DMC Global Issues Correction to Previously Reported Non-GAAP Adjusted Earnings Per Share For 2021 Fourth Quarter And Full-Year

2/25, 7:53 PM (Source: GlobeNewswire)

Note: This news release includes a correction to DMC Global’s non-GAAP adjusted diluted net income per share attributable to DMC Global for the fourth quarter and full-year ended December 31, 2021. This financial measure should have been reported as $0.01 per diluted share for the fourth quarter and $0.16 per diluted share for the full fiscal year. In a news release published on February 24, 2022, this financial measure was reported as $0.05 per diluted share for the fourth quarter, and $0.20 per diluted share for the full year. This news release incorporates corrections to these financial measures.

  • Fourth quarter sales were $71.8 million, up 7% sequentially and 26% versus Q4 2020
  • Fourth quarter gross margin was 18% versus 25% in Q3 2021 and 21% in Q4 2020
  • Fourth quarter net loss attributable to DMC was $2.8 million
  • Fourth quarter net loss per diluted share, inclusive of adjustment for redeemable noncontrolling interest, was $0.38
  • Fourth quarter adjusted net income attributable to DMC was $197,000, or $0.01 per diluted share
  • Fourth quarter adjusted EBITDA attributable to DMC* was $2.8 million
  • Full-year sales were $260.1 million, up 14% from 2020
  • Full-year net loss attributable to DMC was $202,000
  • Full-year net loss per diluted share, inclusive of adjustment for redeemable noncontrolling interest, was $0.26
  • Full-year adjusted net income attributable to DMC* was $2.9 million, or $0.16 per diluted share
  • Pro-forma full year sales, inclusive of recently acquired Arcadia, were $500.5 million, while pro forma adjusted EBITDA was $50.1 million

BROOMFIELD, Colo., Feb. 25, 2022 (GLOBE NEWSWIRE) -- DMC Global Inc. (Nasdaq: BOOM) today reported financial results for its fourth quarter and fiscal year ended December 31, 2021.

Fourth quarter sales were $71.8 million, up 7% sequentially versus the 2021 third quarter, and up 26% versus the 2020 fourth quarter. The sequential improvement reflects a 15% sales increase at DynaEnergetics, DMC’s energy products business. DynaEnergetics’ growth was partially offset by a sequential sales decline at NobelClad, DMC’s composite metals business, which was negatively impacted by supply chain disruptions at its U.S. and European manufacturing facilities.

Fourth quarter gross margin was 18% versus 25% in the third quarter and 21% in the prior-year fourth quarter. The sequential decline reflects a $1.1 million inventory reserve adjustment at DynaEnergetics, a less favorable project mix at NobelClad, and approximately $1.0 million of post-acquisition expenses in cost of goods at Arcadia, DMC’s architectural building products business. DMC acquired a 60% controlling interest in Arcadia on December 23, 2021, however sales contributions from Arcadia did not begin until this year’s first quarter.

Selling, general and administrative expense (SG&A) was $16.3 million, up from $15.3 million in the third quarter and $12.5 million in the year-ago third quarter. SG&A in the fourth quarter included $2.7 million in litigation expense related to several patent infringement cases in which DynaEnergetics is the plaintiff. Litigation expense was approximately $750,000 above management’s forecast.

Fourth quarter operating loss was $5.5 million versus an operating loss of $818,000 in the 2020 fourth quarter. Adjusted operating loss* was $1.9 million and excludes $1.6 million in acquisition expenses and $2.0 million in operating expenses at Arcadia between December 23, 2021, and December 31, 2021. Adjusted operating loss in last year’s fourth quarter was $736,000.

Fourth quarter net loss attributable to DMC was $2.8 million. Following the acquisition of the 60% controlling interest in Arcadia, the calculation for net earnings per diluted share must account for the change in redemption value of the 40% redeemable noncontrolling interest in Arcadia. Redemption value is estimated at the end of each quarter based on the formula used to calculate a Put and Call Option in the Operating Agreement. At December 31, 2021, the adjustment was $4.4 million dollars. When added to the $2.8 million net loss attributable to DMC stockholders, the resulting net loss is $7.2 million or $0.38 per diluted share, based on 18.8 million diluted shares outstanding. Net loss in the prior-year fourth quarter was $927,000, or $0.06 per diluted share on 14.9 million diluted shares outstanding.

Adjusted net income attributable to DMC* was $197,000, or $0.01 per diluted share. Adjusted net loss* in the 2020 fourth quarter was $825,000, or $0.05 per diluted share.

Fourth quarter adjusted EBITDA attributable to DMC was $2.8 million versus $5.8 million in the 2021 third quarter and $3.6 million in the 2020 fourth quarter.

Cash flow used in operations was $10.9 million versus cash from operations of $9.0 million in the prior-year fourth quarter. Cash and marketable securities was $30.8 million versus $182.0 million at the end of the 2021 third quarter and $53.9 million at December 31, 2020.

DMC’s debt-to-adjusted EBITDA leverage ratio at December 31, 2021, was 3.0. The Company’s debt-to-adjusted EBITDA leverage ratio covenant for the end of the quarter was 3.50. DMC’s net-debt-to adjusted EBITDA at the end of the fourth quarter was 2.3. Net debt is defined as total debt less total cash, cash equivalents, and marketable securities.

DynaEnergetics
DynaEnergetics reported fourth quarter sales of $50.7 million, up 15% sequentially and 43% versus the prior-year fourth quarter. Sales in North America increased 7% sequentially, while international sales increased 75% from the third quarter. Gross margin was 20% versus 22% in the 2021 third quarter and 24% in the 2020 fourth quarter. Adjusted EBITDA was $4.0 million versus $4.1 million in the 2020 fourth quarter.

NobelClad
NobelClad reported fourth quarter sales of $21.2 million, down 8% sequentially and down 3% versus the 2020 fourth quarter. Gross margin was 20%, down from 30% in the 2021 third quarter and up from 18% in the prior-year fourth quarter. Adjusted EBITDA was $2.1 million versus $1.9 million in the prior-year fourth quarter.

