3,74981.8%

  

Third Quarter Ended

  

Change

 
  

December 24,

  

December 25,

         
  

2022

  

2021

  

$

  

%

 

Net Income

 $1,601  $1,629  $(28)  (1.7)%

 

Net income for the first nine monthsthird quarter of fiscal year 20222023 was $8.3 million, an increase of $3.7 million versusflat compared to the first nine monthsthird quarter of fiscal year 2021. The year over year increase in net income was2022.  This is primarily due to the higher operating income and lower provision for income taxes.

offset by increased interest expense.

 

Adjusted EBITDA:

 

In addition to reporting net income, a GAAP measure, we present Adjusted EBITDA (earnings before interest, income taxes, depreciation and amortization, non-cash stock compensation expense, acquisition related transaction expenses, non-cash loss on sale of building, and restructuring expense), which is a non-GAAP measure. Our management believes Adjusted EBITDA is an important measure of our operating performance because it allows management, investors and others to evaluate and compare the performance of our core operations from period to period by removing the impact of the capital structure (interest), tangible and intangible asset base (depreciation and amortization), taxes, stock-based compensation expense and other items, which is not always commensurate with the reporting period in which it is included. As such, our management uses Adjusted EBITDA as a measure of performance when evaluating our business segments and as a basis for planning and forecasting. Adjusted EBITDA is also commonly used by rating agencies, lenders and other parties to evaluate our credit worthiness.

 

Adjusted EBITDA is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of net income and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted EBITDA, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.

 

  

Third Quarter Ended

 
  

December 24,

  

December 25,

 
  

2022

  

2021

 

Net Income

 $1,601  $1,629 

+ Interest Expense

  726   194 

+ Other (Income) / Expense

  313   (58)

+ Tax Provision

  523   596 

Operating Income

 $3,163  $2,361 

+ Depreciation & Amortization

  2,824   2,368 

+ Transaction Expense

  96   55 

+ Other Income / (Expense)

  (313)  58 

+ Noncash Stock Compensation

  815   624 

Adjusted EBITDA

 $6,585  $5,466 

  Nine Months Ended
(dollars in thousands) December 25, December 26,
  2021 2020
Net Income $8,332  $4,583 
+ Interest Expense  552   660 
+ Other Expense  29   119 
+ Tax Provision  715   1,199 
Operating Income  9,628   6,561 
+ Depreciation & Amortization  6,499   5,596 
+ Restructuring Expense  -   360 
+ Transaction Expense  876   - 
+ Other (Expense) Income  (29)  (119)
+ Non-cash Stock Compensation  1,681   875 
Adjusted EBITDA $18,655  $13,273 

Total Adjusted EBITDA for the third quarter of fiscal year 2023 was $6.6 million, an increase of $1.1 million or 20.5% versus the third quarter of fiscal year 2022. As a percentage of revenue, Adjusted EBITDA increased to 11.5% for the third quarter of fiscal year 2023 from 10.7% for the third quarter of fiscal year 2022. The increase in Adjusted EBITDA during the third quarter of fiscal year 2023 was primarily driven by the increase in depreciation and amortization expense and interest expense.

 

23

24

 

Adjusted Diluted Earnings Per Share:

In addition to reporting Diluted Earnings Per Share, a GAAP measure, we present Adjusted Diluted Earnings Per Share (net income plus acquisition related amortization expense, acquisition related transaction expenses, acquisition related stock-based compensation, acquisition amortization of backlog and restructuring expense, on a diluted per share basis), which is a non-GAAP measure. Our management believes Adjusted Diluted Earnings Per Share is an important measure of our operating performance because it provides a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance.

Adjusted Diluted Earnings Per Share is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of Diluted Earnings Per Share and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted Diluted Earnings Per Share, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.

