XML 72 R44.htm IDEA: XBRL DOCUMENT v3.22.4
Quarterly Financial Data (Unaudited and Restated) (Tables)
12 Months Ended
Jun. 30, 2022
Quarterly Financial Information Disclosure [Abstract]  
Schedule of Restated Consolidated Financial Information

The restated consolidated balance sheet line items for the first through the third fiscal quarters of 2022 are as follows:

 

 

 

Originally Reported

 

 

Adjustment

 

 

Restated

 

(In thousands)

 

Q1

 

Q2

 

Q3

 

 

Q1

 

Q2

 

Q3

 

 

Q1

 

Q2

 

Q3

 

Contract assets

 

$

32,625

 

$

73,268

 

$

59,894

 

 

$

30,571

 

$

33,580

 

$

13,992

 

 

$

63,196

 

$

106,848

 

$

73,886

 

Total current assets

 

 

208,187

 

 

284,767

 

 

342,536

 

 

 

30,571

 

 

33,580

 

 

13,992

 

 

 

238,758

 

 

318,347

 

 

356,528

 

Total assets

 

 

383,074

 

 

490,575

 

 

554,934

 

 

 

30,571

 

 

33,580

 

 

13,992

 

 

 

413,645

 

 

524,155

 

 

568,926

 

Accounts payable

 

 

98,374

 

 

136,309

 

 

164,932

 

 

 

29,212

 

 

32,675

 

 

14,489

 

 

 

127,586

 

 

168,984

 

 

179,421

 

Operating partner commissions payable

 

 

15,645

 

 

19,395

 

 

16,038

 

 

 

382

 

 

502

 

 

178

 

 

 

16,027

 

 

19,897

 

 

16,216

 

Accrued expenses

 

 

7,162

 

 

10,588

 

 

11,512

 

 

 

49

 

 

20

 

 

(34

)

 

 

7,211

 

 

10,608

 

 

11,478

 

Income tax payable

 

 

134

 

 

1,411

 

 

4,271

 

 

 

227

 

 

94

 

 

(157

)

 

 

361

 

 

1,505

 

 

4,114

 

Total current liabilities

 

 

136,669

 

 

184,013

 

 

212,193

 

 

 

29,870

 

 

33,291

 

 

14,476

 

 

 

166,539

 

 

217,304

 

 

226,669

 

Total liabilities

 

 

217,088

 

 

321,282

 

 

369,749

 

 

 

29,870

 

 

33,291

 

 

14,476

 

 

 

246,958

 

 

354,573

 

 

384,225

 

Retained earnings

 

 

67,446

 

 

74,394

 

 

88,733

 

 

 

701

 

 

289

 

 

(484

)

 

 

68,147

 

 

74,683

 

 

88,249

 

Total equity

 

 

165,986

 

 

169,293

 

 

185,185

 

 

 

701

 

 

289

 

 

(484

)

 

 

166,687

 

 

169,582

 

 

184,701

 

The restated line items of the consolidated statements of comprehensive income for the three-month periods ended September 30, 2021; December 31, 2021; and March 31, 2022 are as follows:

 

 

 

Originally Reported

 

Adjustment

 

Restated

(In thousands, except per share data)

 

Q1

Q2

Q3

 

Q1

Q2

Q3

 

Q1

Q2

Q3

Revenues

 

$286,115

$332,768

$460,899

 

$13,283

$3,010

$(19,589)

 

$299,398

$335,778

$441,310

Cost of transportation and other services

 

221,233

261,179

376,036

 

13,447

3,461

(18,187)

 

234,680

264,640

357,849

Operating partner commissions

 

28,465

31,049

31,311

 

(904)

120

(325)

 

27,561

31,169

30,986

Personnel costs

 

15,616

16,688

19,907

 

37

(29)

(54)

 

15,653

16,659

19,853

Income from operations

 

9,759

10,598

18,497

 

703

(542)

(1,023)

 

10,462

10,056

17,474

Income tax expense

 

(2,229)

(2,646)

(4,527)

 

(173)

133

251

 

(2,402)

(2,513)

(4,276)

Net income

 

7,165

7,024

15,095

 

530

(409)

(772)

 

7,695

6,615

14,323

Net income attributable to Radiant Logistics, Inc.

