(State or other jurisdiction of incorporation) | (Commission file number) | (IRS employer identification no.) |
(Address of principal executive offices) | (Zip code) |
Registrant's telephone number, including area code: | |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||||||||
Number | Title | ||||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
CRA INTERNATIONAL, INC. | ||||||||
Dated: | By: | /s/ DANIEL K. MAHONEY | ||||||
Daniel K. Mahoney | ||||||||
Chief Financial Officer, Executive Vice President and Treasurer |
Contacts: | |||||||||||
Dan Mahoney | Nicholas Manganaro | ||||||||||
Chief Financial Officer | Sharon Merrill Associates, Inc. | ||||||||||
Charles River Associates | crai@investorrelations.com | ||||||||||
617-425-3505 | 617-542-5300 |
Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | |||||||||||||||||||||||||||||||||||||||||||
June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | |||||||||||||||||||||||||||||||||||||
Revenues | $ | 171,442 | 100.0 | % | $ | 161,965 | 100.0 | % | $ | 343,230 | 100.0 | % | $ | 314,810 | 100.0 | % | ||||||||||||||||||||||||||||
Costs of services (exclusive of depreciation and amortization) | 125,327 | 73.1 | % | 113,333 | 70.0 | % | 244,206 | 71.1 | % | 221,170 | 70.3 | % | ||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 32,016 | 18.7 | % | 29,846 | 18.4 | % | 62,514 | 18.2 | % | 58,218 | 18.5 | % | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 2,811 | 1.6 | % | 2,872 | 1.8 | % | 5,603 | 1.6 | % | 5,815 | 1.8 | % | ||||||||||||||||||||||||||||||||
Income from operations | 11,288 | 6.6 | % | 15,914 | 9.8 | % | 30,907 | 9.0 | % | 29,607 | 9.4 | % | ||||||||||||||||||||||||||||||||
Interest expense, net | (1,483) | -0.9 | % | (1,616) | -1.0 | % | (1,948) | -0.6 | % | (2,187) | -0.7 | % | ||||||||||||||||||||||||||||||||
Foreign currency losses, net | (191) | -0.1 | % | (686) | -0.4 | % | (333) | -0.1 | % | (1,214) | -0.4 | % | ||||||||||||||||||||||||||||||||
Income before provision for income taxes | 9,614 | 5.6 | % | 13,612 | 8.4 | % | 28,626 | 8.3 | % | 26,206 | 8.3 | % | ||||||||||||||||||||||||||||||||
Provision for income taxes | 3,076 | 1.8 | % | 4,104 | 2.5 | % | 8,397 | 2.4 | % | 7,780 | 2.5 | % | ||||||||||||||||||||||||||||||||
Net income | $ | 6,538 | 3.8 | % | $ | 9,508 | 5.9 | % | $ | 20,229 | 5.9 | % | $ | 18,426 | 5.9 | % | ||||||||||||||||||||||||||||
Net income per share: | ||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 0.96 | $ | 1.36 | $ | 2.93 | $ | 2.61 | ||||||||||||||||||||||||||||||||||||
Diluted | $ | 0.94 | $ | 1.34 | $ | 2.90 | $ | 2.56 | ||||||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||
Basic | 6,834 | 6,983 | 6,880 | 7,051 | ||||||||||||||||||||||||||||||||||||||||
Diluted | 6,911 | 7,080 | 6,961 | 7,166 |
Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 171,442 | 100.0 | % | $ | 161,965 | 100.0 | % | $ | 343,230 | 100.0 | % | $ | 314,810 | 100.0 | % | |||||||||||||||||||||||||||||||
Net income | $ | 6,538 | 3.8 | % | $ | 9,508 | 5.9 | % | $ | 20,229 | 5.9 | % | $ | 18,426 | 5.9 | % | |||||||||||||||||||||||||||||||
Adjustments needed to reconcile GAAP net income to non-GAAP net income: | |||||||||||||||||||||||||||||||||||||||||||||||
Non-cash valuation change in contingent consideration | — | — | % | 16 | — | % | — | — | % | 36 | — | % | |||||||||||||||||||||||||||||||||||
Restructuring (1) | 8,176 | 4.8 | % | — | — | % | 8,176 | 2.4 | % | — | — | % | |||||||||||||||||||||||||||||||||||
Acquisition-related costs | — | — | % | — | — | % | — | — | % | 22 | — | % | |||||||||||||||||||||||||||||||||||
Foreign currency losses, net | 190 | 0.1 | % | 686 | 0.4 | % | 332 | 0.1 | % | 1,214 | 0.4 | % | |||||||||||||||||||||||||||||||||||
Tax effect on adjustments | (2,205) | -1.3 | % | (165) | -0.1 | % | (2,239) | -0.7 | % | (304) | -0.1 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP net income | $ | 12,699 | 7.4 | % | $ | 10,045 | 6.2 | % | $ | 26,498 | 7.7 | % | $ | 19,394 | 6.2 | % | |||||||||||||||||||||||||||||||
