Spectra
Systems Corporation
Interim
Results for the Six Months Ended 30 June 2024
Spectra Systems Corporation
("Spectra Systems" or the "Company"), a leader in machine-readable
high speed banknote authentication, security printing, brand
protection technologies and gaming security software, is pleased to
announce its interim results for the six months ended 30 June
2024.
Financial highlights (including the
consolidation of a foreign subsidiary acquired in December
2023):
·
Revenue of $22,739k (2023: $11,621k) up
96%
·
Adjusted EBITDA1 up 33% at $7,847k
(2023: $5,903k)
·
Adjusted PBTA1 up 6% to $6,225k
(2023: $5,873k)
·
Adjusted earnings2 per share up 4%
to US $11.2 cents (2023: US $10.8 cents)
·
Cash provided from operations of $262k (2023:
$4,418k)
·
Cash3
of $4,444k (2023: $16,582k) and
debt4 of
$4,803k (2023 $0k) at
30 June 2024
1 Before stock
compensation expense and excludes non-controlling
interest
2 Before
amortization and stock compensation expense, excludes
noncontrolling interest and fewer remaining tax credits
3 Does not include
$2,025,000 (2023: $500,000) of restricted cash (Central bank
customer) and investments
4 Cartor
Holding Limited debt acquired on 21 December
2023
Operational highlights:
·
Executed sensor (July 26,2024) manufacturing
contract with central bank worth $39.6M, enabling initial revenue
recognition for purchases and work performed ahead of contract
execution
·
Completed balance of fiscal year order with
in-house manufacturing for supply chain mitigation with central
bank customer
·
Successfully completed all printing and durability
tests of our polymer substrate with Middle Eastern central
bank
·
Received approval from large polymer banknote
printer to incorporate their proprietary polymer banknote window
security feature on our polymer substrate
·
Sales with new K-cup customer ongoing since
December 2023
·
Developed new faster and easier to use smartphone
technology and filed patents
·
A highly successful presence at the Banknote 2024
conference which has led to several new opportunities for our
polymer substate and a significant increase in our visibility
worldwide
Commenting on the results, Nabil
Lawandy, Chief Executive Officer, said:
"The Company's first half revenues
and earnings are up from the six months ended June 30, 2023, with
increases of 96% and 6% for revenue and PBTA, respectively.
The increased revenues in the first half are derived from the
additional Security Printing turnover, pre-production sensor
development contracts, sales of covert materials, and cost
accounting-based initial revenue recognition on the $39.6M
manufacturing contract with a central bank customer.
"On the optical materials front,
steady revenue from the new Canadian K-cup printers has come
through as expected in the first half of this year, further
increasing the high margin revenues from this product. In
addition, we have integrated our advanced phosphours into multiple
tenders launched by our security printing arm as well as directly
for several applications including passports and
banknotes.
"We have taken our smartphone
technology to a significantly higher level which allows for a
larger palette of brands and models with faster response and a much
easier user experience. Our target markets are tax stamps and
postage stamps which have been successfully counterfeited even in
more advanced countries.
"Our polymer substrate efforts have
yielded important and tangible results with both state printers as
well as corporate printers of banknotes. We have successfully
passed all of the print and durability testing with our middle
eastern central bank partner and potential customer. We
currently expect to have three house notes produced by major
polymer banknote printers in the 2024-2025 time frame using both
our sustainable and our machine-readable polymer substrate.
In addition, we have been asked to advise a second middle eastern
central bank on the development of their future polymer
notes.
"The combination of the sensor
contract award, the continued strong covert material sales, the
boost in optical materials, and the significant advancements in our
polymer substrate initiative including being asked to advise on a
new series of polymer notes is all pointing towards an even more
sustainable and growing profitability in the future. While
all of this business growth is underway, we continue to be the most
innovative company in the authentication sector with machine
readable sustainable polymer substrate using circular certified
polymer and new breakthroughs in smartphone technology which we are
confident has the potential to reenergize this part of our product
offering
"The Board therefore believes that
the Company is on track to achieve record earnings and meet market
expectations for the full year."
