Item 8. Financial Statements and Supplementary Data
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
INDEX TO FINANCIAL STATEMENTS
Page
Report of Independent Registered Public Accounting Firm (PCAOB ID 317 ) 37
Consolidated Statements of Income for the Fiscal Years Ended March 26, 2022 and March 27, 2021 39
Consolidated Statements of Comprehensive Income for the Fiscal Years Ended March 26, 2022 and March 27, 2021 40
Consolidated Balance Sheets as of March 26, 2022 and March 27, 2021 41
Consolidated Statements of Cash Flows for the Fiscal Years Ended March 26, 2022 and March 27, 2021 42
Consolidated Statements of Changes in Shareholders’ Equity for the Fiscal Years Ended March 26, 2022 and March 27, 2021 43
Notes to Consolidated Financial Statements 44
36
Table of Contents
Report of Independent Registered Public Accounting
Firm
Board of Directors and Shareholders
Transcat, Inc.
Rochester, New York
Opinions on the Financial Statements and Internal Control Over Financial
Reporting
We have audited the accompanying consolidated
balance sheets of Transcat, Inc. and its subsidiaries (the Company) as of March 26, 2022 and March 27, 2021, and the related consolidated
statements of income, comprehensive income, changes in shareholders' equity and cash flows for the years ended March 26, 2022 and March
27, 2021, and the related notes to the consolidated financial statements (collectively, the financial statements). We also have audited
the Company’s internal control over financial reporting as of March 26, 2022, based on criteria established in Internal Control
— Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission in 2013.
In our opinion, the financial statements referred
to above present fairly, in all material respects, the financial position of the Company as of March 26, 2022 and March 27, 2021, and
the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted
in the United States of America. Also, in our opinion, the Company maintained, in all material respects, effective internal control over
financial reporting as of March 26, 2022, based on criteria established in Internal Control — Integrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission in 2013.
Basis for Opinions
The Company's management is responsible for these
financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness
of internal control over financial reporting, included in Management’s Annual Report on Internal Control over Financial Reporting.
Our responsibility is to express an opinion on the Company's financial statements and an opinion on the company's internal control over
financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting
was maintained in all material respects.
Our audits of the financial statements included
performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing
procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures
in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management,
as well as evaluating the overall presentation of the financial statements. Our audit of internal control over financial reporting included
obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing
and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing
such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definition and Limitations of Internal Control Over Financial Reporting
A company's internal control over financial reporting
is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial
statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial
reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately
and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions
are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and
that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the
company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition
of the company's assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal
control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance
with the policies or procedures may deteriorate.
37
Table of Contents
Critical Audit Matters
The critical audit matters communicated below
are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to
the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our
especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion
on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions
on the critical audit matters or on the accounts or disclosures to which they relate.
Business Combinations
Critical Audit Matter Description
As discussed in Notes 1
and 9 to the consolidated financial statements, during the year ended March 26, 2022, the Company completed multiple business
combinations for an aggregate purchase of approximately $36.1 million, including contingent consideration initially valued at $0.2
million, which can reach up to $7.5 million over the four-year period following the closing of the transaction based upon one
acquired business achieving certain annual revenue and EBITDA targets. The Company applied the acquisition method of accounting for
the acquisitions. Under this method, identifiable assets acquired, liabilities assumed, and consideration transferred are measured
at their acquisition-date fair value. Assumptions used include the weighted-average cost of capital, risk free rate, asset
volatility, customer attrition, as well as forecasted revenue and EBITDA. Aggregate intangible assets and goodwill represented an
allocation of purchase price in the amount of $11.1 million and $21.7 million, respectively.
The Company’s determination of the fair
value of assets acquired and contingent consideration is based upon assumptions of the future performance of the acquisitions and other
factors. Due to the subjectivity involved we identified the fair value estimate of assets acquired and contingent consideration as a critical
audit matter, which required a higher degree of auditor judgement as well as the use of professionals with specialized skill and knowledge.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures related to the estimation
of fair value of assets acquired and contingent consideration associated with the business combinations included the following, among
others:
● We obtained an understanding of the process and
assumptions used by management to develop the estimate of the fair value of assets acquired and consideration transferred.
● We obtained an understanding of management’s
controls and tested the operating effectiveness of the controls.
● We engaged an internal valuation specialist to
test certain assumptions and approaches used.
● We tested management’s measurement of fair
value, including testing of the completeness and accuracy of source information used, mathematical accuracy of management’s calculations,
and evaluated reasonableness and consistency of methodology and assumption.
/s/ Freed Maxick CPAs, P.C .
We have served as the Company's auditor since 2012.
Rochester, New York
June 9, 2022
38
Table of Contents
TRANSCAT, INC.
CONSOLIDATED STATEMENTS OF INCOME
(In Thousands, Except Per Share Amounts)
For the Fiscal Years Ended
March 26,
March 27,
2022
2021
Service Revenue
$ 122,005
$ 101,274
Distribution Sales
82,954
72,061
Total Revenue
204,959
173,335
Cost of Services Sold
83,084
70,579
Cost of Distribution Sales
63,436
56,638
Total Cost of Revenue
146,520
127,217
Gross Profit
58,439
46,118
Selling, Marketing and Warehouse Expenses
20,649
17,743
General and Administrative Expenses
23,647
17,302
Total Operating Expenses
44,296
35,045
Operating Income
14,143
11,073
Interest and Other Expenses, net
953
1,091
Income Before Provision for Income Taxes
13,190
9,982
Provision for Income Taxes
1,810
2,191
Net Income
$ 11,380
$ 7,791
Basic Earnings Per Share
$ 1.52
$ 1.05
Average Shares Outstanding
7,496
7,423
Diluted Earnings Per Share
$ 1.50
$ 1.03
Average Shares Outstanding
7,589
7,548
See accompanying notes to consolidated
financial statements.
39
Table of Contents
TRANSCAT, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In Thousands)
For the Fiscal Years Ended
March 26,
March 27,
2022
2021
Net Income
$ 11,380
$ 7,791
Other Comprehensive Income:
Currency Translation Adjustment
( 207 )
662
Other, net of tax effects of $( 146 ) and $ 36 for the years ended March 26, 2022 and March 27, 2021, respectively.
425
( 103 )
Total Other Comprehensive Income
218
559
Comprehensive Income
$ 11,598
$ 8,350
See accompanying notes to consolidated
financial statements.
40
Table of Contents
TRANSCAT, INC.
CONSOLIDATED BALANCE SHEETS
(In Thousands, Except Share and Per Share
Amounts)
March 26,
March 27,
2022
2021
ASSETS
Current Assets:
Cash
$ 1,396
$ 560
Accounts Receivable, less allowance for doubtful accounts of $ 460 and $ 526 as of March 26, 2022 and March 27, 2021, respectively
39,737
33,950
Other Receivables
558
428
Inventory, net
12,712
11,636
Prepaid Expenses and Other Current Assets
5,301
2,354
Total Current Assets
59,704
48,928
Property and Equipment, net
26,439
22,203
Goodwill
65,074
43,272
Intangible Assets, net
14,692
7,513
Right to Use Assets, net
11,026
9,392
Other Assets
827
808
Total Assets
$ 177,762
$ 132,116
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
Accounts Payable
$ 14,171
$ 12,276
Accrued Compensation and Other Current Liabilities
11,378
10,417
Income Taxes Payable
-
382
Current Portion of Long-Term Debt
2,161
2,067
Total Current Liabilities
27,710
25,142
Long-Term Debt
46,291
17,494
Deferred Tax Liabilities, net
6,724
3,201
Lease Liabilities
9,194
7,958
Other Liabilities
1,667
3,243
Total Liabilities
91,586
57,038
Shareholders' Equity:
Common Stock, par value $ 0.50 per share, 30,000,000 shares authorized; 7,529,078 and 7,458,251 shares issued and outstanding as of March 26, 2022 and March 27, 2021, respectively
3,765
3,729
Capital in Excess of Par Value
23,900
19,287
Accumulated Other Comprehensive Loss
( 233 )
( 451 )
Retained Earnings
58,744
52,513
Total Shareholders' Equity
86,176
75,078
Total Liabilities and Shareholders' Equity
$ 177,762
$ 132,116
See accompanying notes to consolidated
financial statements.
41
Table of Contents
TRANSCAT, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
For the Fiscal Years Ended
March 26,
March 27,
2022
2021
Cash Flows from Operating Activities:
Net Income
$ 11,380
$ 7,791
Adjustments to Reconcile Net Income to Net Cash
Provided by Operating Activities:
Loss on Disposal of Property and Equipment
88
136
Deferred Income Taxes
559
176
Depreciation and Amortization
9,567
7,580
Provision for Accounts Receivable and Inventory Reserves
34
636
Stock-Based Compensation Expense
2,329
1,513
Changes in Assets and Liabilities, net of acquisitions:
Accounts Receivable and Other Receivables
( 3,392 )
( 1,796 )
Inventory
( 122 )
2,724
Prepaid Expenses and Other Current Assets
( 2,960 )
( 725 )
Accounts Payable
1,901
329
Accrued Compensation and Other Current Liabilities
( 1,113 )
4,943
Income Taxes Payable
( 653 )
332
Net Cash Provided by Operating Activities
17,618
23,639
Cash Flows from Investing Activities:
Purchase of Property and Equipment
( 10,152 )
( 6,617 )
Proceeds from Sale of Property and Equipment
109
17
Business Acquisitions, net of cash acquired
( 29,808 )
( 3,551 )
Net Cash Used in Investing Activities
( 39,851 )
( 10,151 )
Cash Flows from Financing Activities:
Proceeds from (Repayment of) Revolving Credit Facility, net
31,005
( 8,801 )
Repayments of Term Loan
( 2,114 )
( 1,982 )
Issuance of Common Stock
1,486
1,177
Repurchase of Common Stock
( 6,683 )
( 3,049 )
Net Cash Provided by (Used In) Financing Activities
23,694
( 12,655 )
Effect of Exchange Rate Changes on Cash
( 625 )
( 772 )
Net Increase in Cash
836
61
Cash at Beginning of Fiscal Year
560
499
Cash at End of Fiscal Year
$ 1,396
$ 560
Supplemental Disclosures of Cash Flow Activity:
Cash paid during the fiscal year for:
Interest
$ 780
$ 860
Income Taxes
$ 3,900
$ 1,759
Supplemental Disclosure of Non-Cash Investing and Financing Activities:
Common stock issued for NEXA acquisition
$ 2,368
$ -
Assets acquired and liabilities assumed in business combinations:
Contingent consideration related to NEXA acquisition
$ 153
$ -
See accompanying notes to consolidated
financial statements.