NobelClad’s trailing 12-month book-to-bill ratio at the end of the fourth quarter was 1.03. Order backlog was $41.2 million versus $42.9 million at the end of the third quarter and $39.9 million at the end of the 2020 fourth quarter.

Full-year results
Consolidated sales in 2021 were $260.1 million, up 14% from $229.2 million in 2020. Gross margin was 23% versus 25% in the prior year.

Operating loss was $2.4 million versus an operating loss of $996,000 in 2020. Full-year adjusted operating income was $1.3 million versus adjusted operating income of $2.4 million in 2020.

Full-year 2021 net loss attributable to DMC was $202,000. Inclusive of the $4.4 million redemption value adjustment to the redeemable noncontrolling interest in Arcadia, net loss was $4.6 million, or $0.26 per diluted share. Full-year adjusted net income attributable to DMC was $2.9 million, or $0.16 per diluted share. Net loss in 2020 was $1.4 million, or $0.10 per diluted share, while 2020 adjusted net income was $1.0 million, or $0.07 per diluted share.

Full-year adjusted EBITDA attributable to DMC was $20.2 million versus $19.1 million in 2020. Cash flow used in operations was $12.8 million, which excludes $8.7 million in capital expenditures. In 2020, cash flow from operations was $30.4 million, and excluded $13.9 million in capital expenditures.

DynaEnergetics
Full-year sales at DynaEnergetics were $175.4 million, up 20% from $146.4 million in 2020. Gross margin was 22%, down from 26% in the prior year. Adjusted EBITDA was $16.4 million versus $16.3 million in 2020.

NobelClad
NobelClad reported full-year sales of $84.8 million, up 2% from $82.8 million in 2020. Gross margin was 26% versus 23% in the prior year. Adjusted EBITDA was $13.7 million versus $10.7 million in 2020.

Full-year Pro Forma Results
DMC’s full-year pro forma sales, inclusive of Arcadia, were $500.5 million, while pro forma gross margin was 28%. Pro forma adjusted EBITDA attributable to DMC after accounting for the 40% held by Arcadia’s noncontrolling interest holder, was $50.1 million. DMC intends to acquire the remaining 40% interest in Arcadia through a three-year put and call option, the features of which are described in an Arcadia Acquisition Presentation, located here.

Management Commentary
“The fourth quarter concluded a pivotal year for DMC,” said Kevin Longe, president and CEO. “DynaEnergetics and NobelClad both navigated a second year of very challenging market conditions, and DMC completed an acquisition that roughly doubled our consolidated sales, significantly expanded our addressable markets and strengthened DMC’s position as a diversified holding company of innovative, asset-light businesses.”

Longe said the acquisition of Arcadia, which serves both commercial and high-end residential markets, increased DMC’s total addressable market from $2 billion to approximately $7 billion. Arcadia’s commercial business provides exterior and interior architectural building products to a diverse customer base operating across the western and southwestern United States. Its high-end residential business, Arcadia Custom, supplies premium steel, aluminum and wood windows and doors to a national customer base that includes dealers, architects and homebuilders.

“For the past three years, Arcadia has operated at nearly full capacity to address strong demand from each of its end markets,” Longe said. “DMC is working with Arcadia to implement several initiatives that will expand its manufacturing capacity and enhance its operating efficiencies. These include installation of additional anodizing and painting capacity, and implementation of a new enterprise resource planning (ERP) system. I am encouraged by how quickly our teams have come together to launch these initiatives and capitalize on the strong position Arcadia has built in its growing markets.

“At DynaEnergetics, sales growth during the fourth quarter reflected increased international demand and a 7% sequential increase in North American sales, which outpaced a 4% increase in U.S. well completions. A global price increase took effect on November 22, 2021, however it was more than offset by inflation and the expiration of the CARES Act. We’ve instituted an additional price increase, the full effect of which will be seen during the second quarter. We also believe DynaEnergetics’ sales will improve during the second quarter, as we expect international project activity will accelerate and well completions in North America will increase.

“At NobelClad, the global pandemic slowed progress on several large international infrastructure projects on which the business is bidding. NobelClad also has faced delayed metal deliveries, which led to the shortfall in fourth quarter sales. We are confident NobelClad is well positioned in its markets, and will deliver improved bookings and sales results once end-market activity improves.”

Longe added, “As we enter 2022, I am very confident about DMC’s prospects for success. Demand for Arcadia’s products is strong, and its markets are healthy and growing. Our energy markets are gaining strength and we believe margins at DynaEnergetics will improve significantly during the balance of the year. We also expect the performance of NobelClad will improve as the disruptions in its supply chain subside. I want to thank our employees around the world for their continued dedication to DMC, and would like to again welcome the team from Arcadia to the DMC family.”

Guidance
Michael Kuta, CFO, said first quarter 2022 consolidated sales are expected to be in a range of $125 million to $135 million. At the business level, Arcadia is expected to report sales of $57 million to $61 million, while DynaEnergetics is expected to report sales in a range of $48 million to $52 million, and NobelClad’s sales are expected in a range of $20 million to $21 million. 

Consolidated gross margin is expected to be in a range of 25% to 27%. First quarter selling, general and administrative (SG&A) expense is expected in a range of $25.5 million to $26.5 million.  

First quarter amortization expense is expected to be approximately $13.5 million, and relates principally to the acquired trade names, customer relationships and backlog of Arcadia. Amortization expense is expected to decline significantly once the value assigned to Arcadia’s backlog has been amortized, which is expected in the third quarter. For the balance of 2022, amortization expense is expected to be approximately $13.5 million in the second quarter, $7.0 million in the third quarter and $4.0 million in the fourth quarter. After amortizing the backlog value, 2023 quarterly amortization expense is expected to be approximately $4.0 million. 

First quarter 2022 depreciation expense is expected to be $4.0 million, and interest expense is expected to be approximately $1.0 million

First quarter adjusted EBITDA attributable to DMC, after deducting the 40% noncontrolling interest, is expected to be $8.0 million to $10.0 million.  

