Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Cadre Holdings Reports Third Quarter 2021 Financial Results

      Expanded Gross Profit Margin and Adjusted EBITDA Margin

      Completed Initial Public Offering, Raising Gross Proceeds of $89.7 million; Announced Quarterly Cash Dividend


      News provided by

      Cadre Holdings

      Dec 02, 2021, 16:15 ET

      Share this article

      Share this article


      JACKSONVILLE, Fla., Dec. 2, 2021 /PRNewswire/ -- Cadre Holdings, Inc. (NYSE: CDRE) ("Cadre" or "the Company"), a global leader in the manufacturing and distribution of safety and survivability equipment for first responders, announced today its consolidated operating results for the three and nine months ended September 30, 2021.

      Third Quarter and Nine Month 2021 Highlights

      • Net sales of $98.7 million for the third quarter; net sales of $323.8 million for the nine months ended September 30, 2021
      • Gross profit margin of 39.8% for the third quarter; gross profit margin of 40.6% for the nine months ended September 30, 2021
      • Net loss of $5.3 million, or $0.19 per share, for the third quarter; net income of $8.4 million, or $0.30 per share, for the nine months ended September 30, 2021. Both periods reflect a $15.2 million loss on the extinguishment of debt incurred from the execution of a new credit agreement
      • Adjusted EBITDA of $15.4 million for the third quarter; Adjusted EBITDA of $56.1 million for the nine months ended September 30, 2021
      • Cadre generated LTM Adjusted EBITDA of $71.6 million for the period ended September 30, 2021
      • Adjusted EBITDA margin of 15.6% for the third quarter; Adjusted EBITDA margin of 17.3% for the nine months ended September 30, 2021
      • Declared quarterly cash dividend of $0.08 per share in November 2021

      "Our third quarter and year to date 2021 financial results highlight Cadre's ongoing success capitalizing on our leading positions in large and growing markets with recurring demand characteristics, as well our ability to generate strong operating cash flow," said Warren Kanders, CEO and Chairman. "We continue to build on Cadre's impressive track record of margin expansion and have improved gross profit and Adjusted EBITDA margins in the year to date period by 250 and 300 basis points, respectively."

      Mr. Kanders continued, "With the recent completion of our successful IPO, we have achieved an important milestone in our company's storied history that dates back over 55 years. We believe that we are in a strong position to take advantage of the attractive tailwinds driving demand for Cadre's mission critical first responder products, as we focus on seeking to accelerate growth organically, as well as through our robust acquisition pipeline. As part of our disciplined capital allocation approach, we are also pleased to have implemented a regular quarterly dividend policy."

      Third Quarter and Nine Month 2021 Operating Results

      For the quarter ended September 30, 2021, Cadre generated net sales of $98.7 million, as compared to $105.7 million for the quarter ended September 30, 2020.

      For the nine months ended September 30, 2021, Cadre generated net sales of $323.8 million, as compared to $297.0 million for the nine months ended September 30, 2020.

      For the quarter ended September 30, 2021, Cadre generated gross profit of $39.3 million, as compared to $40.0 million for the prior year period. For the nine months ended September 30, 2021, Cadre generated gross profit of $131.5 million, as compared to $113.2 million for the prior year period.

      Gross profit margin was 39.8% for the quarter ended September 30, 2021, as compared to 37.8% for the prior year period, mainly driven by favorable pricing and product mix.

      Gross profit margin was 40.6% for the nine months ended September 30, 2021, as compared to 38.1% for the prior year period, mainly driven by favorable pricing and product mix.

      Net loss was $5.3 million for the quarter ended September 30, 2021, as compared to net income of $6.4 million for the three months ended September 30, 2020, primarily as a result of a loss on extinguishment of debt of $15.2 million in connection with the execution of a new credit agreement during the quarter ended September 30, 2021.