42
Table of Contents
TRANSCAT,
INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’
EQUITY
(In Thousands, Except Per Share Amounts)
Capital
Common Stock
In
Accumulated
Issued
Excess
Other
$0.50 Par Value
of Par
Comprehensive
Retained
Shares
Amount
Value
Income (Loss)
Earnings
Total
Balance as of March 28, 2020
7,381
$ 3,691
$ 17,929
$ ( 1,010 )
$ 46,477
$ 67,087
Issuance of Common Stock
57
29
1,148
-
-
1,177
Repurchase of Common Stock
( 81 )
( 41 )
( 1,253 )
-
( 1,755 )
( 3,049 )
Stock-Based Compensation
101
50
1,463
-
-
1,513
Other Comprehensive Income
-
-
-
559
-
559
Net Income
-
-
-
-
7,791
7,791
Balance as of March 27, 2021
7,458
3,729
19,287
( 451 )
52,513
75,078
Issuance of Common Stock
127
64
3,790
-
-
3,854
Repurchase of Common Stock
( 111 )
( 56 )
( 1,478 )
-
( 5,149 )
( 6,683 )
Stock-Based Compensation
55
28
2,301
-
-
2,329
Other Comprehensive Income
-
-
-
218
-
218
Net Income
-
-
-
-
11,380
11,380
Balance as of March 26, 2022
7,529
$ 3,765
$ 23,900
$ ( 233 )
$ 58,744
$ 86,176
See accompanying notes to consolidated
financial statements.
43
Table of Contents
TRANSCAT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – GENERAL
Description of Business: Transcat,
Inc. (“Transcat,” “ we,” “us,” “our” or the “Company”)
is a leading provider of accredited calibration services, enterprise asset management services, and value-added distributor of professional
grade handheld test, measurement and control instrumentation. The Company is focused on providing services and products to highly regulated
industries, particularly the life science industry, which includes pharmaceutical, biotechnology, medical device and other FDA-regulated
businesses. Additional industries served include industrial manufacturing; energy and utilities, including oil and gas; chemical manufacturing;
FAA-regulated businesses, including aerospace and defense and other industries that require accuracy in their processes, confirmation
of the capabilities of their equipment, and for which the risk of failure is very costly.
Principles of Consolidation: The consolidated financial statements
of Transcat include the accounts of Transcat and the Company’s wholly-owned subsidiaries, Transcat Canada Inc., WTT Real Estate
Acquisition, LLC, Cal OpEx Limited (d/b/a NEXA Enterprise Asset Management), Cal OpEx Inc. and Tangent Labs, LLC. All intercompany balances
and transactions have been eliminated in consolidation.
Use of Estimates: The preparation of Transcat’s Consolidated
Financial Statements in accordance with accounting principles generally accepted in the United States (“GAAP”) requires that
the Company make estimates and assumptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent
assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting
period. Significant estimates and assumptions are used for, but not limited to, allowance for doubtful accounts and returns, inventory
reserves, estimated levels of achievement for performance-based restricted stock units, fair value of stock options, depreciable lives
of fixed assets, estimated lives of major catalogs and intangible assets, and the valuation of assets acquired, liabilities assumed and
consideration transferred in business acquisitions. Future events and their effects cannot be predicted with certainty; accordingly, accounting
estimates require the exercise of judgment. The accounting estimates used in the preparation of the Consolidated Financial Statements
may change as new events occur, as more experience is acquired, as additional information is obtained and as the operating environment
changes. Actual results could differ from those estimates. Such changes and refinements in estimation methodologies are reflected in reported
results of operations in the period in which the changes are made and, if material, their effects are disclosed in the Notes to the Consolidated
Financial Statements.
Fiscal Year: Transcat operates on a 52/53-week fiscal year,
ending the last Saturday in March. In a 52-week fiscal year, each of the four quarters is a 13-week period. In a 53-week fiscal year,
the last quarter is a 14-week period. The fiscal years ended March 26, 2022 (“fiscal year 2022”) and March 27, 2021 (“fiscal
year 2021”) both consisted of 52 weeks.
Accounts Receivable: Accounts receivable represent amounts due
from customers in the ordinary course of business. These amounts are recorded net of the allowance for doubtful accounts and returns in
the Consolidated Balance Sheets. The allowance for doubtful accounts is based upon the expected collectability of accounts receivable.
The Company applies a specific formula to its accounts receivable aging, which may be adjusted on a specific account basis where the formula
may not appropriately reserve for loss exposure. After all attempts to collect a receivable have failed, the receivable is written-off
against the allowance for doubtful accounts. The returns reserve is calculated based upon the historical rate of returns applied to revenues
over a specific timeframe. The returns reserve will increase or decrease as a result of changes in the level of revenue and/or the historical
rate of returns.
Inventory: Inventory consists of products purchased for resale
and is valued at the lower of average cost or net realizable value. Costs are determined using the average cost method of inventory valuation.
The Company performs physical inventory counts and cycle counts on inventory throughout the year and adjusts the recorded balance to reflect
the results. Inventory is reduced by a reserve for items not saleable at or above cost by applying a specific loss factor, based on historical
experience, to specific categories of inventory. The Company evaluates the adequacy of the reserve on a quarterly basis. The Company had
reserves for inventory losses totaling $ 0.5 million at March 26, 2022 and $ 0.6 million at March 27, 2021.
44
Table of Contents
Property and Equipment, Depreciation and Amortization: Property
and equipment are stated at cost. Depreciation and amortization are computed under the straight-line method over the following estimated
useful lives:
Years
Machinery, Equipment and Software
2 – 15
Rental Equipment
5 – 8
Furniture and Fixtures
3 – 10
Leasehold Improvements
2 – 12
The Company tests property and equipment for impairment on an annual
basis during the fourth quarter of its fiscal year, or immediately if conditions indicate that such impairment could exist. Property and
equipment determined to have no value are written off at their then remaining net book value. The Company capitalizes certain costs, including
internal payroll costs incurred in the procurement and development of computer software used for internal purposes. Leasehold improvements
are amortized under the straight-line method over the estimated useful life or the lease term, whichever is shorter. Maintenance and repairs
are expensed as incurred. See Note 2 for further information on property and equipment.
Business Acquisitions: The Company applies the acquisition method
of accounting for business acquisitions. Under the acquisition method, identifiable assets acquired, liabilities assumed and consideration
transferred are measured at their acquisition-date fair value. The Company uses a valuation hierarchy, as further described under Fair
Value of Financial Instruments below, to determine the fair values. Historically, we have relied, in part, upon the use of reports from
third-party valuation specialists to assist in the estimation of fair values. Purchase price allocations are subject to revision within
the measurement period, not to exceed one year from the date of acquisition. Costs to acquire a business may include, but are not limited
to, fees for accounting, legal and valuation services, and are expensed as incurred in the Consolidated Statements of Income.
Goodwill and Intangible Assets: Goodwill represents the excess
of the purchase price over the fair values of the underlying net assets of an acquired business. The Company tests goodwill for impairment
for each reporting unit on an annual basis during the fourth quarter of its fiscal year, or immediately if conditions indicate that such
impairment could exist. The Company is permitted, but not required, to qualitatively
assess indicators of a reporting unit’s fair value to determine whether it is necessary to perform the two-step goodwill impairment
test. If a quantitative test is deemed necessary, a discounted cash flow analysis is prepared to estimate fair value. The Company
determined that no impairment was indicated as of March 26, 2022 and March 27, 2021.
The Company estimates the fair value of its reporting units using the
fair market value measurement requirement. Intangible assets are evaluated for impairment when events or changes in business circumstances
indicate that the carrying amount of the assets may not be fully recoverable. A summary of changes in the Company’s goodwill and
intangible assets is as follows (amounts in thousands):
Goodwill
Intangible Assets
Distribution
Service
Total
Distribution
Service
Total
Net Book Value as of March 28, 2020
$ 11,454
$ 30,086
$ 41,540
$ 1,297
$ 6,680
$ 7,977
Additions
4
1,075
1,079
-
2,030
2,030
Amortization
-
-
-
( 377 )
( 2,161 )
( 2,538 )
Currency Translation Adjustment
-
653
653
-
44
44
Net Book Value as of March 27, 2021
11,458
31,814
43,272
920
6,593
7,513
Additions
-
21,749
21,749
-
11,060
11,060
Amortization
-
-
-
( 273 )
( 3,611 )
( 3,884 )
Currency Translation Adjustment
-
53
53
-
3
3
Net Book Value as of March 26, 2022
$ 11,458
$ 53,616
$ 65,074
$ 647
$ 14,045
$ 14,692
The intangible assets are being amortized on an accelerated basis over
their estimated useful lives of up to 15 years. Amortization expense relating to intangible assets is expected to be $ 4.0 million in fiscal
year 2023, $ 3.3 million in fiscal year 2024, $ 2.7 million in fiscal year 2025, $ 1.9 million in fiscal year 2026 and $ 0.7 million in fiscal
year 2027.
