shyf20221026_8k.htm
false 0000743238 0000743238 2022-10-27 2022-10-27
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
 
Date of Report (Date of Earliest Event Reported): October 27, 2022
 
THE SHYFT GROUP, INC.
(Exact Name of Registrant as Specified in Its Charter)
 
 
Michigan
(State or Other Jurisdiction
of Incorporation)
001-33582
(Commission File No.)
38-2078923
(IRS Employer
Identification No.)
     
 
41280 Bridge Street, Novi, Michigan
(Address of Principal Executive Offices)
48375
(Zip Code)
 
517-543-6400
(Registrant's Telephone Number, Including Area Code)
 
Not Applicable
(Former Name or Former Address, if changed Since Last Report)
 
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
Written communications pursuant to Rule 425 under the Section Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock
SHYF
NASDAQ Global Select Market
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
 
 

 
 
Item 2.02     Results of Operations and Financial Condition
 
On October 27, 2022, The Shyft Group, Inc. issued a press release announcing its financial results for the quarter ended September 30, 2022, along with an accompanying investor presentation. Copies of the press release and investor presentation are attached to this Current Report as Exhibits 99.1 and 99.2.
 
The information in this Item 2.02 and the attached Exhibits 99.1 and 99.2 shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
 
Item 9.01     Financial Statements and Exhibits
 
(d) Exhibits
 
99.1     Press Release dated October 27, 2022 regarding the financial results for the quarter ended September 30, 2022.
 
99.2     Investor presentation dated October 27, 2022 regarding the financial results for the quarter ended September 30, 2022.
 
104     Cover Page Interactive Data File (embedded within the Inline XBRL document)
 
 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
 
THE SHYFT GROUP, INC.
 
       
       
Dated: October 27, 2022
By:
/s/ Jonathan C. Douyard
 
   
Jonathan C. Douyard
 
   
Chief Financial Officer
 
 
 
ex_437423.htm

Exhibit 99.1

 

https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-image01.jpg

41280 Bridge St, Novi, MI 48375

THESHYFTGROUP.COM

 

 

 

The Shyft Group Reports Third Quarter 2022 Results

 

Sales up 5%; Backlog remains strong at $1 billion

Tightened full-year 2022 EPS outlook

 

 

Novi, Mich., October 27, 2022 The Shyft Group, Inc. (NASDAQ: SHYF) (“Shyft” or the “Company”), the North American leader in specialty vehicle manufacturing, assembly and upfit for the commercial, retail and service specialty vehicle markets, today reported operating results for the third quarter ending September 30, 2022.

 

Third Quarter 2022 Financial Highlights1

For the third quarter of 2022 compared to the third quarter of 2021:

Sales of $286.1 million, an increase of $13.5 million, or 4.9%, from $272.6 million.

Earnings of $17.3 million, or $0.49 per share, compared to $21.0 million, or $0.58 per share.

Adjusted EBITDA of $27.1 million, or 9.5% of sales, a decrease of $6.6 million, from $33.7 million, or 12.4% of sales. Results include $7.7 million of EV development costs.

Adjusted net income of $18.6 million, or $0.53 per share, compared to adjusted net income of $22.9 million, or $0.63 per share in the third quarter of 2021.

Consolidated backlog at September 30, 2022, totaled $1.0 billion, up $191.3 million, or 22.4%, compared to $852.6 million at September 30, 2021, reflecting continued strong demand across all business units.

Secured initial pre-order for Blue Arc™ Electric Delivery Walk-In Vans from Randy Marion Dealer Group of 2,000-units.

 

“I am incredibly proud of the Shyft Group team as we delivered positive operating results, with strong execution in an environment that remains highly dynamic and challenging. The Specialty Vehicles business produced record profitability while Fleet Vehicles and Services improved sequentially as chassis availability returned to more healthy levels,” said Daryl Adams, President and Chief Executive Officer. “The excitement around our Blue Arc Solutions remains extremely high as demonstrated by our initial pre-order and positive customer feedback. We are pleased with our progress to date and believe we are on-track for mid-2023 production.”

 

Fleet Vehicles and Services (FVS)

 

FVS segment sales were $184.5 million, a decrease of $6.9 million, or 3.6%, from $191.4 million due to lower volume.

