AUBURN HILLS, Mich.,
Nov. 9, 2018 /PRNewswire/
-- Unique Fabricating, Inc. ("Unique" or the "Company")(NYSE
MKT: UFAB), which engineers and manufactures multi-material foam,
rubber, and plastic components utilized in noise, vibration and
harshness management and air/water sealing applications for the
automotive and industrial appliance market, today announced its
financial results for the third quarter ended September 30, 2018.
Third Quarter 2018 Financial Highlights
- Revenue of $42.1 million in the
third quarter of 2018, up 2.0% compared to $41.2 million in the third quarter of 2017
- Net income of $0.6 million, or
$0.06 per basic and diluted share in
the third quarter of 2018, compared to $0.7
million, or $0.07 per basic
and diluted share in the third quarter of 2017
- Adjusted EBITDA of $3.4 million
in the third quarter of 2018, including $1.7
million for non-cash charges specifically related to
depreciation and amortization and non-cash stock awards, compared
to $3.7 million in the third quarter
of 2017, including $1.6 million for
non-cash charges specifically related to depreciation and
amortization and non-cash stock awards(1)
- Adjusted diluted earnings per share of $0.11 in the third quarter of 2018 versus
$0.10 in the third quarter of
2017(1)
- Declared a quarterly cash dividend of $0.15 per share payable on December 7, 2018 for stockholders of record as of
November 30, 2018
(1) For a
reconciliation of GAAP to Non-GAAP results for Adjusted EBITDA and
Adjusted diluted earnings per share please refer to the financial
tables below.
|
"Third quarter automotive production remained flat versus an
industry projected increase, resulting in a shortfall in our
revenues versus expectations," commented John Weinhardt, Chief Executive Officer.
"Despite this challenge, we still delivered revenue growth in the
third quarter. A positive trend for Unique is the continued change
in new vehicle mix, from traditional passenger cars to light
trucks. We continue to grow our presence in this segment as larger
vehicles offer multiple opportunities for our products. We secured
several new awards on SUV's and pickup trucks in the third quarter
that support this trend."
"In addition to enhancing our vehicle mix, we have continued to
focus on improving our operational efficiencies and maximizing the
synergies between our production facilities," added Weinhardt. "We
have added significant depth to our continuous improvement efforts
and identifying centers of excellence for our various capabilities.
This will help us better leverage our geographic footprint and
strengthen our key core competencies. We believe the combined
emphasis on operational excellence and improved vehicle mix will
allow us to better respond to changing market conditions."
"Given the continued flat to modestly declining independent
industry forecasts for automotive vehicle production, coupled with
our expectations for the fourth quarter, we are revising our
guidance for the full year 2018," continued Weinhardt. "While we
expect to continue to grow in excess of the overall automotive
market, industry forecasts point to a fourth quarter that will not
replace lower than projected underlying vehicle sales experienced
in the first half of the year. We remain optimistic about our
long-term outlook, given the new program launches we have under
contract and the level of new business quote activity we are
engaged in with both existing and new customers. Our pipeline of
new program launches builds on the solid foundation for our
business as we look beyond 2018."
"The shift from combustion engine to battery electric vehicles
continues to accelerate, and we are well-positioned and actively
engaged with customers to be a primary source for acoustic content
for new models," concluded Weinhardt. "We were recently awarded a
new program for our TwinShape ducts by a start-up producer of
battery electric vehicles that has successfully been demonstrating
concept vehicles and is poised to launch into production late next
year and accelerate as we enter 2020. Electric vehicles typically
include more acoustic content than traditional vehicles, which
plays directly to our offerings. We are encouraged by the trends we
are seeing in this segment of the market and the opportunities it
represents for our business."
Third Quarter Financial Summary
Total revenue for the quarter ended September 30, 2018 increased to $42.1 million, up 2.0%, or $0.9 million from $41.2
million during the same period last year. The increase was
primarily driven by an increase in North American auto production
of 4.2% quarter over quarter.
Gross profit for the quarter ended September 30, 2018 was $8.5 million, or 20.3% of total revenue, compared
to $9.0 million, or 21.8% of total
revenues, for the corresponding period last year. The decrease in
gross profit was primarily related to short-term operational
inefficiencies that arose when Unique shifted production from its
Ft. Smith, Arkansas facility to
other Company facilities, as well as from excessive labor turnover
in some production facilities due to tight labor markets.