 

7,079

6,948

14,339

 

530

(409)

(772)

 

7,609

6,539

13,567

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$0.14

$0.14

$0.29

 

$0.01

$(0.01)

$(0.02)

 

$0.15

$0.13

$0.27

Diluted

 

$0.14

$0.14

$0.28

 

$0.01

$(0.01)

$(0.01)

 

$0.15

$0.13

$0.27

The restated line items of the consolidated statements of comprehensive income for the six-month period ended December 31, 2021; and nine-month period ended March 31, 2022 are as follows:

 

 

 

 

Originally Reported

 

 

Adjustment

 

 

Restated

 

 

 

Six Months Ended

Nine Months Ended

 

 

Six Months Ended

Nine Months Ended

 

 

Six Months Ended

Nine Months Ended

(In thousands, except per share data)

 

 

December 31, 2021

March 31, 2022

 

 

December 31, 2021

March 31, 2022

 

 

December 31, 2021

March 31, 2022

Revenues

 

 

$618,884

$1,079,783

 

 

$16,292

$(3,297)

 

 

$635,176

$1,076,486

Cost of transportation and other services

 

 

482,411

858,447

 

 

16,909

(1,278)

 

 

499,320

857,169

Operating partner commissions

 

 

59,514

90,825

 

 

(784)

(1,109)

 

 

58,730

89,716

Personnel costs

 

 

32,304

52,211

 

 

8

(46)

 

 

32,312

52,165

Income from operations

 

 

20,355

38,853

 

 

163

(861)

 

 

20,518

37,992

Income tax expense

 

 

(4,874)

(9,402)

 

 

(41)

211

 

 

(4,915)

(9,191)

Net Income

 

 

14,189

29,284

 

 

121

(651)

 

 

14,310

28,633

Net income attributable to Radiant Logistics, Inc.

 

 

14,027

28,366

 

 

121

(651)

 

 

14,148

27,715

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

$0.28

$0.57

 

 

$

$(0.02)

 

 

$0.28

$0.55

Diluted

 

 

$0.28

$0.56

 

 

$

$(0.01)

 

 

$0.28

$0.55

 

While the adjustments changed contract assets, accounts payable, and operating partner commissions payable line items in the consolidated cash flow statements, they did not have an impact on total net cash provided by operating activities, net cash used in investing activities, or net cash provided by (used for) financing activities for any of the applicable periods.

The restated line items of the consolidated cash flow statements for the three-months ended September 30, 2021; six-month period ended December 31, 2021; and nine-month period ended March 31, 2022 are as follows:

 

Originally Reported

 

Adjustment

 

Restated

(In thousands)

Three Months Ended
September 30, 2021

Six Months Ended
December 31, 2021

Nine Months Ended
March 31, 2022

 

Three Months Ended
September 30, 2021

Six Months Ended
December 31, 2021

Nine Months Ended
March 31, 2022

 

Three Months Ended
September 30, 2021

Six Months Ended
December 31, 2021

Nine Months Ended
March 31, 2022

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Net income

$7,165

$14,189

$29,284

 

$530

$121

$(651)

 

$7,695

$14,310

$28,633

ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH (USED FOR) OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

CHANGES IN OPERATING ASSETS AND LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Contract assets

(4,897)

(44,123)

(30,725)

 

(13,283)

(16,293)

3,296

 

(18,180)

(60,416)

(27,429)

Income tax receivable/payable

(2,583)

(3,421)

(553)

 

173

40

(211)

 

(2,410)

(3,381)

(764)

Accounts payable

10,055

40,952

69,832

 

13,447

16,908

(1,279)

 

23,502

57,860

68,553

Operating partner commissions payable

1,866

5,616

2,259

 