 

Adjusted EBITDA was $24.4 million, or 13.2% of sales, compared to $36.4 million, or 19.0% of sales, a year ago. The decrease was primarily driven by lower volume and production inefficiencies due to supply chain challenges along with material and labor cost inflation, partially offset by pricing actions and mix.

 

The segment backlog at September 30, 2022, totaled $915.1 million and was up 22.1% compared to $749.7 million at September 30, 2021.

 

 

 

   
   

1 Results reflected are for Continuing Operations; The Company divested its Emergency Response Vehicles (ERV) business effective February 1, 2020.  Accordingly, the financial results of ERV have been classified as discontinued operations for all periods presented. Unless otherwise noted, financial results presented are based on continuing operations. 

 

 

https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-image02.jpg
The Shyft Group, Inc.

 

 

 

Specialty Vehicles (SV)

 

SV segment sales were $103.9 million, an increase of $22.7 million, or 27.9%, from $81.2 million a year ago. This was due to continued strong performance in luxury motorhome chassis and service body sales as well as the impact of pricing actions.

 

Adjusted EBITDA was $15.6 million, or 15.0% of sales, an increase of $9.3 million, or 148.9%, from $6.2 million, or 7.7% of sales, a year ago. The increase was primarily due to higher sales volume, pricing actions and improved product mix, partially offset by material and labor cost inflation.

 

The segment backlog as of September 30, 2022, totaled $128.8 million and was up 25.2% compared to $102.9 million at September 30, 2021.

 

2022 Outlook

 

“Given our third quarter performance, chassis visibility for the balance of the year, and our strong backlog, we are tightening our full year guidance,” said Jon Douyard, Chief Financial Officer. “Our balance sheet and liquidity remain strong, and while free cash flow performance has been challenging year-to-date, we expect to see recovery in the fourth quarter as completion and delivery of vehicles improves.”

 

Guidance for full-year 2022, notwithstanding further chassis and supply chain related issues, is as follows:

 

 

Revenue to be in the range of $1.0 billion to $1.1 billion

 

 

Adjusted EBITDA of $62.5 to $72.5 million, including approximately $30 million of expenses related to EV development

 

 

Income from continuing operations of $29.7 to $37.6 million

 

 

Earnings per share of $0.83 to $1.05

 

 

Adjusted earnings per share of $1.02 to $1.24

 

 

Adams concluded, “Our team is working hard to maintain our positive momentum and close out the year strong, while executing our long-term growth strategy. We believe the strength of our portfolio, talented team, and operations provides a strong foundation to continue delivering meaningful shareholder value through 2022 and beyond."

 

 

Conference Call and Webcast Information

 

The Shyft Group will host a conference call at 10 a.m. ET today to discuss these results and current business trends. The conference call and webcast will be available via:

 

Webcast: www.the shyftgroup.com/webcasts

Conference Call: 1-844-868-8845 (domestic) or 412-317-6591 (international); passcode: 10163195

 

For more information about Shyft, please visit www.theshyftgroup.com.

 

 

https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-image02.jpg
The Shyft Group, Inc.

 

 

 

About The Shyft Group

 

The Shyft Group is the North American leader in specialty vehicle manufacturing, assembly, and upfit for the commercial, retail, and service specialty vehicle markets. Our customers include first-to-last mile delivery companies across vocations, federal, state, and local government entities; the trades; and utility and infrastructure segments. The Shyft Group is organized into two core business units: Shyft Fleet Vehicles & Services™ and Shyft Specialty Vehicles™. Today, its family of brands includes Blue Arc™ EV Solutions, Utilimaster®, Royal Truck Body™, DuraMag® and Magnum®, Strobes-R-Us™, Spartan RV Chassis™, Builtmore Contract Manufacturing™, and corresponding aftermarket provisions. The Shyft Group and its go-to-market brands are well known in their respective industries for quality, durability, and first-to-market innovation. The Company employs approximately 3,800 employees and contractors across campuses, and operates facilities in Michigan, Indiana, Maine, Pennsylvania, South Carolina, Florida, Missouri, California, Arizona, Texas, and Saltillo, Mexico. The Company reported sales of $992 million in 2021. Learn more about The Shyft Group at TheShyftGroup.com.