Capital expenditures are expected to be $2.0 million to $4.0 million. 

Conference call information
Management will hold a conference call to discuss these results today at 5:00 p.m. Eastern (3:00 p.m. Mountain). Investors may listen to a live webcast of the call at: https://www.webcaster4.com/Webcast/Page/2204/44661, or by dialing 888-506-0062 (973-528-0011 for international callers) and entering the code 317421. Webcast participants should access the website at least 15 minutes early to register and download any necessary audio software. A replay of the webcast will be available for 90 days and a telephonic replay will be available through March 10, 2022, by calling 877-481-4010 (919-882-2331 for international callers) and entering the Conference ID #44661.

*Use of Non-GAAP Financial Measures
Adjusted EBITDA, adjusted operating income, adjusted net income, adjusted diluted earnings per share, net debt, and return on invested capital (ROIC) are non-GAAP (generally accepted accounting principles) financial measures used by management to measure operating performance and liquidity. Non-GAAP results are presented only as a supplement to the financial statements based on U.S. generally accepted accounting principles (GAAP). The non-GAAP financial information is provided to enhance the reader’s understanding of DMC’s financial performance, but no non-GAAP measure should be considered in isolation or as a substitute for financial measures calculated in accordance with GAAP. Reconciliations of the most directly comparable GAAP measures to non-GAAP measures are provided within the schedules attached to this release.

EBITDA is defined as net income plus or minus net interest plus taxes, depreciation and amortization. Adjusted EBITDA excludes from EBITDA stock-based compensation, restructuring and impairment charges and, when appropriate, other items that management does not utilize in assessing DMC’s operating performance (as further described in the attached financial schedules). Adjusted operating income is defined as operating income plus restructuring and impairment charges and, when appropriate, other items that management does not utilize in assessing DMC’s operating performance. Adjusted net income is defined as net income plus restructuring and impairment charges and, when appropriate, other items that management does not utilize in assessing DMC’s operating performance. Adjusted diluted earnings per share is defined as diluted earnings per share plus restructuring and impairment charges and, when appropriate, other items that management does not utilize in assessing DMC’s operating performance. Net cash is defined as total cash, cash equivalents and marketable securities less total debt. ROIC is based on Bloomberg Finance's most recent calculation methodology and is computed as trailing 12-month net operating profit after tax divided by average invested capital, where average of invested capital is calculated based on the average of invested capital for the current period and invested capital for the same period a year ago. None of these non-GAAP financial measures are recognized terms under GAAP and do not purport to be an alternative to net income as an indicator of operating performance or any other GAAP measure.

Management uses adjusted EBITDA in its operational and financial decision-making, believing that it is useful to eliminate certain items in order to focus on what it deems to be a more reliable indicator of ongoing operating performance. As a result, internal management reports used during monthly operating reviews feature adjusted EBITDA measures. Management believes that investors may find this non-GAAP financial measure useful for similar reasons, although investors are cautioned that non-GAAP financial measures are not a substitute for GAAP disclosures. In addition, management incentive awards are based, in part, on the amount of adjusted EBITDA achieved during relevant periods. EBITDA and adjusted EBITDA are also used by research analysts, investment bankers and lenders to assess operating performance. For example, a measure similar to adjusted EBITDA is required by the lenders under DMC’s credit facility.

Net cash or net debt is used by management to supplement GAAP financial information and evaluate DMC’s performance, and management believes this information may be similarly useful to investors. Adjusted operating income, adjusted net income, and adjusted diluted earnings per share are presented because management believes these measures are useful to understand the effects of restructuring and impairment charges on DMC’s operating income, net income and diluted earnings per share, respectively. ROIC is used by management as one measure of the effectiveness of DMC’s use of capital in its operations, and management believes it may be of similar usefulness to investors.

Because not all companies use identical calculations, DMC’s presentation of non-GAAP financial measures may not be comparable to other similarly titled measures of other companies. However, these measures can still be useful in evaluating the company’s performance against its peer companies because management believes the measures provide users with valuable insight into key components of GAAP financial disclosures. For example, a company with greater GAAP net income may not be as appealing to investors if its net income is more heavily comprised of gains on asset sales. Likewise, eliminating the effects of interest income and expense moderates the impact of a company’s capital structure on its performance.

All of the items included in the reconciliation from net income to EBITDA and adjusted EBITDA are either (i) non-cash items (e.g., depreciation, amortization of purchased intangibles and stock-based compensation) or (ii) items that management does not consider to be useful in assessing DMC’s operating performance (e.g., income taxes, restructuring and impairment charges). In the case of the non-cash items, management believes that investors can better assess the company’s operating performance if the measures are presented without such items because, unlike cash expenses, these adjustments do not affect DMC’s ability to generate free cash flow or invest in its business. For example, by adjusting for depreciation and amortization in computing EBITDA, users can compare operating performance without regard to different accounting determinations such as useful life. In the case of the other items, management believes that investors can better assess operating performance if the measures are presented without these items because their financial impact does not reflect ongoing operating performance.

About DMC Global Inc.
DMC Global operates a portfolio of innovative, asset-light businesses that provide differentiated products and services to their respective industries.  The Company’s strategy is to identify well-run businesses with strong management teams, and support them with long-term capital and strategic, financial, legal, technology and operating resources. DMC helps portfolio companies grow their core businesses, launch new initiatives, upgrade technologies and systems to support their long-term growth strategies, and make acquisitions that improve their competitive positions and expand their markets.  The Company’s current portfolio consists of Arcadia Inc., a leading supplier of architectural building products, DynaEnergetics, which serves the global energy industry, and NobelClad, which addresses the global industrial infrastructure and transportation sector.  Based in Broomfield, Colorado, DMC trades on Nasdaq under the symbol “BOOM.” For more information, visit the Company’s website at: http://www.dmcglobal.com.