  

Third Quarter Ended

 
  

December 24,

  

December 25,

 
  

2022

  

2021

 

Net Income

 $1,601  $1,629 

+ Amortization of Intangible Assets

  1,180   947 

+ Acquisition Amortization of Backlog

  -   300 

+ Acquisition Deal Costs

  254   293 

+ Income Tax Effect @ 25%

  (359)  (385)

Adjusted Net Income

  2,676   2,784 
         

Average Diluted Shares Outstanding

  7,666   7,653 
         

Diluted Earnings Per Share – GAAP

 $0.21  $0.21 
         

Adjusted Diluted Earnings Per Share

 $0.35  $0.36 

nine months ended December 24, 2022 COMPARED TO nine months ended December 25, 2021:

Revenue:

  

Nine Months Ended

  

Change

 

(dollars in thousands)

 

December 24,

  

December 25,

         
  

2022

  

2021

  

$

  

%

 

Revenue:

                

Service

 $105,120  $87,338  $17,782   20.4%

Distribution

  63,382   61,741   1,641   2.7%

Total

 $168,502  $149,079  $19,423   13.0%

Service revenue, which accounted for 62.4% of our total revenue during the first nine months of fiscal year 2023 and 58.6% of our total revenue during the first nine months of fiscal year 2022, increased $17.8 million, or 20.4%, from the first nine months of fiscal year 2022 compared to the first nine months of fiscal year 2023. This year-over-year increase reflected increased demand from the life sciences and other highly-regulated end markets and included $9.0 million of incremental revenue from acquisitions.

Our Distribution sales accounted for 37.6% and 41.4% of our total revenue in the first nine months of fiscal years 2023 and 2022, respectively. For the first nine months of fiscal year 2023, Distribution sales increased $1.6 million, or 2.7%, compared to the first nine months of fiscal year 2022. This increase in revenue was due to increased orders in the first nine months of fiscal year 2023 and strong demand for rental orders.

25

Gross Profit:

  

Nine Months Ended

  

Change

 

(dollars in thousands)

 

December 24,

  

December 25,

         
  

2022

  

2021

  

$

  

%

 

Gross Profit:

                

Service

 $33,115  $27,447  $5,668   20.7%

Distribution

  16,090   14,320   1,770   12.4%

Total

 $49,205  $41,767  $7,438   17.8%

Total gross profit for the first nine months of fiscal year 2023 was $49.2 million, an increase of $7.4 million or 17.8% versus the first nine months of fiscal year 2022. Total gross margin was 29.2%, a 120 basis points increase compared to 28.0% in the first nine months of fiscal year 2022. This increase in gross margin was primarily due to operating leverage on our fixed cost base in the Service segment and a favorable mix of products sold and rented in the Distribution segment.

Operating Expenses:

  

Nine Months Ended

  

Change

 

(dollars in thousands)

 

December 24,

  

December 25,

         
  

2022

  

2021

  

$

  

%

 

Operating Expenses:

                

Selling, Marketing and Warehouse

 $18,315  $15,022  $3,293   21.9%

General and Administrative

 $20,497   17,117   3,380   19.7%

Total

 $38,812  $32,139  $6,673   20.8%

Total operating expenses for the first nine months of fiscal year 2023 were $38.8 million, an increase of $6.7 million or 20.8% versus the first nine months of fiscal year 2022. The year-over-year increase in selling, marketing and warehouse was due to increased expenses related to recent acquisitions, especially acquisition related amortization expense, and higher incentive-based employee costs due to higher sales. The increase in general and administrative expenses includes incremental expenses related to acquired companies, increased payroll costs from new employees and continued investments in technology.  As a percentage of total revenue, operating expenses during the first nine months of fiscal year 2023 were 23.0%, compared to 21.6% in the first nine months of fiscal year 2022, an increase of 140 basis points.

Provision for Income Taxes:

  

Nine Months Ended

  

Change

 

(dollars in thousands)

 

December 24,

  

December 25,

         
  

2022

  

2021

  

$

  

%

 

Provision for Income Taxes

 $1,631  $715  $916   128.1%

Our effective tax rates for the first nine months of fiscal years 2023 and 2022 were 18.8% and 7.9%, respectively. The increase in our tax rate is due to the decreased discrete tax benefits from share-based compensation activity. Our provision for income taxes is affected by discrete items that may occur in any given period but are not consistent from year to year. The discrete benefits related to share-based compensation activity in the first nine months of fiscal years 2023 and 2022 were $0.5 million and $1.7 million, respectively.

