Continued Revenue Growth in
Further Reductions in Quarterly Selling, General and Administrative expenses
Provides Update on Project Phoenix and Preliminary Anticipated Impact on 2024 Outlook
Highlights of the Third Quarter 2023*
- Revenue of
$179.4 million , a 0.5% increase - Gross profit of
$54.4 million , with gross profit margin of 30.3%, a 20 basis points increase - Non-cash goodwill impairment charge of
$13.8 million in International segment triggered by macroeconomic factors inEurope - Net loss of
$10.3 million , reflecting the goodwill impairment charge and reorganization and other related costs, including the associated tax impacts, incurred in the quarter - Adjusted EBITDA (non-GAAP) up 12.5% to
$20.9 million
Highlights of the Year-to-Date 2023*
- Revenue of
$523.4 million , a 0.8% increase - Gross profit of
$150.2 million , with gross profit margin of 28.7%, a 30 basis point increase - Net loss of
$15.0 million , reflecting the goodwill impairment charge and reorganization and other related costs, including the associated tax impacts, incurred in the year - Adjusted EBITDA up 9.9% to
$46.6 million
* All comparisons are consolidated and versus the equivalent prior year period, unless otherwise noted.
For the third quarter of 2023, consolidated revenue was
Third quarter 2023 gross profit increased 1.1% with gross profit margin expanding 20 basis points, as compared to the prior year period. The improvement in gross margin to 30.3% was primarily due to a favorable sales mix and lower healthcare expenses. Gross profit margin was up 210 basis points sequentially from the second quarter of 2023, driven by an improved revenue mix.
Selling, general and administrative expenses (“SG&A”) in the third quarter of 2023 were
The Company reported a GAAP net loss of
Adjusted EBITDA was
Refer to the Company’s press release associated with Project Phoenix released on
Performance by certain segments during the third quarter was as follows:
International segment third quarter 2023 revenue was
During the third quarter of 2023, a triggering event was identified within the Company's reporting units within the International segment due to decreased gross margin in the current period as a result of inflationary pressures and rising energy costs impacting the International reporting units' operations. As a result, the Company performed an interim quantitative goodwill impairment test. The decreased gross margins, in addition to increased interest rates in the current period, contributed to an unfavorable decrease in the reporting unit’s value. Based upon the results of the test, the Company recorded an impairment charge of
Cash Flow and Balance Sheet
The Company’s net cash provided by operating activities was
The Company’s gross debt was
Reorganization and Other
For the third quarter of 2023, the Company recorded
Outlook 2023
The Company is lowering its guidance ranges for the full year 2023. Revenue is now expected to be between
Free Cash Flow guidance is being lowered to be between
Preliminary 2024 Outlook
The Company anticipates a modest single digit revenue growth in 2024, yet a significant expansion in Adjusted EBITDA, attributable to operating leverage and the ongoing benefits of Project Phoenix. We believe this will result in an all-time high in Adjusted EBITDA in fiscal 2024 of greater than
Conference Call
In connection with this release, MISTRAS will hold a conference call on
To listen to the live webcast of the conference call, visit the Investor Relations section of MISTRAS Group’s website at www.mistrasgroup.com
Note there is a new process to participate in the live question and answer session. Individuals wishing to participate may preregister at: https://register.vevent.com/register/BI1d9e10d7ee7d412d8d7ff829b244567f
Upon registering, a dial-in number and unique PIN will be provided to join the conference call. Following the conference call, an archived webcast of the event will be available for one year by visiting the Investor Relations section of MISTRAS Group’s website.
About
Backed by an innovative, data-driven asset protection portfolio, proprietary technologies, strong commitment to Environmental, Social, and Governance (ESG) initiatives, and a decades-long legacy of industry leadership, MISTRAS leads clients in the oil and gas, aerospace and defense, renewable and nonrenewable power, civil infrastructure, and manufacturing industries towards achieving operational and environmental excellence. By supporting these organizations that help fuel our vehicles and power our society, inspecting components that are trusted for commercial, defense, and space craft; building real-time monitoring equipment to enable safe travel across bridges; and helping to propel sustainability, MISTRAS helps the world at large.
MISTRAS enhances value for its clients by integrating asset protection throughout supply chains and centralizing integrity data through a suite of Industrial IoT-connected digital software and monitoring solutions. The company’s core capabilities also include non-destructive testing (“NDT”) field inspections enhanced by advanced robotics, laboratory quality control and assurance testing, sensing technologies and NDT equipment, asset and mechanical integrity engineering services, and light mechanical maintenance and access services.