      Net income was $8.4 million for the nine months ended September 30, 2021, as compared to $22.7 million for the nine months ended September 30, 2020, primarily as a result of a loss on extinguishment of debt, an increase in provision for income taxes due to the release of a valuation allowance on a portion of the Company's deferred tax assets in December 2020 and non-recurring transactions recognized in the period ended September 30, 2020, offset by improvements in gross profit due to increased sales, favorable pricing and product mix.

      Cadre generated $15.4 million of Adjusted EBITDA for the quarter ended September 30, 2021, as compared to $15.0 million for the quarter ended September 30, 2020. Adjusted EBITDA margin was 15.6% for the quarter ended September 30, 2021, as compared to 14.2% for the prior year period,

      Cadre generated $56.1 million of Adjusted EBITDA for the nine months ended September 30, 2021, as compared to $42.5 million for the prior year period. Adjusted EBITDA margin was 17.3% for the nine months ended September 30, 2021, as compared to 14.3% for the prior year period.

      Product segment gross margin was 40.5% for the third quarter and 41.6% for the nine months ended September 30, 2021.

      Distribution segment gross margin was 24.6% for the third quarter and 25.2% for the nine months ended September 30, 2021.

      Liquidity, Cash Flows and Capital Allocation

      Cadre's cash and cash equivalents increased by $12.4 million from $2.9 million as of December 31, 2020, to $15.3 million as of September 30, 2021. Capital expenditures totaled $0.7 million for the third quarter and $2.2 million for the nine months ended September 30, 2021, compared with $1.3 million for the third quarter and $3.9 million for the nine months ended September 30, 2020. Net debt increased by $13.1 million from $212.8 million as of December 31, 2020, to $225.9 million as of September 30, 2021.

      During the quarter, the Company refinanced its existing credit facilities and closed on a new credit agreement that included a term loan, under which Cadre borrowed $200 million, and may borrow up to $100 million under a revolving credit facility. Both loans mature on July 23, 2026.

      On November 3, 2021, the Company completed the closing of its initial public offering ("IPO") of 6.9 million shares, including the full exercise of the underwriters' option, at a price to the public of $13.00 per share, for net proceeds of approximately $78.3 million.

      On November 9, 2021, the Company utilized proceeds received in connection with the IPO and repaid $38.9 million and $20.5 million, respectively, of borrowings outstanding under its current term loan and revolving credit facility.

      Dividend

      On November 11, 2021, the Company announced that its Board of Directors approved the initiation of a quarterly cash dividend policy of $0.08 per share of the Company's common stock or $0.32 per share on an annualized basis. Cadre's first dividend payment will be made on December 7, 2021, to shareholders of record as of the close of business on November 22, 2021. The declaration of any future dividend is subject to the discretion of the Company's Board of Directors.

      Conference Call

      Cadre management will host a conference call on Thursday, December 2, 2021, at 5:00 PM EST to discuss the latest corporate developments and financial results. The dial-in number for callers in the US is (844)-200-6205 and the dial-in number for international callers is (929)-526-1599. The access code for all callers is 996677. A live webcast will also be available on the Company's website at https://www.cadre-holdings.com/.

      A replay of the call will be available through December 16, 2021. To access the replay, please dial 866 813 9403 in the U.S. or +44 204 525 0658 if outside the U.S., and then enter the access code 515899.

      About Cadre

      Headquartered in Jacksonville, Florida, Cadre is a global leader in the manufacturing and distribution of safety and survivability products for first responders. Cadre's equipment provides critical protection to allow users to safely and securely perform their duties and protect those around them in hazardous or life-threatening situations. The Company's core products include body armor, explosive ordnance disposal equipment, and duty gear. Our highly engineered products are utilized by domestic and international first responders in state and local law enforcement, fire and rescue, explosive ordnance disposal, emergency medical technicians, as well as numerous federal agencies and foreign government agencies in 104 countries. Our key brands include Safariland® and Med-Eng®, amongst others.