26

Net Income:

  

Nine Months Ended

  

Change

 
  

December 24,

  

December 25,

         
  

2022

  

2021

  

$

  

%

 

Net Income

 $7,030  $8,332  $(1,302)  (15.6)%

Net income for the first nine months of fiscal year 2023 was $7.0 million, a decrease of $1.3 million or 15.6% versus the first nine months of fiscal year 2022. The year over year decrease in net income was due higher operating income offset by higher operating expenses, higher interest expense and a higher provision for income taxes.

Adjusted EBITDA:

In addition to reporting net income, a GAAP measure, we present Adjusted EBITDA (earnings before interest, income taxes, depreciation and amortization, non-cash stock compensation expense, acquisition related transaction expenses, non-cash loss on sale of building, and restructuring expense), which is a non-GAAP measure. Our management believes Adjusted EBITDA is an important measure of our operating performance because it allows management, investors and others to evaluate and compare the performance of our core operations from period to period by removing the impact of the capital structure (interest), tangible and intangible asset base (depreciation and amortization), taxes, stock-based compensation expense and other items, which is not always commensurate with the reporting period in which it is included. As such, our management uses Adjusted EBITDA as a measure of performance when evaluating our business segments and as a basis for planning and forecasting. Adjusted EBITDA is also commonly used by rating agencies, lenders and other parties to evaluate our credit worthiness.

Adjusted EBITDA is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of net income and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted EBITDA, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.

  

Nine Months Ended

 

(dollars in thousands)

 

December 24,

  

December 25,

 
  

2022

  

2021

 

Net Income

 $7,030  $8,332 

+ Interest Expense

  1,636   552 

+ Other Expense

  96   29 

+ Tax Provision

  1,631   715 

Operating Income

  10,393   9,628 

+ Depreciation & Amortization

  8,243   6,499 

+ Transaction Expense

  126   876 

+ Other Expense

  (96)  (29)

+ Noncash Stock Compensation

  2,757   1,681 

Adjusted EBITDA

 $21,423  $18,655 

During the first nine months of fiscal year 2022,2023, Adjusted EBITDA was $18.7$21.4 million, an increase of $5.4$2.8 million or 40.5%14.8% versus the first nine months of fiscal year 2021.2022. As a percentage of revenue, Adjusted EBITDA was 12.7% for the first nine months of fiscal year 2023 compared to 12.5% for the first nine months of fiscal year 2022 and 10.7% for the first nine months of fiscal year 2021.2022. The increase in Adjusted EBITDA during the first nine months of fiscal year 20222023 was primarily driven by the increase in net income,interest expense, tax provision, depreciation and amortization expense non-cashand noncash stock compensation expense.

27

Adjusted Diluted Earnings Per Share:

In addition to reporting Diluted Earnings Per Share, a GAAP measure, we present Adjusted Diluted Earnings Per Share (net income plus acquisition related amortization expense, acquisition related transaction expenses, acquisition related stock-based compensation, acquisition amortization of backlog and acquisition transaction expenses.restructuring expense, on a diluted per share basis), which is a non-GAAP measure. Our management believes Adjusted Diluted Earnings Per Share is an important measure of our operating performance because it provides a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance.

Adjusted Diluted Earnings Per Share is not a measure of financial performance under GAAP and is not calculated through the application of GAAP. As such, it should not be considered as a substitute or alternative for the GAAP measure of Diluted Earnings Per Share and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. Adjusted Diluted Earnings Per Share, as presented, may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.

  

Nine Months Ended

 
  

December 24,

  

December 25,

 
  

2022

  

2021

 

Net Income

 $7,030  $8,332 

+ Amortization of Intangible Assets

  3,411   2,296 

+ Acquisition Amortization of Backlog

  -   400 

+ Acquisition Deal Costs

  792   1,193 

+ Income Tax Effect @ 25%

  (1,051)  (972)

Adjusted Net Income

  10,182   11,249 
         

Average Diluted Shares Outstanding

  7,644   7,599 
         

Diluted Earnings Per Share – GAAP

 $0.92  $1.10 
         

Adjusted Diluted Earnings Per Share

 $1.33  $1.48 

 

LIQUIDITY AND CAPITAL RESOURCES

 

We expect that foreseeable liquidity and capital resource requirements will be met through anticipated cash flows from operations and borrowings from our revolving credit facility. We believe that these sources of financing will be adequate to meet our future requirements.