45
Table of Contents
Catalog Costs: Transcat capitalizes the cost of each master
catalog mailed and amortizes the cost over the respective catalog’s estimated productive life. The Company reviews response results
from catalog mailings on a continuous basis, and if warranted, modifies the period over which costs are recognized. The Company amortizes
the cost of each master catalog over an eighteen-month period and amortizes the cost of each catalog supplement over a three-month period.
Total unamortized catalog costs, included as a component of prepaid expenses and other current assets on the Consolidated Balance Sheets,
were $ 0.1 million as of both March 26, 2022 and March 27, 2021.
Deferred Taxes: The Company recognizes deferred tax assets and
liabilities for the expected future tax consequences of temporary differences between the consolidated financial statement carrying amounts
and the tax bases of its assets and liabilities. Deferred income tax assets and liabilities are measured using enacted tax rates expected
to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred
tax assets and liabilities of a change in income tax rates is recognized in the Consolidated Statements of Income in the period that includes
the enactment date. The Company establishes valuation allowances if it believes that it is more-likely-than-not that some or all of its
deferred tax assets will not be realized. See Note 4 for further discussion on income taxes.
Fair Value of Financial Instruments: Transcat has determined
the fair value of debt and other financial instruments using a valuation hierarchy. The hierarchy, which prioritizes the inputs used in
measuring fair value, consists of three levels. Level 1 uses observable inputs such as quoted prices in active markets; Level 2 uses inputs
other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, which is defined as unobservable
inputs in which little or no market data exists, requires the Company to develop its own assumptions. The carrying amount of debt on the
Consolidated Balance Sheets approximates fair value due to variable interest rate pricing on a portion of the debt with the balance bearing
an interest rate approximating current market rates, and the carrying amounts for cash, accounts receivable and accounts payable approximate
fair value due to their short-term nature. Investment assets, which fund the Company’s non-qualified deferred compensation plan,
consist of mutual funds and are valued based on Level 1 inputs. At March 26, 2022 and March 27, 2021, investment assets totaled $ 0.2 million
and $ 0.4 million, respectively, and are included as a component of other assets (non-current) on the Consolidated Balance Sheets.
Stock-Based Compensation: The Company measures the cost of services
received in exchange for all equity awards granted, including stock options and restricted stock units, based on the fair market value
of the award as of the grant date. The Company records compensation cost related to unvested equity awards by recognizing, on a straight-line
basis, the unamortized grant date fair value over the remaining service period of each award. Excess tax benefits for share-based award
activity are reflected in the Consolidated Statements of Income as a component of the provision for income taxes. Excess tax benefits
are realized benefits from tax deductions for exercised awards in excess of the deferred tax asset attributable to stock-based compensation
costs for such awards. The Company did not capitalize any stock-based compensation costs as part of an asset. The Company estimates forfeiture
rates based on its historical experience. During fiscal years 2022 and 2021, the Company recorded non-cash stock-based compensation cost
in the amount of $ 2.3 million and $ 1.5 million, respectively, in the Consolidated Statements of Income.
Revenue Recognition: Distribution sales are recorded when an
order’s title and risk of loss transfers to the customer, which is generally upon shipment. The Company recognizes the majority
of its Service revenue based upon when the calibration or other activity is performed and then shipped and/or delivered to the customer.
The majority of the Company’s revenue generating activities have a single performance obligation and are recognized at the point
in time when control transfers and/or our obligation has been fulfilled. Some Service revenue is generated from managing customers’
calibration programs in which the Company recognizes revenue over time using the output method-time elapsed as this portrays the transfer
of control to the customer. Revenue is measured as the amount of consideration the Company expects to receive in exchange for product
shipped or services performed. Sales taxes and other taxes billed and collected from customers are excluded from revenue. The Company
generally invoices its customers for freight, shipping, and handling charges. Freight billed to customers is included in revenue. Shipping
and handling is not included in revenue. Provisions for customer returns are provided for in the period the related revenue is recorded
based upon historical data.
Under Topic 606 “Revenue from Contracts with Customers”,
we use judgments that could potentially impact both the timing of our satisfaction of performance obligations and our determination of
transaction prices used in determining revenue recognized. Such judgments include considerations in determining our transaction prices
and
46
Table of Contents
when our performance obligations are satisfied for our standard product sales that include general payment terms that are between
net 30 and 90 days
Revenue recognized from prior period performance obligations for fiscal
year 2022 was immaterial. As of March 26, 2022, the Company had no unsatisfied performance obligations for contracts with an original
expected duration of greater than one year. Pursuant to Topic 606, the Company applied the practical expedient with respect to disclosure
of the deferral and future expected timing of revenue recognition for transaction price allocated to remaining performance obligations.
Deferred revenue, unbilled revenue and deferred contract costs recorded on our Consolidated Balance Sheets as of March 26, 2022 and March
27, 2021 were immaterial. See Note 7 for disaggregated revenue information.
Vendor Rebates: Vendor rebates are generally based on specified
cumulative levels of purchases and/or incremental distribution sales and are recorded as a reduction of cost of distribution sales. Purchase
rebates are calculated and recorded quarterly based upon the volume of purchases with specific vendors during the quarter. Point of sale
rebate programs that are based on year-over-year sales performance on a calendar year basis are recorded as earned, on a quarterly basis,
based upon the expected level of annual achievement. Point of sale rebate programs that are based on year-over-year sales performance
on a quarterly basis are recorded as earned in the respective quarter. The Company recorded vendor rebates of $ 1.0 million and $ 0.7 million
in fiscal years 2022 and 2021, respectively, as a reduction of cost of distribution sales.
Cooperative Advertising Income: The Company participates in
co-op advertising programs with certain of its vendors. The Company records cash consideration received from these vendors for advertising
as a reduction of cost of distribution sales. The Company recorded consideration in the amount of $ 0.8 million and $ 0.6 million in fiscal
years 2022 and 2021, respectively, in connection with these programs.
Advertising Costs: Advertising costs, other than catalog costs,
are expensed as they are incurred and are included in Selling, Marketing and Warehouse Expenses in the Consolidated Statements of Income.
Advertising costs were approximately $ 1.1 million and $ 0.9 million in fiscal years 2022 and 2021, respectively.
Shipping and Handling Costs: Freight expense and direct shipping
costs are included in the cost of revenue. These costs totaled approximately $ 2.7 million and $ 2.4 million in fiscal years 2022 and 2021,
respectively. Direct handling costs, the majority of which represent direct compensation of employees who pick, pack, and prepare merchandise
for shipment to customers, are reflected in selling, marketing and warehouse expenses. Direct handling costs were approximately $ 0.8 million
in each of fiscal years 2022 and 2021.
Foreign Currency Translation and Transactions: The accounts
of Cal OpEx Limited (d/b/a NEXA Enterprise Asset Management), an Irish company, and Transcat Canada Inc., both of which are wholly-owned
subsidiaries of the Company, are maintained in the local currencies, the Euro and the Canadian dollar, respectively, and have been translated
to U.S. dollars. Accordingly, the amounts representing assets and liabilities have been translated at the period-end rates of exchange
and related revenue and expense accounts have been translated at an average rate of exchange during the period. Gains and losses arising
from translation of Cal OpEx Limited’s and Transcat Canada Inc.’s financial statements into U.S. dollars are recorded directly
to the accumulated other comprehensive loss component of shareholders’ equity.
Transcat records foreign currency gains and losses on business transactions
denominated in foreign currency. The net foreign currency gain was $ 0.1 million in fiscal year 2022 and a loss of less than $ 0.1 million
in fiscal year 2021. The Company continually utilizes short-term foreign exchange forward contracts to reduce the risk that its future
earnings denominated in Canadian dollars would be adversely affected by changes in currency exchange rates. The Company does not apply
hedge accounting and therefore the net change in the fair value of the contracts, which totaled a net loss of less than $ 0.1 million in
each of fiscal year 2022 and 2021, was recognized as a component of Other Expenses in the Consolidated Statements of Income. The change
in the fair value of the contracts is offset by the change in fair value on the underlying accounts receivables denominated in Canadian
dollars being hedged. On March 26, 2022, the Company had a foreign exchange contract, which matured in April 2022, outstanding in the
notional amount of $ 3.3 million. This contract was subsequently renewed and remains in place. The Company does not use hedging arrangements
for speculative purposes.
Other Comprehensive Income: Other comprehensive income is composed
of currency translation adjustments, unrecognized prior service costs from post retirement plan, net of tax, and unrealized gains or
losses on other assets, net of tax.
47
Table of Contents
The Company determines the expense and obligations for its post-retirement
plans using assumptions related to discount rates, expected long-term rates of return on invested plan assets, and certain other factors.
The Company determines the fair value of plan assets and benefit obligations as of the end of each fiscal year. The unrecognized portion
of the gain or loss on plan assets is included in the consolidated balance sheets as a component of accumulated other comprehensive loss
in shareholders’ equity and is recognized into the plans’ expense over time. See Note 5 for further discussion on the Company’s
post retirement plan.
The Company has a non-qualified deferred compensation plan for the
benefit of certain management employees and non-employee directors. Investment assets, which fund the Company’s non-qualified deferred
compensation plan, consist of mutual funds. The unrecognized portion of the gain or loss on plan assets is included in the Consolidated
Statements of Income.