Spectra
Systems Corporation
Dr. Nabil
Lawandy, Chief Executive Officer
|
Tel: +1
(0)401 274 4700
|
Zeus Capital Limited (Nominated
Adviser and Joint Broker)
Tel: +44 (0)20 3829 5000
Chris Fielding (Director, Investment
Banking)
Fraser Marshall (Sales and Corporate
Broking)
Allenby Capital Limited (Joint
Broker)
Tel:
+44 (0)20 3328 5665
Nick Naylor/James Reeve (Corporate
Finance)
Amrit Nahal (Sales and Corporate
Broking)
Chief Executive Officer's
statement
Introduction
In H1 2024, we have already achieved
a PBTA level which is 50% of the market expectations for the
year. We are therefore highly confident we will achieve
market expectations for the full year.
Revenue was up 96% at $22,739k
(2023: $11,621k) for the first half of the year. The increased
revenues in the first half are derived from the additional Security
Printing turnover, pre-production sensor development contracts,
sales of covert materials, and cost accounting-based initial
revenue recognition on the $39.6M manufacturing contract with a
central bank customer. As a result of the increased revenue,
adjusted EBITDA (before stock compensation expense) for the half
year increased 32% to $7,847k compared to the prior year of
$5,903k.
Having generated cash from
operations of $262k (2022: $4,418k), cash at the period end
amounted to $4,444k (2022: $16,582k), excluding $2 million of
restricted cash and investments (2023: $500k), reflecting (i) the
$5,593k paid to shareholders during June (2023: $5,182k) in the
form of the Company's annual dividend of $0.116, and (ii)
significant pre-purchasing of sensor manufacturing components and
equipment, as well as aggressive polymer substrate marketing
efforts, including the Banknote conference.
The financial statements for the
half-year ended 30 June reflect the results of operations for the
combined entity resulting from the acquisition of Cartor Security
Printers (CSP). As a result, the financial results for H1 2024 are
not directly comparable to those of the prior mid- year, which
represent the standalone operations of Spectra as a single
entity.
This acquisition has resulted in
changes to the financial structure, operations and administrative
cost metrics. Shareholders are advised to consider this context
when analyzing the financial results. The combined financial
statements incorporate the assets, liabilities, revenues, and
expenses of both entities, which affect comparisons of financial
performance and position period-over-period.
Operating expenses have increased
since the acquisition was integrated which includes increases of
general and administrative expenses by 178%, selling and marketing
expenses up 84% and research and development up 92%.
In addition, prior to the
acquisition, Spectra carried no debt but now is reporting $4.8
million on 30 June at an average interest rate of 0.3%.
Review of Operations
Authentication and Security Printing
Business
The Authentication Systems business
generated revenue of $13,773k (2023: $10,589k) and Adjusted EBITDA
of $7,005k (2023: $4,698k).
Authentication Systems revenues in
H1 were largely fueled by a strong covert materials order, an
ongoing sensor development contract, and initial revenue
recognition of the $39.6 million sensor manufacturing contract
executed in June of 2024. Strong sales of optical materials,
including a new K-cup revenue stream further bolstered the
performance of this business segment. Based on current
customer project plans, we expect to begin booking revenue and cash
from sensor sales in June of 2025.
Through our acquisition of Cartor
Security Printers in Wolverhampton we have significantly advanced
our position and prospects for a polymer substrate contract.
We have passed all print-based and durability tests with our middle
eastern central bank partner and prospective customer. We are
still in contention for a slice of the business from the next
tender from this central bank expected in January 2025.
Additional traction with private printers opening the path to a
commemorative banknote produced on our substrate
continues.
We have already changed the
landscape of the polymer banknote world by introducing the first
machine-readable substrate, FusionTM, and the first
sustainably responsible polymer substrate made of circular
certified biaxially oriented polypropylene. Early discussions
with a central bank as well as follow up from our highly successful
Banknote conference presence have reinforced the importance of our
breakthrough in polymer substrate sustainability
efforts.
Our smartphone technology has been
greatly enhanced to allow virtually all phones with a camera to be
used and to provide a faster and easier user experience. We
have several initiatives underway with a major tax stamp supplier
and with postal services where counterfeit stamps have been a major
problem. Through our CSP acquisition, we have direct inroads
to major world postal organizations including the Royal
Mail.