For more information about how MISTRAS helps protect civilization’s critical infrastructure, visit www.mistrasgroup.com or contact
Forward-Looking and Cautionary Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements include, but are not limited to, our earnings guidance, cost savings and other benefits we expect to realize from Project Phoenix and actions that we expect or seek to take in furtherance of our strategies and activities to enhance our financial results and future growth. These forward-looking statements generally use words such as "future," "possible," "potential," "targeted," "anticipate," "believe," "estimate," "expect," "intend," "plan," "predict," "project," "will," "may," "should," "could," "would" and other similar words and phrases. Such statements are not guarantees of future performance or results and will not necessarily be accurate indications of the times at, or by which, such performance or results will be achieved, if at all. These statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in these statements. A list, description and discussion of these and other risks and uncertainties can be found in the "Risk Factors" section of the Company's 2022 Annual Report on Form 10-K dated
Use of Non-GAAP Financial Measures
In addition to financial information prepared in accordance with generally accepted accounting principles in the
Condensed Consolidated Balance Sheets (in thousands, except share and per share data) | ||||||||
ASSETS | (unaudited) | |||||||
Current Assets | ||||||||
Cash and cash equivalents | $ | 12,752 | $ | 20,488 | ||||
Accounts receivable, net | 136,363 | 123,657 | ||||||
Inventories | 15,780 | 13,556 | ||||||
Prepaid expenses and other current assets | 18,259 | 10,181 | ||||||
Total current assets | 183,154 | 167,882 | ||||||
Property, plant and equipment, net | 79,762 | 77,561 | ||||||
Intangible assets, net | 44,468 | 49,015 | ||||||
185,519 | 199,635 | |||||||
Deferred income taxes | 2,229 | 779 | ||||||
Other assets | 41,558 | 40,032 | ||||||
Total assets | $ | 536,690 | $ | 534,904 | ||||
LIABILITIES AND EQUITY | ||||||||
Current Liabilities | ||||||||
Accounts payable | $ | 14,628 | $ | 12,532 | ||||
Accrued expenses and other current liabilities | 81,853 | 77,844 | ||||||
Current portion of long-term debt | 8,402 | 7,425 | ||||||
Current portion of finance lease obligations | 5,253 | 4,201 | ||||||
Income taxes payable | 1,025 | 1,726 | ||||||
Total current liabilities | 111,161 | 103,728 | ||||||
Long-term debt, net of current portion | 185,466 | 183,826 | ||||||
Obligations under finance leases, net of current portion | 12,375 | 10,045 | ||||||
Deferred income taxes | 8,542 | 6,283 | ||||||
Other long-term liabilities | 33,362 | 32,273 | ||||||
Total liabilities | 350,906 | 336,155 | ||||||
Equity | ||||||||
Preferred stock, 10,000,000 shares authorized | — | — | ||||||
Common stock, | 302 | 298 | ||||||
Additional paid-in capital | 246,075 | 243,031 | ||||||
Accumulated deficit | (26,436 | ) | (11,489 | ) | ||||
Accumulated other comprehensive loss | (34,463 | ) | (33,390 | ) | ||||
185,478 | 198,450 | |||||||
Non-controlling interests | 306 | 299 | ||||||
Total equity | 185,784 | 198,749 | ||||||
Total liabilities and equity | $ | 536,690 | $ | 534,904 |
Unaudited Condensed Consolidated Statements of Income (Loss) (in thousands, except per share data) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Revenue | $ | 179,354 | $ | 178,462 | $ | 523,399 | $ | 519,155 | |||||||
Cost of revenue | 118,812 | 119,110 | 355,304 | 354,848 | |||||||||||