 

 

This release contains information, including our revenue and earnings guidance, all other information provided with respect to our outlook for 2022 and future periods, and other statements concerning our business, strategic position, financial projections, financial strength, future plans, objectives, and the performance of our products and operations that may constitute 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. We intend the forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in those sections. Generally, we have identified such forward-looking statements by using words such as believe, expect, intend, potential, future, may, will, should, and similar expressions or by using future dates in connection with any discussion of, among other things, the construction or operation of new or existing facilities, operating performance, trends, events or developments that we expect or anticipate will occur in the future, statements relating to volume changes, share of sales and earnings per share changes, anticipated cost savings, potential capital and operational cash improvements, anticipated disruptions to our operations and industry due to the COVID-19 pandemic, changes in supply and demand conditions and prices for our products, trade duties and other aspects of trade policy, statements regarding our future strategies, products and innovations, and statements expressing general views about future operating results. However, the absence of these words or similar expressions does not mean that a statement is not forward-looking. Forward-looking statements are not historical facts, but instead represent only the Companys beliefs regarding future events, many of which, by their nature, are inherently uncertain and outside of the Companys control. It is possible that the Companys actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Management believes that these forward-looking statements are reasonable as of the time made. However, caution should be taken not to place undue reliance on any such forward-looking statements because such statements speak only as of the date when made. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from the Companys historical experience and our present expectations or projections. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from the Companys historical experience and our present expectations or projections. These risks and uncertainties include, but are not limited to the risks and uncertainties described in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2021, and those described from time to time in our reports filed with the Securities and Exchange Commission (SEC), which are available at www.sec.gov or our website. All forward-looking statements in this release are qualified by this paragraph. Investors should not place undue reliance on forward-looking statements as a prediction of actual results. We undertake no obligation to publicly update or revise any forward-looking statements in this release, whether as a result of new information, future events, or otherwise.

 

 

https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-image02.jpg
The Shyft Group, Inc.

 

 

 

 

The Shyft Group, Inc. and Subsidiaries

Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

   

September 30,

   

December 31,

 
   

2022

   

2021

 

ASSETS

               

Current assets:

               

Cash and cash equivalents

  $ 2,862     $ 37,158  

Accounts receivable, less allowance of $176 and $187

    87,673       87,262  

Contract assets

    87,099       21,483  

Inventories

    111,213       67,184  

Other receivables - chassis pool agreements

    24,277       9,926  

Other current assets

    12,813       10,813  

Total current assets

    325,937       233,826  
                 

Property, plant and equipment, net

    66,970       61,057  

Right of use assets operating leases

    53,156       43,316  

Goodwill

    48,880       48,880  

Intangible assets, net

    50,054       52,981  

Net deferred tax asset

    4,816       4,880  

Other assets

    1,886       2,927  

TOTAL ASSETS

  $ 551,699     $ 447,867  

LIABILITIES AND SHAREHOLDERS' EQUITY

               

Current liabilities:

               

Accounts payable

  $ 106,621     $ 82,442  

Accrued warranty

    6,432       5,975  

Accrued compensation and related taxes

    15,559       19,064  

Contract liabilities

    10,601       988  

Operating lease liability

    10,060       7,934  

Other current liabilities and accrued expenses

    11,703       9,256  

Short-term debt - chassis pool agreements

    24,277       9,926  

Current portion of long-term debt

    190       252  

Total current liabilities

    185,443       135,837  
                 

Other non-current liabilities

    6,576       8,108  

Long-term operating lease liability

    44,660       36,329  

Long-term debt, less current portion

    65,222       738  

Total liabilities

    301,901       181,012  

Shareholders' equity:

               

Preferred stock, no par value: 2,000 shares authorized (none issued)

    -       -  

Common stock, no par value : 80,000 shares authorized; 35,063 and 35,416 outstanding

    90,160       95,375  

Retained earnings

    159,537       171,379  

Total The Shyft Group, Inc. shareholders' equity

    249,697       266,754  

Non-controlling interest

    101       101  

Total shareholders' equity

    249,798       266,855  

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

  $ 551,699     $ 447,867  

 

 

https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-image02.jpg
The Shyft Group, Inc.

