株探米国株
日本語 英語
エドガーで原本を確認する
0001409171false00014091712022-08-252022-08-25

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
 
FORM 8-K
 
Current Report Pursuant to Section 13 or 15(d)
Of the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): August 25, 2022
 
TITAN MACHINERY INC.
(Exact Name of Registrant as Specified in its Charter)
 
Delaware
(State or Other Jurisdiction of Incorporation)
001-33866   45-0357838
(Commission File Number)   (IRS Employer
Identification No.)
 
644 East Beaton Drive
West Fargo, North Dakota 58078
(Address of Principal Executive Offices)  (Zip Code)
 
(701) 356-0130
(Registrant’s Telephone Number, Including Area Code)

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, $0.00001 par value per share TITN The Nasdaq Stock Market LLC
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation 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 a 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. o Item 2.02 Results of Operations and Financial Condition



 
On August 25, 2022, Titan Machinery Inc. (the “Company”) issued a press release announcing its financial results for the six months ended July 31, 2022.  The Company will be conducting a conference call to discuss its second quarter of fiscal 2023 financial results at 7:30 a.m. Central time on August 25, 2022.  The full text of the press release is set forth in Exhibit 99.1 attached hereto and is incorporated by reference in this Current Report on Form 8-K as if fully set forth herein.

Item 9.01                                           Financial Statements and Exhibits.
 
(a)                                 Financial statements:  None
 
(b)                                 Pro forma financial information:  None
 
(c)                                  Shell Company Transactions:  None
 
(d)           Exhibits:  See “Exhibit Index” on page immediately prior to signatures.






SIGNATURES
 
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.
 
 
  TITAN MACHINERY INC.
   
Date: August 25, 2022 By /s/ Mark Kalvoda
  Mark Kalvoda
  Chief Financial Officer




UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC  20549
 
EXHIBIT INDEX
to
FORM 8-K
 
TITAN MACHINERY INC.
 
Date of Report: Commission File No.:
August 25, 2022 001-33866
 
Exhibit No.   ITEM
     
 
Press Release dated August 25, 2022
104 Cover page interactive data file (embedded within the Inline XBRL document)



EX-99.1 2 afy23q2ex991earningsrelease.htm EX-99.1 Document

Titan Machinery Inc. Announces Results for Fiscal Second Quarter Ended July 31, 2022

- Revenue for Second Quarter of Fiscal 2023 Increased 31.5% to $496.5 million -
- Record Quarterly EPS of $1.10 for Second Quarter of Fiscal 2023 -
- Increases Fiscal 2023 Modeling Assumptions, Expects Fiscal 2023 EPS in Range of $3.70-$4.00 -

West Fargo, ND – August 25, 2022 – Titan Machinery Inc. (Nasdaq: TITN), a leading network of full-service agricultural and construction equipment stores, today reported financial results for the fiscal second quarter ended July 31, 2022.
David Meyer, Titan Machinery’s Chairman and Chief Executive Officer, stated, "We are pleased to deliver second quarter earnings per share of $1.10 — which marks the highest quarterly earnings performance in our Company's history. This is the result of our team's unrelenting focus on customer service and operating efficiencies, which have translated to a consolidated pre-tax margin of 6.7%. Each of our operating segments contributed to these results, demonstrating our commitment to drive higher rates of pre-tax margin across our entire organization. Our Agriculture segment continues to perform well, and we expect this momentum to continue through the balance of fiscal 2023 with timely deliveries of inventory. Our Construction segment is also experiencing strong equipment demand and notable strength in parts, service and rental resulting in improved pre-tax margin. And, within our International segment, our business is proving to be resilient, particularly within our Ukraine market, where the farming industry has forged ahead with great resolve amid a very turbulent environment due to the ongoing conflict."
Fiscal 2023 Second Quarter Results
Consolidated Results
For the second quarter of fiscal 2023, revenue increased to $496.5 million compared to $377.6 million in the second quarter last year. Equipment sales were $375.2 million for the second quarter of fiscal 2023, compared to $272.7 million in the second quarter last year. Parts sales were $77.7 million for the second quarter of fiscal 2023, compared to $65.3 million in the second quarter last year. Revenue generated from service was $33.4 million for the second quarter of fiscal 2023, compared to $29.7 million in the second quarter last year. Revenue from rental and other was $10.3 million for the second quarter of fiscal 2023, compared to $9.9 million in the second quarter last year.
Gross profit for the second quarter of fiscal 2023 was $102.7 million, compared to $75.0 million in the second quarter last year. The Company's gross profit margin increased to 20.7% in the second quarter of fiscal 2023, compared to 19.9% in the second quarter last year. Gross profit margin primarily increased due to stronger equipment margins, which were partially offset by revenue mix, with a greater proportion of equipment revenue in the second quarter of fiscal 2023, versus higher margin parts and service revenue, as compared to the second quarter of the prior year.
Operating expenses increased by $11.8 million to $68.8 million for the second quarter of fiscal 2023, compared to $57.1 million in the second quarter last year, primarily due to higher variable expenses on increased revenues, as well as acquisition related expenses on the Heartland Ag Systems transaction that closed earlier this month. Operating expenses as a percentage of revenue decreased 120 basis points to 13.9% for the second quarter of fiscal 2023, compared to 15.1% of revenue in the prior year period.
Floorplan and other interest expense was $1.6 million in the second quarter of fiscal 2023, compared to $1.5 million for the same period last year.
1


