| Massachusetts | 000-24049 | 04-2372210 | ||||||||||||
| (State or other jurisdiction of incorporation) |
(Commission file number) |
(IRS employer identification no.) |
||||||||||||
| 200 Clarendon Street, | Boston, | Massachusetts | 02116 | ||||||||||||||
| (Address of principal executive offices) | (Zip code) | ||||||||||||||||
| Registrant's telephone number, including area code: | (617) | 425-3000 | ||||||||||||
| Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||||||||
| Common Stock, no par value | CRAI | Nasdaq Global Select Market | ||||||||||||||||||
| Number | Title | ||||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | ||||||||||
| CRA INTERNATIONAL, INC. | ||||||||
Dated: November 3, 2022 |
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 | ||||||||||||||||||||||||||||||||||||||||||||||
| October 1, 2022 |
As a % of Revenue |
October 2, 2021 |
As a % of Revenue |
October 1, 2022 |
As a % of Revenue |
October 2, 2021 |
As a % of Revenue |
||||||||||||||||||||||||||||||||||||||||
| Revenues | $ | 148,441 | 100.0 | % | $ | 136,412 | 100.0 | % | $ | 445,925 | 100.0 | % | $ | 431,167 | 100.0 | % | |||||||||||||||||||||||||||||||
| Cost of services (exclusive of depreciation and amortization) | 102,267 | 68.9 | % | 95,980 | 70.4 | % | 309,403 | 69.4 | % | 306,396 | 71.1 | % | |||||||||||||||||||||||||||||||||||
| Selling, general and administrative expenses | 28,246 | 19.0 | % | 24,490 | 18.0 | % | 82,026 | 18.4 | % | 71,740 | 16.6 | % | |||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 3,034 | 2.0 | % | 3,141 | 2.3 | % | 9,060 | 2.0 | % | 9,657 | 2.2 | % | |||||||||||||||||||||||||||||||||||
| Income from operations | 14,894 | 10.0 | % | 12,801 | 9.4 | % | 45,436 | 10.2 | % | 43,374 | 10.1 | % | |||||||||||||||||||||||||||||||||||
| Interest expense, net | (667) | -0.4 | % | (183) | -0.1 | % | (1,343) | -0.3 | % | (791) | -0.2 | % | |||||||||||||||||||||||||||||||||||
| Foreign currency gains (losses), net | 1,667 | 1.1 | % | 235 | 0.2 | % | 3,566 | 0.8 | % | (253) | -0.1 | % | |||||||||||||||||||||||||||||||||||
| Income before provision for income taxes | 15,894 | 10.7 | % | 12,853 | 9.4 | % | 47,659 | 10.7 | % | 42,330 | 9.8 | % | |||||||||||||||||||||||||||||||||||
| Provision for income taxes | 4,017 | 2.7 | % | 1,908 | 1.4 | % | 12,713 | 2.9 | % | 9,318 | 2.2 | % | |||||||||||||||||||||||||||||||||||
| Net income | $ | 11,877 | 8.0 | % | $ | 10,945 | 8.0 | % | $ | 34,946 | 7.8 | % | $ | 33,012 | 7.7 | % | |||||||||||||||||||||||||||||||
| Net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||
| Basic | $ | 1.66 | $ | 1.48 | $ | 4.81 | $ | 4.42 | |||||||||||||||||||||||||||||||||||||||
| Diluted | $ | 1.63 | $ | 1.44 | $ | 4.72 | $ | 4.31 | |||||||||||||||||||||||||||||||||||||||
| Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
| Basic | 7,119 | 7,375 | 7,247 | 7,440 | |||||||||||||||||||||||||||||||||||||||||||
| Diluted | 7,246 | 7,560 | 7,376 | 7,643 | |||||||||||||||||||||||||||||||||||||||||||
| Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| October 1, 2022 |
As a % of Revenue |
October 2, 2021 |
As a % of Revenue |
October 1, 2022 |
As a % of Revenue |
October 2, 2021 |
As a % of Revenue |
||||||||||||||||||||||||||||||||||||||||
| Revenues | $ | 148,441 | 100.0 | % | $ | 136,412 | 100.0 | % | $ | 445,925 | 100.0 | % | $ | 431,167 | 100.0 | % | |||||||||||||||||||||||||||||||