Depreciation | 6,160 | 5,568 | 17,914 | 17,074 | |||||||||||
Gross profit | 54,382 | 53,784 | 150,181 | 147,233 | |||||||||||
Selling, general and administrative expenses | 39,537 | 40,767 | 123,844 | 123,545 | |||||||||||
Bad debt provision for troubled customers, net of recoveries | — | — | — | 289 | |||||||||||
Reorganization and other costs | 2,702 | 130 | 6,017 | 65 | |||||||||||
Goodwill Impairment Charges | 13,799 | — | 13,799 | — | |||||||||||
Loss on Debt Modification | — | 693 | — | 693 | |||||||||||
Legal settlement and insurance recoveries, net | — | — | 150 | (994 | ) | ||||||||||
Research and engineering | 438 | 450 | 1,428 | 1,523 | |||||||||||
Depreciation and amortization | 2,588 | 2,629 | 7,556 | 8,058 | |||||||||||
Acquisition-related expense, net | — | 1 | 5 | 63 | |||||||||||
Income (loss) from operations | (4,682 | ) | 9,114 | (2,618 | ) | 13,991 | |||||||||
Interest expense | 4,167 | 2,735 | 12,093 | 6,790 | |||||||||||
Income (loss) before provision (benefit) for income taxes | (8,849 | ) | 6,379 | (14,711 | ) | 7,201 | |||||||||
Provision for income taxes | 1,489 | 1,985 | 229 | 3,494 | |||||||||||
Net Income (Loss) | (10,338 | ) | 4,394 | (14,940 | ) | 3,707 | |||||||||
Less: net income (loss) attributable to noncontrolling interests, net of taxes | (40 | ) | 21 | 7 | 54 | ||||||||||
Net Income (Loss) attributable to | $ | (10,298 | ) | $ | 4,373 | $ | (14,947 | ) | $ | 3,653 | |||||
Earnings (loss) per common share: | |||||||||||||||
Basic | $ | (0.34 | ) | $ | 0.15 | $ | (0.49 | ) | $ | 0.12 | |||||
Diluted | $ | (0.34 | ) | $ | 0.14 | $ | (0.49 | ) | $ | 0.12 | |||||
Weighted-average common shares outstanding: | |||||||||||||||
Basic | 30,402 | 29,965 | 30,277 | 29,879 | |||||||||||
Diluted | 30,402 | 30,245 | 30,277 | 30,209 |
Unaudited Operating Data by Segment (in thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Revenues | |||||||||||||||
$ | 148,814 | $ | 152,778 | $ | 431,295 | $ | 435,251 | ||||||||
International | 30,980 | 25,693 | 90,664 | 83,441 | |||||||||||
Products and Systems | 2,829 | 3,078 | 9,897 | 8,666 | |||||||||||
Corporate and eliminations | (3,269 | ) | (3,087 | ) | (8,457 | ) | (8,203 | ) | |||||||
$ | 179,354 | $ | 178,462 | $ | 523,399 | $ | 519,155 | ||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Gross profit | |||||||||||||||
$ | 44,773 | $ | 44,869 | $ | 121,088 | $ | 118,348 | ||||||||
International | 8,481 | 7,694 | 24,247 | 25,324 | |||||||||||
Products and Systems | 1,096 | 1,189 | 4,773 | 3,514 | |||||||||||
Corporate and eliminations | 32 | 32 | 73 | 47 | |||||||||||
$ | 54,382 | $ | 53,784 | $ | 150,181 | $ | 147,233 |
Unaudited Revenues by Category
(in thousands)
Revenue by industry was as follows:
Three Months Ended | International | Products | Corp/Elim | Total | |||||||||||||||
Oil & Gas | $ | 94,390 | $ | 8,827 | $ | 35 | $ | — | $ | 103,252 | |||||||||
Aerospace & Defense | 14,240 | 5,778 | 47 | — | 20,065 | ||||||||||||||
Industrials | 10,325 | 6,018 | 310 | — | 16,653 | ||||||||||||||
Power Generation & Transmission | 7,388 | 1,653 | 696 | — | 9,737 | ||||||||||||||
Other | 6,933 | 2,864 | (5 | ) | — | 9,792 | |||||||||||||
Infrastructure, Research & Engineering | 6,042 | 2,383 | 1,070 | — | 9,495 | ||||||||||||||
Petrochemical | 3,313 | 586 | — | — | 3,899 | ||||||||||||||
Other | 6,183 | 2,871 | 676 | (3,269 | ) | 6,461 | |||||||||||||
Total | $ | 148,814 | $ | 30,980 | $ | 2,829 | $ | (3,269 | ) | $ | 179,354 |
Three Months Ended | International | Products | Corp/Elim | Total | |||||||||||||||
Oil & Gas | $ | 90,578 | $ | 6,418 | $ | 35 | $ | — | $ | 97,031 | |||||||||