In the second quarter of fiscal 2023, net income was $25.0 million, or earnings per diluted share of $1.10, compared to net income of $11.2 million, or earnings per diluted share of $0.50, for the second quarter of last year.
On an adjusted basis, net income for the second quarter of fiscal 2023 was $25.0 million, or adjusted earnings per diluted share of $1.10, compared to adjusted net income of $12.7 million, or adjusted earnings per diluted share of $0.56, for the second quarter of last year.
The Company generated $40.2 million in adjusted EBITDA in the second quarter of fiscal 2023, compared to $23.5 million in the second quarter of last year.
Segment Results
Agriculture Segment - Revenue for the second quarter of fiscal 2023 was $349.0 million, compared to $219.4 million in the second quarter last year. The sales increase was positively impacted by the acquisitions of Jaycox Implement and Mark's Machinery, which closed in December 2021 and April 2022, respectively. Pre-tax income for the second quarter of fiscal 2023 was $24.9 million, and included a $2.6 million benefit recognized on the expected achievement of annual manufacturer incentives. This compared to $12.1 million of pre-tax income in the second quarter last year.
Construction Segment - Revenue for the second quarter of fiscal 2023 was $70.0 million, compared to $80.9 million in the second quarter last year. While revenue was lower versus the prior year period due to the lost sales contributions from the Company’s fiscal 2022 fourth quarter divestiture of construction stores in Montana and Wyoming and our fiscal 2023 first quarter divestiture of our consumer products store in North Dakota, same-store sales increased 14.9%. Pre-tax income for the second quarter of fiscal 2023 was $3.9 million, and compared to $2.8 million in the second quarter last year.
International Segment - Revenue for the second quarter of fiscal 2023 was $77.6 million, compared to $77.3 million in the second quarter last year, while on a constant currency basis revenue was up $8.8 million or 11.3%. Pre-tax income for the second quarter of fiscal 2023 was $5.9 million. This compares to pre-tax income of $0.4 million in the second quarter last year. Adjusted pre-tax income for the second quarter of fiscal 2023 was $5.9 million, which excludes a negligible adjustment, compared to $1.9 million in the second quarter last year.
Balance Sheet and Cash Flow
Cash at the end of the second quarter of fiscal 2023 was $142.1 million. Inventories increased to $556.4 million as of July 31, 2022, compared to $421.8 million as of January 31, 2022. This inventory increase includes increases in new equipment inventory of $129.9 million and parts inventory of $13.2 million, which is partially offset by a $9.3 million decrease in used equipment inventory. Outstanding floorplan payables were $274.2 million on $743.0 million total available floorplan lines of credit as of July 31, 2022, compared to $135.4 million outstanding floorplan payables as of January 31, 2022.
In the first six months of fiscal 2023, net cash used for operating activities was $21.0 million, compared to net cash provided by operating activities of $28.6 million in the first six months of fiscal 2022.
Additional Management Commentary
Mr. Meyer added, "The integration of our Heartland Ag Systems acquisition is already well underway since closing in early August. Our teams are working hard to efficiently establish a complete distribution model that covers both the farmer and commercial applicator markets. This acquisition provides us the ability to generate significant revenue synergies through equipment packaging opportunities with the commercial applicator customer, and also provides additional avenues of growth as we leverage our expansive parts and service network for the commercial applicator market.
2


We share remarkably similar cultures focused on exceptional customer service and look forward to the Heartland team's future contributions."