| Net income | $ | 11,877 | 8.0 | % | $ | 10,945 | 8.0 | % | $ | 34,946 | 7.8 | % | $ | 33,012 | 7.7 | % | |||||||||||||||||||||||||||||||
| Adjustments needed to reconcile GAAP net income to non-GAAP net income: | |||||||||||||||||||||||||||||||||||||||||||||||
| Non-cash valuation change in contingent consideration | — | — | % | — | — | % | — | — | % | 380 | 0.1 | % | |||||||||||||||||||||||||||||||||||
| Acquisition-related costs | 30 | — | % | — | — | % | 233 | 0.1 | % | — | — | % | |||||||||||||||||||||||||||||||||||
| Tax effect on adjustments | (8) | — | % | — | — | % | (62) | — | % | (103) | — | % | |||||||||||||||||||||||||||||||||||
| Non-GAAP net income | $ | 11,899 | 8.0 | % | $ | 10,945 | 8.0 | % | $ | 35,117 | 7.9 | % | $ | 33,289 | 7.7 | % | |||||||||||||||||||||||||||||||
| Non-GAAP net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||
| Basic | $ | 1.66 | $ | 1.48 | $ | 4.83 | $ | 4.46 | |||||||||||||||||||||||||||||||||||||||
| Diluted | $ | 1.64 | $ | 1.44 | $ | 4.75 | $ | 4.34 | |||||||||||||||||||||||||||||||||||||||
| Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
| Basic | 7,119 | 7,375 | 7,247 | 7,440 | |||||||||||||||||||||||||||||||||||||||||||
| Diluted | 7,246 | 7,560 | 7,376 | 7,643 | |||||||||||||||||||||||||||||||||||||||||||
| Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| October 1, 2022 |
As a % of Revenue |
October 2, 2021 |
As a % of Revenue |
October 1, 2022 |
As a % of Revenue |
October 2, 2021 |
As a % of Revenue |
||||||||||||||||||||||||||||||||||||||||
| Revenues | $ | 148,441 | 100.0 | % | $ | 136,412 | 100.0 | % | $ | 445,925 | 100.0 | % | $ | 431,167 | 100.0 | % | |||||||||||||||||||||||||||||||
| Net income | $ | 11,877 | 8.0 | % | $ | 10,945 | 8.0 | % | $ | 34,946 | 7.8 | % | $ | 33,012 | 7.7 | % | |||||||||||||||||||||||||||||||
| Adjustments needed to reconcile GAAP net income to non-GAAP net income: | |||||||||||||||||||||||||||||||||||||||||||||||
| Non-cash valuation change in contingent consideration | — | — | % | — | — | % | — | — | % | 380 | 0.1 | % | |||||||||||||||||||||||||||||||||||
| Acquisition-related costs | 30 | — | % | — | — | % | 233 | 0.1 | % | — | — | % | |||||||||||||||||||||||||||||||||||
| Tax effect on adjustments | (8) | — | % | — | — | % | (62) | — | % | (103) | — | % | |||||||||||||||||||||||||||||||||||
| Non-GAAP net income | $ | 11,899 | 8.0 | % | $ | 10,945 | 8.0 | % | $ | 35,117 | 7.9 | % | $ | 33,289 | 7.7 | % | |||||||||||||||||||||||||||||||
| Adjustments needed to reconcile non-GAAP net income to non-GAAP EBITDA: | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense, net | 667 | 0.4 | % | 183 | 0.1 | % | 1,343 | 0.3 | % | 791 | 0.2 | % | |||||||||||||||||||||||||||||||||||
| Provision for income taxes | 4,025 | 2.7 | % | 1,908 | 1.4 | % | 12,775 | 2.9 | % | 9,421 | 2.2 | % | |||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 3,034 | 2.0 | % | 3,141 | 2.3 | % | 9,060 | 2.0 | % | 9,657 | 2.2 | % | |||||||||||||||||||||||||||||||||||
| Non-GAAP EBITDA | $ | 19,625 | 13.2 | % | $ | 16,177 | 11.9 | % | $ | 58,295 | 13.1 | % | $ | 53,158 | 12.3 | % | |||||||||||||||||||||||||||||||
| October 1, 2022 |
January 1, 2022 |
||||||||||
| Assets | |||||||||||
| Cash and cash equivalents | $ | 24,093 | $ | 66,130 | |||||||
| Accounts receivable and unbilled services, net | 208,850 | 162,057 | |||||||||
| Other current assets | 24,446 | 21,160 | |||||||||
| Total current assets | 257,389 | 249,347 | |||||||||