At March 26, 2022, accumulated other comprehensive loss consisted of
cumulative currency translation losses of $ 0.1 million, unrecognized prior service costs, net of tax, of $ 0.1 million and an unrealized
gain on other assets, net of tax, of less than $ 0.1 million.
At March 27, 2021, accumulated other comprehensive loss consisted of
cumulative currency translation gains of $ 0.1 million, unrecognized prior service costs, net of tax, of $ 0.5 million and an unrealized
gain on other assets, net of tax, of $ 0.1 million.
Earnings per Share: Basic earnings per share of common stock
are computed based on the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share
of common stock reflect the assumed conversion of stock options and unvested restricted stock units using the treasury stock method in
periods in which they have a dilutive effect. In computing the per share effect of assumed conversion, proceeds received from the exercise
of options and unvested restricted stock units are considered to have been used to purchase shares of common stock at the average market
prices during the period, and the resulting net additional shares of common stock are included in the calculation of average shares of
common stock outstanding.
For each of fiscal years 2022 and 2021, the net additional common stock
equivalents had a $ 0.02 per share effect on the calculation of dilutive earnings per share. The average shares outstanding used to compute
basic and diluted earnings per share are as follows (amounts in thousands):
For the Fiscal Years Ended
March 26,
March 27,
2022
2021
Average Shares Outstanding – Basic
7,496
7,423
Effect of Dilutive Common Stock Equivalents
93
125
Average Shares Outstanding – Diluted
7,589
7,548
Anti-dilutive Common Stock Equivalents
111
-
Shareholders’ Equity: During each of fiscal years 2022
and 2021, the Company repurchased and subsequently retired 0.1 million shares of its common stock. The Company allows its employees the
option of satisfying the employee tax withholding obligations with either cash or a net share repurchase. The repurchase of shares was
for the net awarding of certain share awards to cover employee tax-withholding obligations for share award and stock option activity,
totaling $ 6.7 million in fiscal year 2022 and $ 3.1 million in fiscal year 2021. There were no stock option redemptions during either fiscal
year 2022 or fiscal year 2021.
COVID-19 Pandemic: The COVID-19 pandemic had a negative impact
on our fiscal year 2022 and fiscal year 2021 operations and financial results, and the full financial impact of the pandemic cannot be
reasonably estimated at this time due to uncertainty as to its severity and duration. In fiscal year 2021, the Company took actions to
manage its resources conservatively to mitigate the negative impact of the pandemic, including aligning variable costs with demand, froze
hiring and wages, with the exception of technology personnel, tightly controlled discretionary spending; reduced the CEO’s salary
and Board of Director cash retainer fees by 20 % and reduced other executive team members salaries by 10 % during the first and second quarter
of fiscal year 2021; and amended our revolving credit facility to provide for, among other things, $ 10.0 million in additional borrowing
capacity and financial covenant modifications.
48
Table of Contents
On March 27, 2020, the Coronavirus Aid, Relief and Economic Security
(“CARES”) Act was enacted. The CARES Act included a provision that allows the Company to defer the employer portion of social
security payroll tax payments that would have been paid between the enactment date and December 31, 2020, with 50 % payable by December
31, 2021 and 50 % payable by December 31, 2022. During fiscal year 2021, the Company deferred $ 2.0 million of employer social security
payroll taxes. At March 26, 2022, $ 1.0 million is still deferred and is recorded in accrued compensation and other current liabilities.
At March 27, 2021, $ 2.0 million was deferred of which $ 1.0 million is recorded in accrued compensation and other current liabilities and
$ 1.0 million is recorded in other liabilities on the Consolidated Balance Sheets.
Recently Issued Accounting Pronouncements:
Credit Losses
In June 2016, the Financial Accounting Standard Board (“FASB”)
issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326), which significantly changes how entities will measure credit losses
for most financial assets and certain other instruments that are not measured at fair value through net income. The ASU replaces the “incurred
loss” model with an “expected credit loss” model that requires entities to estimate an expected lifetime credit loss on
financial assets, including trade accounts receivable. The ASU is effective for fiscal years, and interim periods within those fiscal
years, beginning after December 15, 2022. Allowance for doubtful accounts is the most significant item for the Company under this ASU.
As credit losses from the Company’s trade receivables have not historically been significant, the Company anticipates that the adoption
of the ASU will not have a material impact on its consolidated financial statements.
Reclassification of Amounts: Certain reclassifications of financial
information for prior fiscal years have been made to conform to the presentation for the current fiscal year.
NOTE 2 – PROPERTY AND EQUIPMENT
Property and equipment consists of (amounts in thousands):
March 26,
March 27,
2022
2021
Machinery, Equipment and Software
$ 55,220
$ 49,782
Rental Equipment
8,214
7,873
Furniture and Fixtures
2,788
2,702
Leasehold Improvements
7,222
4,272
Total Property and Equipment
73,444
64,629
Less: Accumulated Depreciation and Amortization
( 47,005 )
( 42,426 )
Total Property and Equipment, net
$ 26,439
$ 22,203
Total depreciation and amortization expense relating to property and
equipment amounted to $ 5.7 million and $ 5.0 million in fiscal years 2022 and 2021, respectively.
NOTE 3 – LONG-TERM DEBT
On July 7, 2021, we entered into the Second Amended and Restated Credit
Facility Agreement (the “2021 Credit Agreement”) with Manufacturers and Traders Trust Company (“M&T”), that
amended and restated in its entirety the Company’s Amended and Restated Credit Facility Agreement dated as of October 30, 2017,
as amended by Amended and Restated Credit Facility Agreement Amendment 1 dated December 10, 2018 and Amended and Restated Credit Facility
Agreement Amendment 2 (“Amendment Two”) dated May 18, 2020 (as amended, the “Prior Credit Agreement”).
The 2021 Credit Agreement increased the revolving credit commitment
(the “Revolving Credit Commitment”) from $ 40.0 million to $ 80.0 million, with a letter of credit subfacility increased from
$ 2.0 million to $ 10.0 million, and extended the term of the Revolving Credit Commitment to June 2026. The 2021 Credit Agreement amended
the definition of Applicable Margin (formerly Applicable Rate under the Prior Credit Agreement), which is based upon the Company’s
then current leverage ratio and is used to determine interest charges on outstanding and unused
49
Table of Contents
borrowings under the revolving credit
facility; the amendments reduced the Applicable Margins payable at the two highest leverage ratio levels. The 2021 Credit Agreement also
amended the definition of Permitted Acquisitions, that is, acquisitions which are permitted under, and may be financed with proceeds of,
the revolving credit facility, including increasing the aggregate purchase price for acquisitions consummated in any fiscal year from
$ 1.0 million to $ 65.0 million during the current fiscal year and $ 50.0 million during any subsequent fiscal year, and adding an aggregate
purchase price of $ 40.0 million for acquisitions consummated at any time during the term of the 2021 Credit Agreement related to businesses
with a principal place of business located in the United Kingdom or the European Union.
In addition, the 2021 Credit Agreement provides that, assuming no event
of default, restricted payments up to $ 25.0 million (increased from $ 10.0 million in the Prior Credit Agreement) in the aggregate and
$ 10.0 million (increased from $ 3.0 million in the Prior Credit Agreement) in any single fiscal year may be used by us to repurchase our
shares and pay dividends. The 2021 Credit Agreement modified the leverage ratio and fixed charge coverage ratio covenants with which we
are required to comply. The 2021 Credit Agreement also reduced the London Interbank Offered Rate (“LIBOR”) floor from 1.0 %
to 0.25 % and included a mechanism for adoption of a different benchmark rate upon the discontinuation of LIBOR. The 2021 Credit Agreement
also reduced the fixed interest rate on our term loan in the amount of $ 15.0 million (the “2018 Term Loan”) from 4.15 % to
3.90 %.
The 2021 Credit Agreement superseded in its entirety, the Prior Credit
Agreement. Amendment Two to the Prior Credit Agreement had previously extended the term of the revolving credit facility to October 20,
2022 and increased the revolving credit commitment to $ 40 million.
Amendment Two had modified the definition of the applicable rate used
to determine interest charges on outstanding and unused borrowings under the revolving credit facility and it amended the definition of
permitted acquisitions to amend borrowings available under the revolving credit facility for acquisitions. In addition, Amendment Two
had amended the definition of restricted payments to exclude amounts up to $ 2.5 million during each fiscal year used to pay certain employee
tax obligations associated with share-based payment and stock option activity, and modified certain restrictions to the Company’s
ability to repurchase its shares and pay dividends. Amendment Two also had modified the leverage ratio and fixed charge coverage ratio
covenants with which the Company was required to comply and limited capital expenditures to $ 5.5 million for fiscal year 2021. Amendment
Two also had established a LIBOR floor of 1.0% and included a mechanism for adoption of a different benchmark rate in the event LIBOR
was discontinued.
As of March 26, 2022, $ 80.0 million was available under the revolving
credit facility, of which $ 39.9 million was outstanding and included in long-term debt on the Consolidated Balance Sheets. During fiscal
year 2022, $ 29.8 million was used for business acquisitions.
As of March 26, 2022, $ 8.5 million was outstanding on the 2018 Term
Loan, of which $ 2.2 million was included in current liabilities on the Consolidated Balance Sheets with the remainder included in long-term
debt. The 2018 Term Loan requires total repayments (principal plus interest) of $0.2 million per month through December 2025.
