Janus International Group Reports Second Quarter 2022 Financial Results
Delivered 42.2% revenue growth, including 27.4% organic improvement
Delivered over 41% increase in Adjusted EBITDA to $50.7 million; Net Income grew to $22.8 million
Sequential Adjusted EBITDA margin improvement of approximately 100 basis points from Q1 2022 and over 200 basis points from Q4 2021
Sequential Net Income growth of approximately 16% from Q1 2022 and over 122% from Q4 2021
Raises full-year 2022 revenue and Adjusted EBITDA outlook
TEMPLE, Ga.--(BUSINESS WIRE)-- Janus International Group, Inc. (NYSE: JBI) (“Janus” or the “Company”), a leading provider of cutting-edge access control technologies and building product solutions for the self-storage and other commercial and industrial sectors, today announced financial results for the second quarter ended July 2, 2022.
Second Quarter 2022 Highlights
- Revenues of $247.7 million, a 42.2% increase compared to $174.2 million for the second quarter of 2021, driven primarily by strong performance across all sales channels, including Commercial and Other up 81.6%, Restore, Rebuild & Replace (“R3”) up 34.3%, and New Construction up 17.3%, along with a $25.8 million contribution from the 2021 acquisitions of DBCI and ACT.
- Adjusted EBITDA (defined as net income plus the corresponding add-backs shown in the Adjusted EBITDA reconciliation tables below) of $50.7 million, a 41.1% increase compared to $35.9 million for the second quarter of 2021, driven by increased revenue from all sales channels, partially offset by incremental general and administrative expenses. Adjusted EBITDA as a percentage of revenues was 20.5%, a decrease of approximately 10 basis points from the prior year period due primarily to higher costs impacting raw material, labor and logistics in advance of commercial actions and productivity initiatives taking full effect, as well as incremental costs associated with being a public company. However, as a result of volume growth, productivity initiatives and commercial actions, Adjusted EBITDA margins increased by approximately 100 basis points over the first quarter of 2022 and over 200 basis points over the fourth quarter of 2021.
- Net income was $22.8 million, or $0.16 per diluted share, compared to a $1.7 million loss, or $(0.02) per diluted share in the second quarter of 2021.
- Adjusted Net Income (defined as Net Income plus the corresponding tax-adjusted add-backs shown in the Adjusted Net Income reconciliation tables below) of $24.8 million, up 20.4% compared to $20.6 million in the second quarter of 2021. Adjusted Net Income per diluted share was $0.17, compared to $0.25 per diluted share in the prior year quarter. The decrease in Adjusted Net Income per diluted share versus the prior year quarter was due to the increase in the weighted average number of outstanding shares as a result of the business combination in June of 2021, partially offset by higher Adjusted Net Income.
- Operating cash flow of $18.4 million compared to $19.3 million in the second quarter of 2021. Free cash flow was $16.0 million compared to $17.6 million in the second quarter of 2021, reflecting continued strong free cash flow conversion of 65% of Adjusted Net Income, despite the continued investments in working capital to support the ongoing growth of the business.
- Quarter end leverage ratio of 3.9x – a decrease of 0.4x from Q1 2022, with continued focus on de-levering the business towards goal of 2.5x - 3.5x.
Ramey Jackson, Chief Executive Officer, stated, “The strong momentum we established to start the year continued in the second quarter. We once again generated substantial year-over-year revenue growth from all of our sales channels, led again by particular strength in our Commercial and Other and R3 sales channels. We were particularly pleased to see a second consecutive quarter of strong sequential EBITDA margin improvement, highlighting how the commercial actions and the cost savings initiatives we have undertaken are yielding impressive results.”
Mr. Jackson continued, “Even as macroeconomic concerns around inflation, currency, labor availability, and supply chains persist, high occupancy rates in the self-storage industry continue to support pricing power for our customers that in turn is driving increasing levels of investment in both existing and new facilities. With our market-leading product offerings and solutions across self-storage, commercial, and industrial end markets, and supported by our strong cash generation profile, we are well situated to benefit from these tailwinds. Given the strong first half results, our expectations for the balance of the year, and a focus on driving continued margin improvement, we are pleased to raise our full-year 2022 outlook.”
2022 Financial Outlook:
Based on the Company’s current business outlook, Janus is raising its full-year 2022 outlook as follows:
- Revenue in a range of $940 million to $960 million, up from the previous range of $890 million to $910 million. The new range represents a 26.6% increase at the midpoint as compared to 2021 levels.
- Adjusted EBITDA in a range of $204 million to $211 million, up from the previous range of $193 million to $200 million. The new range represents a 40.0% increase at the midpoint as compared to 2021 levels.
