PAL 8-K
Proficient Auto Logistics, Inc (PAL)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date
of report (date of earliest event reported):
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of incorporation) |
(Commission file number) |
(IRS employer identification number) |
(Address of principal executive offices)
Registrant’s
telephone number, including area code: (
Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions:
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging
growth company
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Item 2.02 Results of Operations and Financial Condition
On November 8, 2024, Proficient Auto Logistics, Inc. (the “Company”) issued a press release regarding the financial results for the Company, Proficient Auto Transport, Inc. and the Company’s five founding companies on a combined basis for the quarter ended September 30, 2024 and certain other information. The full text of the Company’s press release is furnished herewith as Exhibit 99.1.
The Company has scheduled a conference call for 9:00 am Eastern time on November 8, 2024 to discuss its operations and financial results. The Company invites investors to join the investor conference call by registering through this link: https://register.vevent.com/register/BIa4ca1dc40b7a4f09acf1b73b5360ddb5. Once registered, investors will receive a dial-in and a unique pin to join the conference. Investors may also join the listen-only Webcast via https://edge.media-server.com/mmc/p/b6j4vkr5.
The information in this Item 2.02 and the attached exhibit are being furnished to the Securities and Exchange Commission and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits
| Exhibit Number |
Description | |
| 99.1 | Press release, dated November 8, 2024 | |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
1
Forward-Looking Statements
This Current Report on Form 8-K contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which statements involve substantial risks and uncertainties. Forward-looking statements generally relate to possible or assume future results of our business, financial condition, results of operations, liquidity, plans and objectives. You can generally identify forward-looking statements because they contain words such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these terms or other similar expressions that concern our expectations, strategy, plans or intentions. We have based these forward-looking statements largely on our current expectations and projections regarding future events and trends that we believe may affect our business, financial condition and results of operations. The outcome of the events described in these forward-looking statements is subject to risks, uncertainties and other factors described in the section entitled “Risk Factors” in our Registration Statement on Form S-1 (333-278629) (the “Registration Statement”), and elsewhere in the Registration Statement. Accordingly, you should not rely upon forward-looking statements as predictions of future events. We cannot assure you that the results, events and circumstances reflected in the forward-looking statements will be achieved or occur, and actual results, events or circumstances could differ materially from those projected in the forward-looking statements. Forward-looking statements contained in this Current Report on Form 8-K include, but are not limited to, statements regarding: the economic conditions in the global markets in which we operate; our ability to successfully implement our business strategy, effectively respond to changes in market dynamics and customer preferences, and achieve the anticipated benefits and associated cost savings of such strategies and actions; our ability to recruit and retain qualified driving associates, independent contractors and third-party auto transportation and logistics companies; an increase in the frequency or severity of accidents or other claims; our expectations regarding the successful implementation of the Combinations; geopolitical developments and additional changes in international trade policies and relations; the effect of any international conflicts or terrorist activities, on the United States and global economies in general, the transportation industry, or us in particular, and what effects these events will have on our costs and the demand for our services; our ability to manage our network capacity and cost structure for capital expenditures and operating expenses, and match it to shifting and future customer volume levels; our ability to compete effectively against current and future competitors; our ability to maintain our profitability despite quarterly fluctuations in our results, whether due to seasonality, large cyclical events, or other causes; and our future financial and operating results; our expectations regarding the period during which we will qualify as an emerging growth company under the JOBS Act; and our use of the net proceeds from the IPO and the sufficiency of our existing cash to fund our future operating expenses and capital expenditure requirements.
The forward-looking statements made in this Current Report on Form 8-K relate only to events as of the date on which the statements are made. We undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements and you should not place undue reliance on our forward-looking statements. We do not assume any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
2
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: November 8, 2024.
| Proficient Auto Logistics, Inc. | ||
| By | /s/ Brad Wright | |
Brad
Wright | ||
3
Exhibit 99.1
PROFICIENT AUTO LOGISTICS REPORTS
THIRD quarter 2024 FINANCIAL RESULTS
JACKSONVILLE, FLORIDA – November 8, 2024 — Proficient Auto Logistics, Inc. (NASDAQ: PAL) (the “Company” or “Proficient”) today reported its financial results for the three months ended September 30, 2024, and comparative summary financial information for the Founding Companies (as defined below) on a combined basis for the three months ended September 30, 2024.