Interest and Other Costs: Interest on outstanding borrowings
under the revolving credit facility accrue, at Transcat’s election, at either the variable one-month LIBOR or a fixed rate for a
designated period at the LIBOR corresponding to such period, in each case (subject to a 1% floor during the first quarter of fiscal year
2022 and a 0.25 % floor for subsequent periods), plus a margin. Interest on outstanding borrowings under the 2018 Term Loan accrued at
a fixed rate of 4.15 % over the term of the loan during the first quarter of fiscal year 2022 and 3.90 % during the second quarter of fiscal
year 2022 and over the term of the loan for subsequent periods. Unused fees accrue based on the average daily amount of unused credit
available on the revolving credit facility. Interest rate margins and unused fees are determined on a quarterly basis based upon the Company’s
calculated leverage ratio. The Company’s interest rate for the revolving credit facility for fiscal year 2022 ranged from 1.0 % to
2.2 %.
Covenants: The 2021 Credit Agreement has certain covenants with
which the Company must comply, including a fixed charge ratio covenant and a leverage ratio covenant. The Company was in compliance with
all loan covenants and requirements during fiscal years 2022 and 2021. Our leverage ratio was 1.74 at March 26, 2022, as defined in the
2021 Credit Agreement, compared with 0.94 at March 27, 2021, as defined in the Prior Credit Agreement.
Pursuant to the Prior Credit Agreement, we were required to comply
with a fixed charge ratio covenant and a leverage ratio covenant, which were modified by the 2021 Credit Agreement. The allowable leverage
ratio under the Prior Credit Agreement for the second, third and fourth fiscal quarter of fiscal year 2021 and the first quarter
50
Table of Contents
of fiscal
year 2022 was a maximum multiple of 5.0 , 5.5 , 7.0 and 4.0 , respectively, of total debt outstanding compared to EBITDA and non-cash stock-based
compensation expense for the preceding four consecutive fiscal quarters. The Prior Credit Agreement also had provided that the trailing
twelve-month pro forma EBITDA of an acquired business was included in the allowable leverage calculation. After the first quarter of fiscal
2022, pursuant to the 2021 Credit Agreement, the allowable leverage ratio is a maximum multiple of 3.0 .
Other Terms: The Company has pledged all of its U.S. tangible
and intangible personal property, the equity interests of its U.S.-based subsidiaries, and a majority of the common stock of Transcat
Canada Inc. as collateral security for the loans made under the revolving credit facility.
NOTE 4 – INCOME TAXES
Transcat’s income before income taxes on the Consolidated Statements
of Income is as follows (amounts in thousands):
FY 2022
FY 2021
United States
$ 10,417
$ 9,187
Foreign
2,773
795
Total
$ 13,190
$ 9,982
The provision for income taxes for
fiscal years 2022 and 2021 is as follows:
FY 2022
FY 2021
Current Tax Provision:
Federal
$ 414
$ 1,449
State
240
428
Foreign
752
103
$ 1,406
$ 1,980
Deferred Tax (Benefit) Provision:
Federal
$ 456
$ 96
State
( 10 )
( 22 )
Foreign
( 42 )
137
$ 404
$ 211
Provision for Income Taxes
$ 1,810
$ 2,191
A reconciliation of the income tax provision computed by applying the
statutory U.S. federal income tax rate and the income tax provision reflected in the Consolidated Statements of Income is as follows (amounts
in thousands):
FY 2022
FY 2021
Federal Income Tax at Statutory Rate
$ 2,770
$ 2,096
State Income Taxes, net of federal benefit
172
282
Foreign Taxes and Federal, State and Foreign Tax Credits
( 127 )
9
Tax Impact of Equity Awards
( 1,395 )
( 274 )
Non-Deductible Acquisition Costs
206
-
GILTI and 78 Gross Up
161
-
Other, net
23
78
Total
$ 1,810
$ 2,191
51
Table of Contents
March 26,
2022
March 27,
2021
Deferred Tax Assets:
Accrued Liabilities
$ 384
$ 354
Lease Liabilities
2,622
2,439
Performance-Based Stock Award Grants
443
439
Inventory Reserves
100
132
Non-Qualified Deferred Compensation Plan
92
104
Post-Retirement Health Care Plans
333
506
Stock-Based Compensation
225
95
Deferred Payroll Tax – CARES Act
-
259
Capitalized Inventory Costs
158
118
Other
233
267
Total Deferred Tax Assets
$ 4,590
$ 4,713
Deferred Tax Liabilities:
Goodwill and Intangible Assets
$ ( 3,812 )
$ ( 1,233 )
Right of Use Assets
( 2,623 )
( 2,408 )
Depreciation
( 4,767 )
( 4,230 )
Other
( 112 )
( 43 )
Total Deferred Tax Liabilities
$ ( 11,314 )
$ ( 7,914 )
Net Deferred Tax Liabilities
$ ( 6,724 )
$ ( 3,201 )
The Company files income tax returns in the U.S. federal jurisdiction,
various states, Canada and Ireland. The Company is no longer subject to examination by U.S. federal income tax authorities for fiscal
years 2018 and prior, by state tax authorities for fiscal years 2016 and prior, by Canadian tax authorities for fiscal years 2016 and
prior, and by Ireland tax authorities for calendar years 2017 and prior. There are no income tax years currently under examination by
the Internal Revenue Service, Canadian and Irish tax authorities. One U.S. state has selected Transcat for analysis, the results of this
analysis will determine if further action is required. The Nexa and Tangent acquisitions completed in fiscal year 2022 increased the net
deferred tax liability by $ 3.0 million.
During fiscal years 2022 and 2021, there were no uncertain tax positions.
No interest or penalties related to uncertain tax positions were recognized in fiscal years 2022 and 2021 or were accrued at March 26,
2022 and March 27, 2021.
The Company’s effective tax rate for fiscal years 2022 and 2021
was 13.7 % and 21.9 % , respectively. The tax rate is affected by recurring items, such as state income taxes and tax credits, which
the Company expects to be fairly consistent in the near term. It is also affected by discrete items that may occur in any given year but
are not consistent from year to year. The discrete benefits related to share-based compensation awards in each of fiscal years 2022 and
2021 were $ 1.4 and $ 0.3 million, respectively.
The Company expects to receive certain federal, state and Canadian
tax credits in future years. The Company also expects to receive discrete tax benefits related to share-based compensation awards in fiscal
year 2023. As such, it expects its effective tax rate in fiscal year 2023 to be between 22.0 % and 24.0 %.
NOTE 5 – EMPLOYEE BENEFIT PLANS
Defined Contribution Plan. All of Transcat’s U.S. based
employees are eligible to participate in a defined contribution plan, the Long-Term Savings and Deferred Profit Sharing Plan (the “Plan”),
provided they meet certain qualifications. In fiscal year 2022, the Company matched 50 % of the first 6 % of pay that eligible employees
contribute to the Plan. In response to the COVID-19 pandemic, the Company suspended the employer match to the Plan for the first six months
of fiscal year 2021. In the second six months of fiscal year 2021, the Company matched 50 % of the first 6 % of pay that eligible employees
contribute to the Plan.
52
Table of Contents
In the long-term savings portion of the Plan (the “401K Plan”),
plan participants are entitled to a distribution of their vested account balance upon termination of employment or retirement. Plan participants
are fully vested in their contributions while Company contributions are fully vested after three years of service. The Company’s
matching contributions to the 401K Plan were approximately $ 1.1 million and $ 0.4 million in fiscal years 2022 and 2021, respectively.
In the deferred profit sharing portion of the Plan, Company contributions
are made at the discretion of the Company’s Board of Directors. The Company made no profit sharing contributions in fiscal years
2022 and 2021.
Employee Stock Purchase Plan. The Company has an Employee Stock
Purchase Plan (the “ESPP”) that allows for eligible employees as defined in the ESPP to purchase common shares of the Company
through payroll deductions at a price that is 85 % of the closing market price on the second last business day of each calendar month (the
“Investment Date”). 650,000 shares can be purchased under the ESPP. The difference between the closing market price
on the Investment Date and the price paid by employees is recorded as a general and administrative expense in the accompanying Consolidated
Statements of Income. The expense related to the ESPP was less than $ 0.1 million in each of fiscal years 2022 and 2021.
Non-Qualified Deferred Compensation Plan. The Company has available
a non-qualified deferred compensation plan (the “NQDC Plan”) for directors and officers. Participants are fully vested in
their contributions. At its discretion, the Company may elect to match employee contributions, subject to legal limitations in conjunction
with the 401K Plan, which fully vest after three years of service. During fiscal years 2022 and 2021, the Company did not match any employee
contributions. Participant accounts are adjusted to reflect performance, whether positive or negative, of selected investment options
chosen by each participant during the deferral period. In the event of bankruptcy, the assets of the NQDC Plan are available to satisfy
the claims of the Company’s general creditors. The liability for compensation deferred under the NQDC Plan was $ 0.2 million as of
March 26, 2022 and $ 0.4 million as of March 27, 2021, and is included as a component of other liabilities (non-current) on the Consolidated
Balance Sheets.
Post-retirement Health Care Plans. The Company has a defined
benefit post-retirement health care plan which provides long-term care insurance benefits, medical and dental insurance benefits and medical
premium reimbursement benefits to eligible retired corporate officers and their eligible spouses (the “Officer Plan”).