The security printing segment
generated an EBITDA of $699k on a turnover of $7,879k in H1.
Late 2023 was very active with the production of the new
Royal Mail postage stamps with HM King Charles ongoing during the
acquisition and integration process. CSP has been
heavily focused on growing the more profitable new segment of
postage, namely, hybrid stamps which carry serialized information
to combat reuse and counterfeiting as well as integrating our
optical materials into their product offering and tender
bids.
On the software security side of the
Company's business, the Secure Transactions Group, formed around
two gaming technology acquisitions made in 2012, generated an
Adjusted EBITDA of $143k (2023:($40k)) on revenue of $1,087k (2023:
$840k). The H1 results are in line with expectations, and we
expect an increase in H2 with several lottery wins from last year
going live. This is a significant improvement over last year
results, and we believe is the beginning of continued increased
profitability from this segment.
Strategy and Prospects
The Company's strategy for
increasing revenue and earnings continues to be focused on selling
more products to existing customers as well leveraging CSP's long
relationships with tax stamp, passport and postage stamp customers
and partners.
Through the CSP pipeline and their
longtime corporate partnerships, we have developed several new
opportunities. These include highly covert continuous inkjet
inks and smartphone-based authentication of postage stamps and tax
and revenue stamps. The recent issues with Royal Mail counterfeit
stamps have become one of a focused set of targets for our new
smartphone technology.
With the expected cash build-up when
sensor sales are underway, we continue to evaluate synergistic and
strategic profitable businesses for possible
acquisition.
Nabil M. Lawandy
Chief Executive Officer
September 30, 2024
Consolidated statements of income for the half year ended 30
June 2024
|
|
Half Year
|
|
Half Year
|
|
Full Year
|
|
|
to 30 Jun
2024
|
|
to 30 Jun
2023
|
|
to 31 Dec
2023
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
USD '000
|
|
USD '000
|
|
USD '000
|
Revenues
|
|
|
|
|
|
|
Product
|
|
$
19,252
|
|
$
7,242
|
|
$
13,401
|
Service
|
|
3,487
|
|
3,945
|
|
6,453
|
License and
royalty
|
|
-
|
|
434
|
|
434
|
Total revenues
|
|
22,739
|
|
11,621
|
|
20,288
|
|
|
|
|
|
|
|
Cost of sales
|
|
10,036
|
|
3,581
|
|
6,664
|
|
|
|
|
|
|
|
Gross profit
|
|
12,703
|
|
8,040
|
|
13,624
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
Research and
development
|
|
1,348
|
|
702
|
|
1,450
|
General and
administrative
|
|
4,385
|
|
1,577
|
|
4,198
|
Sales and
marketing
|
|
767
|
|
415
|
|
824
|
Total operating expenses
|
|
6,500
|
|
2,694
|
|
6,472
|
|
|
|
|
|
|
|
Operating
profit
|
|
6,203
|
|
5,346
|
|
7,152
|
|
|
|
|
|
|
|
Interest income (expense)
|
|
(308)
|
|
172
|
|
376
|
|
|
|
|
|
|
|
Foreign currency
gain(loss)
|
|
(3)
|
|
(35)
|
|
(73)
|
|
|
|
|
|
|
|
Profit before
taxes
|
|
5,892
|
|
5,483
|
|
7,455
|
|
|
|
|
|
|
|
Income tax expense
|
|
650
|
|
784
|
|
1,430
|
|
|
|
|
|
|
|
Net income
|
|
5,242
|
|
4,699
|
|
6,025
|
|
|
|
|
|
|
|
Net income (loss) attributable to
noncontrolling interest
|
|
(8)
|
|
(14)
|
|
(23)
|
|
|
|
|
|
|
|
Net
income attributable to Spectra Systems
Corporation
|
|
$
5,250
|
|
$
4,713
|
|
$
6,048
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
Basic
|
|
$
0.11
|
|
$
0.10
|
|
$
0.13
|
Diluted
|
|
$
0.11