About Janus International Group
Janus International Group, Inc. (www.JanusIntl.com) is a leading global manufacturer and supplier of turn-key self-storage, commercial and industrial building solutions, including: roll-up and swing doors, hallway systems, re-locatable storage units and facility and door automation technologies. The Janus team operates out of several U.S. locations and six locations internationally.
Conference Call and Webcast
The Company will host a conference call and webcast to review first quarter results, discuss recent events and conduct a question-and-answer session on Tuesday, August 16, 2022, at 10:00 a.m. Eastern time. The live webcast and archived replay of the conference call can be accessed on the Investors section of the Company’s website at www.janusintl.com. For those unable to access the webcast, the conference call will be accessible domestically or internationally, by dialing 1-877-407-0789 or 1-201-689-8562, respectively. Upon dialing in, please request to join the Janus International Group Second Quarter 2022 Earnings Conference Call. To access the replay of the call, dial 1-844-512-2921 (Domestic) and 1-412-317-6671 (International) with pass code 13731298.
Forward Looking Statements
Certain statements in this communication, including the estimated guidance provided under “2022 Financial Outlook” herein, may be considered “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. All statements other than statements of historical fact included in this communication are forward-looking statements, including, but not limited to statements regarding Janus’s positioning in the industry to strengthen its pipeline and deliver on its objectives and Janus’s belief regarding the demand outlook for Janus’s products and the strength of the industrials markets. When used in this communication, words such as “may,” “should,” “could,” “would,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “continue,” or the negative of such terms or other similar expressions, as they relate to the management team, identify forward-looking statements. Such forward-looking statements are based on the current beliefs of Janus’s management, based on currently available information, as to the outcome and timing of future events, and involve factors, risks, and uncertainties that may cause actual results in future periods to differ materially from such statements.
In addition to factors previously disclosed in Janus’s reports filed with the SEC and those identified elsewhere in this communication, the following factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: (i) risks of the self-storage industry; (ii) the highly competitive nature of the self-storage industry and Janus’s ability to compete therein; and (iii) the risk that the demand outlook for Janus’s products may not be as strong as anticipated.
There can be no assurance that the events, results, trends or guidance regarding financial outlook identified in these forward-looking statements will occur or be achieved. Forward-looking statements speak only as of the date they are made, and Janus is not under any obligation and expressly disclaims any obligation, to update, alter or otherwise revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law. This communication is not intended to be all-inclusive or to contain all the information that a person may desire in considering an investment in Janus and is not intended to form the basis of an investment decision in Janus. All subsequent written and oral forward-looking statements concerning Janus or other matters and attributable to Janus or any person acting on its behalf are expressly qualified in their entirety by the cautionary statements above and under the heading “Risk Factors” in Janus’s most recently filed Annual Report on Form 10-K and Quarterly Report on Form 10-Q, as updated from time to time in amendments and its subsequent filings with the SEC.
Non-GAAP Financial Measures
Janus uses measures of performance that are not required by or presented in accordance with GAAP in the United States. Non-GAAP financial performance measures are used to supplement the financial information presented on a GAAP basis. These non-GAAP financial measures should not be considered in isolation or as a substitute for the relevant GAAP measures and should be read in conjunction with information presented on a GAAP basis.
Adjusted EBITDA, Adjusted Net Income, Adjusted Basic EPS, and Adjusted Diluted EPS are non-GAAP financial measures used by Janus to evaluate its operating performance, generate future operating plans, and make strategic decisions, including those relating to operating expenses and the allocation of internal resources. Accordingly, Janus believes Adjusted EBITDA, Adjusted Net Income, Adjusted Basic EPS, and Adjusted Diluted EPS provide useful information to investors and others in understanding and evaluating Janus’s operating results in the same manner as its management and board of directors and in comparison with Janus’s peer group companies. In addition, Adjusted EBITDA, Adjusted Net Income, Adjusted Basic EPS, and Adjusted Diluted EPS provide useful measures for period-to-period comparisons of Janus’s business, as they remove the effect of certain non-recurring events and other non-recurring charges, such as acquisitions, and certain variable or non-recurring charges. Adjusted EBITDA is defined as net income excluding interest expense, income taxes, depreciation expense, amortization, and other non-operational, non-recurring items. Adjusted Net Income is defined as net income plus the corresponding tax-adjusted add-backs shown in the Adjusted EBITDA reconciliation. Adjusted Basic earnings (income) per share (EPS) is computed by taking Adjusted Net Income divided by the weighted average number of shares of common stock outstanding during the period. Adjusted Diluted earnings (income) per share (EPS) is computed by dividing Adjusted Net Income by the weighted average number of common shares outstanding plus the effect of dilutive potential common shares outstanding during the period using the treasury stock method. Dilutive potential common shares include stock purchase warrants and contingently issuable shares attributable to the earn-out consideration.