The change in the post-retirement benefit obligation is as follows
(amounts in thousands):
FY 2022
FY 2021
Post-retirement benefit obligation, at beginning of fiscal year
$ 1,831
$ 1,509
Service cost
96
84
Interest cost
52
48
Benefits paid
( 125 )
( 95 )
Actuarial (gain) loss
( 528 )
285
Post-retirement benefit obligation, at end of fiscal year
1,326
1,831
Fair value of plan assets, at end of fiscal year
-
-
Funded status, at end of fiscal year
$ ( 1,326 )
$ ( 1,831 )
Accumulated post-retirement benefit obligation, at end of fiscal year
$ 1,326
$ 1,831
53
Table of Contents
The accumulated post-retirement benefit obligation is included as a
component of other liabilities (non-current) in the Consolidated Balance Sheets. The components of net periodic post-retirement benefit
cost and other amounts recognized in other comprehensive income are as follows (amounts in thousands):
FY 2022
FY 2021
Net periodic post-retirement benefit cost:
Service cost
$ 96
$ 84
Interest cost
52
48
Amortization of prior service cost
1
1
149
133
Benefit obligations recognized in other comprehensive income:
Amortization of prior service cost
( 1 )
( 1 )
Net actuarial (loss) gain
( 583 )
233
( 584 )
232
Total recognized in net periodic benefit cost and other
comprehensive income
$ ( 435 )
$ 365
Amount recognized in accumulated other comprehensive
income, at end of fiscal year:
Unrecognized prior service cost
$ 156
$ 739
The prior service cost is amortized over the average remaining life
expectancy of active participants in the Officer Plan. The estimated prior service cost that will be amortized from accumulated other
comprehensive income into net periodic post-retirement benefit cost during fiscal year 2023 is less than $ 0.1 million.
The post-retirement benefit obligation was computed by an independent
third-party actuary. Assumptions used to determine the post-retirement benefit obligation and the net periodic postretirement benefit
cost were as follows:
March 26,
2022
March 27,
2021
Weighted average discount rate
3.6 %
3.0 %
Medical care cost trend rate:
Trend rate assumed for next year
7.0 %
7.0 %
Ultimate trend rate
3.8 %
3.8 %
Year that rate reaches ultimate trend rate
2075
2075
Dental care cost trend rate:
Trend rate assumed for next year and remaining at that level thereafter
3.0 %
3.0 %
Benefit payments are funded by the Company as needed. Payments toward
the cost of a retiree’s medical and dental coverage are initially determined as a percentage of a base coverage plan in the year
of retirement and are limited to increase at a rate of no more than 50 % of the annual increase in medical and dental costs, as defined
in the plan document. The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid as
follows (amounts in thousands):
Fiscal
Year
Amount
2023
$
135
2024
113
2025
118
2026
84
2027
91
Thereafter
$
785
Increasing the assumed health care cost trend rate by one percentage
point would increase the accumulated post-retirement benefit obligation and the annual net periodic post-retirement benefit cost by $ 0.1
million. A one percentage point decrease in the healthcare cost trend would decrease the accumulated post-retirement benefit obligation
and the annual net periodic post-retirement benefit cost by $ 0.1 million.
54
Table of Contents
NOTE 6 – STOCK-BASED COMPENSATION
In September 2021, the Transcat, Inc. 2021 Stock Incentive Plan (the
“2021 Plan”) was approved by shareholders and became effective. The 2021 Plan replaced the Transcat, Inc. 2003 Incentive Plan
(the “2003 Plan”). Shares available for grant under the 2021 Plan include any shares remaining available for issuance under
the 2003 Plan and any shares that are subject to outstanding awards under the 2003 Plan that are subsequently canceled, expired, forfeited,
or otherwise not issued or are settled in cash. The 2021 Plan provides for, among other awards, grants of restricted stock units and stock
options to directors, officers and key employees at the fair market value at the date of grant. At March 26, 2022, 0.7 million shares
of common stock were available for future grant under the 2021 Plan.
The Company receives an excess tax benefit related to restricted stock
vesting and stock options exercised and redeemed. The discrete benefits related to share-based compensation awards in fiscal years 2022
and 2021 were $ 1.4 million and $ 0.3 million, respectively.
Restricted Stock Units: The Company grants time-based and performance-based
restricted stock units as a component of executive and key employee compensation. Expense for restricted stock unit grants is recognized
on a straight-line basis for the service period of the stock award based upon fair value of the award on the date of grant. The fair value
of the restricted stock unit grants is the quoted market price for the Company’s common stock on the date of grant. These restricted
stock units are either time vested, or vest following the third fiscal year from the date of grant subject to cumulative diluted earnings
per share targets over the eligible period.
The Company’s non-employee directors receive an annual grant
of restricted stock units valued at $ 50,000 that vest after one year. The fiscal year 2022 and fiscal year 2021 restricted stock unit
grants to non-employee directors were made in September 2021 and September 2020.
Compensation cost ultimately recognized for performance-based restricted
stock units will equal the grant date fair market value of the unit that coincides with the actual outcome of the performance conditions.
On an interim basis, the Company records compensation cost based on the estimated level of achievement of the performance conditions.
The expense relating to the time vested restricted stock units is recognized on a straight-line basis over the requisite service period
for the entire award.
During fiscal year 2022, 30,000 shares of time-vested restricted stock
units were granted and 15,000 shares of performance-based restricted units were granted. During fiscal year 2021, 80,000 shares of time-vested
restricted stock units were granted.
The following table summarizes the restricted stock units vested and
shares issued during fiscal years 2022 and 2021 (amounts in thousands, except per unit data):
Total
Grant Date
Number
Number
Fair
Target
Of
Date
Date
Measurement
of Units
Value
Level
Shares
Shares
Granted
Period
Granted
Per Unit
Achieved
Issued
Issued
April 2018
April 2018 – March 2020
1
$ 15.65
Time Vested
1
April 2020
April 2017
April 2017 – March 2020
62
$ 12.90
79 %
49
May 2020
July 2020
July 2020
1
$ 27.08
Time Vested
1
July 2020
September 2019
September 2019 – September 2020
18
$ 22.77
Time Vested
18
September 2020
October 2018
October 2018 – September 2020
1
$ 20.81
Time Vested
1
October 2020
January 2021
January 2021
3
$ 34.68
Time Vested
3
January 2021
May 2018
April 2018 – March 2021
29
$ 15.30
Time Vested
29
March 2021
April 2018
April 2018 – March 2021
1
$ 15.65
Time Vested
1
April 2021
May 2018
April 2018 – March 2021
29
$ 15.30
64 %
19
May 2021
September 2020
September 2020 – September 2021
14
$ 28.52
Time Vested
14
September 2021
October 2018
October 2018 – September 2021
1
$ 20.81
Time Vested
1
October 2021
April 2019
April 2019 – March 2022
20
$ 23.50
Time Vested
20
March 2022
55
Table of Contents
The following table summarizes the non-vested restricted stock units
outstanding as of March 26, 2022 (amounts in thousands, except per unit data):
Total
Grant Date
Estimated
Number
Fair
Level of
Date
Measurement
of Units
Value
Achievement at
Granted
Period
Granted
Per Unit
March 26, 2022
October 2018
October 2018 – September 2027
7
$ 20.81
Time Vested
May 2019
April 2019 – March 2022
20
$ 23.50
83% of target level
April 2020
April 2020 – March 2023
2
$ 26.25
Time Vested
July 2020
July 2020 – July 2023
27
$ 27.08
Time Vested
September 2020
September 2020 – July 2023
4
$ 28.54
Time Vested
September 2020
September 2020 – July 2023
5
$ 29.76
Time Vested
September 2020
September 2020 – September 2023
3
$ 29.76
Time Vested
January 2021
January 2021 – January 2024
2
$ 34.62
Time Vested
May 2021
May 2021 – May 2024
1
$ 54.21
Time Vested
June 2021
June 2021 – March 2024
11
$ 53.17
100% of target level
June 2021
June 2021 – March 2024
11
$ 53.17
Time Vested
September 2021
September 2021 – September 2024
4
$ 67.76
Time Vested
September 2021
September 2021 – September 2022
7
$ 66.09
Time Vested
December 2021
December 2021 – December 2024
1
$ 90.41
Time Vested
January 2022
January 2022 – March 2024
1
$ 90.92
100% of target level
January 2022
January 2022 – March 2024
1
$ 90.92
Time Vested
March 2022
March 2022 – March 2025
2
$ 76.31
Time Vested
Total expense relating to restricted stock units, based on grant date
fair value and the achievement criteria, was $ 1.6 million and $ 1.4 million in fiscal years 2022 and 2021, respectively. Unearned compensation
totaled $ 2.2 million as of March 26, 2022 which is expected to be realized over a period of three years.
Stock Options: The Company grants stock options to employees
and directors with an exercise price equal to the quoted market price of the Company’s stock at the date of the grant. The fair
value of stock options is estimated using the Black-Scholes option pricing formula that requires assumptions for expected volatility,
expected dividends, the risk-free interest rate and the expected term of the option. Expense for stock options is recognized on a straight-lined
basis over the requisite service period for each award. Options vest either immediately or over a period of up to five years using a straight-line
basis and expire either five years or ten years from the date of grant.
We calculate the fair value of the stock options granted using the
Black-Scholes model. The following weighted-average assumptions were used to value options granted during fiscal years 2022 and 2021:
FY 2022
FY 2021
Risk-Free Interest Rate
1.01 %
0.22 %
Volatility Factor
30.22 %
25.83 %
Expected Term (in Years)
6.25
3.25
Annual Dividend Rate
0.00 %
0.00 %
We calculate expected volatility for stock options by taking an average
of historical volatility over the expected term. The computation of expected term was determined based on historical experience of similar
awards, giving consideration to the contractual terms of the stock-based awards and vesting schedules. The interest rate for periods within
the contractual life of the award is based on the U.S. Treasury yield in effect at the time of grant. We assume
56
Table of Contents
no expected dividends.
Under FASB ASC Topic 718, “Compensation – Stock Compensation”, the Company has elected to account for forfeitures as
they occur.
