0000854775
false
0000854775
2024-05-01
2024-05-01
0000854775
exch:XNAS
2024-05-01
2024-05-01
                                 UNITED STATES                                  
                       SECURITIES AND EXCHANGE COMMISSION                       
                             WASHINGTON, D.C. 20549                             
                    ________________________________________                    
                                      FORM                                      
                                      8-K                                       
                    ________________________________________                    
                                 CURRENT REPORT                                 
     PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934     
                                  May 1, 2024                                   
                Date of report (date of earliest event reported)                
                   _________________________________________                    
                             Digi International Inc                             
                                       .                                        
             (Exact name of registrant as specified in its charter)             
                   _________________________________________                    

         Delaware                               1-34033                                 41-1532464              
 (State of Incorporation)               (Commission file number)           (I.R.S. Employer Identification No.) 
      9350 Excelsior Blvd. Suite 700  
                   Hopkins Minnesota                               55343 
            (Address of principal executive offices)                                    (Zip Code)              

                                       (                                        
                                      952                                       
                                       )                                        
                                    912-3444                                    
              (Registrant's telephone number, including area code)              
                    ________________________________________                    
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))  

          Securities registered pursuant to Section 12(b) of the Act:           

          Title of each class             Trading Symbol   Name of each exchange on which registered 
 Common Stock, par value $.01 per share        DGII               The Nasdaq Stock Market LLC        

Indicate by check mark whether the registrant is an emerging growth company as 
defined in as defined in Rule 405 of the Securities Act of 1933 ((s) 230.405 
of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 ((s) 
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.
-------------------------------------------------------------------------------

Item 2.02   Results of Operations and Financial Condition  
            .                                              

On May 1, 2024, Digi International Inc. ("Digi") issued a press release 
regarding Digi's financial results for its second fiscal quarter ended March 
31, 2024. A copy of Digi's press release is attached hereto as Exhibit 99.1.
The information contained in this Current Report shall not be deemed "filed" 
for purposes of Section 18 of the Securities Exchange Act of 1934, as amended 
(the "Exchange Act"), or incorporated by reference in any filing under the 
Securities Act of 1933, as amended, or the Exchange Act, except as shall be 
expressly set forth by specific reference in such a filing.

Item 9.01   Financial Statements and Exhibits  
            .                                  


No.                       Exhibit                                           Manner of Filing  
 99.1 Press Release dated May 1, 2024, announcing financial        Furnished Electronically  
      results for the second fiscal quarter ended March 31, 2024                             
  104 The cover page from the Current Report                       Filed Electronically      
      on Form 8-K formatted in Inline XBRL                                                   

-------------------------------------------------------------------------------
                                   SIGNATURES                                   
Pursuant to the requirements of the Securities and Exchange Act of 1934, the 
registrant has duly caused this report to be signed on its behalf by the 
undersigned duly authorized.
Date: May 1, 2024


DIGI INTERNATIONAL INC.                                                                 
By:                                                                  /s/ James J. Loch  
      James J. Loch                                                 
      Senior Vice President, Chief Financial Officer and Treasurer  


                                                                    Exhibit 99.1

        
        



                                                             
Digi International Reports Second Fiscal Quarter 2024 Results
    Revenue of $108M, Record End of Quarter ARR of $110M     
          Cash Flow From Operations was $13 Million          

(Minneapolis, MN, May 1, 2024)
- Digi International
(R)
Inc. (Nasdaq: DGII), a leading global provider of business and mission 
critical Internet of Things ("IoT") products, services and solutions, today 
announced its financial results for its second fiscal quarter ended March 31, 
2024.

Second Fiscal Quarter 2024 Results Compared to Second Fiscal Quarter 2023 
Results

.
Revenue was $108 million, a decrease of 3%.

.
Gross profit margin was 57.9%, an increase of 130 basis points.

.
Net income was $4 million, compared to $6 million.

.
Net income per diluted share was $0.11, compared to $0.16.

.
Adjusted net income per diluted share was $0.49, flat year over year.

.
Adjusted EBITDA was $24 million, flat year over year.

.
Annualized Recurring Revenue (ARR) was $110 million at quarter end, an 
increase of 11%.

Reconciliations of GAAP and non-GAAP financial measures appear at the end of 
this release.