 

 

 

The Shyft Group, Inc. and Subsidiaries

Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)

 

    Three Months Ended     Nine Months Ended  
    September 30,     September 30,  
    2022     2021     2022     2021  

Sales

  $ 286,075     $ 272,622     $ 725,153     $ 714,492  

Cost of products sold

    231,979       216,564       603,008       566,542  

Gross profit

    54,096       56,058       122,145       147,950  
                                 

Operating expenses:

                               

Research and development

    7,051       2,582       19,541       4,304  

Selling, general and administrative

    25,033       25,368       78,445       78,645  

Total operating expenses

    32,084       27,950       97,986       82,949  
                                 

Operating income

    22,012       28,108       24,159       65,001  
                                 

Other income (expense):

                               

Interest expense

    (1,137 )     (253 )     (1,754 )     (310 )

Other income (expense)

    181       54       (342

)

    743  

Total other income (expense)

    (956 )     (199 )     (2,096 )     433  

Income from continuing operations before income taxes

    21,056       27,909       22,063       65,434  
                                 

Income tax expense

    3,770       6,910       3,346       15,952  
                                 

Income from continuing operations

    17,286       20,999       18,717       49,482  
                                 

Income from discontinued operations, net of income taxes

    -       -       -       81  
                                 

Net income

    17,286       20,999       18,717       49,563  
                                 

Less: net income attributable to non-controlling interest

    -       77       -       1,102  
                                 

Net income attributable to The Shyft Group, Inc.

  $ 17,286     $ 20,922     $ 18,717     $ 48,461  
                                 

Basic earnings per share

                               

Continuing operations

  $ 0.49     $ 0.59     $ 0.53     $ 1.37  

Discontinued operations

    -       -       -       -  

Basic earnings per share

  $ 0.49     $ 0.59     $ 0.53     $ 1.37  
                                 

Diluted net earnings per share

                               

Continuing operations

  $ 0.49     $ 0.58     $ 0.53     $ 1.34  

Discontinued operations

    -       -       -       -  

Diluted earnings per share

  $ 0.49     $ 0.58     $ 0.53     $ 1.34  
                                 

Basic weighted average common shares outstanding

    35,056       35,346       35,071       35,330  
                                 

Diluted weighted average common shares outstanding

    35,365       36,074       35,481       36,024  

 

 

https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-image02.jpg
The Shyft Group, Inc.

 

 

 

 

The Shyft Group, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(In thousands, except par value)

(Unaudited)

 

   

Nine Months Ended

September 30,

 
   

2022

   

2021

 

Cash flows from operating activities:

               

Net income

  $ 18,717     $ 49,563  

Adjustments to reconcile net income to net cash provided by (used in) operating activities

               

Depreciation and amortization

    10,055       8,312  

Non-cash stock based compensation expense

    4,922       6,571  

Deferred income taxes

    64       134  

Loss (gain) on disposal of assets

    481       (104 )

Changes in accounts receivable and contract assets

    (66,026 )     (35,842 )

Changes in inventories

    (44,029 )     (35,473 )

Changes in accounts payable

    24,708       43,230  

Changes in accrued compensation and related taxes

    (3,505 )     910  

Changes in accrued warranty

    457       1,626  

Changes in other assets and liabilities

    9,663       3,396  

Net cash provided by (used in) operating activities

    (44,493 )     42,323  
                 

Cash flows from investing activities:

               

Purchases of property, plant and equipment

    (14,228 )     (18,238 )

Proceeds from sale of property, plant and equipment

    148       16  

Acquisition of business, net of cash acquired

    -       904  

Net cash used in investing activities

    (14,080 )     (17,318 )
                 

Cash flows from financing activities:

               

Proceeds from long-term debt

    120,000       25,000  

Payments on long-term debt

    (55,000 )     (47,400

)

Payments of dividends

    (5,395 )     (2,660 )

Purchase and retirement of common stock

    (26,789 )     (3,348 )

Issuance and vesting of stock incentive awards

    (8,539

)

    (3,043

)

Net cash provided by (used in) financing activities

    24,277       (31,451 )
                 

Net decrease in cash and cash equivalents

    (34,296 )     (6,446 )

Cash and cash equivalents at beginning of year

    37,158       20,995  

Cash and cash equivalents at end of year

  $ 2,862     $ 14,549  

 

 

https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-image02.jpg
The Shyft Group, Inc.