Safe Harbor Language
Except for the historical information contained herein, this news release contains 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, including the statements in “Guidance”, market conditions, the company’s strategy, growth opportunities and strategies, and the Company’s prospects the statements in “Guidance”, market conditions, the company’s strategy, growth opportunities and strategies, and the Company’s prospects. Such statements and information are based on numerous assumptions regarding present and future business strategies, the markets in which we operate, anticipated costs and ability to achieve goals. Forward-looking information and statements are subject to known and unknown risks, uncertainties and other important factors that may cause actual results and performance to be materially different from those expressed or implied by such forward-looking information and statements, including but not limited to: our ability to realize sales from our backlog; our ability to obtain new contracts at attractive prices; the execution of purchase commitments by our customers, and our ability to successfully deliver on those purchase commitments; the size and timing of customer orders and shipments; changes to customer orders; product pricing and margins; fluctuations in customer demand; our ability to successfully navigate slowdowns in market activity or execute and capitalize upon growth opportunities; the success of DynaEnergetics’ product and technology development initiatives; our ability to successfully protect our technology and intellectual property and the costs associated with these efforts; potential consolidation among DynaEnergetics’ customers; fluctuations in foreign currencies; fluctuations in tariffs and quotas; the cyclicality of our business; competitive factors; the timely completion of contracts; the timing and size of expenditures; the timing and price of metal and other raw material; the adequacy of local labor supplies at our facilities; current or future limits on manufacturing capacity at our various operations; government actions or other changes in laws and regulations; the availability and cost of funds; our ability to access our borrowing capacity under our credit facility; impacts of COVID-19 and any related preventive or protective actions taken by governmental authorities and resulting economic impacts, including recessions or depressions; general economic conditions, both domestic and foreign, impacting our business and the business of our customers and the end-market users we serve; our ability to achieve the intended benefits of the acquisition of Arcadia, and our ability to achieve the intended benefits of the acquisition of Arcadia, and the other risks detailed from time to time in our SEC reports, including the annual report on Form 10-K for the year ended December 31, 2020. We do not undertake any obligation to release public revisions to any forward-looking statement, including, without limitation, to reflect events or circumstances after the date of this news release, or to reflect the occurrence of unanticipated events, except as may be required under applicable securities laws.

CONTACT:
Geoff High, Vice President of Investor Relations  
303-604-3924

DMC GLOBAL INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in Thousands, Except Share and Per Share Data)
(unaudited)

 Three months ended Change
 Dec 31, 2021 Sep 30, 2021 Dec 31, 2020 Sequential Year-on-year
NET SALES$71,844  $67,175  $57,113  7% 26%
COST OF PRODUCTS SOLD 58,910   50,513   44,927  17% 31%
Gross profit 12,934   16,662   12,186  -22% 6%
Gross profit percentage 18%  25%  21%    
COSTS AND EXPENSES:         
General and administrative expenses 10,155   9,721   7,406  4% 37%
Selling and distribution expenses 6,127   5,593   5,143  10% 19%
Amortization of purchased intangible assets 568   211   373  169% 52%
Acquisition expenses 1,581        N/M N/M
Restructuring expenses and asset impairments       82  N/M -100%
Total costs and expenses 18,431   15,525   13,004  19% 42%
OPERATING (LOSS) INCOME (5,497)  1,137   (818) -583% -572%
OTHER EXPENSE:         
Other expense, net (152)  (198)  (115) 23% -32%
Interest expense, net (74)  (14)  (167) -429% 56%
(LOSS) INCOME BEFORE INCOME TAXES (5,723)  925   (1,100) -719% -420%
INCOME TAX (BENEFIT) PROVISION (2,154)  522   (173) -513% -1,145%
NET (LOSS) INCOME (3,569)  403   (927) -986% -285%
Less: Net loss attributable to noncontrolling interest (808)       N/M N/M
NET (LOSS) INCOME ATTRIBUTABLE TO DMC GLOBAL INC. STOCKHOLDERS$(2,761) $403  $(927) -785% -198%
          
NET (LOSS) INCOME PER SHARE ATTRIBUTABLE TO DMC GLOBAL INC. STOCKHOLDERS
Basic$(0.38) $0.02  $(0.06) -2,000% -533%
Diluted$(0.38) $0.02  $(0.06) -2,000% -533%
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
Basic 18,754,250   18,728,278   14,917,109  % 26%
Diluted 18,754,250   18,739,085   14,917,109  % 26%
DIVIDENDS DECLARED PER COMMON SHARE$  $  $     

Reconciliation to net (loss) income attributable to DMC Global Inc. stockholders after adjustment of redeemable noncontrolling interest for purposes of calculating earnings per share

 Three months ended
 Dec 31, 2021 Sep 30, 2021 Dec 31, 2020
Net (loss) income attributable to DMC Global Inc. stockholders$(2,761) $403 $(927)
Adjustment of redeemable noncontrolling interest 4,424      
Net (loss) income attributable to DMC Global Inc. common stockholders after adjustment of redeemable noncontrolling interest$(7,185) $403 $(927)


DMC GLOBAL INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in Thousands, Except Share and Per Share Data)
(unaudited)

 Twelve months ended Change
 Dec 31, 2021 Dec 31, 2020 Year-on-year
NET SALES$260,115  $229,161  14%
COST OF PRODUCTS SOLD 200,635   172,308  16%
Gross profit 59,480   56,853  5%
Gross profit percentage 23%  25%  
COSTS AND EXPENSES:     
General and administrative expenses 36,276   29,150  24%
Selling and distribution expenses 22,507   23,863  -6%
Amortization of purchased intangible assets 1,391   1,449  -4%
Acquisition expenses 1,581     N/M
Restructuring expenses and asset impairments 127   3,387  -96%
Total costs and expenses 61,882   57,849  7%
OPERATING LOSS (2,402)  (996) -141%
OTHER INCOME (EXPENSE):     
Other income (expense), net 152   (233) 165%
Interest expense, net (304)  (731) 58%
LOSS BEFORE INCOME TAXES (2,554)  (1,960) -30%
INCOME TAX BENEFIT (1,544)  (548) -182%
NET LOSS (1,010)  (1,412) 28%
Less: Net loss attributable to noncontrolling interest (808)    N/M
NET LOSS ATTRIBUTABLE TO DMC GLOBAL INC. STOCKHOLDERS (202)  (1,412) 86%
      
