|
|
|
||
(State of incorporation)
|
(Commission File Number)
|
(I.R.S. Employer Identification Number)
|
|
(Address of principal executive offices and zip code)
|
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))
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
||
|
|
|
Item 8.01.
|
Other Events.
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2024F
|
|
|||||||||||||||
Actual
|
Forecast
|
Forecast
|
Forecast
|
Full Year
|
||||||||||||||||
Total Revenue
|
$
|
11,282
|
$
|
11,612
|
$
|
12,850
|
$
|
12,947
|
$
|
48,692
|
||||||||||
Gross Profit
|
$
|
3,215
|
$
|
3,733
|
$
|
4,098
|
$
|
4,489
|
$
|
15,535
|
||||||||||
Total operating expenses
|
$
|
4,745
|
$
|
3,385
|
$
|
3,593
|
$
|
3,273
|
$
|
14,995
|
||||||||||
Net Income
|
$
|
(1,993
|
)
|
$
|
27
|
$
|
273
|
$
|
1,071
|
$
|
(622
|
)
|
||||||||
EBITDA
|
$
|
(1,234
|
)
|
$
|
533
|
$
|
720
|
$
|
1,430
|
1,450
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2024F
|
|
|||||||||||||||
Total Revenue
|
$
|
11,282
|
$
|
11,612
|
$
|
12,667
|
$
|
12,335
|
$
|
47,896
|
||||||||||
Gross Profit
|
$
|
3,215
|
$
|
3,733
|
$
|
4,006
|
$
|
4,381
|
$
|
15,335
|
||||||||||
Total operating expenses
|
$
|
4,745
|
$
|
3,385
|
$
|
3,549
|
$
|
2,943
|
$
|
14,622
|
||||||||||
Net Income
|
$
|
(1,993
|
)
|
$
|
27
|
$
|
225
|
$
|
1,293
|
$
|
(448
|
)
|
||||||||
EBITDA
|
$
|
(1,234
|
)
|
$
|
533
|
$
|
672
|
$
|
1,652
|
1,623
|
Enterprise Value as a
Multiple of
|
||||
Company Name
|
Last Twelve Month
(“LTM”) Reported
Revenue
|
LTM
Reported
EBITDA
|
LTM
Revenue
|
LTM
EBITDA
|
Plurilock Security Inc.
|
48,908
|
-4,769
|
0.25
|
NMF
|
ENGlobal Corporation
|
32,371
|
-7,409
|
0.23
|
NMF
|
Mistras Group, Inc.
|
735,642
|
70,491
|
0.62
|
6.46
|
Babcock & Wilcox Enterprises, Inc.
|
965,652
|
11,534
|
0.58
|
48.34
|
Perma-Fix Environmental Services, Inc.
|
83,245
|
-799
|
1.94
|
NMF
|
GEE Group Inc.
|
131,117
|
4,004
|
0.09
|
3.11
|
Hudson Global, Inc.
|
152,157
|
-159
|
0.18
|
NMF
|
Target Name
|
Buyer Name
|
Announcement
|
Close Date
|
Target Implied Enterprise
Value at Announcement
|
Target LTM
Revenue at Announcement
|
Enterprise
Value
as a
multiple of
LTM
Revenue
|
EXCEL Services Corporation
|
Pelican Energy Partners LP
|
2/20/2024
|
2/20/2024
|
N/A
|
N/A
|
N/A
|
Williams Industrial Services Group
|
Energy Solutions
|
7/24/2023
|
9/18/2023
|
60,000
|
299,314
|
0.20x
|
DP Engineering Ltd. Co.
|
GSE Systems, Inc.
|
2/19/2019
|
2/15/2019
|
13,500
|
23,300
|
0.58x
|
TTi (Europe) Limited
|
GP Strategies Corporation
|
10/2/2018
|
8/7/2018
|
3,000
|
5,000
|
0.60x
|
All Assets of Huen Electric
|
MYR Group Inc.
|
7/3/2018
|
7/2/2018
|
47,100
|
159,899
|
0.29x
|
True North Consulting, LLC
|
GSE Systems, Inc.
|
5/14/2018
|
5/11/2018
|
9,750
|
11,000
|
0.89x
|
Absolute Consulting, Inc.
|
GSE Systems, Inc.