 

On July 7, 2021, we entered into the Second Amended and Restated Credit Facility Agreement (the “2021 Credit Agreement”) with Manufacturers and Traders Trust Company (“M&T”), that amended and restated in its entirety the Company’s Amended and Restated Credit Facility Agreement dated as of October 30, 2017, as amended by Amended and Restated Credit Facility Agreement Amendment 1 dated December 10, 2018 and Amended and Restated Credit Facility Agreement Amendment 2 (“Amendment Two”) dated May 18, 2020 (as amended, the “Prior Credit Agreement”).

 

The 2021 Credit Agreement increased the revolving credit commitment (the “Revolving Credit Commitment”) from $40.0 million to $80.0 million, with a letter of credit subfacility increased from $2.0 million to $10.0 million, and extended the term of the Revolving Credit Commitment to June 2026. The 2021 Credit Agreement amended the definition of Applicable Margin (formerly Applicable Rate under the Prior Credit Agreement), which is based upon the Company’sour then current leverage ratio and is used to determine interest charges on outstanding and unused borrowings under the revolving credit facility; the amendments reduced the Applicable Margins payable at the two highest leverage ratio levels. The 2021 Credit Agreement also amended the definition of Permitted Acquisitions, that is, acquisitions which are permitted under, and may be financed with proceeds of, the revolving credit facility, including increasing the aggregate purchase price for acquisitions consummated in any fiscal year from $1.0 million to $65.0 million during the current fiscal year 2022 and $50.0 million during any subsequent fiscal year, and adding an aggregate purchase price of $40.0 million for acquisitions consummated at any time during the term of the 2021 Credit Agreement related to businesses with a principal place of business located in the United Kingdom or the European Union.

28

 

In addition, the 2021 Credit Agreement provides that, assuming no event of default, restricted payments up to $25.0 million (increased from $10.0 million in the Prior Credit Agreement) in the aggregate and $10.0 million (increased from $3.0 million in the Prior Credit Agreement) in any single fiscal year may be used by us to repurchase our shares and pay dividends. The 2021 Credit Agreement modified the leverage ratio and fixed charge coverage ratio covenants with which we are required to comply. The 2021 Credit Agreement also reduced the LIBORLondon Interbank Offered Rate (“LIBOR”) floor from 1.0% to 0.25% and included a mechanism for adoption of a different benchmark rate upon the discontinuation of LIBOR. The 2021 Credit Agreement also reduced the fixed interest rate on our term loan in the amount of $15.0 million (the “2018 Term Loan”) was reduced from 4.15% to 3.90%.

 

The 2021 Credit Agreement superseded in its entirety, the Prior Credit Agreement. Amendment Two to the Prior Credit Agreement had previously extended the term of the revolving credit facility to October 20, 2022 and increased the revolving credit commitment to $40$40.0 million.

 

Amendment Two also had modified the definition of the applicable rate used to determine interest charges on outstanding and unused borrowings under the revolving credit facility and it amended the definition of permitted acquisitions to amend borrowings available under the revolving credit facility for acquisitions. In addition, Amendment Two had amended the definition of restricted payments to exclude amounts up to $2.5 million during each fiscal year used to pay certain employee tax obligations associated with share-based payment and stock option activity, and modified certain restrictions to the Company’sour ability to repurchase itsour shares and pay dividends. Amendment Two also had modified the leverage ratio and fixed charge coverage ratio covenants with which the Company waswe were required to comply and limited capital expenditures to $5.5 million for the fiscal year 2021.

24

Amendment Two also had established a LIBOR floor of 1.0% and included a mechanism for adoption of a different benchmark rate in the event LIBOR was discontinued.

 

As of December 25, 2021,24, 2022, $80.0 million was available under the revolving credit facility, of which $31.7$42.2 million was outstanding and included in long-term debt on the Consolidated Balance Sheets. During the first nine months of fiscal year 2023 and 2022, we used $8.3 million and $20.9 million, respectively, for business acquisitions.

