Investor Relations
Financials
v3.24.2.u1
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Jun. 30, 2024
Sep. 30, 2023
Assets    
Cash $ 4,711 $ 4,309
Trade receivables, net of allowance for doubtful accounts of $1.2 million at June 30, 2024 and $1.6 million at September 30, 2023 48,887 41,194
Inventories, net 129,478 131,314
Income taxes receivable 0 1,116
Prepaid expenses and other current assets 4,442 4,919
Total current assets 187,518 182,852
Property and equipment, net 82,671 80,703
Right of use asset - operating leases 59,687 54,544
Deposits and other assets 1,449 1,282
Intangible assets, net 26,359 26,568
Goodwill 79,132 75,866
Total assets 436,816 421,815
Liabilities:    
Accounts payable 31,262 27,190
Accrued liabilities 34,774 31,826
Income taxes payable 624 0
Current portion of lease obligations - operating leases 12,938 11,369
Current portion of lease obligations - finance leases 347 359
Total current liabilities 130,031 97,821
Lease obligation long term - operating leases 52,009 48,156
Lease obligation long term - finance leases 40,950 32,942
Deferred taxes 8,974 14,035
Other non-current obligations 6,665 4,104
Total liabilities 344,106 321,680
Commitments and contingencies
Stockholders' equity:    
Common stock, $0.001 par value, 10,000,000 shares authorized, 3,131,633 and 3,164,330 shares issued and outstanding at June 30, 2024 and September 30, 2023, respectively 2 2
Paid in capital 69,642 69,387
Treasury stock common 694,414 and 660,063 shares as of June 30, 2024 and September 30, 2023, respectively (9,068) (8,206)
Retained earnings 32,141 38,959
Total stockholders' equity 92,710 100,135
Total liabilities and stockholders' equity 436,816 421,815
Series E Convertible Preferred Stock    
Stockholders' equity:    
Series E convertible preferred stock, $0.001 par value, 200,000 shares authorized, 47,840 shares issued and outstanding at June 30, 2024 and September 30, 2023, respectively, with a liquidation preference of $0.30 per share outstanding 0 0
Treasury stock Series E preferred 80,000 shares as of June 30, 2024 and September 30, 2023, respectively (7) (7)
Nonrelated Party    
Liabilities:    
Current portion of long-term debt and noted payable related parties 42,186 23,077
Long-term debt, net of current portion 59,887 78,710
Related Party    
Liabilities:    
Current portion of long-term debt and noted payable related parties 5,400 4,000
Long-term debt, net of current portion 5,929 6,914
Related Party | Seller Notes    
Liabilities:    
Seller notes - related parties 2,500 0
Seller notes - related parties $ 39,661 $ 38,998

Source

v3.24.2.u1
CONDENSED CONSOLIDATED STATEMENTS OF (LOSS) INCOME (UNAUDITED) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Revenue $ 123,878 $ 91,516 $ 360,097 $ 251,624
Cost of revenue 86,833 59,347 251,258 165,903
Gross profit 37,045 32,169 108,839 85,721
Operating expenses:        
General and administrative expenses 30,062 23,226 87,565 60,443
Sales and marketing expenses 5,852 3,382 17,440 10,198
Total operating expenses 35,914 26,608 105,005 70,641
Operating income 1,131 5,561 3,834 15,080
Other expense:        
Interest expense, net (4,233) (3,485) (12,563) (8,767)
Loss on disposition of Salomon Whitney 0 (1,696) 0 (1,696)
Other expense (420) (23) (197) (693)
Total other expense, net (4,954) (4,204) (13,061) (9,156)
(Loss) income before provision for income taxes (3,823) 1,357 (9,227) 5,924
(Benefit) provision for income taxes (968) 297 (2,409) 1,462
Net (loss) income $ (2,855) $ 1,060 $ (6,818) $ 4,462
(Loss) income per share:        
Basic (in usd per share) $ (0.91) $ 0.33 $ (2.16) $ 1.43
Diluted (in usd per share) $ (0.91) $ 0.33 $ (2.16) $ 1.42
Weighted average common shares outstanding:        
Basic (in shares) 3,140,191 3,166,842 3,153,034 3,123,177
Diluted (in shares) 3,140,191 3,186,904 3,153,034 3,143,634
Salomon Whitney        
Other expense:        
Salomon Whitney settlement and Loss on disposition of Johnson $ 0 $ 1,000 $ 0 $ 2,000
Johnson        
Other expense:        
Salomon Whitney settlement and Loss on disposition of Johnson $ (301) $ 0 $ (301) $ 0