Adjusted EBITDA, Adjusted Net Income, Adjusted Basic EPS, and Adjusted Diluted EPS should not be considered in isolation of, or as an alternative to, measures prepared in accordance with GAAP. There are a number of limitations related to the use of Adjusted EBITDA, Adjusted Net Income, Adjusted Basic EPS, and Adjusted Diluted EPS rather than net income (loss), which is the nearest GAAP equivalent of Adjusted EBITDA and Adjusted Net Income, or Basic EPS and Diluted EPS, which is the nearest equivalent to Adjusted Basic EPS and Adjusted Diluted EPS. These limitations include that the non-GAAP financial measures: (i) exclude depreciation and amortization, and although these are non-cash expenses, the assets being depreciated may be replaced in the future; (ii) do not reflect interest expense, or the cash requirements necessary to service interest on debt, which reduces cash available; (iii) do not reflect the provision for or benefit from income tax that may result in payments that reduce cash available; (iv) exclude non-recurring items (i.e., the extinguishment of debt); and (v) may not be comparable to similar non-GAAP financial measures used by other companies, because the expenses and other items that Janus excludes in the calculation of these non-GAAP financial measures may differ from the expenses and other items, if any, that other companies may exclude from these non-GAAP financial measures when they report their operating results. Because of these limitations, these non-GAAP financial measures should be considered along with other operating and financial performance measures presented in accordance with GAAP.
|
Janus International Group, Inc. |
||||||||||||||||
|
Consolidated Statements of Operations and Comprehensive Income (Loss) |
||||||||||||||||
|
(In thousands) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
|||||||||||||
|
|
July 2, 2022 |
|
June 26, 2021 |
|
July 2, 2022 |
|
June 26, 2021 |
|||||||||
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|||||||||
|
REVENUE |
|
|
|
|
|
|
|
|||||||||
|
Sales of product |
$ |
213,969 |
|
|
$ |
140,556 |
|
|
$ |
411,274 |
|
|
$ |
262,253 |
|
|
|
Sales of services |
|
33,745 |
|
|
|
33,626 |
|
|
|
65,960 |
|
|
|
64,754 |
|
|
|
Total revenue |
|
247,714 |
|
|
|
174,182 |
|
|
|
477,234 |
|
|
|
327,007 |
|
|
|
Cost of Sales |
|
163,733 |
|
|
|
114,988 |
|
|
|
316,684 |
|
|
|
214,519 |
|
|
|
GROSS PROFIT |
|
83,981 |
|
|
|
59,194 |
|
|
|
160,550 |
|
|
|
112,488 |
|
|
|
OPERATING EXPENSE |
|
|
|
|
|
|
|
|||||||||
|
Selling and marketing |
|
14,389 |
|
|
|
10,381 |
|
|
|
27,739 |
|
|
|
19,840 |
|
|
|
General and administrative |
|
29,743 |
|
|
|
36,936 |
|
|
|
57,849 |
|
|
|
56,522 |
|
|
|
Contingent consideration and earnout fair value adjustments |
|
— |
|
|
|
687 |
|
|
|
— |
|
|
|
687 |
|
|
|
Operating Expenses |
|
44,132 |
|
|
|
48,004 |
|
|
|
85,588 |
|
|
|
77,049 |
|
|
|
INCOME FROM OPERATIONS |
|
39,849 |
|
|
|
11,190 |
|
|
|
74,962 |
|
|
|
35,439 |
|
|
|
Interest expense |
|
(8,868 |
) |
|
|
(7,476 |
) |
|
|
(17,643 |
) |
|
|
(15,602 |
) |
|
|
Other expense |
|
(342 |
) |
|
|
(919 |
) |
|
|
(369 |
) |
|
|
(2,478 |
) |
|
|
Change in fair value of derivative warrant liabilities |
|
— |
|
|
|
(1,929 |
) |
|
|
— |
|
|
|
(1,929 |
) |
|
|