| Property and equipment, net | 46,967 | 53,612 | |||||||||
| Goodwill and intangible assets, net | 96,504 | 93,117 | |||||||||
| Right-of-use assets | 98,425 | 110,475 | |||||||||
| Other assets | 54,994 | 48,809 | |||||||||
| Total assets | $ | 554,279 | $ | 555,360 | |||||||
| Liabilities and Shareholders’ Equity | |||||||||||
| Accounts payable | $ | 26,387 | $ | 23,511 | |||||||
| Accrued expenses | 132,641 | 156,314 | |||||||||
| Current portion of lease liabilities | 15,478 | 14,337 | |||||||||
| Revolving line of credit | 45,000 | — | |||||||||
| Other current liabilities | 11,531 | 18,924 | |||||||||
| Total current liabilities | 231,037 | 213,086 | |||||||||
| Non-current portion of lease liabilities | 108,936 | 124,464 | |||||||||
| Other non-current liabilities | 13,631 | 11,976 | |||||||||
| Total liabilities | 353,604 | 349,526 | |||||||||
| Total shareholders’ equity | 200,675 | 205,834 | |||||||||
| Total liabilities and shareholders’ equity | $ | 554,279 | $ | 555,360 | |||||||
| Fiscal Year-to-Date Period Ended | |||||||||||
| October 1, 2022 |
October 2, 2021 |
||||||||||
| Operating activities: | |||||||||||
| Net income | $ | 34,946 | $ | 33,012 | |||||||
| Adjustments to reconcile net income to net cash provided by (used in) operating activities, net of effect of acquired business: | |||||||||||
| Non-cash items, net | 21,723 | 20,665 | |||||||||
| Accounts receivable and unbilled services | (48,853) | (22,041) | |||||||||
| Working capital items, net | (42,831) | (17,733) | |||||||||
| Net cash provided by (used in) operating activities | (35,015) | 13,903 | |||||||||
| Investing activities: | |||||||||||
| Purchases of property and equipment, net | (2,999) | (1,730) | |||||||||
| Consideration paid for acquisition, net | (10,185) | — | |||||||||
| Net cash used in investing activities | (13,184) | (1,730) | |||||||||
| Financing activities: | |||||||||||
| Issuance of common stock, principally stock options exercises | 760 | 5,005 | |||||||||
| Borrowings under revolving line of credit | 124,000 | 72,000 | |||||||||
| Repayments under revolving line of credit | (79,000) | (66,000) | |||||||||
| Payments for debt issuance costs | (1,008) | — | |||||||||
| Tax withholding payments reimbursed by shares | (1,002) | (588) | |||||||||
| Cash paid for contingent consideration | — | (2,357) | |||||||||
| Cash dividends paid | (6,860) | (5,903) | |||||||||
| Repurchase of common stock | (27,630) | (39,977) | |||||||||
| Net cash provided by (used in) financing activities | 9,260 | (37,820) | |||||||||
| Effect of foreign exchange rates on cash and cash equivalents | (3,098) | (365) | |||||||||
| Net decrease in cash and cash equivalents | (42,037) | (26,012) | |||||||||
| Cash and cash equivalents at beginning of period | 66,130 | 45,677 | |||||||||
| Cash and cash equivalents at end of period | $ | 24,093 | $ | 19,665 | |||||||
| Noncash investing and financing activities: | |||||||||||
| Increase (decrease) in accounts payable and accrued expenses for property and equipment | $ | (201) | $ | (7) | |||||||
| Right-of-use assets obtained in exchange for lease obligations | $ | 2,146 | $ | 1,751 | |||||||
| Restricted common stock issued for contingent consideration | $ | — | $ | 2,250 | |||||||
| Supplemental cash flow information: | |||||||||||
| Cash paid for taxes | $ | 11,407 | $ | 12,484 | |||||||
| Cash paid for interest | $ | 1,026 | $ | 528 | |||||||