Restructuring expense for the quarter ended September 30, 2018 of $0.2
million was related to the previously announced
manufacturing facility closure in Fort
Smith, Arkansas and compares to $0 in the same period last year.
Net income for the quarter ended September 30, 2018 was $0.6 million, or $0.06 per basic and diluted share, compared to
$0.7 million, or $0.07 per basic and diluted share, in the third
quarter of 2017. The decrease in net income was primarily due to
the gross profit decreases and the restructuring expenses described
above, partially offset by higher sales.
Adjusted EBITDA for the quarter ended September 30, 2018 was $3.4 million compared to $3.7 million in the third quarter of 2017. The
decrease is primarily a result of the lower margins as a percentage
of sales described above, offset somewhat by higher sales. Please
refer to the financial tables below for a reconciliation of GAAP to
Non-GAAP results.
Adjusted diluted earnings per share for the quarter ended
September 30, 2018 was $0.11 compared to $0.10 in the third quarter of 2017. Please refer
to the financial tables below for a reconciliation of GAAP to
Non-GAAP results.
Further non-cash purchase accounting impacts associated with the
Company's acquisitions are detailed in the Purchase Accounting
Impacts and Other Effects table below accompanying this
release.
Year to Date Financial Summary
Total revenue for the first nine months of 2018 increased to
$135.1 million, up 1.1%, or
$1.5 million from $133.6 million during the same period last year.
The increase was primarily driven by increased market penetration,
partially offset by a decline in North American auto production of
0.4% year over year.
Gross profit for the first nine months of 2018 was $30.8 million, or 22.8% of total revenue,
compared to $30.7 million, or 23.0%
of total revenues, for the corresponding period last year. The
decrease in gross profit as a percentage of sales was primarily
related to the operational inefficiencies experienced during the
third quarter.
Restructuring expense for the first nine months of 2018 of
$1.2 million was related to
previously announced manufacturing facility closures in
Port Huron, Michigan and
Fort Smith, Arkansas and compares
to $0 in the same period last
year.
Net income for first nine months of 2018 was $3.9 million, or $0.40 per basic and $0.39 per diluted share, respectively, compared
to $4.4 million, or $0.45 per basic and diluted share, in the
corresponding period last year. The decrease in net income was
primarily due to the restructuring expenses and gross profit
decreases described above, partially offset by the higher
sales.
Adjusted EBITDA for the first nine months of 2018 was
$13.9 million compared to
$14.1 million in the same period last
year. The decrease is primarily a result of the lower margins
described above, partially offset by the higher sales so far this
year. Please refer to the financial tables below for a
reconciliation of GAAP to Non-GAAP results.
Adjusted diluted earnings per share for the first nine months of
2018 was $0.54 compared to
$0.52 in the same period last year.
Please refer to the financial tables below for a reconciliation of
GAAP to Non-GAAP results.
Further non-cash purchase accounting impacts associated with the
Company's acquisitions are detailed in the Purchase Accounting
Impacts and Other Effects table below accompanying this
release.
Balance Sheet Summary
As of September 30, 2018, the
Company had approximately $1.0
million in cash and cash equivalents, as compared to
December 31, 2017 when the Company
had $1.4 million in cash and cash
equivalents. Total debt outstanding as of September 30, 2018 was $55.8 million compared to $53.6 million as of December 31, 2017.
As of September 30, 2018, the
Company had $4.6 million of available
unused capacity, further subject to borrowing base restrictions and
outstanding letters of credit, under its $32.5 million Revolving Line of Credit.
Amended and Restated Credit Agreement
On November 8, 2018, subsequent to
the end of the third quarter, Unique Fabricating NA, Inc. and
Unique-Intasco Canada, Inc. entered into an Amended and Restated
Credit Agreement (the "Agreement"), which amended and restated its
existing Credit Agreement. The Agreement increases the principal
amount of two current US Term Loans to a combined total of
$26.0 million by retiring a portion
of the borrowings currently outstanding on the Revolving Line of
Credit, while continuing to provide for borrowings of up to
$30.0 million under the Revolving
Line of Credit (subject to availability), as well as creating a new
two year $5.0 million line of credit
to fund capital expenditures. Furthermore, the Agreement extends
the maturity dates of all borrowings from April 28, 2021 to November
7, 2023 and revises the amortization schedule of both the
new US Term Loan and the current Canadian Term Loan.