INCOME BEFORE TAXES |
|
30,639 |
|
|
|
866 |
|
|
|
56,950 |
|
|
|
15,430 |
|
|
|
Provision (benefit) for Income Taxes |
|
7,802 |
|
|
|
2,560 |
|
|
|
14,409 |
|
|
|
2,405 |
|
|
|
NET INCOME (LOSS) |
$ |
22,837 |
|
|
$ |
(1,694 |
) |
|
$ |
42,541 |
|
|
$ |
13,025 |
|
|
|
Other Comprehensive Income (Loss) |
|
(3,387 |
) |
|
|
(37 |
) |
|
|
(3,901 |
) |
|
|
274 |
|
|
|
COMPREHENSIVE INCOME (LOSS) |
$ |
19,450 |
|
|
$ |
(1,731 |
) |
|
$ |
38,640 |
|
|
$ |
13,299 |
|
|
|
Net income (loss) attributable to common stockholders |
$ |
22,837 |
|
|
$ |
(1,694 |
) |
|
$ |
42,541 |
|
|
$ |
13,025 |
|
|
|
Weighted-average shares outstanding, basic and diluted |
|
|
|
|
|
|
|
|||||||||
|
Basic |
|
146,575,720 |
|
|
|
81,009,261 |
|
|
|
146,568,719 |
|
|
|
73,577,447 |
|
|
|
Diluted |
|
146,717,937 |
|
|
|
81,009,261 |
|
|
|
146,648,306 |
|
|
|
73,879,851 |
|
|
|
Net income (loss) per share, basic and diluted |
|
|
|
|
|
|
|
|||||||||
|
Basic |
$ |
0.16 |
|
|
$ |
(0.02 |
) |
|
$ |
0.29 |
|
|
$ |
0.18 |
|
|
|
Diluted |
$ |
0.16 |
|
|
$ |
(0.02 |
) |
|
$ |
0.29 |
|
|
$ |
0.18 |
|
|
|
Janus International Group, Inc. |
||||||||
|
Consolidated Balance Sheets |
||||||||
|
(In thousands) |
||||||||
|
|
July 2, |
|
January 1, |
|||||
|
|
2022 |
|
2022 |
|||||
|
|
(Unaudited) |
|
|
|||||
|
|
|
|
|
|||||
|
ASSETS |
|
|
|
|||||
|
Current Assets |
|
|
|
|||||
|
Cash and cash equivalents |
$ |
40,718 |
|
|
$ |
13,192 |
|
|
|
Accounts receivable, less allowance for credit losses; $6,607 and $5,449, at July 2, 2022 and January 1, 2022, respectively |
$ |
132,531 |
|
|
$ |
107,372 |
|
|
|
Costs and estimated earnings in excess of billing on uncompleted contracts |
$ |
21,715 |
|
|
$ |
23,121 |
|
|
|
Inventory, net |
$ |
66,769 |
|
|
$ |
56,596 |
|
|
|
Prepaid expenses |
$ |
8,211 |
|
|
$ |
9,843 |
|
|
|
Other current assets |
$ |
3,288 |
|
|
$ |
4,057 |
|
|
|
Total current assets |
$ |
273,232 |
|
|
$ |
214,181 |
|
|
|
Right-of-use assets, net |
$ |
40,535 |
|
|
$ |
— |
|
|
|
Property and equipment, net |
$ |
42,557 |
|
|
$ |
41,607 |
|
|
|
Customer relationships, net |
$ |
296,779 |
|
|
$ |
312,199 |
|
|
|
Tradename and trademarks |
$ |
107,403 |
|
|
$ |
107,980 |
|
|
|
Other intangibles, net |
$ |
15,118 |
|
|
$ |
15,861 |
|
|
|
Goodwill |
$ |
368,085 |
|
|
$ |
369,286 |
|
|
|
Deferred tax asset, net |
$ |
60,005 |
|
|
$ |
58,915 |
|
|
|
Other assets, net |
$ |
1,825 |
|
|
$ |
1,973 |
|
|
|
Total assets |
$ |
1,205,539 |
|
|
$ |
1,122,002 |
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|||||
|
Current Liabilities |
|
|
|
|||||
|
Accounts payable |
$ |
56,425 |
|
|
$ |
54,961 |
|
|
|
Billing in excess of costs and estimated earnings on uncompleted contracts |
$ |
26,084 |
|
|
$ |
23,207 |
|
|
|
Current maturities of long-term debt |
$ |
8,229 |
|
|
$ |
8,067 |
|
|
|
Other accrued expenses |
$ |
65,958 |
|
|
$ |
54,111 |
|
|
|
Total current liabilities |
$ |
156,696 |
|
|
$ |
140,346 |
|
|
|
Line of credit |
$ |
— |
|
|
$ |
6,369 |
|
|
|
Long-term debt, net |
$ |
701,883 |
|
|
$ |
703,718 |
|
|
|
Deferred tax liability, net |
$ |
1,827 |
|
|
$ |
749 |
|
|
|
Other long-term liabilities |
$ |
37,620 |
|
|
$ |
2,533 |
|
|
|
Total liabilities |
$ |
898,026 |
|
|
$ |
853,715 |
|
|
|
STOCKHOLDERS’ EQUITY |
|
|
|
|||||
|