During fiscal year 2022, the Company’s Board of Directors granted
an option for 10,000 shares of common stock each to two new members ( 20,000 shares in the aggregate) of the Board of Directors that vest
over 5 years, an option for 2,000 shares of common stock each to five employees ( 10,000 shares in the aggregate) that vests over three
years , an option for 90,000 shares of common stock in the aggregate to employees during an acquisition that vests over 5 years and an
option for 6,000 shares of common stock to a Company employee that vests over 3 years.
During fiscal year 2021, the Company’s Board of Directors granted
an option for 5,000 shares of common stock to a Company employee that vests over three years and an option for 15,000 shares of common
stock to an employee that immediately vested.
The expense related to all stock option awards was $ 0.7 million in
fiscal year 2022 and $ 0.1 million in fiscal year 2021.
The following table summarizes the Company’s options for fiscal
years 2022 and 2021 (amounts in thousands, except per option data):
Weighted
Weighted
Average
Average
Number
Exercise
Remaining
Aggregate
Of
Price Per
Contractual
Intrinsic
Options
Option
Term (in Years)
Value
Outstanding as of March 28, 2020
150
$ 14.63
Granted
20
27.48
Exercised
( 45 )
18.01
Outstanding as of March 27, 2021
125
15.47
Granted
131
61.29
Exercised
( 85 )
12.00
Forfeited
( 6 )
24.10
Outstanding as of March 26, 2022
165
53.27
9
$ 3,462
Exercisable as of March 26, 2022
2
$ 26.27
8
$ 1,770
The aggregate intrinsic value in the table above represents the total
pre-tax intrinsic value (the difference between the Company’s closing stock price on the last trading day of fiscal year 2022 and
the exercise price, multiplied by the number of in-the-money stock options) that would have been received by the option holders had all
holders exercised their options on March 26, 2022. The amount of aggregate intrinsic value will change based on the fair market value
of the Company’s stock.
Total unrecognized compensation cost related to non-vested stock options
as of March 26, 2022 was $ 1.9 million, which is expected to be recognized over a period of three years . The aggregate intrinsic value
of stock options exercised in fiscal years 2022 and 2021 was $ 5.3 million and $ 1.6 million, respectively. Cash received from the exercise
of options in fiscal years 2022 and 2021 was $ 1.0 million and $ 0.8 million, respectively.
57
Table of Contents
NOTE 7 – SEGMENT AND GEOGRAPHIC DATA
The basis for determining our operating
segments is the manner in which financial information is used in monitoring our operations.
Transcat has two reportable segments: Service and Distribution. Through our Service segment, we offer calibration, repair,
inspection, analytical qualifications, preventative maintenance, consulting and other related services. Through our Distribution
segment, we sell and rent national and proprietary brand instruments to customers globally. The Company has no inter-segment sales.
We believe that reporting performance at the operating income level is the best indicator of segment performance. The following
table presents segment and geographic data for fiscal years 2022 and 2021 (dollars in thousands):
FY 2022
FY 2021
Revenue:
Service
$ 122,005
$ 101,274
Distribution
82,954
72,061
Total
204,959
173,335
Gross Profit:
Service
38,921
30,695
Distribution
19,518
15,423
Total
58,439
46,118
Operating Expenses:
Service (1)
28,107
20,254
Distribution (1)
16,189
14,791
Total
44,296
35,045
Operating Income:
Service
10,814
10,441
Distribution
3,329
632
Total
14,143
11,073
Unallocated Amounts:
Interest and Other Expense, net
953
1,091
Provision for Income Taxes
1,810
2,191
Total
2,763
3,282
Net Income
$ 11,380
$ 7,791
Total Assets:
Service
$ 109,472
$ 71,090
Distribution
46,107
44,759
Unallocated
22,183
16,267
Total
$ 177,762
$ 132,116
Depreciation and Amortization (2):
Service
$ 7,543
$ 5,597
Distribution
2,024
1,983
Total
$ 9,567
$ 7,580
Capital Expenditures:
Service
$ 7,885
$ 4,236
Distribution
2,267
2,381
Total
$ 10,152
$ 6,617
Geographic Data:
Revenues to Unaffiliated Customers (3):
United States (4)
$ 187,165
$ 159,270
Canada
14,623
13,040
Other International
3,171
1,025
Total
$ 204,959
$ 173,335
Property and Equipment:
United States (4)
$ 22,042
$ 19,897
Canada
4,397
2,306
Total
$ 26,439
$ 22,203
(1) Operating expense allocations between segments are based on actual amounts, a percentage of revenues, headcount, and management’s
estimates.
58
Table of Contents
(2) Including amortization of catalog costs and intangible assets.
(3) Revenues are attributed to the countries based on the destination of a product shipment or the location where service is rendered.
(4) United States includes Puerto Rico.
NOTE 8 – COMMITMENTS
Leases:
The Company determines if an arrangement is a lease at inception. Our
lease agreements generally contain lease and non-lease components. Historically, non-lease components such as utilities have been immaterial.
Payments under our lease arrangements are primarily fixed. Lease assets and liabilities are recognized at the present value of the future
lease payments at the lease commencement date. The interest rate used to determine the present value of the future lease payments is our
incremental borrowing rate, because the interest rate implicit in our leases is not readily determinable. Our incremental borrowing rate
is estimated to approximate the interest rate on a collateralized basis with similar terms and payments, and in economic environments
where the leased asset is located. Our lease terms include periods under options to extend or terminate the lease when it is reasonably
certain that we will exercise that option.
Transcat leases facilities, equipment, and vehicles under various non-cancelable
operating leases. As of March 26, 2022, the remaining lease terms on our operating leases range from approximately one year to twelve
years , and include any renewal and/or termination options that are reasonably certain to be exercised by the Company. There is no transfer
of title or option to purchase the leased assets upon expiration. The weighted average discount rate for fiscal year 2022 and 2021 was
4.15 %. The weighted average remaining lease term is approximately 8 years. Short-term leases are leases having a term of 12 months or
less. The Company recognizes short-term leases on an as incurred basis and does not record a related lease asset or liability for such
leases. Short-term lease expense was immaterial in both fiscal years 2022 and 2021.
The components of lease expense for the current and prior-year comparative
periods were as follows (dollars in thousands):
FY 2022
FY 2021
Operating lease cost
$ 3,687
$ 3,206
Variable lease cost
$ 619
$ 577
Total lease cost
$ 4,306
$ 3,783
Supplemental cash flow information related to leases was as follows:
FY 2022
FY 2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flow from operating leases
$ 2,207
$ 2,153
Right to Use Assets obtained in exchange for lease liabilities
$ 3,874
$ 2,945
59
Table of Contents
Total rental expense was approximately $ 4.3 million and $ 3.8 million
in fiscal years 2022 and 2021, respectively. The minimum future annual rental payments under the non-cancelable leases at March 26, 2022
are as follows (in millions):
Fiscal Year
2023
$ 3.7
2024
2.8
2025
2.1
2026
1.8
2027
1.7
Thereafter
3.9
Total minimum lease payments
$ 16.0
Less: Imputed interest
4.7
Present value of remaining lease payments
$ 11.3
The Company has entered into two facility leases subsequent to year
end. The total payments for these leases aggregates to $ 2.5 million.
Term Loan:
Effective December 2018, the Company has term loan repayments (principal
plus interest) of $ 0.2 million per month through December 2025. These amounts are not reflected in the table above. Principal payments
relating to the 2018 Term Loan will be $ 2.2 million in fiscal year 2023, $ 2.2 million in fiscal year 2024, $ 2.3 million in fiscal year
2025 and $ 1.8 million in fiscal year 2026.
Contingent Consideration:
In connection with the acquisition of NEXA, there are potential earn-out
payments of up to $ 7.5 million over the four-year period following the closing of the transaction based upon NEXA achieving certain annual
revenue and EBITDA goals. If achieved, the earn-out payments will also be made in shares of common stock unless certain criteria is met
for cash payment. As of August 31, 2021 and March 26, 2022, the estimated fair value for the contingent earn-out payments was $ 0.2 million
and included in the preliminary purchase price allocation in Note 9.
NOTE 9 – BUSINESS ACQUISITIONS
Tangent : Effective December 31, 2021 , Transcat purchased all
the outstanding membership units of Tangent Labs, LLC, a privately held company (“Tangent”). Tangent provides in-house and
on-site calibrations of precision measurement and control instrumentation to customers in the life science, aerospace and other regulated
industries, and has lab locations in Indianapolis, Indiana and Huntsville, Alabama. This transaction aligned with a key component of the
Company’s strategy of acquiring local capabilities in attractive geographies.
The Tangent goodwill is primarily attributable to the workforce acquired,
as well as operational synergies and other intangibles that do not qualify for separate recognition. All the goodwill and intangible assets
relating to the Tangent acquisition has been allocated to the Service segment. Intangible assets related to the Tangent acquisition are
being amortized for financial reporting purposes on an accelerated basis over the estimated useful life of up to fifteen years and are
deductible for tax purposes. Amortization of goodwill related to the Tangent acquisition is not deductible for tax purposes.
The purchase price for Tangent was approximately $ 8.9 million, all
paid in cash, and is subject to certain customary holdback provisions and a portion of which was placed in escrow to secure the sellers’
obligations in the event that a key employee terminates employment with Tangent on or before the first anniversary of the closing of the
transaction. $ 7.9 million was paid in cash and $ 1.0 million of the purchase price has been put into escrow as a holdback for indemnification
claims, if any.