“We are in a great position to sustain our sales growth and as a result, we are increasing our modeling assumptions for both revenue and earnings per share for the second half of fiscal 2023. The sustained strength of our financial performance over the past two years reflects a combination of strong macro forces and our efficient operating structure. As we look ahead to fiscal 2024, we believe that these dynamics will continue to support a strong agriculture economy. We expect that equipment availability will remain constrained due to ongoing supply chain challenges of our suppliers, together with new cash crop equipment allocations and shorter pricing windows for fiscal 2024. However, we believe that the industry supply limitations and ongoing strong demand will extend the current favorable agriculture industry cycle and create an opportunity for Titan Machinery to continue demonstrating the strong earnings power of our business.”
Fiscal 2023 Modeling Assumptions
The following are the Company's current expectations for fiscal 2023 modeling assumptions.
Current Assumptions Previous Assumptions
Segment Revenue
Agriculture(1)
Up 50-55% Up 37-42%
Construction(2)
Down 5-10% Down 10-15%
International(3)
Down 0-5% Down 0-5%
Diluted EPS(4)
$3.70 - $4.00 $2.90 - $3.20
(1) Includes the full year impact of the Jaycox acquisition, which closed in December 2021, the partial year impact of the Mark's Machinery acquisition, which closed in April 2022, and the expected partial year impact of the Heartland acquisition, which closed in August 2022.
(2) Includes the full year impact of the Montana and Wyoming divestiture in January 2022 and the partial year impact of the North Dakota divestiture in March 2022. Adjusting full year fiscal 2022 revenue by approximately $73 million, representing the fiscal 2022 revenue of these divested stores, results in a same-store sales assumption of up approximately 15-20%.
(3) Includes a reduction in revenue of approximately 45% from our Ukrainian subsidiary compared to fiscal 2022.
(4) Includes an estimated loss of approximately $0.05 per share from our Ukrainian subsidiary.
Conference Call and Presentation Information
The Company will host a conference call and audio webcast today at 7:30 a.m. Central time (8:30 a.m. Eastern time). Investors interested in participating in the live call can dial (877) 704-4453 from the U.S. International callers can dial (201) 389-0920. A telephone replay will be available approximately two hours after the call concludes and will be available through Thursday, September 8, 2022, by dialing (844) 512-2921 from the U.S., or (412) 317-6671 from international locations, and entering confirmation code 13732266.

A copy of the presentation that will accompany the prepared remarks on the conference call is available on the Company’s website under Investor Relations at www.titanmachinery.com. An archive of the audio webcast will be available on the Company’s website under Investor Relations at www.titanmachinery.com for 30 days following the audio webcast.
Non-GAAP Financial Measures
Within this release, the Company refers to certain adjusted financial measures, which have directly comparable GAAP financial measures as identified in this release. The Company believes that these non-GAAP financial measures, when reviewed in conjunction with GAAP financial measures, can provide more information to assist investors in evaluating current period performance and in assessing future performance. For these reasons, internal management reporting also includes non-GAAP financial measures. The non-GAAP financial measures in this release include adjustments for Ukraine remeasurement gains/losses and impairment charges.
3