NET LOSS PER SHARE ATTRIBUTABLE TO DMC GLOBAL INC. STOCKHOLDERS
Basic$(0.26) $(0.10) -160%
Diluted$(0.26) $(0.10) -160%
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:     
Basic 17,610,711   14,790,296  19%
Diluted 17,610,711   14,790,296  19%
DIVIDENDS DECLARED PER COMMON SHARE$  $0.125   

Reconciliation to net loss attributable to DMC Global Inc. stockholders after adjustment of redeemable noncontrolling interest for purposes of calculating earnings per share

 Twelve months ended
 Dec 31, 2021 Dec 31, 2020
Net loss attributable to DMC Global Inc. stockholders         (202)          (1,412)
Adjustment of redeemable noncontrolling interest         4,424                   —         
Net loss attributable to DMC Global Inc. common stockholders after adjustment of redeemable noncontrolling interest$        (4,626) $        (1,412)



DMC GLOBAL INC.
SEGMENT STATEMENTS OF OPERATIONS
(Amounts in Thousands)
(unaudited)

DynaEnergetics

 Three months ended Change
 Dec 31, 2021 Sep 30, 2021 Dec 31, 2020 Sequential Year-on-year
Net sales$50,679  $44,237  $35,330  15% 43%
Gross profit 9,922   9,924   8,433  % 18%
Gross profit percentage 20%  22%  24%    
COSTS AND EXPENSES:         
General and administrative expenses 4,559   4,990   2,952  -9% 54%
Selling and distribution expenses 3,348   3,260   2,945  3% 14%
Amortization of purchased intangible assets 87   89   271  -2% -68%
Restructuring expenses and asset impairments         n/a n/a
Operating income 1,928   1,585   2,265  22% -15%
Adjusted EBITDA$3,950  $3,597  $4,118  10% -4%


 Twelve months ended Change
 Dec 31, 2021 Dec 31, 2020 Year-on-year
Net sales$175,356  $146,395  20%
Gross profit 38,955   38,072  2%
Gross profit percentage 22%  26%  
COSTS AND EXPENSES:     
General and administrative expenses 17,132   13,116  31%
Selling and distribution expenses 13,050   14,825  -12%
Amortization of purchased intangible assets 538   1,059  -49%
Restructuring expenses and asset impairments    2,922  -100%
Operating income 8,235   6,150  34%
Adjusted EBITDA$16,361  $16,335  %

NobelClad

 Three months ended Change
 Dec 31, 2021 Sep 30, 2021 Dec 31, 2020 Sequential Year-on-year
Net sales$21,165  $22,938  $21,783  -8% -3%
Gross profit 4,212   6,883   3,902  -39% 8%
Gross profit percentage 20%  30%  18%    
COSTS AND EXPENSES:         
General and administrative expenses 581   933   739  -38% -21%
Selling and distribution expenses 2,326   2,208   2,036  5% 14%
Amortization of purchased intangible assets 118   122   102  -3% 16%
Restructuring expenses and asset impairments       82  N/M -100%
Operating income 1,187   3,620   943  -67% 26%
Adjusted EBITDA$2,141  $4,587  $1,935  -53% 11%


DMC GLOBAL INC.
SEGMENT STATEMENTS OF OPERATIONS
(Amounts in Thousands)
(unaudited)

 Twelve months ended Change
 Dec 31, 2021 Dec 31, 2020 Year-on-year
Net sales$84,759  $82,766  2%
Gross profit 22,173   19,433  14%
Gross profit percentage 26%  23%  
COSTS AND EXPENSES:     
General and administrative expenses 3,217   3,388  -5%
Selling and distribution expenses 8,556   8,423  2%
Amortization of purchased intangible assets 490   390  26%
Restructuring expenses and asset impairments 127   346  -63%
Operating income 9,783   6,886  42%
Adjusted EBITDA$13,717  $10,736  28%


DMC GLOBAL INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in Thousands)
(unaudited)

       Change
 Dec 31, 2021 Sep 30, 2021 Dec 31, 2020 Sequential From year-end
          
ASSETS         
          
Cash and cash equivalents$30,810 $37,020 $28,187 -17% 9%
Marketable securities   144,932  25,736 -100% -100%
Accounts receivable, net 71,932  39,347  31,366 83% 129%
Inventories 124,214  62,172  52,573 100% 136%
Other current assets 12,240  9,974  5,448 23% 125%
          
Total current assets 239,196  293,445  143,310 -18% 67%
          
Property, plant and equipment, net 122,078  105,137  109,411 16% 12%
Goodwill 141,266     N/M N/M
Purchased intangible assets, net 255,576  1,829  3,665 13,874% 6,873%
Other long-term assets 106,296  35,964  23,259 196% 357%
          
Total assets$864,412 $436,375 $279,645 98% 209%
          
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST, AND STOCKHOLDERS' EQUITY
          
Accounts payable$40,276 $24,436 $17,574 65% 129%
Contract liabilities 21,052  9,759  4,928 116% 327%
Accrued income taxes 9  8,101  7,279 -100% -100%
Current portion of long-term debt 15,000    3,125 N/M 380%
Other current liabilities 29,477  17,692  14,202 67% 108%
          
Total current liabilities 105,814  59,988  47,108 76% 125%
          
Long-term debt 132,425    8,139 N/M 1,527%
Deferred tax liabilities 2,202  1,373  2,254 60% -2%
Other long-term liabilities 66,250  30,114  25,230 120% 163%
Redeemable noncontrolling interest 197,196     N/M N/M
Stockholders' equity 360,525  344,900  196,914 5% 83%
          
Total liabilities, redeemable noncontrolling interest, and stockholders' equity$864,412 $436,375 $279,645 98% 209%


DMC GLOBAL INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in Thousands)
(unaudited)