"Value added solutions for our customers, which directly correlate to our 
growth in ARR, is evident in our results. The diversity of Digi's customer 
base and solutions, combined with strong operating discipline, inventory 
optimization, and improved debt structure generated nearly twice the operating 
cash flow, and have cut our interest payments nearly in half from last year," 
stated Ron Konezny, President and CEO. "We remain steadfast in our commitment 
to enabling our customers meet their critical objectives through our solutions 
and services."

Additional Financial Highlights

.
We made payments towards our new revolving credit facility, reducing our net 
outstanding debt to $172 million at quarter end and debt net of cash and cash 
equivalents to $148 million.

.
We had $3.7 million of interest expense in the second quarter of fiscal 2024, 
compared to $6.4 million a year ago. The decrease was driven by decreased debt 
outstanding and a reduction of our effective interest rate.

.
Cash flow from operations was $13 million in the second quarter of fiscal 
2024, compared to $7 million a year ago, driven primarily by year over year 
changes in inventory.

.
Net inventory ended the quarter at $62 million, compared to $74 million at 
September 30, 2023, reflecting continued efforts to manage inventory levels.


.
We accrued an approximate $6 million liability in the quarter for pending 
litigation.


-------------------------------------------------------------------------------

                                                             
                                                             
Digi International Reports Second Fiscal Quarter 2024 Results

Segment Results
IoT Product & Services
The segment's second fiscal quarter 2024 revenue of $83 million decreased $2.5 
million for the three months ended March 31, 2024, as compared to the same 
period in the prior fiscal year. This decrease consisted of an approximate 
$4.6 million decrease in product sales volume, with no material impact from 
pricing, from our Console Server and Cellular product lines that was partially 
offset by growth in OEM and $2.1 million in service revenue growth. ARR as of 
the end of the second fiscal quarter was $23 million, an increase of 35% from 
the prior fiscal year. This increase primarily was due to growth in the 
subscription base for Console Server services, complemented by growth in other 
business lines.
Gross profit margin decreased 90 basis points to 54.0% of revenue for the 
second fiscal quarter of 2024, driven primarily by decreased volume as well as 
mix of lower gross profit products across Console Server and Cellular 
products. Operating income was $13 million, a decrease of 1%, primarily due to 
the decrease in revenue.
IoT Solutions
The segment's second fiscal quarter 2024 revenue of $24 million decreased $0.9 
million for the three months ended March 31, 2024, as compared to the same 
period in the prior fiscal year, consisting of a $0.9 million increase in 
recurring revenue offset by a $1.0 million decrease in one time services 
volume and a $0.8 million decrease in hardware sales. ARR as of the end of the 
second fiscal quarter was $87 million, an increase of 6% from the prior fiscal 
year primarily driven by growth in SmartSense. Gross profit margins increased 
860 basis points to 71.0% in the second fiscal quarter of 2024. This increase 
was the result of growth in higher margin ARR subscription revenues. Operating 
loss was $4.7 million, compared to an operating loss of $0.8 million a year 
ago driven by the above referenced litigation reserve.
Capital Allocation Strategy
We intend to deleverage the company while seeking optimal inventory levels as 
our supply chain continues to normalize. Our inventory position has declined 
but remains elevated. We believe this investment will deliver working capital 
benefits for Digi in future quarters.
Acquisitions remain a top capital priority for Digi. We will be disciplined in 
our approach and act when we believe an opportunity is appropriate to execute 
in the context of prevailing market conditions. We are evolving and monitoring 
our acquisition pipeline, and we intend to focus more on scale and ARR.
Third Fiscal Quarter 2024 and Full-Year 2024 Guidance
Digi remains steadfast in achieving our new long term strategic goals of 
doubling ARR and Adjusted EBITDA to $200 million within the next five years. 
Digi's resilient execution in a large and growing Industrial Internet of 
Things market has stayed consistent. Our outlook on ARR growth for fiscal 2024 
remains unchanged at 5%. While pleased with our first half results, we find 
our customers are more cautious on second half demand than we previously 
expected. This is demonstrated through longer than expected sales cycles which 
lowers our top line expectations. The softer top line expectations combined 
with tight expense controls slightly lowers our Adjusted EBITDA ranges to 0 to 
5%, with revenue projection to be down 5% year over year. The macroeconomic 
conditions have us uncertain as to when, and to what degree, sales cycles will 
return to more normal conditions.
For the third fiscal quarter, revenues are estimated to be $103 million to 
$107 million.
Adjusted EBITDA is estimated to be between $24.0 million and $25.5 million.
Adjusted net income per share is anticipated to be between $0.47 and $0.51 per 
diluted share, assuming a weighted average diluted share count of 37.5 million 
shares.
We provide guidance or longer-term targets for Adjusted net income per share 
as well as Adjusted EBITDA targets on a non-GAAP basis.
We do not reconcile these items to their most similar U.S. GAAP measure as it 
is difficult to predict without unreasonable efforts numerous items that 
include but are not limited to the impact of foreign exchange translation, 
restructuring, interest and certain tax related events.
Given the uncertainty, any of these items could have a significant impact on 
U.S. GAAP results.
Second Fiscal Quarter 2024 Conference Call Details
As announced on April 8, 2024, Digi will discuss its second fiscal quarter 
results on a conference call on Thursday, May 2, 2024 at 10:00 a.m. ET (9:00 
a.m. CT). The call will be hosted by Ron Konezny, President and Chief 
Executive Officer and Jamie Loch, Chief Financial Officer.
Participants may register for the conference call at:
https://register.vevent.com/register/BI2bbfe01f2107469d85ced9c48f92b3e4
. Once registration is completed, participants will be provided a dial-in 
number and passcode to access the call. All participants are asked to dial-in 
15 minutes prior to the start time.
Participants may access a live webcast of the conference call through the 
investor relations section of Digi's website,
https://digi.gcs-web.com
/ or the hosting website at:
https://edge.media-server.com/mmc/p/9x9odirn/
.
                                       2                                        
-------------------------------------------------------------------------------