Non-GAAP net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 1.85 | $ | 1.44 | $ | 3.84 | $ | 2.75 | |||||||||||||||||||||||||||||||||||||||
Diluted | $ | 1.83 | $ | 1.42 | $ | 3.80 | $ | 2.70 | |||||||||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | 6,834 | 6,983 | 6,880 | 7,051 | |||||||||||||||||||||||||||||||||||||||||||
Diluted | 6,911 | 7,080 | 6,961 | 7,166 | |||||||||||||||||||||||||||||||||||||||||||
(1) Includes cash severance of $2.5M and non-cash charges of $5.7M associated with portfolio optimization actions. |
Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 171,442 | 100.0 | % | $ | 161,965 | 100.0 | % | $ | 343,230 | 100.0 | % | $ | 314,810 | 100.0 | % | |||||||||||||||||||||||||||||||
Net income | $ | 6,538 | 3.8 | % | $ | 9,508 | 5.9 | % | $ | 20,229 | 5.9 | % | $ | 18,426 | 5.9 | % | |||||||||||||||||||||||||||||||
Adjustments needed to reconcile GAAP net income to non-GAAP net income: | |||||||||||||||||||||||||||||||||||||||||||||||
Non-cash valuation change in contingent consideration | — | — | % | 16 | — | % | — | — | % | 36 | — | % | |||||||||||||||||||||||||||||||||||
Restructuring (1) | 8,176 | 4.8 | % | — | — | % | 8,176 | 2.4 | % | — | — | % | |||||||||||||||||||||||||||||||||||
Acquisition-related costs | — | — | % | — | — | % | — | — | % | 22 | — | % | |||||||||||||||||||||||||||||||||||
Foreign currency losses, net | 190 | 0.1 | % | 686 | 0.4 | % | 332 | 0.1 | % | 1,214 | 0.4 | % | |||||||||||||||||||||||||||||||||||
Tax effect on adjustments | (2,205) | -1.3 | % | (165) | -0.1 | % | (2,239) | -0.7 | % | (304) | -0.1 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP net income | $ | 12,699 | 7.4 | % | $ | 10,045 | 6.2 | % | $ | 26,498 | 7.7 | % | $ | 19,394 | 6.2 | % | |||||||||||||||||||||||||||||||
Adjustments needed to reconcile non-GAAP net income to non-GAAP EBITDA: | |||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | 1,483 | 0.9 | % | 1,616 | 1.0 | % | 1,948 | 0.6 | % | 2,187 | 0.7 | % | |||||||||||||||||||||||||||||||||||
Provision for income taxes | 5,281 | 3.1 | % | 4,269 | 2.6 | % | 10,636 | 3.1 | % | 8,084 | 2.6 | % | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | 2,811 | 1.6 | % | 2,872 | 1.8 | % | 5,603 | 1.6 | % | 5,815 | 1.8 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP EBITDA | $ | 22,274 | 13.0 | % | $ | 18,802 | 11.6 | % | $ | 44,685 | 13.0 | % | $ | 35,480 | 11.3 | % | |||||||||||||||||||||||||||||||
(1) Includes cash severance of $2.5M and non-cash charges of $5.7M associated with portfolio optimization actions. |
June 29, 2024 | December 30, 2023 | ||||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 24,649 | $ | 45,586 | |||||||
Accounts receivable and unbilled services, net | 216,570 | 199,556 | |||||||||
Other current assets | 29,961 | 20,334 | |||||||||
Total current assets | 271,180 | 265,476 | |||||||||
Property and equipment, net | 36,817 | 38,176 | |||||||||
Goodwill and intangible assets, net | 101,836 | 101,185 | |||||||||
Right-of-use assets | 81,338 | 86,887 | |||||||||
Other assets | 54,841 | 61,487 | |||||||||
Total assets | $ | 546,012 | $ | 553,211 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Accounts payable | $ | 22,997 | $ | 28,701 | |||||||
Accrued expenses | 113,252 | 171,040 | |||||||||
Current portion of lease liabilities | 16,966 | 16,475 | |||||||||
Revolving line of credit | 87,000 | — | |||||||||
Other current liabilities | 12,456 | 19,871 | |||||||||
Total current liabilities | 252,671 | 236,087 | |||||||||
Non-current portion of lease liabilities | 84,492 | 92,280 | |||||||||
Other non-current liabilities | 17,100 | 12,743 | |||||||||
Total liabilities | 354,263 | 341,110 | |||||||||
Total shareholders’ equity | 191,749 | 212,101 | |||||||||
Total liabilities and shareholders’ equity | $ | 546,012 | $ | 553,211 |
Fiscal Year-to-Date Period Ended | |||||||||||
June 29, 2024 | July 1, 2023 | ||||||||||
Operating activities: | |||||||||||
Net income | $ | 20,229 | $ | 18,426 | |||||||