 Three months ended
 Dec 31, 2021 Sep 30, 2021 Dec 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES:     
Net (loss) income$(3,569) $403  $(927)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:     
Depreciation 2,903   2,870   2,465 
Amortization of purchased intangible assets 568   211   373 
Amortization of deferred debt issuance costs 80   56   53 
Stock-based compensation 1,670   1,569   1,521 
Deferred income taxes 200   570   (1,474)
Loss (gain) on disposal of property, plant and equipment 94   (15)  134 
Restructuring expenses and asset impairments       82 
Change in working capital, net (12,852)  (1,549)  6,781 
Net cash (used in) provided by operating activities (10,906)  4,115   9,008 
CASH FLOWS FROM INVESTING ACTIVITIES:     
Acquisition of business, net of cash acquired (261,000)      
Investment in marketable securities       (25,740)
Proceeds from sales of marketable securities 144,921       
Acquisition of property, plant and equipment (2,311)  (3,096)  (4,171)
Proceeds on sale of property, plant and equipment    15   16 
Promissory note to redeemable noncontrolling interest holder (24,902)      
Net cash used in investing activities (143,292)  (3,081)  (29,895)
CASH FLOWS FROM FINANCING ACTIVITIES:     
Payments on capital expenditure facility       (781)
Borrowings on term loan 150,000       
Payment of deferred debt issuance costs (2,337)     (2)
Net proceeds from issuance of common stock through at-the-market offering program       25,740 
Net proceeds from issuance of common stock to employees and directors 181      165 
Treasury stock purchases (9)  (25)  (767)
Net cash provided by (used in) financing activities 147,835   (25)  24,355 
EFFECTS OF EXCHANGE RATES ON CASH 153   (352)  115 
      
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (6,210)  657   3,583 
CASH AND CASH EQUIVALENTS, beginning of the period 37,020   36,363   24,604 
CASH AND CASH EQUIVALENTS, end of the period$30,810  $37,020  $28,187 


DMC GLOBAL INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in Thousands)
(unaudited)

 Twelve months ended
 Dec 31, 2021 Dec 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES:   
Net loss$(1,010) $(1,412)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:   
Depreciation 11,303   9,632 
Amortization of purchased intangible assets 1,391   1,449 
Amortization of deferred debt issuance costs 248   207 
Stock-based compensation 6,574   5,675 
Deferred income taxes (1,846)  (2,313)
(Gain) loss on disposal of property, plant and equipment (204)  247 
Restructuring expenses and asset impairments 127   3,387 
Change in working capital, net (29,395)  13,490 
Net cash (used in) provided by operating activities (12,812)  30,362 
CASH FLOWS FROM INVESTING ACTIVITIES:   
Acquisition of business, net of cash acquired (261,000)   
Investment in marketable securities (123,984)  (25,740)
Proceeds from maturities of marketable securities 4,799    
Proceeds from sales of marketable securities 144,921    
Acquisition of property, plant and equipment (8,659)  (13,853)
Proceeds on sale of property, plant and equipment 1,019   36 
Promissory note to redeemable noncontrolling interest holder (24,902)   
Net cash used in investing activities (267,806)  (39,557)
CASH FLOWS FROM FINANCING ACTIVITIES:   
Payments on capital expenditure facility (11,750)  (3,125)
Borrowings on term loan 150,000    
Payment of dividends    (3,749)
Payment of deferred debt issuance costs (2,337)  (90)
Net proceeds from issuance of common stock through equity offering 123,461    
Net proceeds from issuance of common stock through at-the-market offering program 25,262   25,740 
Net proceeds from issuance of common stock to employees and directors 434   431 
Treasury stock purchases (2,485)  (1,890)
Net cash provided by financing activities 282,585   17,317 
EFFECTS OF EXCHANGE RATES ON CASH 656   (288)
    
NET INCREASE IN CASH AND CASH EQUIVALENTS 2,623   7,834 
CASH AND CASH EQUIVALENTS, beginning of the period 28,187   20,353 
CASH AND CASH EQUIVALENTS, end of the period$30,810  $28,187 


DMC GLOBAL INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST
DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
(Amounts in Thousands, Except Per Share Data)
(unaudited)

DMC Global Inc.

EBITDA and Adjusted EBITDA

 Three months ended Change
 Dec 31, 2021 Sep 30, 2021 Dec 31, 2020 Sequential Year-on-year
Net (loss) income$(3,569) $403 $(927) -986% -285%
Interest expense, net 74   14  167  429% -56%
Income tax (benefit) provision (2,154)  522  (173) -513% -1,145%
Depreciation 2,903   2,870  2,465  1% 18%
Amortization of purchased intangible assets 568   211  373  169% 52%
          
EBITDA (2,178)  4,020  1,905  -154% -214%
Restructuring expenses and asset impairments      82  N/M -100%
Acquisition expenses 1,581       N/M N/M
Arcadia stub period expenses excluding depreciation & amortization 1,605       N/M N/M
Stock-based compensation 1,670   1,569  1,521  6% 10%
Other expense, net 152   198  115  -23% 32%
          
Adjusted EBITDA attributable to DMC Global Inc.$2,830  $5,787 $3,623  -51% -22%


 Twelve months ended Change
 Dec 31, 2021 Dec 31, 2020 Year-on-year
Net loss$(1,010) $(1,412) 28%
Interest expense, net 304   731  -58%
Income tax benefit (1,544)  (548) -182%
Depreciation 11,303   9,632  17%
Amortization of purchased intangible assets 1,391   1,449  -4%
      
EBITDA 10,444   9,852  6%
Restructuring expenses and asset impairments 127   3,387  -96%
Acquisition expenses 1,581     N/M
Arcadia stub period expenses excluding depreciation & amortization 1,605     N/M
Stock-based compensation 6,574   5,675  16%
Other (income) expense, net (152)  233  -165%
      
Adjusted EBITDA attributable to DMC Global Inc.$20,179  $19,147  5%


DMC GLOBAL INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST
DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
(Amounts in Thousands, Except Per Share Data)
(unaudited)