2018 Outlook
For the full year 2018, Unique Fabricating is updating its
outlook based on its results for the first nine months of the year
and industry production forecasts of light vehicles manufactured
for the year, based on independent industry research published in
October, and the mix of production by light vehicle platform
contained in such research.
|
Previous
Guidance
|
|
Updated
Guidance
|
Revenue
|
$181 million to $185
million
|
|
$171 million to $175
million
|
Adjusted diluted
earnings per share
|
$0.82 to
$0.86
|
|
$0.58 to
$0.62
|
Adjusted
EBITDA
|
$20.0 million to
$21.0 million
|
|
$17.0 million to
$18.0 million
|
The Company does not present a quantitative reconciliation of
its forward-looking non-GAAP financial measures to the most
directly comparable GAAP measures due to the inherent difficulty,
without unreasonable efforts, in forecasting and quantifying with
reasonable accuracy significant items required for this
reconciliation.
Dividend
Unique's Board of Directors approved payment of a quarterly cash
dividend of $0.15 per share on
November 9, 2018. The dividend will
be payable on December 7, 2018 to
stockholders of record as of the close of business on November 30, 2018.
Quarterly Results Conference Call
Unique Fabricating will host a conference call and live webcast
to discuss these results today at 9:00 a.m.
Eastern Time. To access the call, please dial 1-877-705-6003
(toll-free) or 1-201-493-6725 and reference conference ID 13684545.
The conference call will also be webcast live on the Investor
Relations section of the company's website at
http://uniquefab.investorroom.com.
Following the conclusion of the live call, a replay of the
webcast will be available on the Investor Relations section of the
Company's website for at least 90 days. A telephonic replay of the
conference call will also be available from 12:00PM ET on November 9,
2018 until 11:59PM ET on
November 16, 2018 by dialing
1-844-512-2921 (United States) or
1-412-317-6671 (international) and using the pin number
13684545.
About Unique Fabricating, Inc.
Unique Fabricating, Inc. (NYSE MKT: UFAB) engineers and
manufactures components for customers in the automotive and
industrial appliance markets. The Company's solutions are
comprised of multi-material foam, rubber, and plastic components
and utilized in noise, vibration and harshness (NVH) management,
acoustical management, water and air sealing, decorative and other
functional applications. Unique leverages proprietary manufacturing
processes, including die cutting, thermoforming, compression
molding, fusion molding, and reaction injection molding to
manufacture a wide range of products including air management
products, heating ventilating and air conditioning (HVAC), seals,
fender stuffers, air ducts, acoustical insulation, door water
shields, gas tank pads, light gaskets, topper pads, mirror gaskets
and glove box liners. The Company is headquartered in Auburn Hills, Michigan. For more information,
visit http://www.uniquefab.com/.
About Non-GAAP Financial Measures
We present Adjusted EBITDA and Adjusted Diluted Earnings Per
Share in this press release to provide a supplemental measure of
our operating performance. We define Adjusted EBITDA as earnings
before interest expense, income tax expense, depreciation and
amortization expense, non-cash stock award, non-recurring
integration expense, transaction fees related to our acquisitions,
restructuring expenses, and one-time consulting and licensing ERP
system implementation costs as we implement a new ERP system at all
locations. We calculate Adjusted Diluted Earnings Per Share based
upon earnings before non-cash stock awards, non-recurring expenses,
transaction fees, and restructuring expenses, including the tax
impact associated with these adjusting items. We believe that
Adjusted EBITDA and Adjusted Diluted Earnings Per Share are useful
performance measures used by us to facilitate a comparison of our
operating performance and earnings on a consistent basis from
period-to-period and to provide for a more complete understanding
of factors and trends affecting our business than measures under
generally accepted accounting principles in the United States of America (GAAP) can
provide alone. Our board and management also use Adjusted EBITDA as
one of the primary methods for planning and forecasting overall
expected performance and for evaluating on a quarterly and annual
basis actual results against such expectations, and as a
performance evaluation metric in determining achievement of certain
compensation programs and plans for Company management. In
addition, the financial covenants in our senior secured credit
facility are based on Adjusted EBITDA, as presented in this press
release, subject to dollar limitations on certain adjustments and
certain other addbacks permitted by our senior secured credit
facility. These non-GAAP financial measures may have limitations as
analytical tools, and these measures should not be considered in
isolation as a substitute for analysis of Unique Fabricating's
results as reported under GAAP.