Adjustments to reconcile net income to net cash used in operating activities: | |||||||||||
Non-cash items, net | 15,769 | 15,200 | |||||||||
Accounts receivable and unbilled services | (18,476) | (16,415) | |||||||||
Working capital items, net | (78,795) | (82,190) | |||||||||
Net cash used in operating activities | (61,273) | (64,979) | |||||||||
Investing activities: | |||||||||||
Purchases of property and equipment, net | (3,046) | (1,282) | |||||||||
Consideration paid for acquisition, net | (1,500) | (570) | |||||||||
Net cash used in investing activities | (4,546) | (1,852) | |||||||||
Financing activities: | |||||||||||
Borrowings under revolving line of credit | 93,000 | 105,000 | |||||||||
Repayments under revolving line of credit | (6,000) | (25,000) | |||||||||
Tax withholding payments reimbursed by shares | (1,977) | (2,009) | |||||||||
Cash dividends paid | (5,976) | (5,230) | |||||||||
Repurchase of common stock | (33,348) | (23,577) | |||||||||
Net cash provided by financing activities | 45,699 | 49,184 | |||||||||
Effect of foreign exchange rates on cash and cash equivalents | (817) | 471 | |||||||||
Net decrease in cash and cash equivalents | (20,937) | (17,176) | |||||||||
Cash and cash equivalents at beginning of period | 45,586 | 31,447 | |||||||||
Cash and cash equivalents at end of period | $ | 24,649 | $ | 14,271 | |||||||
Noncash investing and financing activities: | |||||||||||
Increase in accounts payable and accrued expenses for property and equipment | $ | 553 | $ | 376 | |||||||
Excise tax on share repurchases | $ | (300) | $ | (200) | |||||||
Right-of-use assets obtained in exchange for lease obligations | $ | 2,329 | $ | 190 | |||||||
Supplemental cash flow information: | |||||||||||
Cash paid for taxes | $ | 12,681 | $ | 6,218 | |||||||
Cash paid for interest | $ | 1,533 | $ | 2,178 | |||||||
Cash paid for amounts included in operating lease liabilities | $ | 11,163 | $ | 11,077 |
Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | ||||||||||||||||||||||||||||
Officers | 157 | 158 | 156 | 155 | 156 | |||||||||||||||||||||||||||
Other Senior Staff | 531 | 544 | 527 | 529 | 522 | |||||||||||||||||||||||||||
Junior Staff | 280 | 295 | 321 | 330 | 293 | |||||||||||||||||||||||||||
Total | 968 | 997 | 1,004 | 1,014 | 971 |
Fiscal Quarter Ended | ||||||||||||||||||||||||||
$ in 000’s | June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | ||||||||||||||||||||||
SG&A expenses | $ | 32,016 | 18.7 | % | $ | 29,846 | 18.4 | % | ||||||||||||||||||
Less: commissions to non-employee experts | 3,816 | 2.2 | % | 3,798 | 2.3 | % | ||||||||||||||||||||
SG&A expenses excluding commissions | $ | 28,200 | 16.4 | % | $ | 26,048 | 16.1 | % |
Fiscal Quarter Ended | ||||||||||||||||||||||||||
$ in 000’s | June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | ||||||||||||||||||||||
Income from operations | $ | 11,288 | 6.6 | % | $ | 15,914 | 9.8 | % | ||||||||||||||||||
Adjustments needed to reconcile GAAP income from operations to non-GAAP income from operations: | ||||||||||||||||||||||||||
Non-cash valuation change in contingent consideration | — | — | % | 16 | — | % | ||||||||||||||||||||
Restructuring (1) | 8,176 | 4.8 | % | — | — | % | ||||||||||||||||||||
Non-GAAP income from operations | $ | 19,464 | 11.4 | % | $ | 15,930 | 9.8 | % | ||||||||||||||||||
(1) Includes cash severance of $2.5M and non-cash charges of $5.7M associated with portfolio optimization actions. |
GAAP | Non-GAAP | |||||||||||||||||||||||||
Fiscal Quarter Ended | Fiscal Quarter Ended | |||||||||||||||||||||||||
$ in 000’s | June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||||
Tax Provision | $ | 3,076 | $ | 4,104 | $ | 5,281 | $ | 4,269 | ||||||||||||||||||
Effective Tax Rate | 32.0 | % | 30.1 | % | 29.4 | % | 29.8 | % |
Fiscal Quarter Ended | ||||||||||||||||||||||||||
$ in 000’s | June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | ||||||||||||||||||||||
Income before provision for income taxes | $ | 9,614 | 5.6 | % | $ | 13,612 | 8.4 | % | ||||||||||||||||||