 

As of December 25, 2021, $9.124, 2022, $7.0 million was outstanding on the 2018 Term Loan, of which $2.1$2.2 million was included in current liabilities on the Consolidated Balance Sheets with the remainder included in long-term debt. The 2018 Term Loan requires total repayments (principal plus interest) of $0.2 million per month through December 2025.

 

Pursuant to the Prior Credit Agreement, we were required to comply with a fixed charge ratio covenant and a leverage ratio covenant, which were modified by the 2021 Credit Agreement. The allowable leverage ratio under the Prior Credit Agreement for the second, third and fourth fiscal quarter of fiscal year 2021 and the first quarter of fiscal year 2022 was a maximum multiple of 5.0, 5.5, 7.0 and 4.0 respectively, of total debt outstanding compared to EBITDA and non-cash stock-based compensation expense for the preceding four consecutive fiscal quarters. The Prior Credit Agreement also had provided that the trailing twelve-month pro forma EBITDA of an acquired business was included in the allowable leverage calculation. After the first quarter of fiscal year 2022, pursuant to the 2021 Credit Agreement, the allowable leverage ratio is a maximum multiple of 3.0. We were in compliance with all loan covenants and requirements during the third quarter of fiscal year 2022.2023. Our leverage ratio, was 1.47 at December 25, 2021, as defined in the 2021 Credit Agreement, was 1.66 at December 24, 2022, compared with 0.941.74 at March 27, 2021, as defined in the Prior Credit Agreement.26, 2022

 

Interest on the revolving credit facility continues to accrue, at our election, at either the variable one-month LIBOR or a fixed rate for a designated period at the LIBOR corresponding to such period (subject to a 1% floor during the first quarter of fiscal year 2022 and a 0.25% floor for subsequent periods) or a fixed rate for a designated period at the LIBOR corresponding to such period,, in each case, plus a margin. Interest on outstanding borrowings ofunder the 2018 Term Loan accrued at a fixed rate of 4.15% during the first quarter of fiscal year 2022 and accrue at a fixed rate of 3.90% during the second quarter of fiscal year 2022 and over the term of the loan during the third quarter of fiscal year 2022 with principal and interest payments made monthly.for subsequent periods. Unused fees accruedaccrue based on the average daily amount of unused credit available underon the revolving credit facility. Interest rate margins and unused fees wereare determined on a quarterly basis based upon our calculated leverage ratio.

 

29

 

Cash Flows: The following table is a summary of our Consolidated Statements of Cash Flows (in(dollars in thousands):

 

  Nine Months Ended
  December 25, December 26,
  2021 2020
Cash Provided by (Used in):        
Operating Activities $12,378  $15,647 
Investing Activities $(26,759) $(7,742)
Financing Activities $16,900  $(6,619)

 

Nine Months Ended

 
 

December 24,

 

December 25,

 
 

2022

 

2021

 

Cash Provided by (Used in):

      

Operating Activities

$13,975 $12,378 

Investing Activities

$(15,445)$(26,759)

Financing Activities

$782 $16,900 

 

Operating Activities:

Net cash provided by operating activitiesoperations was $12.4$14.0 million during the first nine months of fiscal year 20222023 compared to $15.6$12.4 million of net cash provided by operating activities during the first nine months of fiscal year 2021.2022. The year-over-year decreaseincrease in cash provided by operations iswas primarily the result of changes in net working capital (defined as current assets less current liabilities). The significant working capital fluctuations were as follows:

 

·

Receivables: Accounts Receivable: Accountsreceivable decreased $2.0 million during the first nine months of fiscal year 2023 inclusive of $0.7 million of accounts receivable acquired during the period. During the first nine months of fiscal year 2022, accounts receivable increased by a net amount of $0.8 million during the first nine months of fiscal year 2022, inclusive of $2.6 million of accounts receivable acquired during the period. Accounts receivable decreased by a net amount of $0.4 million during the first nine months of fiscal year 2021, inclusive of $0.4 million of accounts receivable acquired during the period. The year-over-year variation reflects the impact of acquisitions and changes in the timing of collections. The following table illustrates our days“days sales outstandingoutstanding” as of December 25, 202124, 2022 and December 26, 202025, 2021 (dollars in thousands):

 


 December 25, December 26, 

December 24,

 