Aerospace & Defense | 16,784 | 4,397 | 112 | — | 21,293 | ||||||||||||||
Industrials | 9,728 | 5,834 | 436 | — | 15,998 | ||||||||||||||
Power Generation & Transmission | 10,378 | 1,946 | 456 | — | 12,780 | ||||||||||||||
Other | 10,283 | 3,033 | 8 | — | 13,324 | ||||||||||||||
Infrastructure, Research & Engineering | 4,936 | 1,784 | 1,150 | — | 7,870 | ||||||||||||||
Petrochemical | 3,427 | 280 | — | — | 3,707 | ||||||||||||||
Other | 6,664 | 2,001 | 881 | (3,087 | ) | 6,459 | |||||||||||||
Total | $ | 152,778 | $ | 25,693 | $ | 3,078 | $ | (3,087 | ) | $ | 178,462 |
Nine Months Ended | International | Products | Corp/Elim | Total | |||||||||||||||
Oil & Gas | $ | 281,663 | $ | 26,291 | $ | 87 | $ | — | $ | 308,041 | |||||||||
Aerospace & Defense | 41,516 | 15,894 | 275 | — | 57,685 | ||||||||||||||
Industrials | 30,693 | 18,274 | 1,336 | — | 50,303 | ||||||||||||||
Power Generation & Transmission | 17,834 | 4,840 | 3,189 | — | 25,863 | ||||||||||||||
Other | 24,906 | 10,567 | 73 | — | 35,546 | ||||||||||||||
Infrastructure, Research & Engineering | 12,696 | 6,547 | 2,759 | — | 22,002 | ||||||||||||||
Petrochemical | 10,027 | 887 | — | — | 10,914 | ||||||||||||||
Other | 11,960 | 7,364 | 2,178 | (8,457 | ) | 13,045 | |||||||||||||
Total | $ | 431,295 | $ | 90,664 | $ | 9,897 | $ | (8,457 | ) | $ | 523,399 |
Nine Months Ended | International | Products | Corp/Elim | Total | |||||||||||||||
Oil & Gas | $ | 270,289 | $ | 22,018 | $ | 212 | $ | — | $ | 292,519 | |||||||||
Aerospace & Defense | 49,106 | 14,455 | 246 | — | 63,807 | ||||||||||||||
Industrials | 28,529 | 17,868 | 1,271 | — | 47,668 | ||||||||||||||
Power Generation & Transmission | 22,578 | 6,505 | 1,979 | — | 31,062 | ||||||||||||||
Other | 32,217 | 10,305 | 23 | — | 42,545 | ||||||||||||||
Infrastructure, Research & Engineering | 10,625 | 6,016 | 2,489 | — | 19,130 | ||||||||||||||
Petrochemical | 10,056 | 413 | — | — | 10,469 | ||||||||||||||
Other | 11,851 | 5,861 | 2,446 | (8,203 | ) | 11,955 | |||||||||||||
Total | $ | 435,251 | $ | 83,441 | $ | 8,666 | $ | (8,203 | ) | $ | 519,155 |
Unaudited Revenues by Category (continued)
(in thousands)
The Company has retrospectively reclassified certain Oil and Gas sub-category revenues for each quarterly period in 2022 in order to conform the classification with the current year presentation.
2022 Quarterly Revenues | |||||||||||||||
Three months ended | Three months ended | Three months ended | Three months ended | ||||||||||||
Oil and Gas Revenue by sub-category | |||||||||||||||
Upstream | $ | 36,397 | $ | 38,051 | $ | 35,173 | $ | 36,435 | |||||||
Midstream | 20,427 | 27,153 | 25,885 | 23,540 | |||||||||||
Downstream | 37,399 | 36,061 | 35,973 | 35,258 | |||||||||||
Total | $ | 94,223 | $ | 101,265 | $ | 97,031 | $ | 95,233 |
Three Months Ended | Nine Months Ended | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Oil and Gas Revenue by sub-category | |||||||||||||||
Upstream | $ | 38,041 | $ | 35,173 | $ | 116,941 | $ | 109,621 | |||||||
Midstream | 26,215 | 25,885 | 74,739 | 73,465 | |||||||||||
Downstream | 38,996 | 35,973 | 116,361 | 109,433 | |||||||||||
Total | $ | 103,252 | $ | 97,031 | $ | 308,041 | $ | 292,519 |
Consolidated Revenue by type was as follows:
Three Months Ended | Nine Months Ended | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Field Services | $ | 122,717 | $ | 118,526 | $ | 348,501 | $ | 345,385 | |||||||
14,840 | 12,528 | 42,216 | 35,533 | ||||||||||||
Data Analytical Solutions | 17,997 | 17,151 | 52,916 | 45,786 | |||||||||||