These non-GAAP financial measures should be considered in addition to, and not superior to or as a substitute for, the GAAP financial measures presented in this release and the Company's financial statements and other publicly filed reports. Non-GAAP financial measures presented in this release may not be comparable to similarly titled measures used by other companies. Investors are encouraged to review the reconciliations of adjusted financial measures used in this release to their most directly comparable GAAP financial measures. These reconciliations are attached to this release. The tables included in the Non-GAAP Reconciliations section reconcile adjusted net income (loss), adjusted EBITDA, adjusted diluted earnings (loss) per share, and adjusted income (loss) before income taxes (all non-GAAP financial measures) for the periods presented, to their respective most directly comparable GAAP financial measures.
About Titan Machinery Inc.
Titan Machinery Inc., founded in 1980 and headquartered in West Fargo, North Dakota, owns and operates a network of full service agricultural and construction equipment dealer locations in North America and Europe, servicing farmers, ranchers and commercial applicators. The network consists of US locations in Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, South Dakota, Washington, Wisconsin and Wyoming and its European stores are located in Bulgaria, Germany, Romania, and Ukraine. The Titan Machinery locations represent one or more of the CNH Industrial Brands, including Case IH, New Holland Agriculture, Case Construction, New Holland Construction, and CNH Industrial Capital. Additional information about Titan Machinery Inc. can be found at www.titanmachinery.com.
Forward Looking Statements
Except for historical information contained herein, the statements in this release are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The words “potential,” “believe,” “estimate,” “expect,” “intend,” “may,” “could,” “will,” “plan,” “anticipate,” and similar words and expressions are intended to identify forward-looking statements. These statements are based upon the current beliefs and expectations of our management. Forward-looking statements made in this release, which include statements regarding the Heartland acquisition and modeling assumptions and expected results of operations for the fiscal year ending January 31, 2023 and may include statements regarding Agriculture, Construction, and International segment initiatives and improvements, segment revenue realization, growth and profitability expectations, the performance of our Ukrainian subsidiary within our International segment, inventory availability expectations, leverage expectations, agricultural and construction equipment industry conditions and trends, involve known and unknown risks and uncertainties that may cause Titan Machinery’s actual results in future periods to differ materially from the forecasted assumptions and expected results. The Company’s risks and uncertainties include, among other things, our ability to successfully integrate and realize growth opportunities and synergies in connection with the Heartland acquisition, the risk that we assume unforeseen or other liabilities in connection with the Heartland acquisition and the impact of any conditions or obligations imposed on us under the new Case IH dealer agreements for the commercial application equipment business. In addition, risks also include the impact of the Russia-Ukraine conflict on our Ukrainian subsidiary, the duration, scope and impact of the COVID-19 pandemic on the Company's operations, our substantial dependence on CNH Industrial including CNH Industrial's ability to design, manufacture and allocate inventory to our stores necessary to satisfy our customers' demands, supply chain disruptions impacting our suppliers, including CNH Industrial, the continued availability of organic growth and acquisition opportunities, potential difficulties integrating acquired stores, industry supply levels, fluctuating agriculture and construction industry economic conditions, the success of recently implemented initiatives within the Company’s operating segments, the uncertainty and fluctuating conditions in the capital and credit markets, difficulties in conducting international operations, foreign currency risks, governmental agriculture policies, seasonal fluctuations, the ability of the Company to manage inventory levels, weather conditions, disruption in receiving ample inventory financing, and increased competition in the geographic areas served.
4


These and other risks are more fully described in Titan Machinery’s filings with the Securities and Exchange Commission, including the Company’s most recently filed Annual Report on Form 10-K, as updated in subsequently filed Quarterly Reports on Form 10-Q, as applicable. Titan Machinery conducts its business in a highly competitive and rapidly changing environment. Accordingly, new risks and uncertainties may arise. It is not possible for management to predict all such risks and uncertainties, nor to assess the impact of all such risks and uncertainties on Titan Machinery’s business or the extent to which any individual risk or uncertainty, or combination of risks and uncertainties, may cause results to differ materially from those contained in any forward-looking statement. Other than as required by law, Titan Machinery disclaims any obligation to update such risks and uncertainties or to publicly announce results of revisions to any of the forward-looking statements contained in this release to reflect future events or developments.
Investor Relations Contact:
ICR, Inc.
Jeff Sonnek, jeff.sonnek@icrinc.com
646-277-1263
5