December 25,

 
 2021 2020 

2022

  

2021

 
Net Sales, for the last two fiscal monthsNet Sales, for the last two fiscal months$            34,743 $            30,819 $40,088  $34,743 
Accounts Receivable, netAccounts Receivable, net$            34,702 $            30,562 $37,702  $34,702 
Days Sales OutstandingDays Sales Outstanding63 62 59  63 

 

·

Inventory: Our inventory strategy includes making appropriate large quantity, high dollar purchases with key manufacturers for various reasons, including maximizing on-hand availability of key products, expanding the number of SKUsSKU’s stocked in anticipation of customer demand, reducing backorders for products with long lead times and optimizing vendor purchase and sales volume discounts. As a result, inventory levels may vary from quarter-to-quarter based on the timing of these large orders in relation to our quarter end. Our inventory balance increased $4.2 million during the first nine months of fiscal year 2023. Our inventory balance increased by $2.2 million during the first nine months of fiscal year 2022. Inventory decreased $1.7 million during the first nine months of fiscal year 2021.

 

·

Accounts Payable: Changes in accounts payable may or may not correlate with changes in inventory balances at any given quarter end due to the timing of vendor payments for inventory, as well as the timing of payments for outsourced Service vendors and capital expenditures. Accounts payable increased $0.7 million during the first nine months of fiscal year 2022. Accounts payable decreased by $2.1 million during the first nine months of fiscal year 2021.

 

Accounts payable decreased $0.3 million during the first nine months of fiscal year 2023 inclusive of $0.1 million of accounts payable acquired during the period.  Accounts payable increased $0.7 million during the first nine months of fiscal year 2022. The variances are largely due to the timing of inventory and capital expenditures and other payments in the respective periods.

·

Accrued Compensation and Other Current Liabilities: Accrued compensation and other current liabilities include, among other things, amounts to be paid to employees for non-equity performance-based compensation. At the end of any particular period, the amounts accrued for such compensation may vary due to many factors including, but not limited to, changes in expected performance levels, the performance measurement period, and timing of payments to employees. During the first nine months of fiscal year 2022, accrued compensation and other liabilities decreased by $1.1 million largely due to payments of incentive based compensation accruals. During the first nine months of fiscal year 2021, accrued compensation and other liabilities increased by $0.9 million, due primarily to increased accrued incentives and payroll related expense.

 

During the first nine months of fiscal year 2023, accrued compensation and other current liabilities decreased by $2.4 million. During the first nine months of fiscal year 2022, accrued compensation and other current liabilities decreased by $1.1 million. The change from the first nine months of fiscal year 2022 was largely due to the annual payment of incentive based compensation accruals.

·

Income Taxes Payable: In any given period, net working capital may be affected by the timing and amount of income tax payments. During the first nine months of fiscal year 2022,2023 the net income taxes payabletax receivable decreased by $0.4 million whereas in$0.8 million. During the first nine months of fiscal year 2021,2022, income taxes payable increaseddecreased by $0.2$0.4 million. The year-over-year difference is due to timing of income tax payments.

 

30

Investing Activities: During the first nine months of fiscal year 2023, we invested $7.1 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and our rental business.

 

During the first nine months of fiscal year 2022, we invested $5.9 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and the Company’sour rental business.

 

During the first nine months of fiscal year 2021,2023, we invested $4.3used $8.3 million in capital expenditures that was used primarily for customer-driven expansion of Service segment capabilities and the Company’s rental business.

business acquisitions. During the first nine months of fiscal year 2022, we used $20.9 million for business acquisitions.

During each of the first nine months of fiscal year 2023 and fiscal year 2022, no contingent consideration or other holdback amounts were paid related to business acquisitions.

Financing Activities: During the first nine months of fiscal year 2021,2023, $2.3 million was borrowed from our revolving line of credit and $0.5 million in cash was generated from the issuance of common stock. In addition, we used $3.4$1.6 million for scheduled repayments of our term loan and $0.4 million for the “net” awarding of certain share awards to cover employee tax-withholding obligations for share award and stock option activity in fiscal year 2023, which are shown as a business acquisition.

Financing Activities:repurchase of shares of our common stock.