Third Quarter Summary (third quarter 2023 information on a combined basis)
Total Operating Revenue of $91.5 million, a decrease of 12.5%
Total Operating Loss of ($2.2) million, versus operating income of $8.2 million
Adjusted Operating Income(1) of $1.1 million, versus operating income of $8.2 million
Adjusted Operating Ratio(1) of 98.8% compared to 92.2%
Total Units delivered of 499,311, a decrease of 0.4%
| (1) | Adjusted Operating Income and Adjusted Operating Ratio are non-GAAP financial measures. See “Summary Unaudited Combined Financial Information” on the following page for additional information regarding the use of Adjusted Operating Income and Adjusted Operating Ratio and a reconciliation to the most comparable GAAP measure. |
Rick O’Dell, Proficient’s Chief Executive Officer, commented, “Proficient’s third quarter financial results reflect broad-based reductions in auto shipments as manufacturers sought to address excessive inventory on dealer lots. Our market share continued to increase over the course of the quarter, however, as evidenced by a year-over-year volume decline of 0.4% in our portfolio compared to an overall 1.9% decline in SAAR for the same period. The soft market reduced the level of demand for our dedicated fleet service as well as much of the opportunity for ad hoc spot buys during the quarter – both of which typically command a price premium relative to contract services – and this had a detrimental impact on our revenue mix and operating ratio during the quarter.”
Progress continues on Proficient’s integration of the five Founding Companies, as well as now bringing Auto Transport Group (“ATG”) into this process following the successful completion of its acquisition, which closed on August 16, 2024. The Company is on track to have all operating subsidiaries on a common transportation management system before the end of this year and common financial accounting and reporting systems by January 2025.
On May 13, 2024, Proficient completed the initial public offering (the “IPO”) of its common stock. Prior to the IPO, Proficient had entered into agreements to acquire in multiple, separate acquisitions (the “Combinations”) five operating businesses and their respective affiliated entities, as applicable, operating under the following names: (i) Delta Auto Transport, Inc. (“Delta”), (ii) Deluxe Auto Carriers, Inc. (“Deluxe”), (iii) Sierra Mountain Group, Inc. (“Sierra”), (iv) Proficient Auto Transport Inc. (“Proficient Transport”), and (v) Tribeca Automotive Inc. (“Tribeca” and, together with Delta, Deluxe, Sierra, and Proficient Transport, the “Founding Companies”). On May 13, 2024, in connection with the closing of the IPO, Proficient also completed the acquisitions of all the Founding Companies.
For accounting and reporting purposes, Proficient has been identified as the designated accounting acquirer of each of the Founding Companies and Proficient Transport has been identified as the designated accounting predecessor to the Company. As a result, the unaudited condensed consolidated financial statements as of, and for the three and nine months ended, September 30, 2024 for each of Proficient and Proficient Transport are to be included in the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2024. The Company is not required to provide, and the Quarterly Report on Form 10-Q will not contain, pro forma financial data giving effect to the completion of the Combinations and the completion of the Company’s IPO and the use of the proceeds therefrom. However, the Company is providing below summary unaudited combined financial information for the three and nine months ended September 30, 2024. The summary unaudited combined financial information has been prepared by, and is the responsibility of, Proficient’s and the Founding Companies’ management. This information has not been subjected to audit, review or agreed-upon procedures of any audit firm, and therefore, there is no independent auditors’ opinion or any other form of assurance with respect thereto.