TITAN MACHINERY INC.
Consolidated Condensed Balance Sheets
(in thousands)
(Unaudited)
July 31, 2022 January 31, 2022
Assets
Current Assets
Cash $ 142,057  $ 146,149 
Receivables, net of allowance for expected credit losses 96,369  94,287 
Inventories, net 556,383  421,758 
Prepaid expenses and other 17,736  28,135 
Total current assets 812,545  690,329 
Noncurrent Assets
Property and equipment, net of accumulated depreciation 188,964  178,243 
Operating lease assets 51,888  56,150 
Deferred income taxes 2,239  1,328 
Goodwill 9,535  8,952 
Intangible assets, net of accumulated amortization 11,480  10,624 
Other 1,220  1,041 
Total noncurrent assets 265,326  256,338 
Total Assets $ 1,077,871  $ 946,667 
Liabilities and Stockholders' Equity
Current Liabilities
Accounts payable $ 28,344  $ 25,644 
Floorplan payable 274,244  135,415 
Current maturities of long-term debt 6,650  5,876 
Current operating lease liabilities 9,465  9,601 
Deferred revenue 91,819  134,146 
Accrued expenses and other 42,856  59,339 
Income taxes payable 6,289  4,700 
Total current liabilities 459,667  374,721 
Long-Term Liabilities
Long-term debt, less current maturities 86,500  74,772 
Operating lease liabilities 50,998  55,595 
Deferred income taxes 1,991  2,006 
Other long-term liabilities 4,438  4,374 
Total long-term liabilities 143,927  136,747 
Stockholders' Equity
Common stock —  — 
Additional paid-in-capital 255,188  254,455 
Retained earnings 225,414  182,916 
Accumulated other comprehensive loss (6,325) (2,172)
Total stockholders' equity 474,277  435,199 
Total Liabilities and Stockholders' Equity $ 1,077,871  $ 946,667 

6


TITAN MACHINERY INC.
Consolidated Condensed Statements of Operations
(in thousands, except per share data)
(Unaudited)
Three Months Ended July 31, Six Months Ended July 31,
2022 2021 2022 2021
Revenue
Equipment $ 375,216  $ 272,733  $ 731,582  $ 548,713 
Parts 77,693  65,317  146,255  127,942 
Service 33,365  29,676  62,887  57,379 
Rental and other 10,269  9,904  16,825  16,300 
Total Revenue 496,543  377,630  957,549  750,334 
Cost of Revenue
Equipment 323,988  240,332  634,222  484,008 
Parts 52,706  46,089  100,015  90,529 
Service 11,072  9,771  21,832  19,065 
Rental and other 6,078  6,420  10,087  10,737 
Total Cost of Revenue 393,844  302,612  766,156  604,339 
Gross Profit 102,699  75,018  191,393  145,995 
Operating Expenses 68,828  57,074  132,980  113,516 
Impairment of Intangible and Long-Lived Assets —  1,498  —  1,498 
Income from Operations 33,871  16,446  58,413  30,981 
Other Income (Expense)
Interest and other income 873  654  1,365  1,320 
Floorplan interest expense (245) (350) (499) (768)
Other interest expense (1,349) (1,118) (2,545) (2,222)
Income Before Income Taxes 33,150  15,632  56,734  29,311 
Provision for Income Taxes 8,191  4,383  14,235  7,515 
Net Income $ 24,959  $ 11,249  42,499  21,796 
Diluted Earnings per Share $ 1.10  $ 0.50  $ 1.88  $ 0.97 
Diluted Weighted Average Common Shares 22,392  22,276  22,357  22,220 

7


TITAN MACHINERY INC.
Consolidated Condensed Statements of Cash Flows
(in thousands)
(Unaudited)
Six Months Ended July 31,
2022 2021
Operating Activities
Net income $ 42,499  $ 21,796 
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation and amortization 10,987  10,602 
Impairment —  1,498 
Other, net 5,122  4,893 
Changes in assets and liabilities
Inventories (137,708) (17,166)
Manufacturer floorplan payable 105,415  56,436 
Other working capital (47,268) (49,498)
Net Cash Provided by (Used for) Operating Activities (20,953) 28,561 
Investing Activities
Property and equipment purchases (14,507) (19,834)
Proceeds from sale of property and equipment 1,628  420 
Acquisition consideration, net of cash acquired (7,675) — 
Other, net (182) 12 
Net Cash Used for Investing Activities (20,736) (19,402)
Financing Activities
Net change in non-manufacturer floorplan payable 35,716  (22,731)
Net proceeds from long-term debt and finance leases 4,536  1,334 
Other, net (689) (976)
Net Cash Provided by (Used for) Financing Activities 39,563  (22,373)
Effect of Exchange Rate Changes on Cash (1,966) (192)
Net Change in Cash (4,092) (13,406)
Cash at Beginning of Period 146,149  78,990 
Cash at End of Period $ 142,057  $ 65,584 