 

 

 

 

The Shyft Group, Inc. and Subsidiaries

Sales and Other Financial Information by Business Segment

(Unaudited)

 

Quarter Ended September 30, 2022 (in thousands of dollars)


 

           

Business Segments

                 
   

Fleet Vehicles

& Services

   

Specialty

Vehicles

   

Eliminations

& Other

   

Consolidated

 

Fleet vehicle sales

  $ 173,673     $ -     $ -     $ 173,673  

Motorhome chassis sales

    -       50,399       -       50,399  

Other specialty vehicles sales

    -       48,570       (2,335

)

    46,235  

Aftermarket parts and accessories sales

    10,821       4,947       -       15,768  

Total Sales

  $ 184,494     $ 103,916     $ (2,335

)

  $ 286,075  
                                 

Adjusted EBITDA

  $ 24,361     $ 15,550     $ (12,849 )   $ 27,062  

 

 

The Shyft Group, Inc. and Subsidiaries

Sales and Other Financial Information by Business Segment

(Unaudited)

 

Quarter Ended September 30, 2021 (in thousands of dollars)


 

           

Business Segments

                 
   

Fleet Vehicles

   

Specialty

   

Eliminations

         
   

& Services

   

Vehicles

   

& Other

   

Consolidated

 

Fleet vehicle sales

  $ 182,438     $ -     $ -     $ 182,438  

Motorhome chassis sales

    -       42,507       -       42,507  

Other specialty vehicles sales

    -       33,773       -       33,773  

Aftermarket parts and accessories sales

    8,949       4,955       -       13,904  

Total Sales

  $ 191,387     $ 81,235     $ -     $ 272,622  
                                 

Adjusted EBITDA

  $ 36,393     $ 6,247     $ (8,900 )   $ 33,740  

 

 

The Shyft Group, Inc. and Subsidiaries

Sales and Other Financial Information by Business Segment

(Unaudited)

 

Period End Backlog (amounts in thousands of dollars)


 

   

Sept. 30, 2022

   

Jun. 30, 2022

   

Mar. 31, 2022

   

Dec. 31, 2021

   

Sept. 30, 2021

 

Fleet Vehicles and Services

  $ 915,135     $ 1,000,021     $ 1,148,700     $ 859,442     $ 749,731  

Motorhome Chassis

    49,769       62,811       61,297       54,583       60,978  

Other Specialty Vehicles

    78,794       72,058       62,406       49,407       41,504  

Aftermarket Parts and Accessories

    206       293       296       127       347  

Total Specialty Vehicles

    128,769       135,162       123,999       104,117       102,829  
                                         

Total Backlog

  $ 1,043,904     $ 1,135,183     $ 1,272,699     $ 963,559     $ 852,560  

 

 

https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-image02.jpg
The Shyft Group, Inc.

 

 

 

Reconciliation of Non-GAAP Financial Measures

This release presents Adjusted EBITDA (earnings before interest, taxes, depreciation and amortization), adjusted net income, and adjusted earnings per share, each of which is a non-GAAP financial measure. These non-GAAP measures are calculated by excluding items that we believe to be infrequent or not indicative of our underlying operating performance, as well as certain non-cash expenses. We define Adjusted EBITDA as income from continuing operations before interest, income taxes, depreciation and amortization, as adjusted to eliminate the impact of restructuring charges, acquisition related expenses and adjustments, non-cash stock-based compensation expenses, and other gains and losses not reflective of our ongoing operations.

 

We present the non-GAAP measure Adjusted EBITDA because we consider it to be an important supplemental measure of our performance. The presentation of Adjusted EBITDA enables investors to better understand our operations by removing items that we believe are not representative of our continuing operations and may distort our longer-term operating trends. We believe this measure to be useful to improve the comparability of our results from period to period and with our competitors, as well as to show ongoing results from operations distinct from items that are infrequent or not indicative of our continuing operating performance. We believe that presenting this non-GAAP measure is useful to investors because it permits investors to view performance using the same tools that management uses to budget, make operating and strategic decisions, and evaluate our historical performance. We believe that the presentation of this non-GAAP measure, when considered together with the corresponding GAAP financial measures and the reconciliations to that measure, provides investors with additional understanding of the factors and trends affecting our business than could be obtained in the absence of this disclosure.