| Cash paid for amounts included in operating lease liabilities | $ | 15,864 | $ | 15,556 | |||||||

| Q3 2022 |
Q2 2022 |
Q1 2022 |
Q4 2021 |
Q3 2021 |
||||||||||||||||||||||||||||
| Officers | 146 | 145 | 146 | 140 | 138 | |||||||||||||||||||||||||||
| Other Senior Staff | 481 | 475 | 505 | 477 | 495 | |||||||||||||||||||||||||||
| Junior Staff | 284 | 243 | 227 | 244 | 249 | |||||||||||||||||||||||||||
| Total | 911 | 863 | 878 | 861 | 882 | |||||||||||||||||||||||||||
| Fiscal Quarter Ended | ||||||||||||||||||||||||||
| $ in 000’s | October 1, 2022 |
As a % of Revenue | October 2, 2021 |
As a % of Revenue | ||||||||||||||||||||||
| SG&A expenses | $ | 28,246 | 19.0 | % | $ | 24,490 | 18.0 | % | ||||||||||||||||||
| Less: commissions to non-employee experts | 4,773 | 3.2 | % | 4,371 | 3.2 | % | ||||||||||||||||||||
| SG&A expenses excluding commissions | $ | 23,473 | 15.8 | % | $ | 20,119 | 14.8 | % | ||||||||||||||||||
| Fiscal Quarter Ended | ||||||||||||||||||||||||||
| $ in 000’s | October 1, 2022 |
As a % of Revenue | October 2, 2021 |
As a % of Revenue | ||||||||||||||||||||||
| Income from operations | $ | 14,894 | 10.0 | % | $ | 12,801 | 9.4 | % | ||||||||||||||||||
| Adjustments needed to reconcile GAAP income from operations to non-GAAP income from operations: | ||||||||||||||||||||||||||
| Acquisition-related costs | 30 | — | % | — | — | % | ||||||||||||||||||||
| Non-GAAP income from operations | $ | 14,924 | 10.1 | % | $ | 12,801 | 9.4 | % | ||||||||||||||||||
| GAAP | Non-GAAP | |||||||||||||||||||||||||
| Fiscal Quarter Ended | Fiscal Quarter Ended | |||||||||||||||||||||||||
| $ in 000’s | October 1, 2022 |
October 2, 2021 |
October 1, 2022 |
October 2, 2021 |
||||||||||||||||||||||
| Tax Provision | $ | 4,017 | $ | 1,908 | $ | 4,025 | $ | 1,908 | ||||||||||||||||||
| Effective Tax Rate | 25.3 | % | 14.8 | % | 25.3 | % | 14.8 | % | ||||||||||||||||||
| Fiscal Quarter Ended | ||||||||||||||||||||||||||
| $ in 000’s | October 1, 2022 |
As a % of Revenue | October 2, 2021 |
As a % of Revenue | ||||||||||||||||||||||
| Income before provision for income taxes | $ | 15,894 | 10.7 | % | $ | 12,853 | 9.4 | % | ||||||||||||||||||
| Adjustments needed to reconcile GAAP income before provision for income taxes to non-GAAP income before provision for income taxes | ||||||||||||||||||||||||||
| Acquisition-related costs | 30 | — | % | — | — | % | ||||||||||||||||||||
| Non-GAAP income before provision for income taxes | $ | 15,924 | 10.7 | % | $ | 12,853 | 9.4 | % | ||||||||||||||||||
| GAAP provision for income taxes | $ | 4,017 | $ | 1,908 | ||||||||||||||||||||||
| Tax effect on non-GAAP adjustments | 8 | — | ||||||||||||||||||||||||
| Non-GAAP provision for income taxes | $ | 4,025 | $ | 1,908 | ||||||||||||||||||||||
| GAAP Condensed Consolidated Statement of Cash Flows | LTM | Q3 | Q2 | Q1 | Q4 | |||||||||||||||||||||||||||
| ($ in 000’s) | Q3 2022 | 2022 | 2022 | 2022 | 2021 | |||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | $ | 26,780 | $ | 43,797 | $ | (16,974) | $ | (61,838) | $ | 61,795 | ||||||||||||||||||||||
| Net cash used in investing activities | (14,077) | (932) | (267) | (11,985) | (893) | |||||||||||||||||||||||||||
| Net cash provided by (used in) financing activities | (4,913) | (32,840) | (10,011) | 52,111 | (14,173) | |||||||||||||||||||||||||||
| Effect of foreign exchange rates on cash and cash equivalents | (3,362) | (1,553) | (829) | (716) | (264) | |||||||||||||||||||||||||||