|
|
$
0.10
|
|
$
0.12
|
|
|
|
|
|
|
|
Consolidated statements of comprehensive income
for the half year
ended 30 June 2024
|
|
Half Year
|
|
Half Year
|
|
Full Year
|
|
|
to 30 Jun
2024
|
|
to 30 Jun
2023
|
|
to 31 Dec
2023
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
USD '000
|
|
USD '000
|
|
USD '000
|
|
|
|
|
|
|
|
Net
income
|
|
$
5,242
|
|
$
4,713
|
|
$
6,025
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
Unrealized gain (loss) on currency
exchange
|
|
(52)
|
|
(45)
|
|
(110)
|
Reclassification for realized (gain)
loss in net income
|
|
3
|
|
35
|
|
73
|
|
|
|
|
|
|
|
Total other comprehensive
loss
|
|
(49)
|
|
(10)
|
|
(37)
|
|
|
|
|
|
|
|
Comprehensive income
|
|
5,193
|
|
4,703
|
|
5,988
|
|
|
|
|
|
|
|
Net gain (loss) attributable to
noncontrolling interest
|
|
(7)
|
|
14
|
|
(23)
|
|
|
|
|
|
|
|
Comprehensive income attributable to Spectra Systems
Corporation
|
|
$
5,200
|
|
$
4,717
|
|
$
6,011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated balance sheets as of 30 June
2024
|
As of
|
|
As of
|
|
As of
|
|
30 Jun 2024
|
|
30 Jun 2023
|
|
31 Dec 2023
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
USD '000
|
|
USD '000
|
|
USD '000
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
$
4,444
|
|
$
16,582
|
|
$
13,253
|
Trade receivables, net of
allowance
|
8,653
|
|
3,095
|
|
3,777
|
Unbilled and other
receivables
|
1,461
|
|
1,002
|
|
1,394
|
Inventory
|
11,168
|
|
2,368
|
|
6,507
|
Prepaid expenses
|
1,401
|
|
795
|
|
1,207
|
Total current assets
|
27,128
|
|
23,842
|
|
26,138
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
Property, plant and equipment,
net
|
10,311
|
|
1,910
|
|
11,098
|
Operating lease right of use assets,
net
|
6,063
|
|
1,659
|
|
6,308
|
Intangible assets, net
|
13,331
|
|
6,970
|
|
13,514
|
Restricted cash and
investments
|
2,026
|
|
500
|
|
95
|
Investments
|
95
|
|
-
|
|
513
|
Deferred tax assets
|
1,844
|
|
1,848
|
|
1,844
|
Other assets
|
577
|
|
595
|
|
586
|
Total non-current assets
|
34,247
|
|
13,482
|
|
33,958
|
|
|
|
|
|
|
Total assets
|
$
61,375
|
|
$
37,324
|
|
$
60,096
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Accounts payable
|
$
3,150
|
|
$
796
|
|
$
2,753
|
Accrued expenses and other
liabilities
|
2,488
|
|
476
|
|
813
|
Line of credit
|
|
|
-
|
|
561
|
Operating lease liabilities, short
term
|
569
|
|
392
|
|
1,107
|
Taxes payable
|
78
|
|
194
|
|
514
|
Deferred revenue
|
7,786
|
|
4,601
|
|
6,058
|
Total current liabilities
|
14,071
|
|
6,459
|
|
11,806
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
Operating lease liabilities, long
term
|
5,568
|
|
1,319
|
|
5,275
|
Third party loans
|
4,803
|
|
-
|
|
5,583
|
Contingent consideration
|
2,528
|
|
-
|
|
3,819
|
Deferred revenue
|
1,329
|
|
1,590
|
|
1,500
|
Total non-current liabilities
|
14,228
|
|
2,909
|
|
16,177
|
|
|
|
|
|
|
Total liabilities
|
28,299
|
|
8,928
|
|
27,983
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
Common stock
|
482
|
|
450
|
|
460
|
Additional paid in capital - common
stock
|
57,495
|
|
53,270
|
|
56,152
|
Accumulated other comprehensive
loss
|
(260)
|
|
(186)
|
|
(211)
|
Accumulated deficit
|
(25,206)
|
|
(26,319)
|
|
(24,861)
|
Total Spectra Systems Corporation stockholders'
equity
|
32,511
|
|
27,215
|
|
31,540
|
Noncontrolling interest
|
565
|
|
741
|
|
573
|
Total stockholders' equity
|
` 33,076
|
|
` 27,956
|
|
32,113
|
|
|
|
|
|
|
Total liabilities and stockholders'
equity
|
$ 61,375
|
|
$
37,324
|
|