Adjusted Operating (Loss) Income

 Three months ended Change
 Dec 31, 2021 Sep 30, 2021 Dec 31, 2020 Sequential Year-on-year
Operating (loss) income, as reported$(5,497) $1,137 $(818) -583% -572%
Restructuring programs:         
NobelClad      82  N/M -100%
Acquisition expenses 1,581       N/M N/M
Arcadia stub period expenses 2,020       N/M N/M
          
Adjusted operating (loss) income$(1,896) $1,137 $(736) -267% -158%


 Twelve months ended Change
 Dec 31, 2021 Dec 31, 2020 Year-on-year
Operating loss, as reported$(2,402) $(996) -141%
Restructuring programs:     
DynaEnergetics    2,922  -100%
NobelClad 127   346  -63%
Corporate    119  -100%
Acquisition expenses 1,581     n/a
Arcadia stub period expenses 2,020     n/a
      
Adjusted operating income$1,326  $2,391  -45%

Adjusted Net Income (Loss) and Diluted Income (Loss) per Share

 Three months ended December 31, 2021
 Amount Diluted weighted average shares outstanding Per Share
Net loss attributable to DMC Global Inc. common stockholders$(2,761) 18,754,250 $(0.15)
Acquisition expenses, net of tax 1,217  18,754,250  0.07 
Arcadia stub period expenses, net of tax 1,741  18,754,250  0.09 
      
Adjusted net income attributable to DMC Global Inc. stockholders(1)$197  18,754,250 $0.01 

(1) Previously reported as $840 and $0.05 per share


DMC GLOBAL INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST
DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
(Amounts in Thousands, Except Per Share Data)
(unaudited)

 Three months ended December 31, 2020
 Amount Diluted weighted average shares outstanding Per Share
Net loss attributable to DMC Global Inc. common stockholders$(927) 14,917,109 $(0.06)
Restructuring programs:     
NobelClad, net of tax 102  14,917,109  0.01 
      
Adjusted net loss attributable to DMC Global Inc. stockholders$(825) 14,917,109 $(0.05)


 Twelve months ended December 31, 2021
 Amount Diluted weighted average shares outstanding Per Share
Net loss attributable to DMC Global Inc. common stockholders$        (202)         17,610,711         $        (0.01)
Restructuring programs:     
NobelClad, net of tax         127          17,610,711                  — 
Acquisition expenses, net of tax         1,217          17,610,711                  0.07 
Arcadia stub period expenses, net of tax         1,741          17,610,711                  0.10 
      
Adjusted net income attributable to DMC Global Inc. stockholders(1)$        2,883          17,610,711         $        0.16 

(1) Previously reported as $3,526 and $0.20 per share

 Twelve months ended December 31, 2020
 Amount Diluted weighted average shares outstanding Per Share
Net loss attributable to DMC Global Inc. common stockholders$(1,412) 14,790,296 $(0.10)
Restructuring programs:     
DynaEnergetics, net of tax 2,059  14,790,296  0.14 
NobelClad, net of tax 290  14,790,296  0.02 
Corporate, net of tax 94  14,790,296  0.01 
      
Adjusted net income attributable to DMC Global Inc. stockholders$1,031  14,790,296 $0.07 


DMC GLOBAL INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST
DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
(Amounts in Thousands, Except Per Share Data)
(unaudited)

Return on Invested Capital

   Three months ended
   Dec 31, 2020 Mar 31, 2021 Jun 30, 2021 Sep 30, 2021 Dec 31, 2021
Operating income (loss) $(818) $(710) $2,668  $1,137  $(5,497)
Income tax provision (benefit) (1)  (54)  (1,390)  960   641   (1,664)
Net operating (loss) profit after taxes (NOPAT)  (764)  680   1,708   496   (3,833)
Trailing Twelve Months NOPAT    (4,277)  2,912   2,120   (949)
            
 Balances as of
 Sep 30, 2020 Dec 31, 2020 Mar 31, 2021 Jun 30, 2021 Sep 30, 2021 Dec 31, 2021
Current portion of lease liabilities1,804  1,741   1,505   1,477   1,648   6,126 
Long-term portion of lease liabilities10,155  10,066   10,137   9,944   10,432   47,000 
Current portion of long-term debt3,125  3,125            15,000 
Long-term debt8,867  8,139            132,425 
Total stockholders' equity169,951  196,914   218,430   346,037   344,900   360,525 
Total invested capital193,902  219,985   230,072   357,458   356,980   561,076 
Average invested capital   208,946   214,182   276,369   275,441   390,531 
            
Trailing Twelve Months Return on Invested Capital (ROIC)  %  (2%)  1%  1%  %


(1) Tax calculation for NOPAT:  
 Three months ended Twelve months ended Three months ended Twelve months ended
 Dec 31, 2020 Dec 31, 2020 Mar 31, 2021 Jun 30, 2021 Sep 30, 2021 Dec 31, 2021 Dec 31, 2021
(Loss) income before income taxes$(1,100) $(1,960) $(451) $2,695  $925  $(5,723) (2,554)
Income tax provision (benefit) (173)  (548)  (883)  971   522   (2,154) (1,544)
Effective tax rate 15.7%  28.0%  195.8%  36.0%  56.4%  37.6% 60.5%


DMC GLOBAL INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST
DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
(Amounts in Thousands, Except Per Share Data)
(unaudited)

DynaEnergetics

Adjusted operating income and EBITDA

 Three months ended Change
 Dec 31, 2021 Sep 30, 2021 Dec 31, 2020 Sequential Year-on-year
Operating income, as reported$1,928 $1,585 $2,265 22% -15%
          
Adjusted operating income 1,928  1,585  2,265 22% -15%
Depreciation 1,935  1,923  1,582 1% 22%
Amortization of purchased intangible assets 87  89  271 -2% -68%
          
Adjusted EBITDA$3,950 $3,597 $4,118 10% -4%


 Twelve months ended Change
 Dec 31, 2021 Dec 31, 2020 Year-on-year
Operating income, as reported$8,235 $6,150 34%
Adjustments:     
Restructuring expenses and asset impairments   2,922 -100%
      