| Net increase (decrease) in cash and cash equivalents | $ | 4,428 | $ | 8,472 | $ | (28,081) | $ | (22,428) | $ | 46,465 | ||||||||||||||||||||||
| Cash and cash equivalents at beginning of period | 19,665 | 15,621 | 43,702 | 66,130 | 19,665 | |||||||||||||||||||||||||||
| Cash and cash equivalents at end of period | $ | 24,093 | $ | 24,093 | $ | 15,621 | $ | 43,702 | $ | 66,130 | ||||||||||||||||||||||
| GAAP Condensed Consolidated Statement of Cash Flows | LTM | Q3 | Q2 | Q1 | Q4 | |||||||||||||||||||||||||||
| ($ in 000’s) | Q3 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | $ | 79,218 | $ | 50,126 | $ | 3,625 | $ | (39,848) | $ | 65,315 | ||||||||||||||||||||||
| Net cash used in investing activities | (3,082) | (560) | (478) | (692) | (1,352) | |||||||||||||||||||||||||||
| Net cash provided by (used in) financing activities | (82,378) | (43,428) | (20,857) | 26,465 | (44,558) | |||||||||||||||||||||||||||
| Effect of foreign exchange rates on cash and cash equivalents | 1,799 | (450) | 58 | 27 | 2,164 | |||||||||||||||||||||||||||
| Net increase (decrease) in cash and cash equivalents | $ | (4,443) | $ | 5,688 | $ | (17,652) | $ | (14,048) | $ | 21,569 | ||||||||||||||||||||||
| Cash and cash equivalents at beginning of period | 24,108 | 13,977 | 31,629 | 45,677 | 24,108 | |||||||||||||||||||||||||||
| Cash and cash equivalents at end of period | $ | 19,665 | $ | 19,665 | $ | 13,977 | $ | 31,629 | $ | 45,677 | ||||||||||||||||||||||
| Adjusted Net Cash Flows from Operations | LTM | Q3 | Q2 | Q1 | Q4 | |||||||||||||||||||||||||||
| ($ in 000’s) | Q3 2022 | 2022 | 2022 | 2022 | 2021 | |||||||||||||||||||||||||||
| GAAP net cash provided by (used in) operating activities | $ | 26,780 | $ | 43,797 | $ | (16,974) | $ | (61,838) | $ | 61,795 | ||||||||||||||||||||||
| Forgivable loan advances | 30,360 | 3,313 | 13,354 | 8,800 | 4,893 | |||||||||||||||||||||||||||
| Forgivable loan repayments | (94) | — | (25) | — | (69) | |||||||||||||||||||||||||||
| Other non-recurring cash items (1) | 233 | 30 | 92 | 111 | — | |||||||||||||||||||||||||||
| Adjusted net cash flows from operations | $ | 57,279 | $ | 47,140 | $ | (3,553) | $ | (52,927) | $ | 66,619 | ||||||||||||||||||||||
| Net revenue | $ | 580,691 | $ | 148,441 | $ | 149,102 | $ | 148,382 | $ | 134,766 | ||||||||||||||||||||||
| GAAP net cash provided by (used in) operating activities as a percentage of net revenue | 4.6 | % | 29.5 | % | (11.4) | % | (41.7) | % | 45.9 | % | ||||||||||||||||||||||
| Adjusted net cash flows from operations as a percentage of net revenue | 9.9 | % | 31.8 | % | (2.4) | % | (35.7) | % | 49.4 | % | ||||||||||||||||||||||
| Adjusted Net Cash Flows from Operations | LTM | Q3 | Q2 | Q1 | Q4 | |||||||||||||||||||||||||||
| ($ in 000’s) | Q3 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||||||||||||||||||
| GAAP net cash provided by (used in) operating activities | $ | 79,218 | $ | 50,126 | $ | 3,625 | $ | (39,848) | $ | 65,315 | ||||||||||||||||||||||
| Forgivable loan advances | 13,575 | 5,105 | 2,380 | 2,150 | 3,940 | |||||||||||||||||||||||||||
| Forgivable loan repayments | — | — | — | — | — | |||||||||||||||||||||||||||
| Other non-recurring cash items (1) | 10,393 | — | — | 10,393 | — | |||||||||||||||||||||||||||
| Adjusted net cash flows from operations | $ | 103,186 | $ | 55,231 | $ | 6,005 | $ | (27,305) | $ | 69,255 | ||||||||||||||||||||||