Summary Unaudited Combined Financial Information(1)
| ($000s) | Three months ending - | Nine months ending - | ||||||||||||||
| 9/30/2024 | 9/30/2023 | 9/30/2024 | 9/30/2023 | |||||||||||||
| Total Operating Revenue | $ | 91,506 | $ | 104,565 | $ | 293,669 | $ | 305,150 | ||||||||
| Total Operating Income / (Loss) | (2,186 | ) | 8,205 | 12,856 | 22,885 | |||||||||||
| Add back: | ||||||||||||||||
| Amortization of Intangibles | 2,217 | - | 3,294 | - | ||||||||||||
| Stock Compensation expense | 1,071 | - | 1,684 | - | ||||||||||||
| Adjusted Operating Income(2) | 1,102 | 8,205 | 17,834 | 22,885 | ||||||||||||
| Adjusted Operating Ratio(2) | 98.8 | % | 92.2 | % | 93.9 | % | 92.5 | % | ||||||||
| Income / (loss) before income taxes | (1,693 | ) | 7,235 | 10,914 | 19,156 | |||||||||||
| Add back: | ||||||||||||||||
| Depreciation & Amortization | 8,784 | 4,781 | 16,792 | 14,096 | ||||||||||||
| Stock Compensation Expense | 1,071 | - | 1,684 | - | ||||||||||||
| Interest Expense | 1,397 | 961 | 3,831 | 3,406 | ||||||||||||
| Adjusted EBITDA(3) | 9,559 | 12,977 | 33,221 | 36,658 | ||||||||||||
| Adjusted EBITDA Margin(3) | 10.4 | % | 12.4 | % | 11.3 | % | 12.0 | % | ||||||||
| (1) | The amounts shown above reflect the unaudited summary combined financial results of the five Founding Companies for the full three-month and nine-month periods presented without any pro forma adjustments that would give effect to the completion of the IPO or any related transaction expenses or adjustments recognized as a result of the IPO and concurrent Combinations. The results of Proficient (acquiror entity) are included in the three and nine months ended September 30, 2024; however, they reflect only those operating expenses incurred following the closing of the IPO and concurrent Combinations (May 13 – September 30, 2024). There are no comparative expenses of Proficient during the three and nine months ended September 30, 2023. |
- 2 -
| (2) | Our management team reviews Adjusted Operating Income and the related Adjusted Operating Ratio, both of which are non-GAAP financial measures, as a basis for comparing the results of financial reporting periods excluding the impact of non-cash expenses related solely to our recent IPO and the concurrent corporate combinations. These measures provide management with the requisite insight regarding progress on operating and integration initiatives. The table above provides a reconciliation of Adjusted Operating Income to the most comparable GAAP measure and Adjusted Operating Ratio flows from that. |
| (3) | Our management team reviews Adjusted EBITDA and Adjusted EBITDA Margin, both of which are non-GAAP financial measures, to measure the operating performance and financial condition of our business and to make strategic decisions. See the Appendix for additional information regarding the use of Adjusted EBITDA and a reconciliation to the most comparable GAAP measure and Adjusted EBITDA Margin flows from that. |
Revenue and Profitability(1)
| Select Operating Metrics | Three months ending - | Nine months ending - | ||||||||||||||
| 9/30/2024 | 9/30/2023 | 9/30/2024 | 9/30/2023 | |||||||||||||
| Unit Volume - Company Deliveries | 167,772 | 165,859 |
480,222 | 474,125 | ||||||||||||
| Revenue / Unit - Company Deliveries | $ | 194.18 | $ | 192.91 | $ | 197.42 | $ | 206.53 | ||||||||
| Unit Volume - Subhaulers | 331,539 |
335,442 |
1,017,094 | 973,395 | ||||||||||||
| Revenue / Unit - Subhaulers | $ | 155.98 |
$ | 189.10 |
$ | 176.18 | $ | 194.22 | ||||||||
| Percent Revenue, Company | 39 | % | 34 | % | 35 | % | 34 | % | ||||||||
| Percent Revenue, Subhaulers | 61 | % | 66 | % | 65 | % | 66 | % | ||||||||
| (1) | The amounts shown above reflect combined information for the five Founding Companies for the full three-month and nine-month periods presented without any pro forma adjustments that would give effect to the completion of the IPO or any related transaction expenses or adjustments recognized as a result of the IPO and concurrent Combinations. The information for Proficient (acquiror entity) are included in the three and nine months ended September 30, 2024. |
The year-over-year decline in revenue reflects a pronounced change in the mix of revenue sources during the third quarter of 2024. Company unit deliveries increased 1.1% compared to the third quarter of 2023 as Proficient began expansion of its fleet and the lower overall industry volume was absorbed mostly by reducing subhaul deliveries. The 17.5% decline in per unit revenue for subhaulers reflects a much lower spot buy opportunity and significantly reduced market price points for the spot buys that did occur. In addition, the dedicated fleet portion of Proficient’s revenue declined from $16.2 million in the third quarter of 2023, its highest quarterly revenue since the beginning of 2023, to $4.7 million in the most recent quarter.