Adjustments needed to reconcile GAAP income before provision for income taxes to non-GAAP income before provision for income taxes | ||||||||||||||||||||||||||
Non-cash valuation change in contingent consideration | — | — | % | 16 | — | % | ||||||||||||||||||||
Restructuring (1) | 8,176 | 4.8 | % | — | — | % | ||||||||||||||||||||
Foreign currency losses, net | 190 | 0.1 | % | 686 | 0.4 | % | ||||||||||||||||||||
Non-GAAP income before provision for income taxes | $ | 17,980 | 10.5 | % | $ | 14,314 | 8.8 | % | ||||||||||||||||||
GAAP provision for income taxes | $ | 3,076 | $ | 4,104 | ||||||||||||||||||||||
Tax effect on non-GAAP adjustments | 2,205 | 165 | ||||||||||||||||||||||||
Non-GAAP provision for income taxes | $ | 5,281 | $ | 4,269 | ||||||||||||||||||||||
(1) Includes cash severance of $2.5M and non-cash charges of $5.7M associated with portfolio optimization actions. |
GAAP Condensed Consolidated Statement of Cash Flows | LTM | Q2 | Q1 | Q4 | Q3 | |||||||||||||||||||||||||||
($ in 000’s) | Q2 2024 | 2024 | 2024 | 2023 | 2023 | |||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 63,778 | $ | 1,807 | $ | (63,080) | $ | 60,099 | $ | 64,952 | ||||||||||||||||||||||
Net cash used in investing activities | (5,637) | (3,816) | (730) | (358) | (733) | |||||||||||||||||||||||||||
Net cash provided by (used in) financing activities | (47,967) | (10,353) | 56,052 | (43,092) | (50,574) | |||||||||||||||||||||||||||
Effect of foreign exchange rates on cash and cash equivalents | 204 | (111) | (706) | 1,333 | (312) | |||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | $ | 10,378 | $ | (12,473) | $ | (8,464) | $ | 17,982 | $ | 13,333 | ||||||||||||||||||||||
Cash and cash equivalents at beginning of period | 14,271 | 37,122 | 45,586 | 27,604 | 14,271 | |||||||||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 24,649 | $ | 24,649 | $ | 37,122 | $ | 45,586 | $ | 27,604 |
GAAP Condensed Consolidated Statement of Cash Flows | LTM | Q2 | Q1 | Q4 | Q3 | |||||||||||||||||||||||||||
($ in 000’s) | Q2 2023 | 2023 | 2023 | 2022 | 2022 | |||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 38,954 | $ | 5,072 | $ | (70,051) | $ | 60,136 | $ | 43,797 | ||||||||||||||||||||||
Net cash used in investing activities | (7,765) | (720) | (1,132) | (4,981) | (932) | |||||||||||||||||||||||||||
Net cash provided by (used in) financing activities | (31,868) | (25,664) | 74,848 | (48,212) | (32,840) | |||||||||||||||||||||||||||
Effect of foreign exchange rates on cash and cash equivalents | (671) | 64 | 407 | 411 | (1,553) | |||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | $ | (1,350) | $ | (21,248) | $ | 4,072 | $ | 7,354 | $ | 8,472 | ||||||||||||||||||||||
Cash and cash equivalents at beginning of period | 15,621 | 35,519 | 31,447 | 24,093 | 15,621 | |||||||||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 14,271 | $ | 14,271 | $ | 35,519 | $ | 31,447 | $ | 24,093 |
Adjusted Net Cash Flows from Operations | LTM | Q2 | Q1 | Q4 | Q3 | |||||||||||||||||||||||||||
($ in 000’s) | Q2 2024 | 2024 | 2024 | 2023 | 2023 | |||||||||||||||||||||||||||
GAAP net cash provided by (used in) operating activities | $ | 63,778 | $ | 1,807 | $ | (63,080) | $ | 60,099 | $ | 64,952 | ||||||||||||||||||||||
Forgivable loan advances | 29,880 | 18,880 | 5,250 | 2,000 | 3,750 | |||||||||||||||||||||||||||
Forgivable loan repayments | (1,488) | (288) | — | (1,200) | — | |||||||||||||||||||||||||||
Adjusted net cash flows from operations | $ | 92,170 | $ | 20,399 | $ | (57,830) | $ | 60,899 | $ | 68,702 | ||||||||||||||||||||||
Net revenue | $ | 652,397 | $ | 171,442 | $ | 171,789 | $ | 161,613 | $ | 147,553 | ||||||||||||||||||||||
GAAP net cash provided by (used in) operating activities as a percentage of net revenue | 9.8 | % | 1.1 | % | (36.7) | % | 37.2 | % | 44.0 | % | ||||||||||||||||||||||
Adjusted net cash flows from operations as a percentage of net revenue | 14.1 | % | 11.9 | % | (33.7) | % | 37.7 | % | 46.6 | % |