| Net revenue | $ | 568,589 | $ | 136,412 | $ | 148,237 | $ | 146,518 | $ | 137,422 | ||||||||||||||||||||||
| GAAP net cash provided by (used in) operating activities as a percentage of net revenue | 13.9 | % | 36.7 | % | 2.4 | % | (27.2) | % | 47.5 | % | ||||||||||||||||||||||
| Adjusted net cash flows from operations as a percentage of net revenue | 18.1 | % | 40.5 | % | 4.1 | % | (18.6) | % | 50.4 | % | ||||||||||||||||||||||
| Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| October 1, 2022 |
As a % of Revenue |
October 2, 2021 |
As a % of Revenue |
October 1, 2022 |
As a % of Revenue |
October 2, 2021 |
As a % of Revenue |
||||||||||||||||||||||||||||||||||||||||
| Revenues | $ | 148,441 | 100.0 | % | $ | 136,412 | 100.0 | % | $ | 445,925 | 100.0 | % | $ | 431,167 | 100.0 | % | |||||||||||||||||||||||||||||||
| Cost of services (exclusive of depreciation and amortization) | 102,267 | 68.9 | % | 95,980 | 70.4 | % | 309,403 | 69.4 | % | 306,396 | 71.1 | % | |||||||||||||||||||||||||||||||||||
| Selling, general and administrative expenses | 28,246 | 19.0 | % | 24,490 | 18.0 | % | 82,026 | 18.4 | % | 71,740 | 16.6 | % | |||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 3,034 | 2.0 | % | 3,141 | 2.3 | % | 9,060 | 2.0 | % | 9,657 | 2.2 | % | |||||||||||||||||||||||||||||||||||
| Income from operations | 14,894 | 10.0 | % | 12,801 | 9.4 | % | 45,436 | 10.2 | % | 43,374 | 10.1 | % | |||||||||||||||||||||||||||||||||||
| Interest expense, net | (667) | -0.4 | % | (183) | -0.1 | % | (1,343) | -0.3 | % | (791) | -0.2 | % | |||||||||||||||||||||||||||||||||||
| Foreign currency gains (losses), net | 1,667 | 1.1 | % | 235 | 0.2 | % | 3,566 | 0.8 | % | (253) | -0.1 | % | |||||||||||||||||||||||||||||||||||
| Income before provision for income taxes | 15,894 | 10.7 | % | 12,853 | 9.4 | % | 47,659 | 10.7 | % | 42,330 | 9.8 | % | |||||||||||||||||||||||||||||||||||
| Provision for income taxes | 4,017 | 2.7 | % | 1,908 | 1.4 | % | 12,713 | 2.9 | % | 9,318 | 2.2 | % | |||||||||||||||||||||||||||||||||||
| Net income | $ | 11,877 | 8.0 | % | $ | 10,945 | 8.0 | % | $ | 34,946 | 7.8 | % | $ | 33,012 | 7.7 | % | |||||||||||||||||||||||||||||||
| Net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||
| Basic | $ | 1.66 | $ | 1.48 | $ | 4.81 | $ | 4.42 | |||||||||||||||||||||||||||||||||||||||
| Diluted | $ | 1.63 | $ | 1.44 | $ | 4.72 | $ | 4.31 | |||||||||||||||||||||||||||||||||||||||
| Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
| Basic | 7,119 | 7,375 | 7,247 | 7,440 | |||||||||||||||||||||||||||||||||||||||||||
| Diluted | 7,246 | 7,560 | 7,376 | 7,643 | |||||||||||||||||||||||||||||||||||||||||||
| Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| October 1, 2022 |
As a % of Revenue |
October 2, 2021 |
As a % of Revenue |
October 1, 2022 |
As a % of Revenue |
October 2, 2021 |
As a % of Revenue |
||||||||||||||||||||||||||||||||||||||||
| Revenues | $ | 148,441 | 100.0 | % | $ | 136,412 | 100.0 | % | $ | 445,925 | 100.0 | % | $ | 431,167 | 100.0 | % | |||||||||||||||||||||||||||||||
| Net income | $ | 11,877 | 8.0 | % | $ | 10,945 | 8.0 | % | $ | 34,946 | 7.8 | % | $ | 33,012 | 7.7 | % | |||||||||||||||||||||||||||||||
| Adjustments needed to reconcile GAAP net income to non-GAAP net income: | |||||||||||||||||||||||||||||||||||||||||||||||
| Non-cash valuation change in contingent consideration | — | — | % | — | — | % | — | — | % | 380 | 0.1 | % | |||||||||||||||||||||||||||||||||||