$ 60,096
|
Consolidated statements of cash flows for the half year ended
30 June 2024
|
Half Year
|
|
Half Year
|
|
Full Year
|
|
to 30 Jun
2024
|
|
to 30 Jun
2023
|
|
to 31 Dec
2023
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
USD '000
|
|
USD '000
|
|
USD '000
|
Cash flows from operating activities
|
|
|
|
|
|
Net income
|
$
5,242
|
|
$
4,699
|
|
$
6,025
|
Adjustments to reconcile net income
to net cash provided by operating activities
|
|
|
|
|
|
Depreciation and
amortization
|
1,562
|
|
459
|
|
1,055
|
Stock based
compensation expense
|
75
|
|
92
|
|
180
|
Lease amortization
expense
|
215
|
|
89
|
|
195
|
Deferred
taxes
|
10
|
|
32
|
|
(886)
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and
liabilities
|
|
|
|
|
|
Accounts
receivables
|
(4,889)
|
|
581
|
|
2,092
|
Unbilled
and other receivables
|
(68)
|
|
131
|
|
245
|
Inventory
|
(4,689)
|
|
(770)
|
|
(1,470)
|
Prepaid
expenses
|
(199)
|
|
(34)
|
|
(437)
|
Other
assets
|
-
|
|
-
|
|
(13)
|
Accounts
payable
|
413
|
|
(133)
|
|
(345)
|
Operating
leases
|
(215)
|
|
(92)
|
|
(177)
|
Accrued
expenses and other liabilities
|
1,242
|
|
(518)
|
|
(190)
|
Deferred
revenue
|
1,563
|
|
(118)
|
|
1,250
|
Net
cash provided by operating activities
|
262
|
|
4,418
|
|
7,524
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Restricted cash and
investments
|
(1,513)
|
|
(3)
|
|
-
|
Payment of patent and trademark
costs
|
(150)
|
|
(129)
|
|
(476)
|
Proceeds from sale of
equipment
|
-
|
|
-
|
|
-
|
Acquisition of Cartor Holdings
Limited, net of Acquired Cash
Purchases of property, plant and
equipment
|
(508)
|
|
(8)
|
|
(6,201)
(151)
|
Net
cash provided by (used in) investing activities
|
(2,171)
|
|
(140)
|
|
(6,675)
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
Dividends paid
|
(5,594)
|
|
(5,182)
|
|
(5,182)
|
Finance payments
|
(1,303)
|
|
|
|
(31)
|
Line of credit
|
|
|
|
|
113
|
Proceeds from exercise of stock
options
|
11
|
|
-
|
|
-
|
Net
cash used in financing activities
|
(6,886)
|
|
(5,182)
|
|
(5,100)
|
|
|
|
|
|
|
Effect of exchange rate on cash and
cash equivalents
|
(14)
|
|
(10)
|
|
8
|
|
|
|
|
|
|
Net
increase(decrease) in cash and cash equivalents
|
(8,809)
|
|
(914)
|
|
(4,243)
|
Cash and cash equivalents,
beginning of period
|
13,253
|
|
17,496
|
|
17,496
|
Cash and cash equivalents, end
of period
|
$
4,444
|
|
$
16,582
|
|
$
13,253
|
Notes to financial information
1. Basis of
preparation
This report was approved by the
Directors on the 27 September 2024.
This financial information has been
prepared using the recognition and measurement principles of US
Generally Accepted Accounting Principles (GAAP). The Group has not
elected to apply IAS 34 Interim Financial Reporting.
The principal accounting policies
used in preparing the interim results are those the Company expects
to apply in its financial statements for the year ending 31
December 2024 and are unchanged from those disclosed in the
Company's Annual Report for the year ended 31 December
2023.
The results for the half year are
unaudited. The financial information for the year ended 31 December
2023 does not constitute the full statutory accounts for that
period. The Annual Report and financial statements for the year
ended 31 December 2023 have been filed with the Registrar of
Companies. The Independent Auditors' Report on the financial
statements for the year ended 31 December 2023 was unmodified and
did not draw attention to any matters by way of
emphasis.