      Use of Non-GAAP Measures

      The Company reports its financial results in accordance with U.S. generally accepted accounting principles ("GAAP"). This press release contains the non-GAAP measures: (i) earnings before interest, taxes, other income or expense, depreciation and amortization ("EBITDA"), (ii) adjusted EBITDA, (iii) adjusted EBITDA margin, and (iv) LTM adjusted EBITDA . The Company believes that the presentation of certain non-GAAP measures, i.e.: (i) EBITDA, (ii) adjusted EBITDA, (iii) adjusted EBITDA margin, and (iv) LTM adjusted EBITDA, provide useful information for the understanding of its ongoing operations and enables investors to focus on period- over-period operating performance, and thereby enhances the user's overall understanding of the Company's current financial performance relative to past performance and provides, along with the nearest GAAP measures, a baseline for modeling future earnings expectations. Non-GAAP measures are reconciled to comparable GAAP financial measures within this press release. The Company cautions that non-GAAP measures should be considered in addition to, but not as a substitute for, the Company's reported GAAP results. Additionally, the Company notes that there can be no assurance that the above referenced non-GAAP financial measures are comparable to similarly titled financial measures used by other publicly traded companies.

      Forward-Looking Statements

      Except for historical information, certain matters discussed in this press release may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include but are not limited to all projections and anticipated levels of future performance. Forward-looking statements involve risks, uncertainties and other factors that may cause our actual results to differ materially from those discussed herein. Any number of factors could cause actual results to differ materially from projections or forward-looking statements, including without limitation global economic conditions, spending patterns of government agencies, competitive pressures, the impact of acquisitions and related integration activities, product liability claims, the success of new product introductions, currency exchange rate fluctuations and the risks of doing business in in the markets in which we operate, including foreign countries. More information on potential factors that could affect the Company's financial results are more fully described in our prospectus filed with the Securities and Exchange Commission pursuant to Rule 424(b) under the Securities Act of 1933, as amended, on November 5, 2021, and will be included from time to time in the Company's public reports filed with the Securities and Exchange Commission, including the Company's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K. All forward-looking statements included in this press release are based upon information available to the Company as of the date of this press release, and speak only as of the date hereof. We assume no obligation to update any forward-looking statements to reflect events or circumstances after the date of this press release.

      Contact:
      Gray Hudkins
      Cadre Holdings, Inc.
      203-550-7148
      [email protected]

      Investor Relations:
      The IGB Group
      Leon Berman / Matt Berkowitz
      212-477-8438 / 212-227-7098
      [email protected] / [email protected]

      Media Contact:
      Jonathan Keehner / Andrew Siegel
      Joele Frank, Wilkinson Brimmer Katcher
      212-355-4449

      CADRE HOLDINGS, INC.

      CONSOLIDATED BALANCE SHEETS

      (Unaudited)

      (In thousands, except share and per share amounts)










      September 30, 2021


      December 31, 2020

      Assets







      Current assets







      Cash and cash equivalents


      $

      15,275


      $

      2,873

      Accounts receivable, net of allowance for doubtful accounts of $624 and $1,113, respectively



      42,230



      43,646

      Inventories



      71,067



      60,923

      Prepaid expenses



      9,212



      6,665

      Other current assets



      5,859



      3,362








      Total current assets



      143,643



      117,469








      Property and equipment, net of accumulated depreciation and amortization of $37,510 and $33,643, respectively



      33,780



      35,437

      Deferred tax assets, net



      11,696



      12,900

      Intangible assets, net



      44,459



      51,009

      Goodwill



      66,227



      66,314

      Other assets



      2,219



      150








      Total assets


      $

      302,024


      $

      283,279








      Liabilities, Mezzanine Equity and Shareholders' Equity







      Current liabilities







      Accounts payable


      $

      21,890


      $

      21,978

      Accrued liabilities



      40,238



      36,004

      Income tax payable



      2,505



      1,005

      Current portion of long-term debt



      12,904



      3,496








      Total current liabilities



      77,537



      62,483








      Long-term debt



      212,946



      209,310

      Deferred tax liabilities



      2,430



      2,085

      Other liabilities



      1,774



      550








      Total liabilities



      294,687



      274,428








      Mezzanine equity







      Preferred stock ($0.0001 par value, 10,000,000 shares authorized, no shares issued and outstanding as of September 30, 2021 and December 31, 2020)