Other | 23,800 | 30,257 | 79,766 | 92,451 | |||||||||||
Total | $ | 179,354 | $ | 178,462 | $ | 523,399 | $ | 519,155 |
Unaudited Reconciliation of Segment and Total Company Income (Loss) from Operations (GAAP) to Income before Special Items (non-GAAP) (in thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Income from operations (GAAP) | $ | 18,004 | $ | 16,700 | $ | 39,719 | $ | 35,315 | |||||||
Bad debt provision for troubled customers, net of recoveries | — | — | — | 289 | |||||||||||
Reorganization and other costs | 35 | 12 | 574 | 40 | |||||||||||
Legal settlement and insurance recoveries, net | — | — | 150 | (841 | ) | ||||||||||
Acquisition-related expense, net | — | — | — | 45 | |||||||||||
Income from operations before special items (non-GAAP) | $ | 18,039 | $ | 16,712 | $ | 40,443 | $ | 34,848 | |||||||
International: | |||||||||||||||
Income (loss) from operations (GAAP) | $ | (12,970 | ) | $ | 814 | $ | (13,031 | ) | $ | 2,678 | |||||
Goodwill Impairment charges | 13,799 | — | 13,799 | — | |||||||||||
Reorganization and other costs, net | 33 | (15 | ) | 228 | (114 | ) | |||||||||
Income from operations before special items (non-GAAP) | $ | 862 | $ | 799 | $ | 996 | $ | 2,564 | |||||||
Products and Systems: | |||||||||||||||
Loss from operations (GAAP) | $ | (557 | ) | $ | (333 | ) | $ | (78 | ) | $ | (1,334 | ) | |||
Reorganization and other costs | 189 | — | 189 | — | |||||||||||
Income (loss) from operations before special items (non-GAAP) | $ | (368 | ) | $ | (333 | ) | $ | 111 | $ | (1,334 | ) | ||||
Corporate and Eliminations: | |||||||||||||||
Loss from operations (GAAP) | $ | (9,159 | ) | $ | (8,067 | ) | $ | (29,228 | ) | $ | (22,668 | ) | |||
Loss on debt modification | — | 693 | — | 693 | |||||||||||
Legal settlement and insurance recoveries, net | — | — | — | (153 | ) | ||||||||||
Reorganization and other costs | 2,445 | 133 | 5,026 | 139 | |||||||||||
Acquisition-related expense, net | — | 1 | 5 | 19 | |||||||||||
Loss from operations before special items (non-GAAP) | $ | (6,714 | ) | $ | (7,240 | ) | $ | (24,197 | ) | $ | (21,970 | ) | |||
Income (loss) from operations (GAAP) | $ | (4,682 | ) | $ | 9,114 | $ | (2,618 | ) | $ | 13,991 | |||||
Bad debt provision for troubled customers, net of recoveries | — | — | — | 289 | |||||||||||
Goodwill Impairment charges | 13,799 | — | 13,799 | — | |||||||||||
Reorganization and other costs | 2,702 | 130 | 6,017 | 65 | |||||||||||
Loss on debt modification | — | 693 | — | 693 | |||||||||||
Legal settlement and insurance recoveries, net | — | — | 150 | (994 | ) | ||||||||||
Acquisition-related expense, net | — | 1 | 5 | 64 | |||||||||||
Income from operations before special items (non-GAAP) | $ | 11,819 | $ | 9,938 | $ | 17,353 | $ | 14,108 |
Unaudited Reconciliation of Gross Debt (GAAP) to Net Debt (non-GAAP) (in thousands) | ||||||||
Current portion of long-term debt | $ | 8,402 | $ | 7,425 | ||||
Long-term debt, net of current portion | 185,466 | 183,826 | ||||||
Total Gross Debt (GAAP) | 193,868 | 191,251 | ||||||
Less: Cash and cash equivalents | (12,752 | ) | (20,488 | ) | ||||
Total Net Debt (non-GAAP) | $ | 181,116 | $ | 170,763 |
Unaudited Summary Cash Flow Information (in thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Net cash provided by (used in): | |||||||||||||||
Operating activities | $ | (7,637 | ) | $ | 2,722 | $ | 10,684 | $ | 10,531 | ||||||
Investing activities | (5,359 | ) | (2,378 | ) | (15,170 | ) | (8,877 | ) | |||||||
Financing activities | 9,348 | 303 | (1,839 | ) | (4,753 | ) | |||||||||