2. Earnings per
share
The calculation of basic earnings
per share is based on the net income divided by the weighted
average number of common shares outstanding. Diluted earnings per
share is calculated by considering the dilutive impact of common
stock equivalents under the treasury stock method as if they were
converted into common stock as of the beginning of the period or as
of the date of grant, if later. Excluded from the calculation of
diluted earnings per common share for the six months ended June 30,
2024, and the year ended December 31, 2023, were 60,000 and 132,000
shares related to stock options, respectively, because their
exercise prices would render them anti-dilutive. For the six months
ended June 30, 2023,180,000 were excluded from the calculation of
diluted earnings per common share. The following table shows the
calculation of basic and diluted earnings per common
share.
|
Half Year
|
|
Half Year
|
|
Full Year
|
|
to 30 Jun
2024
|
|
to 30 Jun
2023
|
|
to 31 Dec
2023
|
Numerator:
|
|
|
|
|
|
Net income
|
$ 5,249,439
|
|
$ 4,712,975
|
|
$ 6,047,921
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
Weighted average common
shares
|
48,228,972
|
|
45,143,754
|
|
45,074,264
|
Effect of
dilutive securities:
|
|
|
|
|
|
Stock Options
|
1,430,604
|
|
1,957,249
|
|
3,687,690
|
Diluted weighted average
common shares
|
49,659,576
|
|
47,101,003
|
|
48,761,954
|
|
|
|
|
|
|
Earnings per common
share:
|
|
|
|
|
|
Basic:
|
$
0.11
|
|
$
0.10
|
|
$
0.13
|
Diluted:
|
$
0.11
|
|
$
0.10
|
|
$
0.12
|
3. Copies of this statement
are available to the public on the Company's website at
http://www.spsy.com.
Appendix - Reconciliation of
Non-GAAP measures
The Company publishes certain
additional information in a non-statutory format in order to
provide readers with an increased insight into the underlying
performance of the business. Reconciliations to the GAAP measures
are shown in the following tables:
|
Half Year
|
|
Half Year
|
|
Full Year
|
|
to 30 Jun
2024
|
|
to 30 Jun
2023
|
|
to 31 Dec
2023
|
|
Unaudited
|
|
Unaudited
|
|
Unaudited
|
|
USD '000
|
|
USD '000
|
|
USD '000
|
Adjusted earnings before interest, taxes,
depreciation and amortization (EBITDA)
Operating profit
|
$
6,203
|
|
$
5,346
|
|
$
7,152
|
Depreciation
|
1,311
|
|
203
|
|
466
|
Amortization
|
251
|
|
254
|
|
584
|
Stock compensation
|
75
|
|
92
|
|
180 |
Operating loss - noncontrolling
interest
|
8
|
|
13
|
|
23
|
Stock compensation - noncontrolling
interest
|
(1)
|
|
(5)
|
|
(11)
|
Adjusted EBITDA
|
$
7,847
|
|
$
5,903
|
|
$
8,394
|
Adjusted profit before taxes and
amortization (PBTA)
Profit before taxes
|
$
5,892
|
|
$
5,483
|
|
$
7,455
|
Amortization
|
251
|
|
254
|
|
584
|
Stock compensation
|
75
|
|
92
|
|
180 |
Operating loss - noncontrolling
interest
|
8
|
|
13
|
|
23
|
Stock compensation - noncontrolling
interest
|
(1)
|
|
(5)
|
|
(11)
|
Adjusted PBTA
|
$
6,225
|
|
$
5,837
|
|
$
8,231
|
Adjusted earnings per share
Adjusted PBTA
|
$
6,225
|
|
$
5,837
|
|
$
8,231
|
Income tax expense
|
(650)
|
|
(784)
|
|
(1,430)
|
Adjusted earnings
|
$
5,575
|
|
$ 5,053
|
|
$
6,801
|
|
|
|
|
|
|
Diluted weighted average common
shares
|
49,659,576
|
|
47,101,003
|
|
48,761,954
|
|
|
|
|
|
|
Adjusted earnings per share
|
$
0.112
|
|
$
0.108
|
|
$
0.139
|