 

During the first nine months of fiscal year 2022, $22.8 million was borrowed from our revolving line of credit and $1.4 million in cash was generated from the issuance of common stock. In addition, we used $1.6 million for scheduled repayments of our term loan and $5.6 million for the “net” awarding of certain share awards to cover employee tax-withholding obligations for share award and stock option activity in fiscal year 2022, which isare shown as a repurchase of shares of our common stock on our Consolidated Statements of Cash Flows.

26

During the first nine months of fiscal year 2021, $0.6 million in cash was generated from the issuance of our common stock. In addition, we repaid $4.5 million of our revolving credit facility, we used $1.5 million for scheduled repayments of our term loan and used $1.3 million for the “net” award of certain share awards to cover tax-withholding obligations for share award and stock option activity in fiscal year 2021, which is shown as a repurchase of shares of our common stock on our Consolidated Statements of Cash Flows.

 

OUTLOOK

 

ForWe are pleased with the growth across all of our business channels including double-digit organic Service growth in our third quarter of fiscal 2023. We expect our unique value proposition will continue to drive a sustainable competitive advantage in the highly regulated markets that we serve, particularly the Life Science and Aerospace and Defense markets.

We are confident our work around differentiation, including Nexa's service tracks and consulting platform, will foster continued organic revenue growth.  Driven by recurring revenue streams and regulation, we expect our Service segment to outperform through various economic cycles.

Our acquisition pipeline is very active. Acquisitions, which have generated compelling returns throughout fiscal year 2023, will continue to be an important component of Service growth. In addition, in both the fourth quarter of fiscal year 2022, which is historically the strongest quarter of our2023 and fiscal year due to the seasonality of our Service business,2024, we expect organic Service revenue growth to beremain in the high-teens.high-single digit range. We also expect Service gross margin improvement to continue in the fourth quarterthose periods as a by-product of fiscal year 2022 to be in the rangeboth growth and successful execution of 35% as we expect to benefit from a seasonally higher level of volume. Distribution revenue is expected to grow in the high single-digits in the fourth quarter of fiscal year 2022. Total operating expenses in the fourth quarter of fiscal year 2022 are expected to increase approximately $0.5 million sequentially from the third quarter and will include expenses associated with our recent acquisition of Tangent Labs, LLC.various ongoing productivity enhancement programs.

We expect our income tax rate to range between 14%21% and 15%23% for full fiscal year 2022.2023. This estimate includes Federal, various state, Canadian and Irish income taxes and reflects the discrete tax accounting associated with share-based payment awards.

 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

INTEREST RATES

 

Our exposure to changes in interest rates results from our borrowing activities. In the event interest rates were to move by 1%, our yearly interest expense would increase or decrease by approximately $0.2$0.4 million assuming our average borrowing levels remained constant. As of December 25, 2021,24, 2022, $80.0 million was available under our revolving credit facility, of which $31.7$42.2 million was outstanding and included in long-term debt on the Consolidated Balance Sheets. As described above under “Liquidity and Capital Resources,” we also have a $15.0 million (original principal) term loan. The 2018 Term Loan is considered a fixed interest rate loan. As of December 25, 2021, $9.124, 2022, $7.0 million was outstanding on the 2018 Term Loan and was included in long-term debt and current portion of long-term debt on the Consolidated Balance Sheets. The 2018 Term Loan requires total (principal and interest) repayments of $0.2 million per month.

 

31

At our option, we borrow from our revolving credit facility at the variable one-month LIBOR or at a fixed rate for a designated period at the LIBOR corresponding to such period (subject to a 1% floor during the first quarter of fiscal year 2022 and a 0.25% floor for subsequent periods) corresponding to such period,, in each case, plus a margin. Our interest rate margin is determined on a quarterly basis based upon our calculated leverage ratio. Our interest rate during the first nine months of fiscal year 20222023 for our revolving credit facility ranged from 1.0%1.6% to 2.2%6.0%. Interest on outstanding borrowings onof the 2018 Term Loan accrued at a fixed rate of 4.15% over the term of the loan during the first quarter of fiscal year 2022 and 3.90% over the term of the loan for subsequent periods. Our revolving credit facility includes a mechanism for adoption of a different benchmark rate upon the discontinuation of LIBOR. On December 25, 2021,24, 2022, we had no hedging arrangements in place for our revolving credit facility to limit our exposure to upward movements in interest rates.