|
9/20/2017
|
9/20/2017
|
8,750
|
40,000
|
0.22x
|
Labor Smart, Inc., Staffing business unit
|
Energy Staffing Solutions, Inc.
|
8/18/2016
|
8/18/2016
|
350
|
1,000
|
0.35x
|
GSE SYSTEMS, INC.
|
|
Date: October 8, 2024
|
/s/ Emmett Pepe
|
Emmett Pepe
|
|
Senior Vice President and Chief Financial Officer
|
Document and Entity Information |
Oct. 02, 2024 |
---|---|
Cover [Abstract] | |
Document Type | 8-K |
Amendment Flag | false |
Document Period End Date | Oct. 02, 2024 |
Entity File Number | 001-14785 |
Entity Registrant Name | GSE SYSTEMS, INC. |
Entity Central Index Key | 0000944480 |
Entity Incorporation, State or Country Code | DE |
Entity Tax Identification Number | 52-1868008 |
Entity Address, Address Line One | 6940 Columbia Gateway Dr., Suite 470 |
Entity Address, City or Town | Columbia |
Entity Address, State or Province | MD |
Entity Address, Postal Zip Code | 21046 |
City Area Code | 410 |
Local Phone Number | 970-7800 |
Title of 12(b) Security | Common Stock, $0.01 Par Value |
Trading Symbol | GVP |
Security Exchange Name | NASDAQ |
Entity Emerging Growth Company | false |
Written Communications | false |
Soliciting Material | true |
Pre-commencement Tender Offer | false |
Pre-commencement Issuer Tender Offer | false |
+F
M_ED&$)/96B98@6@0N>DXEQUX53&BJD)0W-KG0D.QDDM"W9\7OQ"?![F":-5B
MX4HC&<=@0;Z6P=L%^=%I.93,F"*O+,JQPD^KBD%QHY\K%HID1?QMO)!1+2(N
M\/ ZPT"J&D%Q'S]$B4P^@C5+5OQD76T0>AKZX^'OV!:V*@KN645A$G.U,D%Z
M 6]AH2/4Y;4KF>#8-.&S:VJ@8M;]Q>(E>:)88GS9%^KLEHD7*@1Z6C'C[NR
M+R,1"&T"]0@6J@2KS:<&%:W0S'8K7W=Q#YXI?AE =#A8^&ZG#YMM.),\+Y?U
M%M&@UQBHRM9=W(2_(YMF60YDC8#_\S1@'YTSS9G]D9ETSDC$ER#DM#I@U&IW
M#-XUM$R+H^=":CC(%I=KSH#-=(#OEU+J0\.<9LL?(P;_ E!+ P04 " Z
M04A9GZ ;\+$" #B# #0 'AL+W-T>6QE %^@2O&+(=/EB>N$_NG_A.
M\SQ-LPRKZ'8;9;#%ZI9E\!>/AG$##RP/9'I;K?%NXQ/R^AQ@/7UM0K"=XI.(
M[12O-2#QNH%'GL>[C>4!#ZP+V.Q _G@>F*FX3YI"5S%NV G&D3S'$)C%^(QF
M&5*=##[Q_F"G)$WS/(X %F>0IA@"IQ%', ; 4/2='@//GL?)=-[*CG_5U/\
M!%!+ P04 " Z04A9EXJ[', 3 @ "P %]R96QS+RYR96QSG9*Y
M;L,P#$!_Q=">, ?0(8@S9?$6!/D!5J(/V!(%BD6=OZ_:I7&0"QEY/3P2W!YI
M0.TXI+:+J1C]$%)I6M6X 4BV)8]ISI%"KM0L'C6'TD!$VV-#L%HL/D N&6:W
MO606IW.D5XA
QB>D"-"7W0W]Z2(SYF_%48 !W,VQ3
M /8 MF6 $11%R(*/9$*#D>.5$""8U"/[D4R%[$-41G,:%D:O+O>';+6E:]
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M_)Y2VXY_2X-/_/E8]DOI-D\C) W(WP1X*-$[
M"32#\G3O.;0X90$H&=#E!*05U2^H,-#OGH(EH>^
2O.J#)(UO/WVE8+Y#85QG/TS98OCPHN6G+<3W'_,D^^%+G
MIONOX^Y9XO-MSV)<^*A=0!V
MD/EW@Z0S[H_CF/&6UW_.DPQ/0.HM.HEY4.=-O"6Z/^^P