| Acquisition-related costs | 30 | — | % | — | — | % | 233 | 0.1 | % | — | — | % | |||||||||||||||||||||||||||||||||||
| Tax effect on adjustments | (8) | — | % | — | — | % | (62) | — | % | (103) | — | % | |||||||||||||||||||||||||||||||||||
| Non-GAAP net income | $ | 11,899 | 8.0 | % | $ | 10,945 | 8.0 | % | $ | 35,117 | 7.9 | % | $ | 33,289 | 7.7 | % | |||||||||||||||||||||||||||||||
| Non-GAAP net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||
| Basic | $ | 1.66 | $ | 1.48 | $ | 4.83 | $ | 4.46 | |||||||||||||||||||||||||||||||||||||||
| Diluted | $ | 1.64 | $ | 1.44 | $ | 4.75 | $ | 4.34 | |||||||||||||||||||||||||||||||||||||||
| Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
| Basic | 7,119 | 7,375 | 7,247 | 7,440 | |||||||||||||||||||||||||||||||||||||||||||
| Diluted | 7,246 | 7,560 | 7,376 | 7,643 | |||||||||||||||||||||||||||||||||||||||||||
| Fiscal Quarter Ended | Fiscal Year-to-Date Period Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| October 1, 2022 |
As a % of Revenue |
October 2, 2021 |
As a % of Revenue |
October 1, 2022 |
As a % of Revenue |
October 2, 2021 |
As a % of Revenue |
||||||||||||||||||||||||||||||||||||||||
| Revenues | $ | 148,441 | 100.0 | % | $ | 136,412 | 100.0 | % | $ | 445,925 | 100.0 | % | $ | 431,167 | 100.0 | % | |||||||||||||||||||||||||||||||
| Net income | $ | 11,877 | 8.0 | % | $ | 10,945 | 8.0 | % | $ | 34,946 | 7.8 | % | $ | 33,012 | 7.7 | % | |||||||||||||||||||||||||||||||
| Adjustments needed to reconcile GAAP net income to non-GAAP net income: | |||||||||||||||||||||||||||||||||||||||||||||||
| Non-cash valuation change in contingent consideration | — | — | % | — | — | % | — | — | % | 380 | 0.1 | % | |||||||||||||||||||||||||||||||||||
| Acquisition-related costs | 30 | — | % | — | — | % | 233 | 0.1 | % | — | — | % | |||||||||||||||||||||||||||||||||||
| Tax effect on adjustments | (8) | — | % | — | — | % | (62) | — | % | (103) | — | % | |||||||||||||||||||||||||||||||||||
| Non-GAAP net income | $ | 11,899 | 8.0 | % | $ | 10,945 | 8.0 | % | $ | 35,117 | 7.9 | % | $ | 33,289 | 7.7 | % | |||||||||||||||||||||||||||||||
| Adjustments needed to reconcile non-GAAP net income to non-GAAP EBITDA: | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense, net | 667 | 0.4 | % | 183 | 0.1 | % | 1,343 | 0.3 | % | 791 | 0.2 | % | |||||||||||||||||||||||||||||||||||
| Provision for income taxes | 4,025 | 2.7 | % | 1,908 | 1.4 | % | 12,775 | 2.9 | % | 9,421 | 2.2 | % | |||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 3,034 | 2.0 | % | 3,141 | 2.3 | % | 9,060 | 2.0 | % | 9,657 | 2.2 | % | |||||||||||||||||||||||||||||||||||
| Non-GAAP EBITDA | $ | 19,625 | 13.2 | % | $ | 16,177 | 11.9 | % | $ | 58,295 | 13.1 | % | $ | 53,158 | 12.3 | % | |||||||||||||||||||||||||||||||
| October 1, 2022 |
January 1, 2022 |
||||||||||
| Assets | |||||||||||
| Cash and cash equivalents | $ | 24,093 | $ | 66,130 | |||||||
| Accounts receivable and unbilled services, net | 208,850 | 162,057 | |||||||||
| Other current assets | 24,446 | 21,160 | |||||||||
| Total current assets | 257,389 | 249,347 | |||||||||
| Property and equipment, net | 46,967 | 53,612 | |||||||||
| Goodwill and intangible assets, net | 96,504 | 93,117 | |||||||||
| Right-of-use assets | 98,425 | 110,475 | |||||||||
| Other assets | 54,994 | 48,809 | |||||||||
| Total assets | $ | 554,279 | $ | 555,360 | |||||||
| Liabilities and Shareholders’ Equity | |||||||||||