At this lower level of revenue, the operating leverage to cover fixed costs declined as reflected in the higher adjusted operating ratio. Adding back depreciation costs, which have increased due to valuation increases on the merger dates in addition to fleet expansion, results in Adjusted EBITDA margin of 10.5% for the most recent quarter, down from 12.4% in the third quarter of 2023.
- 3 -
Balance Sheet
During the third quarter of 2024, approximately $22 million of cash was used to partially fund the purchase of ATG and approximately $2 million for revenue equipment purchases not otherwise financed, offset by cash generated from operations. Property and equipment, net, increased by $15 million during the quarter through the addition of ATG’s fleet and new equipment purchases, net of depreciation recorded during the quarter. A corresponding increase in debt financing was the combined result of financing equipment purchases and partially funding the cash portion of the ATG acquisition. Net debt (total debt minus cash) of approximately $58 million on September 30, 2024 equates to a net leverage ratio of 1.3x when compared to annualized adjusted EBITDA for the first nine months of 2024.
Conference Call
The Company will host an investor conference call at 9:00 a.m. EDT to discuss the results. Investors are invited to join the conference call by registering through this link: https://register.vevent.com/register/BIa4ca1dc40b7a4f09acf1b73b5360ddb5, once registered, you will receive a dial-in and a unique pin to join the conference. You may also join the listen-only Webcast via https://edge.media-server.com/mmc/p/b6j4vkr5.
About Proficient Auto Logistics
We are a leading specialized freight company focused on providing auto transportation and logistics services. Through the combination of five industry-leading operating companies in conjunction with our IPO in May 2024, we operate one of the largest auto transportation fleets in North America. We offer a broad range of auto transportation and logistics services, primarily focused on transporting finished vehicles from automotive production facilities, marine ports of entry, or regional rail yards to auto dealerships around the country.
Investor Relations:
Brad Wright
Chief Financial Officer and Secretary
Phone: 904-506-4317
email: [email protected]
- 4 -
Cautionary Statement Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which statements involve substantial risks and uncertainties. Forward-looking statements generally relate to possible or assume future results of our business, financial condition, results of operations, liquidity, plans and objectives. You can generally identify forward-looking statements because they contain words such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these terms or other similar expressions that concern our expectations, strategy, plans or intentions. We have based these forward-looking statements largely on our current expectations and projections regarding future events and trends that we believe may affect our business, financial condition and results of operations. The outcome of the events described in these forward-looking statements is subject to risks, uncertainties and other factors described in the section entitled “Risk Factors” in our Registration Statement on Form S-1 (333-278629) (the “Registration Statement”), and elsewhere in the Registration Statement. Accordingly, you should not rely upon forward-looking statements as predictions of future events. We cannot assure you that the results, events and circumstances reflected in the forward-looking statements will be achieved or occur, and actual results, events or circumstances could differ materially from those projected in the forward-looking statements. Forward-looking statements contained in this press release include, but are not limited to, statements regarding: the economic conditions in the global markets in which we operate; our ability to successfully implement our business strategy, effectively respond to changes in market dynamics and customer preferences, and achieve the anticipated benefits and associated cost savings of such strategies and actions; our ability to recruit and retain qualified driving associates, independent contractors and third-party auto transportation and logistics companies; an increase in the frequency or severity of accidents or other claims; our expectations regarding the successful implementation of the Combinations; geopolitical developments and additional changes in international trade policies and relations; the effect of any international conflicts or terrorist activities, on the United States and global economies in general, the transportation industry, or us in particular, and what effects these events will have on our costs and the demand for our services; our ability to manage our network capacity and cost structure for capital expenditures and operating expenses, and match it to shifting and future customer volume levels; our ability to compete effectively against current and future competitors; our ability to maintain our profitability despite quarterly fluctuations in our results, whether due to seasonality, large cyclical events, or other causes; and our future financial and operating results; our expectations regarding the period during which we will qualify as an emerging growth company under the JOBS Act; and our use of the net proceeds from the IPO and the sufficiency of our existing cash to fund our future operating expenses and capital expenditure requirements.