Effect of exchange rate changes on cash | (1,599 | ) | (1,172 | ) | (1,411 | ) | (2,927 | ) | |||||||
Net change in cash and cash equivalents | $ | (5,247 | ) | $ | (525 | ) | $ | (7,736 | ) | $ | (6,026 | ) | |||
Unaudited Reconciliation of Net Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP) (in thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Net cash provided by operating activities (GAAP) | $ | (7,637 | ) | $ | 2,722 | $ | 10,684 | $ | 10,531 | ||||||
Less: | |||||||||||||||
Purchases of property, plant and equipment | (4,602 | ) | (2,358 | ) | (14,403 | ) | (9,050 | ) | |||||||
Purchases of intangible assets | (1,046 | ) | (181 | ) | (1,868 | ) | (580 | ) | |||||||
Free cash flow (non-GAAP) | $ | (13,285 | ) | $ | 183 | $ | (5,587 | ) | $ | 901 |
Unaudited Reconciliation of Net Income (Loss) (GAAP) to Adjusted EBITDA (non-GAAP) (in thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Net Income (loss) (GAAP) | $ | (10,338 | ) | $ | 4,394 | $ | (14,940 | ) | $ | 3,707 | |||||
Less: Net income attributable to non-controlling interests, net of taxes | (40 | ) | 21 | 7 | 54 | ||||||||||
Net Income (loss) attributable to | $ | (10,298 | ) | $ | 4,373 | $ | (14,947 | ) | $ | 3,653 | |||||
Interest expense | 4,167 | 2,735 | 12,093 | 6,790 | |||||||||||
Provision for income taxes | 1,489 | 1,985 | 229 | 3,494 | |||||||||||
Depreciation and amortization | 8,748 | 8,197 | 25,470 | 25,132 | |||||||||||
Share-based compensation expense | 1,010 | 1,396 | 3,649 | 4,166 | |||||||||||
Acquisition-related expense | — | 1 | 5 | 63 | |||||||||||
Reorganization and other related costs, net | 2,702 | 130 | 6,017 | 65 | |||||||||||
Goodwill Impairment charges | 13,799 | — | 13,799 | — | |||||||||||
Legal settlement and insurance recoveries, net | — | — | 150 | (994 | ) | ||||||||||
Loss on debt modification | — | 693 | — | 693 | |||||||||||
Bad debt provision for troubled customers, net of recoveries | — | — | — | 289 | |||||||||||
Foreign exchange (gain) loss | (721 | ) | (928 | ) | 149 | (924 | ) | ||||||||
Adjusted EBITDA (non-GAAP) | $ | 20,896 | $ | 18,582 | $ | 46,614 | $ | 42,427 |
Unaudited Reconciliation of Net Income (Loss) (GAAP) and Diluted EPS (GAAP) to Net Income (Loss) Excluding Special Items (non-GAAP) and Diluted EPS Excluding Special Items (non-GAAP) (dollars in thousands, except per share data) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Net income (loss) attributable to | $ | (10,298 | ) | $ | 4,373 | $ | (14,947 | ) | $ | 3,653 | |||||
Bad debt provision for troubled customers, net of recoveries | — | — | — | 289 | |||||||||||
Goodwill Impairment charges | 13,799 | — | 13,799 | — | |||||||||||
Reorganization and other costs | 2,702 | 130 | 6,017 | 65 | |||||||||||
Loss on debt modification | — | 693 | — | 693 | |||||||||||
Legal settlement and insurance recoveries, net | — | — | 150 | (994 | ) | ||||||||||
Acquisition-related expense, net | — | 1 | 5 | 64 | |||||||||||
Special Items Total | $ | 16,501 | $ | 824 | $ | 19,971 | $ | 117 | |||||||
Tax impact on special items | (653 | ) | (188 | ) | (1,468 | ) | (8 | ) | |||||||
Special items, net of tax | $ | 15,848 | $ | 636 | $ | 18,503 | $ | 109 | |||||||
Net income (loss) attributable to | $ | 5,550 | $ | 5,009 | $ | 3,556 | $ | 3,762 | |||||||
Diluted EPS (GAAP)(1) | $ | (0.34 | ) | $ | 0.14 | $ | (0.49 | ) | $ | 0.12 | |||||
Special items, net of tax | 0.52 | 0.02 | 0.61 | — | |||||||||||
Diluted EPS Excluding Special Items (non-GAAP) | $ | 0.18 | $ | 0.16 | $ | 0.12 | $ | 0.12 |
_______________
(1) For the three and nine months ended
Source: MISTRAS Group, Inc.