Safe Harbor Statement
Except for the historical information contained herein, the
matters discussed in this news release include forward-looking
statements, as defined in the Private Securities Litigation Reform
Act of 1995 that are subject to risks and uncertainties.
Forward-looking statements relate to future events or to future
financial performance and involve known and unknown risks,
uncertainties, and other factors that may cause the Company's or
the Company's industry's actual results, levels of activity,
performance or achievements including statements relating to the
Company's 2018 Outlook to be materially different from any future
results, levels of activity, performance, or achievements expressed
or implied by this press release. Words such as "may,"
"will," "could," "would," "should," "anticipate," "predict,"
"potential," "continue," "expects," "intends," "plans," "projects,"
"believes," "estimates," "outlook," and similar expressions are
used to identify these forward looking statements. Such
forward-looking statements include statements regarding, among
other things, our expectations about revenue, Adjusted EBITDA, and
adjusted diluted earnings per share. All such forward-looking
statements are based on management's present expectations and are
subject to certain factors, risks and uncertainties that may cause
actual results, outcome of events, timing and performance to differ
materially from those expressed or implied by such
statements. These risks and uncertainties include, but are
not limited to, those discussed in our Annual Report on Form 10-K
for the year ended December 31, 2017
filed with the Securities and Exchange Commission and in particular
the Section entitled "Risk Factors", as well as any updates to
those risk factors filed from time to time in our periodic and
current reports filed with the Securities and Exchange
Commission. All statements contained in this press release
are made as of the date of this press release, and Unique
Fabricating does not intend to update this information, unless
required by law. Reference to the Company's website above
does not constitute incorporation of any of the information thereon
into this press release.
Investor Contact:
Hayden IR
Brett Maas/Rob Fink
646-536-7331/646-415-8972
ufab@haydenir.com
UNIQUE
FABRICATING, INC.
|
Consolidated
Statements of Operations (Unaudited)
|
|
|
Thirteen Weeks
Ended September
30, 2018
|
|
Thirteen Weeks
Ended October 1,
2017
|
|
Thirty-Nine
Weeks
Ended September
30, 2018
|
|
Thirty-Nine
Weeks
Ended October 1,
2017
|
Net sales
|
$
|
42,051,968
|
|
|
$
|
41,231,366
|
|
|
$
|
135,098,491
|
|
|
$
|
133,606,501
|
|
Cost of
sales
|
33,528,457
|
|
|
32,256,440
|
|
|
104,305,811
|
|
|
102,858,323
|
|
Gross
profit
|
8,523,511
|
|
|
8,974,926
|
|
|
30,792,680
|
|
|
30,748,178
|
|
Selling, general, and
administrative expenses
|
7,226,204
|
|
|
7,268,812
|
|
|
22,571,692
|
|
|
22,455,833
|
|
Restructuring
expenses
|
175,526
|
|
|
—
|
|
|
1,155,910
|
|
|
—
|
|
Operating
income
|
1,121,781
|
|
|
1,706,114
|
|
|
7,065,078
|
|
|
8,292,345
|
|
Non-operating
(expense) income
|
|
|
|
|
|
|
|
Other (expense)
income, net
|
21,166
|
|
|
39,673
|
|
|
(43,167)
|
|
|
83,748
|
|
Interest
expense
|
(836,887)
|
|
|
(770,149)
|
|
|
(2,433,360)
|
|
|
(2,089,056)
|
|
Total non-operating
expense, net
|
(815,721)
|
|
|
(730,476)
|
|
|
(2,476,527)
|
|
|
(2,005,308)
|
|
Income – before income taxes
|
306,060
|
|
|
975,638
|
|
|
4,588,551
|
|
|
6,287,037
|
|
Income tax (benefit)
expense
|
(320,763)
|
|
|
260,532
|
|
|
698,830
|
|
|
1,856,684
|
|
Net income
|
$
|
626,823
|
|
|
$
|
715,106
|
|
|
$
|
3,889,721
|
|
|
$
|
4,430,353
|
|
Net income per
share
|
|
|
|
|
|
|
|
Basic
|
$
|
0.06
|
|
|
$
|
0.07
|
|
|
$
|
0.40
|
|
|
$
|
0.45
|
|
Diluted
|
$
|
0.06
|
|
|
$
|
0.07
|
|
|
$
|
0.39
|
|
|
$
|
0.45
|
|
Cash dividends
declared per share
|
$
|
0.15
|
|
|
$
|
0.15
|
|
|
$
|
0.45
|
|
|
$
|
0.45
|
|
UNIQUE
FABRICATING, INC.