      —



      —








      Shareholders' equity







      Common stock ($0.0001 par value, 190,000,000 shares authorized, 27,483,350 issued and outstanding as of September 30, 2021 and December 31, 2020)



      3



      3

      Additional paid-in capital



      48,670



      48,670

      Accumulated other comprehensive loss



      (2,747)



      (2,860)

      Accumulated deficit



      (38,589)



      (36,962)








      Total shareholders' equity



      7,337



      8,851








      Total liabilities, mezzanine equity and shareholders' equity


      $

      302,024


      $

      283,279

      CADRE HOLDINGS, INC.

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (Unaudited)

      (In thousands, except share and per share amounts)

















      Three Months Ended


      Nine Months Ended



      September 30,


      September 30,



      2021


      2020


      2021


      2020

      Net sales


      $

      98,654


      $

      105,735


      $

      323,751


      $

      297,019

      Cost of goods sold



      59,346



      65,739



      192,256



      183,869

      Gross profit



      39,308



      39,996



      131,495



      113,150














      Operating expenses













      Selling, general and administrative



      27,673



      26,908



      87,168



      79,963

      Restructuring and transaction costs



      (49)



      171



      1,491



      3,143

      Related party expense



      142



      159



      437



      480

      Other general income



      —



      —



      —



      (10,950)

      Total operating expenses



      27,766



      27,238



      89,096



      72,636

      Operating income



      11,542



      12,758



      42,399



      40,514

      Other expense













      Interest expense



      (3,464)



      (5,668)



      (14,129)



      (18,275)

      Loss on extinguishment of debt



      (15,155)



      —



      (15,155)



      —

      Other (expense) income, net



      (352)



      (213)



      (881)



      1,925














      Total other expense, net



      (18,971)



      (5,881)



      (30,165)



      (16,350)














      (Loss) income before provision for income taxes



      (7,429)



      6,877



      12,234



      24,164

      Benefit (provision) for income taxes



      2,123



      (430)



      (3,861)



      (1,491)














      Net (loss) income


      $

      (5,306)


      $

      6,447


      $

      8,373


      $

      22,673














      Net (loss) income per share:













      Basic


      $

      (0.19)


      $

      0.23


      $

      0.30


      $

      0.82

      Diluted


      $

      (0.19)


      $

      0.23


      $

      0.30


      $

      0.82

      Weighted average shares outstanding:













      Basic



      27,483,350



      27,483,350



      27,483,350



      27,483,350

      Diluted



      27,483,350



      27,483,350



      27,483,350



      27,483,350














      CADRE HOLDINGS, INC.

      CONSOLIDATED STATEMENTS OF CASH FLOWS

      (Unaudited)

      (In thousands)











      Nine Months Ended September 30,



      2021


      2020

      Cash Flows From Operating Activities:







      Net income


      $

      8,373


      $

      22,673

      Adjustments to reconcile net income to net cash provided by operating activities:







      Depreciation and amortization



      10,426



      11,207

      Amortization of original issue discount and debt issue costs



      2,483



      1,012

      Loss on extinguishment of debt



      15,155



      —

      Non cash consideration received from sale of business



      —



      (6,821)

      Deferred income taxes



      1,533



      125

      Gain on sale of fixed assets



      —



      (6,218)

      Provision for losses on accounts receivable



      (254)



      (130)

      Foreign exchange loss (gain)



      45



      (752)

      Changes in operating assets and liabilities:







      Accounts receivable



      1,549



      10,922

      Inventories



      (10,261)



      (4,902)

      Prepaid expenses and other assets



      (4,642)



      (2,332)

      Accounts payable and other liabilities



      6,582



      3,408

      Net cash provided by operating activities



      30,989



      28,192

      Cash Flows From Investing Activities:







      Purchase of property and equipment



      (2,225)



      (3,913)

      Proceeds from disposition of property and equipment



      —



      12,386

      Proceeds from sale of equity securities



      —



      5,591

      Net cash (used in) provided by investing activities



      (2,225)