Adjusted Net Cash Flows from Operations | LTM | Q2 | Q1 | Q4 | Q3 | |||||||||||||||||||||||||||
($ in 000’s) | Q2 2023 | 2023 | 2023 | 2022 | 2022 | |||||||||||||||||||||||||||
GAAP net cash provided by (used in) operating activities | $ | 38,954 | $ | 5,072 | $ | (70,051) | $ | 60,136 | $ | 43,797 | ||||||||||||||||||||||
Forgivable loan advances | 30,422 | 750 | 16,842 | 9,517 | 3,313 | |||||||||||||||||||||||||||
Forgivable loan repayments | (616) | — | (616) | — | — | |||||||||||||||||||||||||||
Other non-recurring cash items (1) | 121 | — | 22 | 69 | 30 | |||||||||||||||||||||||||||
Adjusted net cash flows from operations | $ | 68,881 | $ | 5,822 | $ | (53,803) | $ | 69,722 | $ | 47,140 | ||||||||||||||||||||||
Net revenue | $ | 608,227 | $ | 161,965 | $ | 152,845 | $ | 144,976 | $ | 148,441 | ||||||||||||||||||||||
GAAP net cash provided by (used in) operating activities as a percentage of net revenue | 6.4 | % | 3.1 | % | (45.8) | % | 41.5 | % | 29.5 | % | ||||||||||||||||||||||
Adjusted net cash flows from operations as a percentage of net revenue | 11.3 | % | 3.6 | % | (35.2) | % | 48.1 | % | 31.8 | % |
Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 171,442 | 100.0 | % | $ | 161,965 | 100.0 | % | $ | 343,230 | 100.0 | % | $ | 314,810 | 100.0 | % | |||||||||||||||||||||||||||||||
Costs of services (exclusive of depreciation and amortization) | 125,327 | 73.1 | % | 113,333 | 70.0 | % | 244,206 | 71.1 | % | 221,170 | 70.3 | % | |||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 32,016 | 18.7 | % | 29,846 | 18.4 | % | 62,514 | 18.2 | % | 58,218 | 18.5 | % | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | 2,811 | 1.6 | % | 2,872 | 1.8 | % | 5,603 | 1.6 | % | 5,815 | 1.8 | % | |||||||||||||||||||||||||||||||||||
Income from operations | 11,288 | 6.6 | % | 15,914 | 9.8 | % | 30,907 | 9.0 | % | 29,607 | 9.4 | % | |||||||||||||||||||||||||||||||||||
Interest expense, net | (1,483) | -0.9 | % | (1,616) | -1.0 | % | (1,948) | -0.6 | % | (2,187) | -0.7 | % | |||||||||||||||||||||||||||||||||||
Foreign currency losses, net | (191) | -0.1 | % | (686) | -0.4 | % | (333) | -0.1 | % | (1,214) | -0.4 | % | |||||||||||||||||||||||||||||||||||
Income before provision for income taxes | 9,614 | 5.6 | % | 13,612 | 8.4 | % | 28,626 | 8.3 | % | 26,206 | 8.3 | % | |||||||||||||||||||||||||||||||||||
Provision for income taxes | 3,076 | 1.8 | % | 4,104 | 2.5 | % | 8,397 | 2.4 | % | 7,780 | 2.5 | % | |||||||||||||||||||||||||||||||||||
Net income | $ | 6,538 | 3.8 | % | $ | 9,508 | 5.9 | % | $ | 20,229 | 5.9 | % | $ | 18,426 | 5.9 | % | |||||||||||||||||||||||||||||||
Net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 0.96 | $ | 1.36 | $ | 2.93 | $ | 2.61 | |||||||||||||||||||||||||||||||||||||||
Diluted | $ | 0.94 | $ | 1.34 | $ | 2.90 | $ | 2.56 | |||||||||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | 6,834 | 6,983 | 6,880 | 7,051 | |||||||||||||||||||||||||||||||||||||||||||
Diluted | 6,911 | 7,080 | 6,961 | 7,166 |
Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 171,442 | 100.0 | % | $ | 161,965 | 100.0 | % | $ | 343,230 | 100.0 | % | $ | 314,810 | 100.0 | % | |||||||||||||||||||||||||||||||
Net income | $ | 6,538 | 3.8 | % | $ | 9,508 | 5.9 | % | $ | 20,229 | 5.9 | % | $ | 18,426 | 5.9 | % | |||||||||||||||||||||||||||||||
Adjustments needed to reconcile GAAP net income to non-GAAP net income: | |||||||||||||||||||||||||||||||||||||||||||||||
Non-cash valuation change in contingent consideration | — | — | % | 16 | — | % | — | — | % | 36 | — | % | |||||||||||||||||||||||||||||||||||
Restructuring (1) | 8,176 | 4.8 | % | — | — | % | 8,176 | 2.4 | % | — | — | % | |||||||||||||||||||||||||||||||||||
Acquisition-related costs | — | — | % | — | — | % | — | — | % | 22 | — | % | |||||||||||||||||||||||||||||||||||
Foreign currency losses, net | 190 | 0.1 | % | 686 | 0.4 | % | 332 | 0.1 | % | 1,214 | 0.4 | % | |||||||||||||||||||||||||||||||||||