(904)

(784)

(1,109)

 

962

4,832

1,150

Accrued expenses, other liabilities, and operating lease liability

(1,528)

(2,467)

(4,980)

 

37

8

(46)

 

(1,491)

(2,459)

(5,026)

Net cash (used for) operating activities

(15,797)

(19,652)

(6,938)

 

 

(15,797)

(19,652)

(6,938)

The restated consolidated balance sheet line items for the fiscal quarters during 2021 are as follows:

 

 

 

Originally Reported

 

Adjustment

 

Restated

(In thousands)

 

Q1

Q2

Q3

 

Q1

Q2

Q3

 

Q1

Q2

Q3

Contract assets

 

$17,684

$21,651

$26,038

 

$5,176

$6,031

$13,589

 

$22,860

$27,682

$39,627

Income tax receivable

 

974

 

64

 

1,038

Total current assets

 

134,463

146,787

160,964

 

5,240

6,031

13,589

 

139,703

152,818

174,553

Total assets

 

288,862

300,208

328,354

 

5,240

6,031

13,589

 

294,102

306,239

341,943

Accounts payable

 

72,277

76,620

84,597

 

4,669

5,513

12,657

 

76,946

82,133

97,254

Operating partner commissions payable

 

10,781

13,519

12,294

 

784

47

1,384

 

11,565

13,566

13,678

Accrued expenses

 

7,944

6,618

7,705

 

(14)

23

(23)

 

7,930

6,641

7,682

Income tax payable

 

384

357

 

110

(105)

 

494

252

Total current liabilities

 

103,791

110,594

119,180

 

5,439

5,693

13,913

 

109,230

116,287

133,093

Total liabilities

 

150,328

154,972

177,331

 

5,439

5,693

13,913

 

155,767

160,665

191,244

Retained earnings

 

40,512

44,324

49,308

 

(199)

338

(324)

 

40,313

44,662

48,984

Total equity

 

138,534

145,236

151,023

 

(199)

338

(324)

 

138,335

145,574

150,699

The restated line items of the consolidated statements of comprehensive income for the three-month periods ended September 30, 2020; December 31, 2020; and March 31, 2021 are as follows:

 

 

 

Originally Reported

 

Adjustment

 

Restated

(In thousands, except per share data)

 

Q1

Q2

Q3

 

Q1

Q2

Q3

 

Q1

Q2

Q3

Revenues

 

$175,877

$218,805

$236,532

 

$(1,423)

$855

$7,558

 

$174,454

$219,660

$244,090

Cost of transportation and other services

 

129,911

163,504

179,732

 

(991)

843

7,144

 

128,920

164,347

186,876

Operating partner commissions

 

18,589

24,036

23,761

 

598

(736)

1,337

 

19,187

23,300

25,098

Personnel costs

 

12,777

13,735

14,229

 

(51)

37

(46)

 

12,726

13,772

14,183

Selling, general and administrative expenses

 

5,654

5,568

6,688

 

(715)

 

4,939

5,568

6,688

Income from operations

 

4,787

6,027

5,448

 

(264)

711

(877)

 

4,523

6,738

4,571

Income tax expense

 

(1,078)

(1,402)

(976)

 

65

(174)

215

 

(1,013)

(1,576)

(761)

Net income

 

3,229

3,888

5,061

 

(199)

537

(662)

 

3,030

4,425

4,399

Net income attributable to Radiant Logistics, Inc.