|
Consolidated
Balance Sheets (Unaudited)
|
|
|
September 30,
2018
|
|
December 31,
2017
|
Assets
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
|
982,913
|
|
|
$
|
1,430,937
|
|
Accounts receivable –
net
|
31,157,862
|
|
|
27,203,296
|
|
Inventory –
net
|
17,506,671
|
|
|
16,330,084
|
|
Prepaid expenses and
other current assets:
|
|
|
|
Prepaid expenses and
other
|
3,928,197
|
|
|
3,962,012
|
|
Refundable
taxes
|
1,258,080
|
|
|
646,253
|
|
Asset held for
sale
|
733,059
|
|
|
—
|
|
Total current
assets
|
55,566,782
|
|
|
49,572,582
|
|
Property, plant, and
equipment – net
|
25,027,850
|
|
|
22,975,401
|
|
Goodwill
|
28,871,179
|
|
|
28,871,179
|
|
Intangible
assets– net
|
16,560,818
|
|
|
19,635,782
|
|
Other
assets
|
|
|
|
Investments – at cost
|
1,054,120
|
|
|
1,054,120
|
|
Deposits and other
assets
|
226,550
|
|
|
353,719
|
|
Deferred tax
asset
|
529,099
|
|
|
342,552
|
|
Total
assets
|
$
|
127,836,398
|
|
|
$
|
122,805,335
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$
|
14,051,539
|
|
|
$
|
11,708,175
|
|
Current maturities of
long-term debt
|
4,399,998
|
|
|
3,799,998
|
|
Income taxes
payable
|
86,987
|
|
|
348,910
|
|
Accrued
compensation
|
3,524,586
|
|
|
2,840,559
|
|
Other accrued
liabilities
|
1,220,132
|
|
|
1,027,489
|
|
Total current
liabilities
|
23,283,242
|
|
|
19,725,131
|
|
Long-term
debt – net of current portion
|
23,780,796
|
|
|
27,288,846
|
|
Line of
credit-net
|
27,616,745
|
|
|
22,476,525
|
|
Deferred tax
liability
|
2,647,098
|
|
|
2,432,754
|
|
Total
liabilities
|
77,327,881
|
|
|
71,923,256
|
|
Stockholders'
Equity
|
|
|
|
Common stock, $0.001
par value – 15,000,000 shares authorized and 9,771,587
and 9,757,563 issued and outstanding at September 30, 2018 and
December 31, 2017, respectively
|
9,772
|
|
|
9,758
|
|
Additional
paid-in-capital
|
45,845,175
|
|
|
45,712,568
|
|
Retained
earnings
|
4,653,570
|
|
|
5,159,753
|
|
Total stockholders'
equity
|
50,508,517
|
|
|
50,882,079
|
|
Total liabilities and
stockholders' equity
|
$
|
127,836,398
|
|
|
$
|
122,805,335
|
|
UNIQUE
FABRICATING, INC.