Common Stock, 825,000,000 shares authorized, $.0001 par value, 146,639,377 and 146,561,717 shares issued and outstanding at July 2, 2022 and January 1, 2022, respectively |
$ |
15 |
|
|
$ |
15 |
|
|
|
Additional paid-in capital |
$ |
279,309 |
|
|
$ |
277,799 |
|
|
|
Accumulated other comprehensive loss |
$ |
(4,850 |
) |
|
$ |
(949 |
) |
|
|
Accumulated surplus (deficit) |
$ |
33,039 |
|
|
$ |
(8,578 |
) |
|
|
Total stockholders’ equity |
$ |
307,513 |
|
|
$ |
268,287 |
|
|
|
Total liabilities and stockholders’ equity |
$ |
1,205,539 |
|
|
$ |
1,122,002 |
|
|
|
Janus International Group, Inc. |
||||||||
|
Consolidated Statements of Cash Flows |
||||||||
|
(In thousands) |
||||||||
|
|
Six Months Ended |
|||||||
|
|
July 2, 2022 |
|
June 26, 2021 |
|||||
|
|
(Unaudited) |
|
(Unaudited) |
|||||
|
Cash Flows Provided By Operating Activities |
|
|
|
|||||
|
Net income |
$ |
42,541 |
|
|
$ |
13,025 |
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
|||||
|
Depreciation of property and equipment |
|
3,835 |
|
|
|
2,979 |
|
|
|
Reduction in carrying amount of right-of-use assets |
|
2,615 |
|
|
|
— |
|
|
|
Intangible amortization |
|
14,871 |
|
|
|
13,623 |
|
|
|
Deferred finance fee amortization |
|
1,832 |
|
|
|
1,487 |
|
|
|
Provision for losses on accounts receivable |
|
1,158 |
|
|
(666 |
) |
||
|
Share based compensation |
|
1,510 |
|
|
|
5,262 |
|
|
|
Loss on extinguishment of debt |
|
— |
|
|
|
2,415 |
|
|
|
Change in fair value of contingent consideration |
|
— |
|
|
|
687 |
|
|
|
(Gain) Loss on sale of assets |
|
(28 |
) |
|
|
43 |
|
|
|
Loss on abandonment of PP&E |
|
571 |
|
|
|
— |
|
|
|
Change in fair value of derivative warrant liabilities |
|
— |
|
|
|
1,929 |
|
|
|
Undistributed (earnings) losses of affiliate |
|
(60 |
) |
|
|
(105 |
) |
|
|
Deferred income taxes |
|
— |
|
|
|
(768 |
) |
|
|
Changes in operating assets and liabilities |
|
|
|
|||||
|
Accounts receivable |
|
(26,682 |
) |
|
|
(3,756 |
) |
|
|
Costs and estimated earnings in excess of billings and billings in excess of costs and estimated earnings on uncompleted contracts |
|
1,406 |
|
|
|
(5,216 |
) |
|
|
Prepaid expenses and other current assets |
|
2,481 |
|
|
|
(2,946 |
) |
|
|
Inventory |
|
(10,173 |
) |
|
|
(11,008 |
) |
|
|
Accounts payable |
|
1,464 |
|
|
|
15,393 |
|
|
|
Other accrued expenses |
|
6,971 |
|
|
|
13,783 |
|
|
|
Other assets and long-term liabilities |
|
(1,160 |
) |
|
|
(1,338 |
) |
|
|
Net Cash Provided By Operating Activities |
$ |
43,152 |
|
|
$ |
44,823 |
|
|
|
Cash Flows Used In Investing Activities |
|
|
|
|||||
|
Proceeds from sale of equipment |
$ |
45 |
|
|
$ |
79 |
|
|
|
Purchases of property and equipment |
|
(5,268 |
) |
|
|
(3,993 |
) |
|
|
Cash paid for acquisition, net of cash acquired |
|
— |
|
|
|
(1,565 |
) |
|
|
Net Cash Used In Investing Activities |
$ |
(5,223 |
) |
|
$ |
(5,479 |
) |
|
|
Cash Flows Used In Financing Activities |
|
|
|
|||||
|
Repayments on line of credit |
$ |
(6,369 |
) |
|
$ |
— |
|
|
|
Distributions to Janus Midco LLC unitholders |
|
— |
|
|
|
(4,174 |
) |
|
|
Principal payments on long-term debt |
|
(4,034 |
) |
|
|
(63,238 |
) |
|
|
Proceeds from merger |
|
— |
|
|
|
334,874 |
|
|
|
Proceeds from PIPE |
|
— |
|
|
|
250,000 |
|
|
|
Payments for transaction costs, net |
|