      14,064

      Cash Flows From Financing Activities:







      Proceeds from revolving credit facilities



      248,000



      281,730

      Principal payments on revolving credit facilities



      (223,132)



      (283,887)

      Proceeds from term loans



      198,735



      —

      Principal payments on term loans



      (224,547)



      (40,841)

      Proceeds from insurance premium financing



      4,269



      2,733

      Principal payments on insurance premium financing



      (2,611)



      (1,998)

      Payment of capital leases



      (32)



      (35)

      Payments for debt issuance costs



      (2,830)



      —

      Payments on extinguishment of debt



      (4,215)



      —

      Dividends distributed



      (9,996)



      —

      Net cash used in financing activities



      (16,359)



      (42,298)

      Effect of foreign exchange rates on cash and cash equivalents



      (3)



      6

      Change in cash and cash equivalents



      12,402



      (36)

      Cash and cash equivalents, beginning of period



      2,873



      2,520

      Cash and cash equivalents, end of period



      15,275



      2,484

      CADRE HOLDINGS, INC.

      SEGMENT INFORMATION

      (Unaudited)

      (In thousands)




      Three months ended September 30, 2021









      Reconciling






      Products


      Distribution


      Items(1)


      Total

      Net sales


      $

      83,918


      $

      21,507


      $

      (6,771)


      $

      98,654

      Cost of goods sold



      49,896



      16,220



      (6,770)



      59,346

      Gross profit


      $

      34,022


      $

      5,287


      $

      (1)


      $

      39,308
















      Three months ended September 30, 2020









      Reconciling






      Products


      Distribution


      Items(1)


      Total

      Net sales


      $

      88,858


      $

      23,690


      $

      (6,813)


      $

      105,735

      Cost of goods sold



      54,325



      18,273



      (6,859)



      65,739

      Gross profit


      $

      34,533


      $

      5,417


      $

      46


      $

      39,996
















      Nine months ended September 30, 2021









      Reconciling






      Products


      Distribution


      Items(1)


      Total

      Net sales


      $

      274,039


      $

      69,086


      $

      (19,374)


      $

      323,751

      Cost of goods sold



      159,924



      51,696



      (19,364)



      192,256

      Gross profit


      $

      114,115


      $

      17,390


      $

      (10)


      $

      131,495
















      Nine months ended September 30, 2020









      Reconciling






      Products


      Distribution


      Items(1)


      Total

      Net sales


      $

      251,441


      $

      62,707


      $

      (17,129)


      $

      297,019

      Cost of goods sold



      153,233



      47,897



      (17,261)



      183,869

      Gross profit


      $

      98,208


      $

      14,810


      $

      132


      $

      113,150









      (1) Reconciling items consist primarily of intercompany eliminations and items not directly attributable to operating segments.

      CADRE HOLDINGS, INC.

      RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

      (Unaudited)

      (In thousands)




      Three Months Ended September 30,


      Nine Months Ended September 30,




      2021


      2020


      2021


      2020


      (in thousands)














      Net (loss) income


      $

      (5,306)


      $

      6,447


      $

      8,373


      $

      22,673


      Add back:














      Depreciation and amortization



      3,406



      3,537



      10,426



      11,207


      Interest expense



      3,464



      5,668



      14,129



      18,275


      Provision for income taxes



      (2,123)



      430



      3,861



      1,491


      EBITDA


      $

      (559)


      $

      16,082


      $

      36,789


      $

      53,646


      Add back:














      Restructuring and transaction costs(1)



      (49)



      171



      1,491



      3,143


      Other general income(2)



      —



      —



      —



      (10,950)


      Loss on extinguishment of debt(3)



      15,155



      —



      15,155



      —


      Other (expense) income, net(4)



      352



      213



      881



      (1,925)


      Contingent consideration(5)



      —



      (1,427)



      —



      (1,427)


      LTIP bonus(6)



      520



      —



      1,804



      —


      Adjusted EBITDA


      $

      15,419


      $

      15,039


      $

      56,120


      $

      42,487


      Less: Capital expenditures



      (719)