Adjusted operating income 8,235  9,072 -9%
Depreciation 7,588  6,204 22%
Amortization of purchased intangible assets 538  1,059 -49%
      
Adjusted EBITDA$16,361 $16,335 %

NobelClad

Adjusted operating income and EBITDA

 Three months ended Change
 Dec 31, 2021 Sep 30, 2021 Dec 31, 2020 Sequential Year-on-year
Operating income, as reported$1,187 $3,620 $943 -67% 26%
Adjustments:         
Restructuring expenses and asset impairments     82 n/a -100%
          
Adjusted operating income 1,187  3,620  1,025 -67% 16%
Depreciation 836  845  808 -1% 3%
Amortization of purchased intangible assets 118  122  102 -3% 16%
          
Adjusted EBITDA$2,141 $4,587 $1,935 -53% 11%


DMC GLOBAL INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST
DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
(Amounts in Thousands, Except Per Share Data)
(unaudited)

 Twelve months ended Change
 Dec 31, 2021 Dec 31, 2020 Year-on-year
Operating income, as reported$9,783 $6,886 42%
Adjustments:     
Restructuring expenses and asset impairments 127  346 -63%
      
Adjusted operating income 9,910  7,232 37%
Depreciation 3,317  3,114 7%
Amortization of purchased intangible assets 490  390 26%
      
Adjusted EBITDA$13,717 $10,736 28%


DMC GLOBAL INC.
PRO FORMA RESULTS
(Amounts in Thousands, Except Per Share Data)
(unaudited)

Pro Forma Summary Income Statement*

 Three months ended December 31, 2021
 DMC Arcadia Redeemable Noncontrolling Interest(1) Pro Forma Arcadia Pro Forma Combined
Net Sales$71,844  $56,653    $56,653  $128,497 
Gross profit 12,934   16,082     16,082   29,016 
Gross profit % 18.0%  28.4%    28.4%  22.6%
          
Selling, general, and administrative expenses 16,282   8,621     8,621   24,903 
Amortization 568           568 
Operating (loss) income (3,916)  7,461     7,461   3,545 
          
Depreciation and Amortization 3,471   588     588   4,059 
Stock-based compensation expense 1,670           1,670 
Post acquisition stub period expenses 1,605           1,605 
Adjusted EBITDA 2,830   8,049  (3,220)  4,829   7,659 
Adjusted EBITDA % 3.9%  14.2%    8.5%  6.0%

(1) Represents the Adjusted EBITDA attributable to the 40% redeemable noncontrolling interest.

 Twelve months ended December 31, 2021
 DMC Arcadia Redeemable Noncontrolling Interest(1) Pro Forma Arcadia Pro Forma Combined
Net sales$260,115  $240,345    $240,345  $500,460 
Gross profit 59,480   82,129     82,129   141,609 
Gross profit % 22.9%  34.2%    34.2%  28.3%
          
Selling, general, and administrative expenses 58,783   34,117     34,117   92,900 
Amortization 1,391           1,391 
Operating (loss) income (694)  48,012     48,012   47,318 
          
Depreciation and Amortization 12,694   1,907     1,907   14,601 
Stock-based compensation expense 6,574           6,574 
Post acquisition stub period expenses 1,605           1,605 
Adjusted EBITDA 20,179   49,919  (19,968)  29,951   50,130 
Adjusted EBITDA % 7.8%  20.8%    12.5%  10.0%

(1) Represents the Adjusted EBITDA attributable to the 40% redeemable noncontrolling interest.


DMC GLOBAL INC.
PRO FORMA RESULTS
(Amounts in Thousands, Except Per Share Data)
(unaudited)

Pro Form EBITDA and Adjusted EBITDA*

 Three months ended December 31, 2021
 DMC Arcadia Pro Forma Combined
Net (loss) income$(3,569) $7,461 $3,892 
Interest expense, net 74     74 
Income tax benefit (2,154)    (2,154)
Depreciation 2,903   588  3,491 
Amortization 568     568 
EBITDA (2,178)  8,049  5,871 
Acquisition expenses 1,581     1,581 
Arcadia stub period expenses excluding depreciation & amortization 1,605     1,605 
Stock-based compensation expense 1,670     1,670 
Other expense, net 152     152 
Adjusted EBITDA 2,830   8,049  10,879 
Adjusted EBITDA attributable to redeemable noncontrolling interest    3,220  3,220 
Adjusted EBITDA attributable to DMC Global Inc.$2,830  $4,829 $7,659 


 Twelve months ended December 31, 2021
 DMC Arcadia Pro Forma Combined
Net (loss) income$(1,010) $48,012 $47,002 
Interest expense, net 304     304 
Income tax benefit (1,544)    (1,544)
Depreciation 11,303   1,907  13,210 
Amortization 1,391     1,391 
EBITDA 10,444   49,919  60,363 
Restructuring 127     127 
Acquisition expenses 1,581     1,581 
Arcadia stub period expenses excluding depreciation & amortization 1,605     1,605 
Stock-based compensation expense 6,574     6,574 
Other expense, net (152)    (152)
Adjusted EBITDA 20,179   49,919  70,098 
Adjusted EBITDA attributable to redeemable noncontrolling interest    19,968  19,968 
Adjusted EBITDA attributable to DMC Global Inc.$20,179  $29,951 $50,130 

*This unaudited pro forma combined financial information was not prepared under Article 11 of SEC Regulation S-X (“Article 11”) or Financial Accounting Standards Board Accounting Standards Codification 805 (“ASC 805”). Pro forma financial information as required under Article 11 will be filed in a Form 8-K/A that will be filed 75 days after the closing of the acquisition of Arcadia and the unaudited pro forma financial information as required under ASC 805 will be included within our 2021 Form 10-K.


Primary Logo

Copyright GlobeNewswire, Inc. 2016. All rights reserved.
You can register yourself on the website to receive press releases directly via e-mail to your own e-mail account.