— |
|
|
|
(44,489 |
) |
|
|
Payments to Janus Midco, LLC unitholders at the business combination |
|
— |
|
|
|
(541,710 |
) |
|
|
Principal payments under capital lease obligations |
|
(66 |
) |
|
|
— |
|
|
|
Payments for deferred financing fees |
|
— |
|
|
|
(766 |
) |
|
|
Cash Used In Financing Activities |
$ |
(10,469 |
) |
|
$ |
(69,503 |
) |
|
|
Effect of exchange rate changes on cash and cash equivalents |
$ |
66 |
|
|
$ |
191 |
|
|
|
Net (Decrease) Increase in Cash and Cash Equivalents |
$ |
27,526 |
|
|
$ |
(29,968 |
) |
|
|
Cash and Cash Equivalents, Beginning of Period |
$ |
13,192 |
|
|
$ |
45,255 |
|
|
|
Cash and Cash Equivalents, End of Period |
$ |
40,718 |
|
|
$ |
15,287 |
|
|
|
Supplemental Cash Flows Information |
|
|
|
|||||
|
Interest paid |
$ |
18,296 |
|
|
$ |
16,848 |
|
|
|
Income taxes paid |
$ |
11,889 |
|
|
$ |
774 |
|
|
|
Cash paid for operating leases |
$ |
3,832 |
|
|
$ |
— |
|
|
|
Fair value of earnout |
$ |
— |
|
|
$ |
687 |
|
|
|
Fair value of warrants |
$ |
— |
|
|
$ |
1,929 |
|
|
|
Non-cash investing and financing activities: |
|
|
|
|||||
|
Right-of-use assets obtained in exchange for operating lease obligations |
$ |
42,380 |
|
|
$ |
— |
|
|
|
Right-of-use assets obtained in exchange for finance lease obligations |
$ |
706 |
|
|
$ |
— |
|
|
|
Janus International Group, Inc. |
||||||||||||||
|
Reconciliation of Net Income to Adjusted EBITDA |
||||||||||||||
|
(In thousands) |
||||||||||||||
|
|
Three Months Ended |
|
|
|
|
|||||||||
|
|
July 2, 2022 |
|
June 26, 2021 |
|
Variance |
|||||||||
|
|
|
|
$ |
|
% |
|||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Net Income |
$ |
22,837 |
|
$ |
(1,694 |
) |
|
$ |
24,531 |
|
|
1448.1 |
% |
|
|
Interest Expense |
|
8,868 |
|
|
7,476 |
|
|
|
1,392 |
|
|
18.6 |
% |
|
|
Income Taxes |
|
7,802 |
|
|
2,560 |
|
|
|
5,242 |
|
|
204.8 |
% |
|
|
Depreciation |
|
1,978 |
|
|
1,506 |
|
|
|
472 |
|
|
31.3 |
% |
|
|
Amortization |
|
7,646 |
|
|
6,791 |
|
|
|
855 |
|
|
12.6 |
% |
|
|
EBITDA |
$ |
49,131 |
|
$ |
16,639 |
|
|
$ |
32,492 |
|
|
195.3 |
% |
|
|
Loss (gain) on extinguishment of debt(1) |
|
— |
|
|
994 |
|
|
|
(994 |
) |
|
(100.0 |
)% |
|
|
COVID-19 related expenses(2) |
|
— |
|
|
13 |
|
|
|
(13 |
) |
|
(100.0 |
)% |
|
|
Transaction related expenses(3) |
|
— |
|
|
10,398 |
|
|
|
(10,398 |
) |
|
(100.0 |
)% |
|
|
Facility relocation(4) |
|
517 |
|
|
49 |
|
|
|
468 |
|
|
955.1 |
% |
|
|
Share-based compensation(5) |
|
— |
|
|
5,210 |
|
|
|
(5,210 |
) |
|
(100.0 |
)% |
|
|
Acquisition expense(6) |
|
535 |
|
|
— |
|
|
|
535 |
|
|
100.0 |
% |
|
|
Severance and transition costs (7) |
|
500 |
|
|
— |
|
|
|
500 |
|
|
100.0 |
% |
|
|
Change in fair value of contingent consideration(8) |
|
— |
|
|
687 |
|
|
|
(687 |
) |
|
(100.0 |
)% |
|
|
Change in fair value of derivative warrant liabilities(9) |
|
— |
|
|
1,929 |
|
|
|
(1,929 |
) |
|
(100.0 |
)% |
|
|
Adjusted EBITDA |
$ |
50,683 |
|
$ |
35,919 |
|
|
$ |
14,764 |
|
|
41.1 |
% |
|
|
|
Six Months Ended |
|
|
|
|
|||||||||
|
|
July 2, 2022 |
|
June 26, 2021 |
|
Variance |
|||||||||
|
|
|
|
$ |
|
% |
|||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Net Income |
$ |
42,541 |
|
$ |
13,025 |
|
|
$ |
29,516 |
|
|
226.6 |
% |
|
|
Interest Expense |
|
17,643 |
|
|
15,602 |
|
|
|
2,041 |