Tax effect on adjustments | (2,205) | -1.3 | % | (165) | -0.1 | % | (2,239) | -0.7 | % | (304) | -0.1 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP net income | $ | 12,699 | 7.4 | % | $ | 10,045 | 6.2 | % | $ | 26,498 | 7.7 | % | $ | 19,394 | 6.2 | % | |||||||||||||||||||||||||||||||
Non-GAAP net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 1.85 | $ | 1.44 | $ | 3.84 | $ | 2.75 | |||||||||||||||||||||||||||||||||||||||
Diluted | $ | 1.83 | $ | 1.42 | $ | 3.80 | $ | 2.70 | |||||||||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
Basic | 6,834 | 6,983 | 6,880 | 7,051 | |||||||||||||||||||||||||||||||||||||||||||
Diluted | 6,911 | 7,080 | 6,961 | 7,166 | |||||||||||||||||||||||||||||||||||||||||||
(1) Includes cash severance of $2.5M and non-cash charges of $5.7M associated with portfolio optimization actions. |
Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | June 29, 2024 | As a % of Revenue | July 1, 2023 | As a % of Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 171,442 | 100.0 | % | $ | 161,965 | 100.0 | % | $ | 343,230 | 100.0 | % | $ | 314,810 | 100.0 | % | |||||||||||||||||||||||||||||||
Net income | $ | 6,538 | 3.8 | % | $ | 9,508 | 5.9 | % | $ | 20,229 | 5.9 | % | $ | 18,426 | 5.9 | % | |||||||||||||||||||||||||||||||
Adjustments needed to reconcile GAAP net income to non-GAAP net income: | |||||||||||||||||||||||||||||||||||||||||||||||
Non-cash valuation change in contingent consideration | — | — | % | 16 | — | % | — | — | % | 36 | — | % | |||||||||||||||||||||||||||||||||||
Restructuring (1) | 8,176 | 4.8 | % | — | — | % | 8,176 | 2.4 | % | — | — | % | |||||||||||||||||||||||||||||||||||
Acquisition-related costs | — | — | % | — | — | % | — | — | % | 22 | — | % | |||||||||||||||||||||||||||||||||||
Foreign currency losses, net | 190 | 0.1 | % | 686 | 0.4 | % | 332 | 0.1 | % | 1,214 | 0.4 | % | |||||||||||||||||||||||||||||||||||
Tax effect on adjustments | (2,205) | -1.3 | % | (165) | -0.1 | % | (2,239) | -0.7 | % | (304) | -0.1 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP net income | $ | 12,699 | 7.4 | % | $ | 10,045 | 6.2 | % | $ | 26,498 | 7.7 | % | $ | 19,394 | 6.2 | % | |||||||||||||||||||||||||||||||
Adjustments needed to reconcile non-GAAP net income to non-GAAP EBITDA: | |||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | 1,483 | 0.9 | % | 1,616 | 1.0 | % | 1,948 | 0.6 | % | 2,187 | 0.7 | % | |||||||||||||||||||||||||||||||||||
Provision for income taxes | 5,281 | 3.1 | % | 4,269 | 2.6 | % | 10,636 | 3.1 | % | 8,084 | 2.6 | % | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | 2,811 | 1.6 | % | 2,872 | 1.8 | % | 5,603 | 1.6 | % | 5,815 | 1.8 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP EBITDA | $ | 22,274 | 13.0 | % | $ | 18,802 | 11.6 | % | $ | 44,685 | 13.0 | % | $ | 35,480 | 11.3 | % | |||||||||||||||||||||||||||||||
(1) Includes cash severance of $2.5M and non-cash charges of $5.7M associated with portfolio optimization actions. |
June 29, 2024 | December 30, 2023 | ||||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 24,649 | $ | 45,586 | |||||||
Accounts receivable and unbilled services, net | 216,570 | 199,556 | |||||||||
Other current assets | 29,961 | 20,334 | |||||||||
Total current assets | 271,180 | 265,476 | |||||||||
Property and equipment, net | 36,817 | 38,176 | |||||||||
Goodwill and intangible assets, net | 101,836 | 101,185 | |||||||||
Right-of-use assets | 81,338 | 86,887 | |||||||||
Other assets | 54,841 | 61,487 | |||||||||
Total assets | $ | 546,012 | $ | 553,211 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Accounts payable | $ | 22,997 | $ | 28,701 | |||||||
Accrued expenses | 113,252 | 171,040 | |||||||||
Current portion of lease liabilities | 16,966 | 16,475 | |||||||||
Revolving line of credit | 87,000 | — | |||||||||
Other current liabilities | 12,456 | 19,871 | |||||||||
Total current liabilities | 252,671 | 236,087 | |||||||||
Non-current portion of lease liabilities | 84,492 | 92,280 | |||||||||
Other non-current liabilities | 17,100 | 12,743 | |||||||||