The forward-looking statements made in this document relate only to events as of the date on which the statements are made. We undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements and you should not place undue reliance on our forward-looking statements. We do not assume any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
- 5 -
Appendix
Non-GAAP Financial Measure
We report our financial results in accordance with accounting principles generally accepted in the United States (“GAAP”). However, management believes that EBITDA provides useful information in measuring our operating performance, generating future operating plans and making strategic decisions regarding allocation of capital. Management believes this information presents helpful comparisons of financial performance between periods by excluding the effect of certain non-recurring items.
Adjusted EBITDA
Adjusted EBITDA does not have a standardized meaning prescribed by GAAP and therefore it may not be comparable to similarly titled measures presented by other companies, and it should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.
Adjusted EBITDA is defined as net income (loss) for the period adjusted for interest expense, net, income tax expense (benefit), depreciation and amortization expense and stock compensation expense.
The following table provides a reconciliation of net income, the most closely comparable GAAP financial measure, to Adjusted EBITDA for Proficient:
| Three Months Ended September 30, | ||||
| (in thousands) | 2024 | |||
| Proficient (Successor) | ||||
| Net loss | $ | (1,365 | ) | |
| Interest expense | 1,407 | |||
| Income tax benefit | (328 | ) | ||
| Depreciation and amortization expense | 8,784 | |||
| Stock compensation expense | 1,071 | |||
| Adjusted EBITDA | $ | 9,569 | ||
Adjusted EPS
Adjusted EPS does not have a standardized meaning prescribed by GAAP and therefore it may not be comparable to similarly titled measures presented by other companies, and it should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.
Adjusted EPS is defined net income (loss) net of intangible amortization and expense and stock compensation expense per common share computed using the weighted average number of common shares outstanding during the period. Diluted adjusted net income (loss) net of intangible amortization and expense and stock compensation expense per common share is computed using the weighted average number of common stock and common stock equivalent shares outstanding during the period.
The following table provides a reconciliation of net income, the most closely comparable GAAP financial measure, to Adjusted EPS for Proficient:
| Three Months Ended September 30, | ||||
| (in thousands, except per share amounts) | 2024 | |||
| Proficient (Successor) | ||||
| Net loss | $ | (1,365 | ) | |
| Intangible amortization expense | 2,217 | |||
| Stock compensation expense | 1,071 | |||
| Adjusted Net Income | $ | 1,923 | ||
| Adjusted Earnings per Share, basic | $ | 0.07 | ||
| Adjusted Earnings per Share, diluted | $ | 0.07 | ||
- 6 -
PROFICIENT AUTO LOGISTICS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
| September 30, 2024 | June 30, 2024 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 16,848,215 | $ | 36,292,813 | ||||
| Accounts receivable, net | 38,671,712 | 40,060,701 | ||||||
| Net investment in leases, current portion | 276,193 | 18,160 | ||||||
| Maintenance supplies | 1,479,900 | 1,415,093 | ||||||
| Assets held for sale | 506,240 | 348,587 | ||||||
| Prepaid expenses and other current assets | 11,969,671 | 5,950,765 | ||||||
| Total current assets | 69,751,931 | 84,086,119 | ||||||