8


TITAN MACHINERY INC.
Segment Results
(in thousands)
(Unaudited)
Three Months Ended July 31, Six Months Ended July 31,
2022 2021 % Change 2022 2021 % Change
Revenue
Agriculture $ 348,956  $ 219,364  59.1  % $ 667,503  $ 448,915  48.7  %
Construction 70,022  80,943  (13.5) % 136,986  149,550  (8.4) %
International 77,565  77,323  0.3  % 153,060  151,869  0.8  %
Total $ 496,543  $ 377,630  31.5  % $ 957,549  $ 750,334  27.6  %
Income Before Income Taxes
Agriculture $ 24,895  $ 12,067  106.3  % $ 41,344  $ 23,292  77.5  %
Construction 3,923  2,815  39.4  % 7,132  2,953  141.5  %
International 5,870  430  n/m 10,195  3,238  n/m
Segment Income Before Income Taxes 34,688  15,312  126.5  % 58,671  29,483  99.0  %
Shared Resources (1,538) 320  n/m (1,937) (172) n/m
Total $ 33,150  $ 15,632  112.1  % $ 56,734  $ 29,311  93.6  %

9


TITAN MACHINERY INC.
Non-GAAP Reconciliations
(in thousands, except per share data)
(Unaudited)
Three Months Ended July 31, Six Months Ended July 31,
2022 2021 2022 2021
Adjusted Net Income
Net Income $ 24,959  $ 11,249  $ 42,499  $ 21,796 
Adjustments
Impairment charges —  1,498  —  1,498 
Ukraine remeasurement (gain) / loss (1) 21  (53) 315  (183)
Total Adjustments 21  1,445  315  1,315 
Adjusted Net Income $ 24,980  $ 12,694  $ 42,814  $ 23,111 
Adjusted Diluted EPS
Diluted EPS $ 1.10  $ 0.50  $ 1.88  $ 0.97 
Adjustments (2)
Impairment charges —  0.07  —  0.07 
Ukraine remeasurement (gain) / loss (1) —  (0.01) 0.01  (0.01)
Total Adjustments —  0.06  0.01  0.06 
Adjusted Diluted EPS $ 1.10  $ 0.56  $ 1.89  $ 1.03 
Adjusted Income Before Income Taxes
Income Before Income Taxes $ 33,150  $ 15,632  $ 56,734  $ 29,311 
Adjustments
Impairment charges —  1,498  —  1,498 
Ukraine remeasurement (gain) / loss 21  (53) 315  (183)
Total Adjustments 21  1,445  315  1,315 
Adjusted Income Before Income Taxes $ 33,171  $ 17,077  $ 57,049  $ 30,626 
Adjusted Income Before Income Taxes - International
Income (Loss) Before Income Taxes $ 5,870  $ 430  $ 10,195  $ 3,238 
Adjustments
Impairment charges —  1,498  —  1,498 
Ukraine remeasurement (gain) / loss 21  (53) 315  (183)
Total Adjustments 21  1,445  315  1,315 
Adjusted Income Before Income Taxes $ 5,891  $ 1,875  $ 10,510  $ 4,553 
Adjusted EBITDA
Net Income $ 24,959  $ 11,249  $ 42,499  $ 21,796 
Adjustments
Interest expense, net of interest income 1,283  1,049  2,392  2,100 
Provision for income taxes 8,191  4,383  14,235  7,515 
Depreciation and amortization 5,781  5,395  10,987  10,602 
EBITDA 40,214  22,076  70,113  42,013 
Adjustments
Impairment charges —  1,498  —  1,498 
Ukraine remeasurement (gain) / loss 21  (53) 315  (183)
Total Adjustments 21  1,445  315  1,315 
Adjusted EBITDA $ 40,235  $ 23,521  $ 70,428  $ 43,328 
(1) Due to the income tax valuation allowance on the Ukrainian and German subsidiaries, there are no tax adjustments of the Ukraine remeasurement (gain)/loss for the periods ending July 31, 2022 and 2021 or the impairment charge for the periods ending July 31, 2021.
(2) Adjustments are net of amounts allocated to participating securities where applicable.
10