Total liabilities | 354,263 | 341,110 | |||||||||
Total shareholders’ equity | 191,749 | 212,101 | |||||||||
Total liabilities and shareholders’ equity | $ | 546,012 | $ | 553,211 |
Fiscal Year-to-Date Period Ended | |||||||||||
June 29, 2024 | July 1, 2023 | ||||||||||
Operating activities: | |||||||||||
Net income | $ | 20,229 | $ | 18,426 | |||||||
Adjustments to reconcile net income to net cash used in operating activities: | |||||||||||
Non-cash items, net | 15,769 | 15,200 | |||||||||
Accounts receivable and unbilled services | (18,476) | (16,415) | |||||||||
Working capital items, net | (78,795) | (82,190) | |||||||||
Net cash used in operating activities | (61,273) | (64,979) | |||||||||
Investing activities: | |||||||||||
Purchases of property and equipment, net | (3,046) | (1,282) | |||||||||
Consideration paid for acquisition, net | (1,500) | (570) | |||||||||
Net cash used in investing activities | (4,546) | (1,852) | |||||||||
Financing activities: | |||||||||||
Borrowings under revolving line of credit | 93,000 | 105,000 | |||||||||
Repayments under revolving line of credit | (6,000) | (25,000) | |||||||||
Tax withholding payments reimbursed by shares | (1,977) | (2,009) | |||||||||
Cash dividends paid | (5,976) | (5,230) | |||||||||
Repurchase of common stock | (33,348) | (23,577) | |||||||||
Net cash provided by financing activities | 45,699 | 49,184 | |||||||||
Effect of foreign exchange rates on cash and cash equivalents | (817) | 471 | |||||||||
Net decrease in cash and cash equivalents | (20,937) | (17,176) | |||||||||
Cash and cash equivalents at beginning of period | 45,586 | 31,447 | |||||||||
Cash and cash equivalents at end of period | $ | 24,649 | $ | 14,271 | |||||||
Noncash investing and financing activities: | |||||||||||
Increase in accounts payable and accrued expenses for property and equipment | $ | 553 | $ | 376 | |||||||
Excise tax on share repurchases | $ | (300) | $ | (200) | |||||||
Right-of-use assets obtained in exchange for lease obligations | $ | 2,329 | $ | 190 | |||||||
Supplemental cash flow information: | |||||||||||
Cash paid for taxes | $ | 12,681 | $ | 6,218 | |||||||
Cash paid for interest | $ | 1,533 | $ | 2,178 | |||||||
Cash paid for amounts included in operating lease liabilities | $ | 11,163 | $ | 11,077 |
Contacts: | |||||||||||
Dan Mahoney | Nicholas Manganaro | ||||||||||
Chief Financial Officer | Sharon Merrill Associates, Inc. | ||||||||||
Charles River Associates | crai@investorrelations.com | ||||||||||
617-425-3505 | 617-542-5300 |
Cover |
Aug. 01, 2024 |
---|---|
Cover [Abstract] | |
Document Type | 8-K |
Document Period End Date | Aug. 01, 2024 |
Entity Registrant Name | CRA INTERNATIONAL, INC. |
Entity Incorporation, State or Country Code | MA |
Entity File Number | 000-24049 |
Entity Tax Identification Number | 04-2372210 |
Entity Address, Address Line One | 200 Clarendon Street, |
Entity Address, City or Town | Boston, |
Entity Address, State or Province | MA |
Entity Address, Postal Zip Code | 02116 |
City Area Code | (617) |
Local Phone Number | 425-3000 |
Written Communications | false |
Soliciting Material | false |
Pre-commencement Tender Offer | false |
Pre-commencement Issuer Tender Offer | false |
Title of 12(b) Security | Common Stock, no par value |
Trading Symbol | CRAI |
Security Exchange Name | NASDAQ |
Entity Central Index Key | 0001053706 |
Amendment Flag | false |
Entity Emerging Growth Company | false |
TEU)36?D-WB55/IB\NKO-L^_P!DMQ($F*8!!I7&\D2THAS
M: A%6!N.[5M#U?7<^9&%5<.!&L_Y.8R=/!S6TQAV;E)R(.8DHSX&7@K:<3:9
M>/IH-'73:^._K8NPN$S+A9X+R263C$)IC*KF!P;M:(Y@$I$XB'D2Z5B[;NEN
MG1]9,C4&R U ^&_B[V"+[KZ?^YB, 3;^ ^
MI]&U>;MCX]'I5\-#H7D]3T:(Z2")!%2< $%'59.T3(& J5=\<_Y8%8]^3KW'SPQ3[6J;'VNJOM,S
M76UK]HYOOLIDGQK6ZJA:=[O9_BSH*VD,;$QF-/S'._-=\<*,>AXHWXDQ^T9T
MX-R2L 9L_(B3DHFO)\%BQ!,_A6]S'\BTM2K3@JIG\ GJILF/W]G.Z5RH #$\ZWTJ[C<8DM[@O/C;7_W>5>OZLL57
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M(L/;WW+:X[Y]U5IT7I'5RS+
MD*;\=0C 'Y4DQ%.@\YRR;8ZHGQ_C!=)<[RU&S%^'H ,ORPC34L*U.(BD>.