      (1,275)



      (2,225)



      (3,913)


      Adjusted EBITDA less capital expenditures


      $

      14,700


      $

      13,764


      $

      53,895


      $

      38,574


      Adjusted EBITDA conversion rate



      95

      %


      92

      %


      96

      %


      91

      %

      Adjusted EBITDA margin



      15.6

      %


      14.2

      %


      17.3

      %


      14.3

      %









      (1)

      Reflects the "Restructuring and transaction costs" line item on our consolidated statement of operations, which primarily includes transaction costs composed of legal and consulting fees.



      (2)

      Reflects the "Other general income" line item on our consolidated statement of operations and includes a gain from a long-lived asset sale as well as earn-out stock payments for the nine months ended September 30, 2020.



      (3)

      Reflects a loss incurred in connection with the August 2021 debt refinance.



      (4)

      Reflects the "Other (expense) income, net" line item on our consolidated statement of operations. For the three and nine months ended September 30, 2021, other (expense) income, net primarily includes losses on foreign currency transactions. For the three and nine months ended September 30, 2020, other (expense) income, net primarily includes gains on foreign exchange transactions and unrealized gains on an investment in equity securities.



      (5)

      Reflects a gain on the settlement of contingent consideration.



      (6)

      Reflects the cost of a cash-based long-term incentive plan awarded to employees that vests over three years.



      (7)

      Reflects Adjusted EBITDA / Net sales for the relevant periods.

      CADRE HOLDINGS, INC.

      RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - CONTINUED

      (Unaudited)

      (In thousands)




      Year Ended December
      31, 2020


      Nine Months Ended
      September 30, 2020


      Nine Months Ended
      September 30, 2021


      LTM
      September 30, 2021

      (in thousands)













      Net (loss) income


      $

      38,453


      $

      22,673


      $

      8,373


      $

      24,153

      Add back:













      Depreciation and amortization



      14,733



      11,207



      10,426



      13,952

      Interest expense



      24,388



      18,275



      14,129



      20,242

      Provision for income taxes



      (10,578)



      1,491



      3,861



      (8,208)

      EBITDA


      $

      66,996


      $

      53,646


      $

      36,789


      $

      50,139

      Add back:













      Restructuring and transaction costs(1)



      5,822



      3,143



      1,491



      4,170

      Other general income(2)



      (10,950)



      (10,950)



      -



      -

      Loss on extinguishment of debt(3)



      200



      -



      15,155



      15,355

      Other (expense) income, net(4)



      (2,659)



      (1,925)



      881



      147

      Contingent consideration(5)



      (1,427)



      (1,427)



      -



      -

      LTIP bonus(6)



      -



      -



      1,804



      1,804

      Adjusted EBITDA


      $

      57,982


      $

      42,487


      $

      56,120


      $

      71,615

      Adjusted EBITDA margin



      14.3%



      14.3%



      17.3%













      (1)

      Reflects the "Restructuring and transaction costs" line item on our consolidated statement of operations, which primarily includes transaction costs composed of legal and consulting fees.



      (2)

      Reflects the "Other general income" line item on our consolidated statement of operations and includes a gain from a long-lived asset sale as well as earn-out stock payments for the nine months ended September 30, 2020.



      (3)

      Reflects a loss incurred in connection with the August 2021 debt refinance.



      (4)

      Reflects the "Other (expense) income, net" line item on our consolidated statement of operations. For the three and nine months ended September 30, 2021, other (expense) income, net primarily includes losses on foreign currency transactions. For the three and nine months ended September 30, 2020, other (expense) income, net primarily includes gains on foreign exchange transactions and unrealized gains on an investment in equity securities.



      (5)

      Reflects a gain on the settlement of contingent consideration.



      (6)

      Reflects the cost of a cash-based long-term incentive plan awarded to employees that vests over three years.



      (7)

      Reflects Adjusted EBITDA / Net sales for the relevant periods.

      SOURCE Cadre Holdings

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.