 

Our management uses Adjusted EBITDA to evaluate the performance of and allocate resources to our segments. Adjusted EBITDA is also used, along with other financial and non-financial measures, for purposes of determining annual incentive compensation for our management team and long-term incentive compensation for certain members of our management team.

 

 

https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-image02.jpg
The Shyft Group, Inc.

 

 

 

The Shyft Group, Inc. and Subsidiaries

Consolidated Financial Summary (Non-GAAP)

(In thousands, except per share data)

(Unaudited)

 

   

Three Months Ended September 30,

 

The Shyft Group, Inc.

 

2022

   

% of sales

         

2021

   

% of sales

 

Income from continuing operations

  $ 17,286       6.0 %         $ 20,999       7.7 %

Net (income) attributable to non-controlling interest

    -                     (77 )        

Add (subtract):

                                     

Restructuring and other related charges

    53                     -          

Acquisition related expenses and adjustments

    243                     594          

Non-cash stock-based compensation expense

    1,214                     2,079          

Tax effect of adjustments

    (226 )                   (733 )        

Adjusted net income

  $ 18,570       6.5 %         $ 22,862       8.4 %
                                       

Income from continuing operations

  $ 17,286       6.0 %         $ 20,999       7.7 %

Net (income) attributable to non-controlling interest

    -                     (77 )        

Add (subtract):

                                     

Depreciation and amortization

    3,359                     2,982          

Income tax expense

    3,770                     6,910          

Interest expense

    1,137                     253          

EBITDA

  $ 25,552       8.9 %         $ 31,067       11.4 %

Add:

                                     

Restructuring and other related charges

    53                     -          

Acquisition related expenses and adjustments

    243                     594          

Non-cash stock-based compensation expense

    1,214                     2,079          

Adjusted EBITDA

  $ 27,062       9.5 %         $ 33,740       12.4 %
                                       

Diluted net earnings per share

  $ 0.49                   $ 0.58          

Add (subtract):

                                     

Acquisition related expenses and adjustments

    -                     0.01          

Non-cash stock-based compensation expense

    0.04                     0.06          

Tax effect of adjustments

    -                     (0.02 )        

Adjusted diluted net earnings per share

  $ 0.53                   $ 0.63          

 

 

https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-image02.jpg
The Shyft Group, Inc.

 

 

 

The Shyft Group, Inc. and Subsidiaries

Consolidated Financial Summary (Non-GAAP)

(In thousands, except per share data)

(Unaudited)

 

   

Forecast

 
   

Twelve Months Ended December 31, 2022

 

The Shyft Group, Inc.

 

Low

   

Mid

   

High

 

Income from continuing operations

  $ 29,655     $ 33,614     $ 37,572  

Add:

                       

Depreciation and amortization

    13,500       13,500       13,500  

Interest Expense

    3,000       3,000       3,000  

Taxes

    7,883       8,935       9,988  

EBITDA

  $ 54,038     $ 59,049     $ 64,060  

Add:

                       

Non-cash stock-based compensation and other charges

    8,450       8,450       8,450  

Adjusted EBITDA

  $ 62,488     $ 67,499     $ 72,510  
                         

Earnings per share

  $ 0.83     $ 0.94     $ 1.05  

Add:

                       

Non-cash stock-based compensation and other charges

    0.24       0.24       0.24  

Less tax effect of adjustments

    (0.05 )     (0.05 )     (0.05 )

Adjusted earnings per share

  $ 1.02     $ 1.13     $ 1.24  

 

 

https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-image02.jpg
The Shyft Group, Inc.

 

 
Image Exhibit

Exhibit 99.2

 

 

 

https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide01.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide02.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide03.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide04.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide05.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide06.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide07.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide08.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide09.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide10.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide11.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide12.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide13.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide14.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide15.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide16.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide17.jpg

 

 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-page018.jpg
 
 

 
https://cdn.kscope.io/8a774e97b6a73d42b249768d2658aaaf-slide19.jpg