|
|
13.1 |
% |
|
|
Income Taxes |
|
14,409 |
|
|
2,405 |
|
|
|
12,004 |
|
|
499.1 |
% |
|
|
Depreciation |
|
3,835 |
|
|
2,979 |
|
|
|
856 |
|
|
28.7 |
% |
|
|
Amortization |
|
14,871 |
|
|
13,623 |
|
|
|
1,248 |
|
|
9.2 |
% |
|
|
EBITDA |
$ |
93,299 |
|
$ |
47,634 |
|
|
$ |
45,665 |
|
|
95.9 |
% |
|
|
Loss (gain) on extinguishment of debt(1) |
|
— |
|
|
2,415 |
|
|
|
(2,415 |
) |
|
(100.0 |
)% |
|
|
COVID-19 related expenses(2) |
|
109 |
|
|
209 |
|
|
|
(100 |
) |
|
(47.8 |
)% |
|
|
Transaction related expenses(3) |
|
— |
|
|
10,398 |
|
|
|
(10,398 |
) |
|
(100.0 |
)% |
|
|
Facility relocation(4) |
|
620 |
|
|
67 |
|
|
|
553 |
|
|
825.4 |
% |
|
|
Share-based compensation(5) |
|
— |
|
|
5,210 |
|
|
|
(5,210 |
) |
|
(100.0 |
)% |
|
|
Acquisition expense(6) |
|
821 |
|
|
— |
|
|
|
821 |
|
|
100.0 |
% |
|
|
Severance and transition costs (7) |
|
500 |
|
|
— |
|
|
|
500 |
|
|
100.0 |
% |
|
|
Change in fair value of contingent consideration(8) |
|
— |
|
|
687 |
|
|
|
(687 |
) |
|
(100.0 |
)% |
|
|
Change in fair value of derivative warrant liabilities(9) |
|
— |
|
|
1,929 |
|
|
|
(1,929 |
) |
|
(100.0 |
)% |
|
|
Adjusted EBITDA |
$ |
95,349 |
|
$ |
68,549 |
|
|
$ |
26,800 |
|
|
39.1 |
% |
|
|
(1) |
Adjustment for loss (gain) on extinguishment of debt regarding the write off of unamortized fees and third-party fees as a result of the debt modification completed in February 2021 and the prepayment of debt in the amount of $61.6 million that occurred on June 7, 2021 in conjunction with the Business Combination. See Liquidity and Capital Resources section. |
|
|
(2) |
Expenses which are one-time and non-recurring related to the COVID-19 pandemic. See Impact of COVID-19 section. |
|
|
(3) |
Transaction related expenses incurred as a result of the Business Combination on June 7, 2021 which consist of employee bonuses and the transaction cost allocation. |
|
|
(4) |
Expenses related to the facility relocation for ASTA and Janus Core. |
|
|
(5) |
Share-based compensation expense associated with Midco, LLC Class B Common units that fully vested at the date of the Business Combination. |
|
|
(6) |
Expenses related to the transition services agreement for the DBCI acquisition which closed August 18, 2021. |
|
|
(7) |
Reflects one-time costs associated with our strategic transformation, including executive leadership team changes, strategic business assessment and transformation projects. |
|
|
(8) |
Adjustment related to the change in fair value of contingent consideration related to the earnout of the 2,000,000 common stock shares that were issued and released on June 21, 2021. |
|
|
(9) |
Adjustment related to the change in fair value of derivative warrant liabilities for the private placement warrants. |
|
|
Janus International Group, Inc. |
|||||||
|
Reconciliation of Net Income to Non-GAAP Adjusted Net Income |
|||||||
|
(In thousands) |
|||||||
|
|
Three Months Ended |
||||||
|
|
July 2, 2022 |
|
June 26, 2021 |
||||
|
Net Income (Loss) |
$ |
22,837 |
|
$ |
(1,694 |
) |
|
|
Net Income Adjustments(1) |
|
1,552 |
|
|
19,279 |
|
|
|
Tax Effect Non-GAAP on Net Income Adjustments(2) |
|
393 |
|
|
3,005 |
|
|
|
Non-GAAP Adjusted Net Income |
$ |
24,782 |
|
$ |
20,590 |
|
|
|
|
Six Months Ended |
||||||
|
|
July 2, 2022 |