| Accounts payable | $ | 26,387 | $ | 23,511 | |||||||
| Accrued expenses | 132,641 | 156,314 | |||||||||
| Current portion of lease liabilities | 15,478 | 14,337 | |||||||||
| Revolving line of credit | 45,000 | — | |||||||||
| Other current liabilities | 11,531 | 18,924 | |||||||||
| Total current liabilities | 231,037 | 213,086 | |||||||||
| Non-current portion of lease liabilities | 108,936 | 124,464 | |||||||||
| Other non-current liabilities | 13,631 | 11,976 | |||||||||
| Total liabilities | 353,604 | 349,526 | |||||||||
| Total shareholders’ equity | 200,675 | 205,834 | |||||||||
| Total liabilities and shareholders’ equity | $ | 554,279 | $ | 555,360 | |||||||
| Fiscal Year-to-Date Period Ended | |||||||||||
| October 1, 2022 |
October 2, 2021 |
||||||||||
| Operating activities: | |||||||||||
| Net income | $ | 34,946 | $ | 33,012 | |||||||
| Adjustments to reconcile net income to net cash provided by (used in) operating activities, net of effect of acquired business: | |||||||||||
| Non-cash items, net | 21,723 | 20,665 | |||||||||
| Accounts receivable and unbilled services | (48,853) | (22,041) | |||||||||
| Working capital items, net | (42,831) | (17,733) | |||||||||
| Net cash provided by (used in) operating activities | (35,015) | 13,903 | |||||||||
| Investing activities: | |||||||||||
| Purchases of property and equipment, net | (2,999) | (1,730) | |||||||||
| Consideration paid for acquisition, net | (10,185) | — | |||||||||
| Net cash used in investing activities | (13,184) | (1,730) | |||||||||
| Financing activities: | |||||||||||
| Issuance of common stock, principally stock options exercises | 760 | 5,005 | |||||||||
| Borrowings under revolving line of credit | 124,000 | 72,000 | |||||||||
| Repayments under revolving line of credit | (79,000) | (66,000) | |||||||||
| Payments for debt issuance costs | (1,008) | — | |||||||||
| Tax withholding payments reimbursed by shares | (1,002) | (588) | |||||||||
| Cash paid for contingent consideration | — | (2,357) | |||||||||
| Cash dividends paid | (6,860) | (5,903) | |||||||||
| Repurchase of common stock | (27,630) | (39,977) | |||||||||
| Net cash provided by (used in) financing activities | 9,260 | (37,820) | |||||||||
| Effect of foreign exchange rates on cash and cash equivalents | (3,098) | (365) | |||||||||
| Net decrease in cash and cash equivalents | (42,037) | (26,012) | |||||||||
| Cash and cash equivalents at beginning of period | 66,130 | 45,677 | |||||||||
| Cash and cash equivalents at end of period | $ | 24,093 | $ | 19,665 | |||||||
| Noncash investing and financing activities: | |||||||||||
| Increase (decrease) in accounts payable and accrued expenses for property and equipment | $ | (201) | $ | (7) | |||||||
| Right-of-use assets obtained in exchange for lease obligations | $ | 2,146 | $ | 1,751 | |||||||
| Restricted common stock issued for contingent consideration | $ | — | $ | 2,250 | |||||||
| Supplemental cash flow information: | |||||||||||
| Cash paid for taxes | $ | 11,407 | $ | 12,484 | |||||||
| Cash paid for interest | $ | 1,026 | $ | 528 | |||||||
| Cash paid for amounts included in operating lease liabilities | $ | 15,864 | $ | 15,556 | |||||||
| Contacts: | |||||||||||
| Dan Mahoney | Nicholas Manganaro | ||||||||||
| Chief Financial Officer | Sharon Merrill Associates, Inc. | ||||||||||
| Charles River Associates | crai@investorrelations.com | ||||||||||
| 617-425-3505 | 617-542-5300 | ||||||||||