| Property and equipment, net | 129,067,940 | 113,988,246 | ||||||
| Operating lease right-of-use assets | 10,994,666 | 14,038,130 | ||||||
| Net investment in leases, less current portion | 234,948 | — | ||||||
| Deposits | 4,758,223 | 4,821,387 | ||||||
| Goodwill | 148,092,515 | 127,428,122 | ||||||
| Intangible assets, net | 134,906,473 | 113,823,555 | ||||||
| Other long-term assets | 427,866 | 462,150 | ||||||
| Total assets | $ | 498,234,562 | $ | 458,647,709 | ||||
| Liabilities and stockholders’ equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 10,228,606 | $ | 11,372,052 | ||||
| Accrued liabilities | 23,359,120 | 21,751,346 | ||||||
| Income tax payable | 1,621,689 | 2,020,927 | ||||||
| Line of credit | — | 2,911,720 | ||||||
| Finance lease liabilities, current portion | 86,544 | 83,982 | ||||||
| Operating lease liabilities, current portion | 1,711,257 | 1,406,004 | ||||||
| Earn-out liability | — | 3,095,114 | ||||||
| Long-term debt, current portion | 18,727,011 | 19,195,045 | ||||||
| Total current liabilities | 55,734,227 | 61,836,190 | ||||||
| Long-term liabilities: | ||||||||
| Line of credit | 9,500,000 | — | ||||||
| Finance lease liabilities, less current portions | 31,653 | 54,274 | ||||||
| Operating lease liabilities, less current portions | 9,348,911 | 12,651,854 | ||||||
| Long-term debt, less current portion | 45,288,020 | 33,189,156 | ||||||
| Deferred tax liability, net | 39,448,334 | 32,318,888 | ||||||
| Other long-term liabilities | 408,748 | 370,499 | ||||||
| Total liabilities | 159,759,893 | 140,420,861 | ||||||
| Stockholders’ equity: | ||||||||
| Common stock, $0.01 par value; 50,000,000 shares authorized; 27,029,781 and 25,960,435 shares issued and outstanding as of September 30, 2024 and June 30, 2024 respectively | 270,298 | 259,604 | ||||||
| Additional paid in capital | 344,004,449 | 322,401,846 | ||||||
| Accumulated deficit | (5,800,078 | ) | (4,434,602 | ) | ||||
| Total stockholders’ equity | 338,474,669 | 318,226,848 | ||||||
| Total liabilities and stockholders’ equity | $ | 498,234,562 | $ | 458,647,709 | ||||
-7-
PROFICIENT AUTO LOGISTICS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
| Successor | ||||
| Three months ended September 30, 2024 | ||||
| Operating revenue | ||||
| Revenue, before fuel surcharge | $ | 84,289,892 | ||
| Fuel surcharge and other reimbursements | 6,017,296 | |||
| Other Revenue | 375,967 | |||
| Lease Revenue | 822,346 | |||
| Total operating revenue | 91,505,501 | |||
| Operating Expenses | ||||
| Salaries, wages and benefits | 17,373,659 | |||
| Stock-based compensation | 1,071,160 | |||
| Fuel and fuel taxes | 5,956,074 | |||
| Purchased transportation | 44,995,562 | |||
| Truck expenses | 5,692,078 | |||
| Depreciation | 6,566,444 | |||
| Intangible amortization | 2,217,083 | |||
| Gain on sale of equipment | (107,491 | ) | ||
| Insurance premiums and claims | 5,459,075 | |||
| General, selling, and other operating expenses | 4,467,362 | |||
| Total Operating Expenses | 93,691,006 | |||
| Operating loss | (2,185,505 | ) | ||
| Other income and expense | ||||
| Interest expense | (1,407,146 | ) | ||
| Acquisition Costs | (1,049,570 | ) | ||
| Adjustment of Earn Out Contingency | 3,095,114 | |||
| Other income, net | (146,151 | ) | ||
| Total other income | 492,247 | |||
| Loss before income taxes | (1,693,258 | ) | ||
| Income tax benefit | (327,782 | ) | ||
| Net loss | $ | (1,365,476 | ) | |
| Loss Per Share, Basic & Diluted | $ | (0.05 | ) | |
| Adjusted Earnings Share, Basic & Diluted | $ | 0.07 | ||
| Weighted Average Shares | ||||
| Basic & Diluted | 26,495,108 | |||
-8-