 

FOREIGN CURRENCY

 

Approximately 90% of our total revenues for each of the first nine months of fiscal yearsyear 2023 and 2022 and 2021 were denominated in U.S. dollars, with the remainder denominated in Canadian dollars and Euros. A 10% change in the value of the Canadian dollar to the U.S. dollar and the Euro to the U.S. dollar would impact our revenue by approximately 1%. We monitor the relationship between the U.S. and Canadian currencies and the U.S. dollar and the Euro currencies on a monthly basis and adjust sales prices for products and services sold in Canadian dollars or Euros as we believe to be appropriate.

 

We continually utilize short-term foreign exchange forward contracts to reduce the risk that future earnings denominated in Canadian dollars would be adversely affected by changes in currency exchange rates. We do not apply hedge accounting and therefore the net change in the fair value of the contracts, which totaled a gain of $0.3 million and less than $0.1 million during the first nine months of each of the fiscal yearyears 2023 and 2022, and a gain of $0.1 million during the first nine months of fiscal year 2021,respectively, was recognized as a component of other expenseInterest and Other Expense, net in the Consolidated Statements of Income. The change in the fair value of the contracts is offset by the change in fair value on the underlying accounts receivables denominated

27

in Canadian dollars being hedged. On December 25, 2021,24, 2022, we had a foreign exchange contract, which matured in January 2022,2023, outstanding in the notional amount of $2.6$3.0 million. The foreign exchange contract was renewed in January 20222023 and continues to be in place. We do not use hedging arrangements for speculative purposes.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures. Our principal executive officer and our principal financial officer evaluated our disclosure controls and procedures (as defined in the Securities Exchange Act of 1934, as amended (the “Exchange Act”), Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this quarterly report. Disclosure controls and procedures are designed to ensure that information required to be disclosed in our reports filed under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms and that such information is accumulated and communicated to our principal executive officer and principal financial officer to allow timely decisions regarding required disclosure. Based on this evaluation, our principal executive officer and our principal financial officer concluded that our disclosure controls and procedures were effective as of such date.

 

Changes in Internal Control over Financial Reporting. There has been no change in our internal control over financial reporting that occurred during the last fiscal quarter covered by this quarterly report (our third fiscal quarter of fiscal year 2022)2023) that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

28

32

 

PART II. OTHER INFORMATION

 

ITEM 6. EXHIBITS

INDEX TO EXHIBITS

 

10.1*

Exhibit No.

Membership Unit Purchase Agreement, dated as of December 31, 2021, by and among Transcat, Inc., Kevin M. Broderick and Andrea Broderick

Description

  

(31)

Rule 13a-14(a)/15d-14(a) Certifications

   
 31.1*

31.1*

Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

   
 31.2*

31.2*

Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

   

(32)

Section 1350 Certifications

   
 

32.1**

Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

   

(101)

Interactive Data File

   
101.INS**Inline XBRL Instance Document
   
101.SCH**Inline XBRL Taxonomy Extension Schema Document
   
101.CAL**Inline XBRL Taxonomy Extension Calculation Linkbase Document
   
101.DEF**Inline XBRL Taxonomy Extension Definition Linkbase Document
  
101.LAB**Inline XBRL Taxonomy Extension Label Linkbase Document
  
101.PRE**Inline XBRL Taxonomy Extension Presentation Linkbase Document
  
(104)Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

*         Filed herewith

**       Furnished herewith

29

*

Exhibit filed with this report.

**

Exhibit furnished with this report.

 

33

 

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 thereunto duly authorized.

 

TRANSCAT, INC.

TRANSCAT, INC.
  

Date: February 2, 20221, 2023

/s/ Lee D. Rudow

 

Lee D. Rudow

 

President and Chief Executive Officer

(Principal Executive Officer)

  
  

Date: February 2, 20221, 2023

/s/ Mark A. DohenyThomas L. Barbato

 Mark A. Doheny
 

Thomas L. Barbato

Senior Vice President of Finance and Chief Financial Officer

(Principal Financial Officer)


34