60
Table of Contents
The purchase price allocation is subject to revision based upon our
final review of intangible asset valuation assumptions, working capital adjustments, assets acquired, and liabilities assumed. The following
is a summary of the preliminary purchase price allocation, in the aggregate, to the fair value, based on Level 3 inputs, of Tangent’s
assets and liabilities acquired on December 31, 2021 (in thousands):
Goodwill
$ 5,587
Intangible Assets – Customer Base & Contracts
4,150
Intangible Assets – Covenant Not to Compete
220
9,957
Plus:
Cash
26
Accounts Receivable
187
Other Current Assets
16
Less:
Current Liabilities
( 67 )
Deferred Tax Liability
( 1,195 )
Total Purchase Price
$ 8,924
From the date of acquisition, Tangent has contributed revenue of $ 0.6
million and operating income of $ 0.1 million, which includes the negative impact of amortization of the acquired intangible assets, for
fiscal year 2022.
NEXA : Effective August 31, 2021 , Transcat purchased all of the
outstanding capital stock of Cal OpEx Limited (d/b/a NEXA Enterprise Asset Management), a private Irish company, which owns all of the
issued and outstanding capital stock of its U.S.-based subsidiary, Cal OpEx Inc., a Delaware corporation (collectively, “NEXA”).
NEXA provides calibration optimization and other technical solutions to improve asset and reliability management programs to pharmaceutical,
biotechnology, and medical device companies worldwide. This transaction aligned with a key component of the Company’s acquisition
strategy of targeting businesses that expand the depth and breadth of the Company’s Service capabilities.
The NEXA goodwill is primarily attributable to the workforce acquired,
as well as operational synergies and other intangibles that do not qualify for separate recognition. All of the goodwill and intangible
assets relating to the NEXA acquisition has been allocated to the Service segment. Intangible assets related to the NEXA acquisition are
being amortized for financial reporting purposes on an accelerated basis over the estimated useful life of up to five years and are deductible
for tax purposes. Amortization of goodwill related to the NEXA acquisition is not deductible for tax purposes.
The purchase price for NEXA was approximately $ 26.2 million and
was paid with $ 23.9 million in cash and the issuance of 34,943 shares of our common stock valued at $ 2.4 million. Additionally,
there are potential earn-out payments of up to $ 7.5 million over the four-year period following the closing of the transaction based
upon NEXA achieving certain annual revenue and EBITDA goals. If achieved, the earn-out payments will also be made in shares of
common stock unless certain criteria is met for cash payment. As of August 31, 2021 and March 26, 2022, the estimated fair value for
the contingent earn-out payments, classified as Level 3 in the fair value hierarchy, was $ 0.2 million and included in the purchase
price allocation below. This amount was calculated using a Geometric Brownian motion distribution that was then used in a Monte
Carlo simulation model. Assumptions used in the Monte Carlo simulation model included: 1) weighted-average cost of capital of 6.60 %,
2) risk-free interest rate of 0.58 %, 3) asset volatility of 20.00 %, and 4) forecasted revenue and EBITDA. This contingent
consideration is remeasured quarterly. If, as a result of remeasurement, the value of the contingent consideration changes, any
charges or income will be included in the Company’s Consolidated Statements of Income. For fiscal year 2022, there were no
changes to the range of outcomes for the Monte Carlo simulation model for the valuation of the contingent consideration, no gains or
losses recognized in earnings for changes in the remeasurement of the contingent consideration, and no other issuance or settlement
of the contingent consideration. $ 0.1 million of the purchase price has been put into escrow as a holdback for indemnification
claims, if any.
61
Table of Contents
The following is a summary of the purchase price allocation, in the
aggregate, to the fair value, based on Level 3 inputs, of NEXA’s assets and liabilities acquired on August 31, 2021 (in thousands):
Goodwill
$ 15,679
Intangible Assets – Customer Base & Contracts
5,600
Intangible Assets – Backlog
490
Intangible Assets – Covenant Not to Compete
600
22,369
Plus:
Cash
3,732
Accounts Receivable
2,434
Non-Current Assets
38
Less:
Current Liabilities
( 572 )
Deferred Tax Liability
( 1,769 )
Total Purchase Price
$ 26,232
From the date of acquisition, NEXA has contributed revenue of $ 5.5
million and operating loss of $ 0.3 million, which includes the negative impact of amortization of the acquired intangible assets, for
fiscal year 2022.
Upstate Metrology : Effective April 29, 2021 , Transcat acquired
substantially all of the assets of Upstate Metrology Inc. (“Upstate Metrology”), a New York based provider of calibration
services. This transaction aligned with a key component of the Company’s acquisition strategy of targeting businesses that can leverage
the Company’s already existing operating infrastructure.
All the goodwill related to the Upstate Metrology acquisition has been
allocated to the Service segment. Amortization of goodwill related to the Upstate Metrology acquisition is deductible for tax purposes.
The total purchase price for the assets of Upstate Metrology was approximately
$ 0.9 million. The following is a summary of the purchase price allocation, in the aggregate, to the fair value, based on Level 3 inputs,
of Upstate Metrology’s assets and liabilities acquired on April 29, 2021 (in thousands):
Goodwill
$ 483
Plus:
Current Assets
189
Non-Current Assets
270
Less:
Current Liabilities
( 11 )
Total Purchase Price
$ 931
From the date of acquisition, Upstate Metrology has contributed revenue
of $ 1.0 million. Since this operation was integrated immediately into our existing operation, its separate operating income in undeterminable.
BioTek: Effective December 16, 2020 , Transcat acquired substantially
all of the assets of BioTek Services, Inc. (“BioTek”), a Virginia based provider of pipette calibration services. This transaction
aligned with a key component of the Company’s acquisition strategy of targeting businesses that expand the depth and breadth of
the Company’s Service capabilities. BioTek’s focus on pipettes complements the current offerings Transcat provides to the
life science sector.
All of the goodwill and intangible assets relating to the BioTek acquisition
has been allocated to the Service segment. Intangible assets related to the BioTek acquisition are being amortized for financial reporting
purposes on an accelerated basis over the estimated useful life of up to 10 years and are deductible for tax purposes. Amortization of
goodwill related to the BioTek acquisition is deductible for tax purposes.
The total purchase price for the assets of BioTek was approximately
$ 3.5 million. $ 0.4 million of the purchase price had been put into escrow as a holdback for indemnification claims, if any. This escrow
was released during the fourth quarter of fiscal year 2022. The following is a summary of the purchase price allocation, in the aggregate,
to the fair value, based on Level 3 inputs, of BioTek’s assets and liabilities acquired during the period presented (in thousands):
Goodwill
$ 1,063
Intangible Assets – Customer Base & Contracts
1,930
Intangible Assets – Covenant Not to Compete
100
3,093
Plus:
Current Assets
406
Non-Current Assets
8
Total Purchase Price
$ 3,507
62
Table of Contents
The results of acquired businesses are included in Transcat’s
consolidated operating results as of the dates the businesses were acquired. The following unaudited pro forma information presents the
Company’s results of operations as if the acquisitions of Tangent, NEXA, Upstate Metrology and BioTek had occurred at the beginning
of fiscal year 2021. The pro forma results do not purport to represent what the Company’s results of operations actually would have
been if the transactions had occurred at the beginning of the period presented or what the Company’s operating results will be in
future periods.
(Unaudited)
Fiscal Years Ended
(in thousands except per share information)
March 26,
2022
March 27,
2021
Total Revenue
$ 210,463
$ 183,908
Net Income
$ 12,151
$ 9,986
Basic Earnings Per Share
$ 1.62
$ 1.35
Diluted Earnings Per Share
$ 1.60
$ 1.32
Certain of the Company’s acquisition agreements include provisions
for contingent consideration and other holdback amounts. The Company accrues for contingent consideration and holdback provisions based
on their estimated fair value at the date of acquisition. As of March 26, 2022, $ 0.2 million of contingent consideration and $ 0.1 million
of other holdback amounts were unpaid and reflected in current liabilities on the Consolidated Balance Sheets. During fiscal year 2022
and fiscal year 2021, no contingent consideration or other holdback amounts were paid.
During fiscal year 2022, acquisition costs of $ 0.9 million were recorded
as incurred as general and administrative expenses in the Consolidated Statements of Income. During fiscal year 2021, acquisition costs
of less than $ 0.1 million were recorded as incurred as general and administrative expenses in the Consolidated Statements of Income.
NOTE 10 SUBSEQUENT EVENT
On May 31, 2022, Transcat acquired substantially all of the assets
of Charlton Jeffmont Inc., Raitz Inc. and Toolroom Calibration Inc. d/b/a Alliance Calibration (“Alliance”), an Ohio based
provider of calibration services. This transaction aligned with a key component of the Company’s acquisition strategy of targeting
businesses that expand the depth and breadth of the Company’s service capabilities. The total purchase price paid for the assets
of Alliance was approximately $ 4.5 million in cash and an amount of the Company’s common stock, par value $ 0.50 per share (“Common
Stock”), with a value equal to $ 157,500 , or 2,284 shares of Common Stock. Pursuant to the asset purchase agreement, the Company
will hold back $ 500,000 of the purchase price for certain potential post-closing adjustments, and the purchase price will be subject to
reduction by $ 500,000 if a key customer relationship is not retained.
The purchase price allocation has not been finalized, due to the timing
of the acquisition and the filing date of this Annual Report on Form 10-K. Therefore, the allocation of the purchase price to the assets
acquired and liabilities assumed, including values to be recognized for goodwill and other intangible assets, will be disclosed in the
Quarterly Report on Form 10-Q for the fiscal quarter ending June 25, 2022. The pro forma results of operations from the Alliance acquisition
will be disclosed in the Quarterly Report on Form 10-Q for the fiscal quarter ending June 25, 2022. The goodwill related to Alliance is
expected to be deductible for income tax purposes. All of the goodwill and intangible assets relating to the Alliance acquisition will
be allocated to the Service segment.
63
Table of Contents
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
AND FINANCIAL DISCLOSURE
None.