 

3,088

3,812

4,984

 

(199)

537

(662)

 

2,889

4,349

4,322

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$0.06

$0.08

$0.10

 

$

$0.01

$(0.01)

 

$0.06

$0.09

$0.09

Diluted

 

$0.06

$0.07

$0.10

 

$

$0.02

$(0.02)

 

$0.06

$0.09

$0.08

The restated line items of the consolidated statements of comprehensive income for the six-month period ended December 31, 2020; and nine-month period ended March 31, 2021 are as follows:

 

 

 

 

Originally Reported

 

 

 

Adjustment

 

 

 

Restated

 

 

 

 

Six Months Ended

 

Nine Months Ended

 

 

 

Six Months Ended

 

Nine Months Ended

 

 

 

Six Months Ended

 

Nine Months Ended

 

(In thousands, except per share data)

 

 

December 31, 2020

 

March 31, 2021

 

 

 

December 31, 2020

 

March 31, 2021

 

 

 

December 31, 2020

 

March 31, 2021

 

Revenues

 

 

$

394,682

 

$

631,214

 

 

 

$

(568

)

$

6,990

 

 

 

$

394,114

 

$

638,204

 

Cost of transportation and other services

 

 

 

293,416

 

 

473,148

 

 

 

 

(149

)

 

6,995

 

 

 

 

293,267

 

 

480,143

 

Operating partner commissions

 

 

 

42,625

 

 

66,386

 

 

 

 

(138

)

 

1,199

 

 

 

 

42,487

 

 

67,585

 

Personnel costs

 

 

 

26,512

 

 

40,741

 

 

 

 

(14

)

 

(60

)

 

 

 

26,498

 

 

40,681

 

Selling, general and administrative expenses

 

 

 

11,224

 

 

17,910

 

 

 

 

(717

)

 

(715

)

 

 

 

10,507

 

 

17,195

 

Income from operations

 

 

 

10,812

 

 

16,261

 

 

 

 

449

 

 

(429

)

 

 

 

11,261

 

 

15,832

 

Income tax expense

 

 

 

(2,479

)

 

(3,455

)

 

 

 

(110

)

 

105

 

 

 

 

(2,589

)

 

(3,350

)

Net Income

 

 

 

7,117

 

 

12,178

 

 

 

 

338

 

 

(324

)

 

 

 

7,455

 

 

11,854

 

Net income attributable to Radiant Logistics, Inc.

 

 

 

6,900

 

 

11,884

 

 

 

 

338

 

 

(324

)

 

 

 

7,238

 

 

11,560

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

$

0.14

 

$

0.24

 

 

 

$

0.01

 

$

 

 

 

$

0.15

 

$

0.24

 

Diluted

 

 

$

0.14

 

$

0.23

 

 

 

$

0.01

 

$

 

 

 

$

0.15

 

$

0.23

 

 

The restated line items of the consolidated cash flow statements for the three-months ended September 30, 2020; six-month period ended December 31, 2020; and nine-month period ended March 31, 2021 are as follows:

 

Originally Reported

 

Adjustment

 

Restated

(In thousands)

Three Months Ended September 30, 2020

Six Months Ended
December 31, 2020

Nine Months Ended
March 31, 2021

 

Three Months Ended September 30, 2020

Six Months Ended
December 31, 2020

Nine Months Ended
March 31, 2021

 

Three Months Ended September 30, 2020

Six Months Ended
December 31, 2020

Nine Months Ended
March 31, 2021

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Net income

$3,229

$7,117

$12,178

 

$(199)

$338

$(324)

 

$3,030

$7,455

$11,854

ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

CHANGES IN OPERATING ASSETS AND LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Contract assets

(1,364)

(5,312)

(9,688)

 

(5,176)

(6,031)

(13,589)

 

(6,540)

(11,343)

(23,277)

Income tax receivable/payable

(185)

1,204

1,197

 

(64)

110

(105)

 

(249)

1,314

1,092

Accounts payable

7,453

12,355

20,530

 

4,669

5,513

12,657

 

12,122

17,868

33,187

Operating partner commissions payable

1,650

4,387

3,162

 

784

47

1,384

 

2,434

4,434

4,546

Accrued expenses, other liabilities, and operating lease liability

(377)

(3,518)

(4,221)

 

(14)

23

(23)

 

(391)

(3,495)

(4,244)

Net cash provided by operating activities

13,444

1,913

3,699

 

 

13,444

1,913

3,699