|
June 26, 2021 |
||||
|
Net Income |
$ |
42,541 |
|
$ |
13,025 |
|
|
|
Net Income Adjustments(1) |
|
2,051 |
|
|
20,914 |
|
|
|
Tax Effect Non-GAAP on Net Income Adjustments(2) |
|
519 |
|
|
3,260 |
|
|
|
Non-GAAP Adjusted Net Income |
$ |
45,111 |
|
$ |
37,199 |
||
|
(1) |
Refer to SEC public filings for detailed breakout. This amount reconciles to the EBITDA Adjustments/Non-GAAP Adjustments |
|
|
(2) |
Tax effected for the net income adjustments. Used effective tax rates 25.3% and 15.6% for the three and six months ended July 2, 2022 and June 26, 2021, respectively. |
|
|
Janus International Group, Inc. |
||||||
|
Non-GAAP Adjusted EPS |
||||||
|
(In thousands) |
||||||
|
|
|
|||||
|
|
Three Months Ended |
|||||
|
|
July 2, 2022 |
|
June 26, 2021 |
|||
|
Numerator: |
|
|
|
|||
|
Non-GAAP Adjusted Net Income |
$ |
24,782 |
|
$ |
20,590 |
|
|
Denominator: |
|
|
|
|||
|
Weighted average number of shares: |
|
|
|
|||
|
Basic |
|
146,575,720 |
|
|
81,009,261 |
|
|
Adjustment for Restricted Stock Units |
|
142,217 |
|
|
— |
|
|
Diluted |
|
146,717,937 |
|
|
81,009,261 |
|
|
Non-GAAP Adjusted Basic EPS |
$ |
0.17 |
|
$ |
0.25 |
|
|
Non-GAAP Adjusted Diluted EPS |
$ |
0.17 |
|
$ |
0.25 |
|
|
|
|
|||||
|
|
Six Months Ended |
|||||
|
|
July 2, 2022 |
|
June 26, 2021 |
|||
|
Numerator: |
|
|
|
|||
|
Non-GAAP Adjusted Net Income |
$ |
45,111 |
|
$ |
37,199 |
|
|
Denominator: |
|
|
|
|||
|
Weighted average number of shares: |
|
|
|
|||
|
Basic |
|
146,568,719 |
|
|
73,577,447 |
|
|
Adjustment for Restricted Stock Units |
|
79,587 |
|
|
302,404 |
|
|
Diluted |
|
146,648,306 |
|
|
73,879,851 |
|
|
Non-GAAP Adjusted Basic EPS |
$ |
0.31 |
|
$ |
0.51 |
|
|
Non-GAAP Adjusted Diluted EPS |
$ |
0.31 |
|
$ |
0.50 |
|
|
Janus International Group, Inc. |
||||||||
|
Non-GAAP Free Cash Flow Conversion |
||||||||
|
(In thousands) |
||||||||
|
|
Three Months Ended |
|||||||
|
|
July 2, 2022 |
|
June 26, 2021 |
|||||
|
Cash flow from operating activities |
$ |
18,377 |
|
|
$ |
19,263 |
|
|
|
Less capital expenditure |
|
(2,388 |
) |
|
|
(1,629 |
) |
|
|
Free cash flow |
$ |
15,989 |
|
|
$ |
17,634 |
|
|
|
|
|
|
|
|||||
|
Non-GAAP Adjusted Net Income |
$ |
24,782 |
|
|
$ |
20,590 |
|
|
|
|
|
|
|
|||||
|
Free cash flow conversion of Non-GAAP Adjusted Net Income |
|
65 |
% |
|
|
86 |
% |
|
|
|
Six Months Ended |
|||||||
|
|
July 2, 2022 |
|
June 26, 2021 |
|||||
|
Cash flow from operating activities |
$ |
43,152 |
|
|
$ |
44,823 |
|
|
|
Less capital expenditure |
|
(5,268 |
) |
|
|
(3,993 |
) |
|
|
Free cash flow |
$ |
37,884 |
|
|
$ |
40,830 |
|
|
|
|
|
|
|
|||||
|
Non-GAAP Adjusted Net Income |
$ |
45,111 |
|
|
$ |
37,199 |
|
|
|
|
|
|
|
|||||
|
Free cash flow conversion of Non-GAAP Adjusted Net Income |
|
84 |
% |
|
|
110 |
% |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220816005283/en/
Investor Contacts, Janus
John Rohlwing
Vice President, Investor Relations & FP&A, Janus International
Rodny Nacier / Dan Scott, ICR on behalf of Janus
IR@janusintl.com
(770) 562-6399
Media Contacts, Janus
Bethany Morehouse
Marketing Content Manager, Janus International
770-746-9576
Marketing@Janusintl.com
Jason Chudoba, ICR on behalf of Janus
Jason.Chudoba@ICRinc.com
Source: Janus International Group, Inc.
Released August 16, 2022