MBFU=Z;;MBFD/HB*BXFNA(B+:<2.::9F*859-\A'1$-'0SZL$_9J)BKJE.'K5
MM =1$5'Q55"Q=!YS+/ZK4Q[S3)R*P7OBBVTF[\49'DE^ULF3!ZS\M+E1H1R1
M:J(CAJV81J>DEJR7B5?%N)6OW GC:LNECJGJ!V'1P>$*Q6,;)=9-Q31-5.)*
M TBP(J23==:!%<#WZ0O.7YV$L.:RRP!ALNPC;[PZ+SYN2XQC",
MCI.D.D/WDE#;TV22Z230E$BW@6\E^Z*OTFJS*2O71RR"B!M,JX>]>:4,2B!E
M",- (60(CQEBV*V M0&FJ5M/F(Y'+#IS,K1(^3/UJDU#27I4I&XF(PK1,X<3
MUY]N.KMEI\=N]!&+YA$!9.*081%!11,#B:#,5IU80F)E%BL1A!$:/$3UPQQ9
M9CMG"5[D/,6HDQ0_Y@S%T0]/'.G8Q/_#@0FWHQ(O
:NBG!1
M_42XJ/#,I
[8V%%(DI=/@'GYBRKJG:
M@Q?:G!9EYXP"^UH"VZ=Q"'],N+])/#_(.$HE !O+ FQT-QA_3>U:9,P]X.]U
MU;1VD3^V>0)+\NAL\CY4QYQ/P#)0F Z+?@53^[]>7)_WEABH.ZK]@^"88:CF
M T#0355[&D(83OUL2["#5=<4J?F(RQW-MS22^])P^#N3(TON+_;D7C5I:P/<1R]1,R
M1U=,L^SI/^@CO#&3P)$K?>T5^@CE\[M-S.O:EN)8F->M-I/:_/KH UY\UP!7
M0.9UUR/ *V;ZJD:&1N[TMJVVHNG'?"002O"12[!M*D;IZPH:F9]ORC[4NIKG
M]7W4GWPZ\@,_]6%$GL<;3FC,)E$ =$I^_,XQ],XIZ?^=^>G]J]Z^=,@Q&A"&
MS9OQ9O2>=^)ANW1]>U<-0^EVZW]9-XI
EU0KQQ6A1G/$1F0W0XY@7
M;^6H.XZ K)*MG*43Q_Z.A3D#)TY,B]'0\9XI[0R1]CQG,T033J,73^/HYH
M3@7=R\GPX56^R^+1*;=G1EP&HOM62/L3"T>LT0$;.,I.6YJA6*6I72Z!NGUV
M&$;81C@6L9/+Z U]H-&8"A9'[S5'4TS$7APRQ5$MG*_G?"EQ?D4SIJ"9\IZB
MW5:L*=(Q8JK84-P?N0I.9L3QSIABB5K_;+>_HFCY<4U7G(7G'<6[XD0K83
MMLC4FGQHQ)16+PC'W-U+!VPQF%!$53QS(]4V/J4IK@&TVBNMKAFNF17$#+8<
M?SFF;<7^<8D\\=*-2&.:\$>@QGXE9XKMSJ^7=Q?M"=OKNF(LJ"^&+A7TU\&H
MT&%^A9\%#\R=(-\1X_J)_C%TAO8EL: K]R+= \'8-TF^94$8_%>X:SDMG-)0
M7'_SZSR.N-]+&"P\LNHS!S'CCAYWU9@'PA4/\KK!4>'
M#8W,QJAEZI^G[%B!Y8T+3PE3_1&XH[!IHNS82PBXHP'<<6+8BG/LK&Y@C2JP
MAN$HY00+@3VJP!ZFJ11-;*T)>T!*_*RERP%,^6V=MBW./6_=O&>32U<=:=3,
MPF;>/I%413$&ACPH0VK*VQ(7@2&!(??KZ1A%/!U@1F#&@_I619-_@"&!(0_H
MS=F*#0Q9W V
-IC$F^:?FHB-
M^OP(Z3(UQIAJXR,K_:]+DC=K$17SGQS:H/>/=T&_9WH6-372=]BGVG4]UU95
MQ_15LT]ZJOMO\]WTF<'LD,.(>3>M;D+)7RW29_,[)>$C>4H7LYRG1
MG([8DVE2/6[3'*Q!Y$)V(NG8,7?L^P$&0P%/94^609WL6,,RL6X79;Y"B*B0
M.5$KRIH:UK0=+8T*9)%6(