|
Consolidated
Statements of Cash Flows (Unaudited)
|
|
|
Thirty-Nine
Weeks
Ended September 30,
2018
|
|
Thirty-Nine
Weeks
Ended October 1,
2017
|
Cash flows from
operating activities
|
|
|
|
Net income
|
$
|
3,889,721
|
|
|
$
|
4,430,353
|
|
Adjustments to
reconcile net income to net cash used in operating
activities:
|
|
|
|
Depreciation and
amortization
|
4,947,495
|
|
|
4,703,909
|
|
Amortization of debt
issuance costs
|
106,609
|
|
|
113,412
|
|
Loss on sale of
assets
|
5,179
|
|
|
12,442
|
|
Bad debt
adjustment
|
(52,483)
|
|
|
96,531
|
|
Gain on derivative
instrument
|
(5,645)
|
|
|
(188,054)
|
|
Stock option
expense
|
98,621
|
|
|
115,245
|
|
Deferred income
taxes
|
27,797
|
|
|
(77,446)
|
|
Changes in operating
assets and liabilities that provided (used) cash:
|
|
|
|
Accounts
receivable
|
(3,902,083)
|
|
|
(2,180,715)
|
|
Inventory
|
(1,176,587)
|
|
|
(300,347)
|
|
Prepaid expenses and
other assets
|
(445,198)
|
|
|
(1,829,809)
|
|
Accounts
payable
|
2,708,213
|
|
|
758,356
|
|
Accrued and other
liabilities
|
614,747
|
|
|
(12,831)
|
|
Net cash provided by
operating activities
|
6,816,386
|
|
|
5,641,046
|
|
Cash flows from
investing activities
|
|
|
|
Purchases of property
and equipment
|
(4,691,424)
|
|
|
(3,466,432)
|
|
Proceeds from sale of
property and equipment
|
28,205
|
|
|
29,347
|
|
Net cash used in
investing activities
|
(4,663,219)
|
|
|
(3,437,085)
|
|
Cash flows from
financing activities
|
|
|
|
Net change in bank
overdraft
|
(364,849)
|
|
|
(806,075)
|
|
Payments on term
loans
|
(2,962,477)
|
|
|
(2,574,545)
|
|
Proceeds from
revolving credit facilities, net
|
5,088,039
|
|
|
5,837,324
|
|
Proceeds from
exercise of stock options and warrants
|
34,000
|
|
|
37,001
|
|
Distribution of cash
dividends
|
(4,395,904)
|
|
|
(4,386,893)
|
|
Net cash (used in)
provided by financing activities
|
(2,601,191)
|
|
|
(1,893,188)
|
|
Net increase
(decrease) in cash and cash equivalents
|
(448,024)
|
|
|
310,773
|
|
Cash and cash
equivalents – beginning of period
|
1,430,937
|
|
|
705,535
|
|
Cash and cash
equivalents – end of period
|
$
|
982,913
|
|
|
$
|
1,016,308
|
|
Supplemental
disclosure of cash flow Information – cash paid
for
|
|
|
|
Interest
|
$
|
2,304,312
|
|
|
$
|
1,953,206
|
|
Income
taxes
|
$
|
1,178,482
|
|
|
$
|
1,793,316
|
|
UNIQUE
FABRICATING, INC.
|
Reconciliation of
GAAP Net Income to Adjusted EBITDA
|
|
|
Thirteen Weeks
Ended September
30, 2018
|
|
Thirteen Weeks
Ended October 1,
2017
|
|
Thirty-Nine
Weeks
Ended September
30, 2018
|
|
Thirty-Nine
Weeks
Ended October 1,
2017
|
GAAP Net
income
|
$
|
626,823
|
|
|
$
|
715,106
|
|
|
$
|
3,889,721
|
|
|
$
|
4,430,353
|
|
Plus: Interest
expense, net
|
836,887
|
|
|
770,149
|
|
|
2,433,360
|
|
|
2,089,056
|
|
Plus: Income tax
expense
|
(320,763)
|
|
|
260,532
|
|
|
698,830
|
|
|
1,856,684
|
|
Plus: Depreciation
and amortization
|
1,661,677
|
|
|
1,596,272
|
|
|
4,947,495
|
|
|
4,703,909
|
|
Plus: Non-cash stock
award
|
32,681
|
|
|
40,229
|
|
|
98,621
|
|
|
115,245
|
|
Plus: Non-recurring
integration expenses
|
127,981
|
|
|
27,415
|
|
|
127,981
|
|
|
30,794
|
|
Plus: Transaction
fees
|
26,717
|
|
|
—
|
|
|
26,717
|
|
|
23,235
|
|
Plus: Restructuring
expenses
|
175,526
|
|
|
—
|
|
|
1,155,910
|
|
|
—
|
|
Plus: One-time
consulting and licensing ERP system implementation costs
|
202,572
|
|
|
276,312
|
|
|
522,256
|
|
|
815,307
|
|
Adjusted
EBITDA
|
$
|
3,370,101
|
|
|
$
|
3,686,015
|
|
|
$
|
13,900,891
|
|
|
$
|
14,064,583
|
|
UNIQUE
FABRICATING, INC.