Source

v3.24.2.u1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2024
Dec. 31, 2023
Jun. 30, 2023
Dec. 31, 2022
Jun. 30, 2024
Jun. 30, 2023
Sep. 30, 2023
Operating Activities:              
Net (loss) income $ (2,855) $ (682) $ 1,060 $ 1,844 $ (6,818) $ 4,462  
Adjustments to reconcile net (loss) income to net cash provided by operating activities, net of acquisition:              
Depreciation and amortization 4,349   3,683   12,832 9,978  
Loss on disposal of fixed assets         0 29  
Amortization of seller note discount         2,048 0  
Amortization of debt issuance cost         64 223  
Stock based compensation expense         274 396  
Amortization of right-of-use assets         2,913 2,069  
Allowance for doubtful accounts         (396) 62  
Change in reserve for obsolete inventory         2,065 1,030  
Changes in assets and liabilities, net of acquisitions:              
Trade receivables         (3,216) 2,940  
Inventories         3,274 2,917  
Income taxes payable/receivable         1,741 316  
Prepaid expenses and other current assets         1,324 3,482  
Deposits and other assets         (167) (1,002)  
Accounts payable         1,649 (1,039)  
Accrued liabilities         164 (5,656)  
Change in deferred income taxes         (4,175) 4,227  
Other liabilities         0 63  
Net cash provided by operating activities         13,877 26,006  
Investing Activities:              
Purchase of property and equipment         (4,994) (3,499)  
Net cash used in investing activities         (18,002) (38,728)  
Financing Activities:              
Net borrowings under revolver loans         1,990 3,133  
Proceeds from issuance of notes payable         2,711 9,878  
Payments on notes payable         (5,064) (5,555)  
Payments on related party notes payable         (900) 0  
Payments for debt acquisition costs         0 (98)  
Purchase of common treasury stock         (862) (988)  
Payments on financing leases         (2,497) (1,621)  
Cash paid for net settlement of stock option exercise         (20) (29)  
Proceeds from failed sales and leaseback transaction         7,869 0  
Payments on seller finance arrangements         0   $ (51)
Net cash provided by financing activities         4,527   11,669
Change in cash         402   (1,053)
Cash, beginning of period   $ 4,309   $ 4,600 4,309 4,600 4,600
Cash, end of period 4,711   3,547   4,711 3,547 $ 4,309
Supplemental cash flow disclosures:              
Interest paid         10,306 7,443  
Income taxes paid, net           102  
Noncash financing and investing activities:              
Noncash items related to acquisition         0 36,900  
Noncash stock options exercise         94 327  
Line of Credit              
Financing Activities:              
Proceeds from issuance of related party notes payable and revolver loans         1,300 0  
Notes Payable              
Financing Activities:              
Proceeds from issuance of related party notes payable and revolver loans         0 7,000  
Salomon Whitney              
Adjustments to reconcile net (loss) income to net cash provided by operating activities, net of acquisition:              
Disposition of SW Financial, net of cash retained         0 1,509  
Loss on disposition of Johnson 0   (1,000)   0 (2,000)  
Johnson              
Adjustments to reconcile net (loss) income to net cash provided by operating activities, net of acquisition:              
Loss on disposition of Johnson $ 301   $ 0   301 0  
CRO acquisition              
Investing Activities:              
Acquisition         (1,034) 0  
Noncash financing and investing activities:              
Noncash items related to acquisition         725 0  
Johnson              
Investing Activities:              
Acquisition         (500) 0  
Flooring Liquidators              
Investing Activities:              
Acquisition         0 (33,929)  
Midwest Grinding              
Investing Activities:              
Acquisition         (1,000) 0  
Central Steel              
Investing Activities:              
Acquisition         (10,474) 0  
Noncash financing and investing activities:              
Noncash items related to acquisition         3,400 0  
Cal Coast              
Investing Activities:              
Acquisition         0 (1,300)  
PMW Acquisition              
Noncash financing and investing activities:              
Goodwill adjustment         233 0  
Johnson Acquisition              
Noncash financing and investing activities:              
Noncash items related to acquisition         $ 1,501 $ 0  

Source