|
Reconciliation of
GAAP Net Income to Adjusted Diluted Earnings Per
Share
|
|
|
Thirteen Weeks
Ended September
30, 2018
|
|
Thirteen Weeks
Ended October 1,
2017
|
|
Thirty-Nine
Weeks
Ended September
30, 2018
|
|
Thirty-Nine
Weeks
Ended October 1,
2017
|
GAAP Net
income
|
$
|
626,823
|
|
|
$
|
715,106
|
|
|
$
|
3,889,721
|
|
|
$
|
4,430,353
|
|
Plus: Non-cash stock
award
|
32,681
|
|
|
40,229
|
|
|
98,621
|
|
|
115,245
|
|
Plus: Non-recurring
integration expenses
|
127,981
|
|
|
27,415
|
|
|
127,981
|
|
|
30,794
|
|
Plus: Transaction
fees
|
26,717
|
|
|
—
|
|
|
26,717
|
|
|
23,235
|
|
Plus: Restructuring
expenses
|
175,526
|
|
|
—
|
|
|
1,155,910
|
|
|
—
|
|
Plus: One-time
consulting and licensing ERP system implementation costs
|
202,572
|
|
|
276,312
|
|
|
522,256
|
|
|
815,307
|
|
Less: Tax
impact
|
(104,259)
|
|
|
(91,850)
|
|
|
(426,384)
|
|
|
(290,766)
|
|
Adjusted Net
income
|
$
|
1,088,041
|
|
|
$
|
967,212
|
|
|
$
|
5,394,822
|
|
|
$
|
5,124,168
|
|
|
|
|
|
|
|
|
|
Diluted weighted
average shares outstanding
|
9,918,625
|
|
|
9,898,273
|
|
|
9,916,000
|
|
|
9,903,240
|
|
Net income per
share
|
|
|
|
|
|
|
|
Diluted -
GAAP
|
$
|
0.06
|
|
|
$
|
0.07
|
|
|
$
|
0.39
|
|
|
$
|
0.45
|
|
Diluted -
Adjusted
|
$
|
0.11
|
|
|
$
|
0.10
|
|
|
$
|
0.54
|
|
|
$
|
0.52
|
|
UNIQUE
FABRICATING, INC.
|
Purchase
Accounting Impacts and Other Effects
|
|
|
Thirteen Weeks
Ended September
30, 2018
|
|
Thirteen Weeks
Ended October 1,
2017
|
|
Thirty-Nine
Weeks
Ended September
30, 2018
|
|
Thirty-Nine
Weeks
Ended October 1,
2017
|
Non-cash purchase
accounting impacts
|
|
|
|
|
|
|
|
Customer
relationships amortization
|
$
|
836,796
|
|
|
$
|
837,522
|
|
|
$
|
2,510,390
|
|
|
$
|
2,510,570
|
|
Trade name
amortization
|
72,926
|
|
|
72,926
|
|
|
218,778
|
|
|
218,779
|
|
Non-compete
amortization
|
27,885
|
|
|
44,162
|
|
|
116,209
|
|
|
132,486
|
|
Unpatented
technology
|
76,529
|
|
|
76,529
|
|
|
229,587
|
|
|
229,587
|
|
Less: Tax
impact
|
(187,007)
|
|
|
(272,326)
|
|
|
(661,667)
|
|
|
(896,001)
|
|
Net income
effect
|
$
|
827,129
|
|
|
$
|
758,813
|
|
|
$
|
2,413,297
|
|
|
$
|
2,195,421
|
|
|
|
|
|
|
|
|
|
Net income per share
impact
|
|
|
|
|
|
|
|
GAAP -
Basic
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
$
|
0.25
|
|
|
$
|
0.23
|
|
GAAP -
Diluted
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
$
|
0.24
|
|
|
$
|
0.22
|
|
View original
content:http://www.prnewswire.com/news-releases/unique-fabricating-inc-reports-third-quarter-2018-financial-results-300747251.html
SOURCE Unique Fabricating, Inc.