                                                             
                                                             
Digi International Reports Second Fiscal Quarter 2024 Results

A replay will be available within approximately two hours after the completion 
of the call for approximately one year. You may access the replay via webcast 
through the investor relations section of Digi's website.
A copy of this earnings release can be accessed through the financial releases 
page of the investor relations section of Digi's website at
www.digi.com
.
For more news and information on us, please visit
www.digi.com/aboutus/investorrelations
.
About Digi International
Digi International (Nasdaq: DGII) is a leading global provider of IoT 
connectivity products, services and solutions. We help our customers create 
next-generation connected products and deploy and manage critical 
communications infrastructures in demanding environments with high levels of 
security and reliability. Founded in 1985, we've helped our customers connect 
over 100 million things and growing. For more information, visit Digi's 
website at
www.digi.com
.

                                       3                                        
-------------------------------------------------------------------------------

                                                             
                                                             
Digi International Reports Second Fiscal Quarter 2024 Results

Forward-Looking Statements
This press release contains forward-looking statements that are based on 
management's current expectations and assumptions. These statements often can 
be identified by the use of forward-looking terminology such as "assume," 
"believe," "continue," "estimate," "expect," "intend," "may," "plan," 
"potential," "project," "should," or "will" or the negative thereof or other 
variations thereon or similar terminology. Among other items, these statements 
relate to expectations of the business environment in which Digi operates, 
projections of future performance, inventory levels, perceived marketplace 
opportunities, interest expense savings and statements regarding our mission 
and vision. Such statements are not guarantees of future performance and 
involve certain risks, uncertainties and assumptions. Among others, these 
include risks related to ongoing and varying inflationary and deflationary 
pressures around the world and the monetary policies of governments globally 
as well as present concerns about a potential recession, the ability of 
companies like us to operate a global business in such conditions as well as 
negative effects on product demand and the financial solvency of customers and 
suppliers in such conditions, risks related to ongoing supply chain challenges 
that continue to impact businesses globally, risks related to cybersecurity, 
risks arising from the present wars in Ukraine and the Middle East, the highly 
competitive market in which our company operates, rapid changes in 
technologies that may displace products sold by us, declining prices of 
networking products, our reliance on distributors and other third parties to 
sell our products, the potential for significant purchase orders to be 
canceled or changed, delays in product development efforts, uncertainty in 
user acceptance of our products, the ability to integrate our products and 
services with those of other parties in a commercially accepted manner, 
potential liabilities that can arise if any of our products have design or 
manufacturing defects, our ability to integrate and realize the expected 
benefits of acquisitions, our ability to defend or settle satisfactorily any 
litigation, the impact of natural disasters and other events beyond our 
control that could negatively impact our supply chain and customers, potential 
unintended consequences associated with restructuring, reorganizations or 
other similar business initiatives that may impact our ability to retain 
important employees or otherwise impact our operations in unintended and 
adverse ways, and changes in our level of revenue or profitability which can 
fluctuate for many reasons beyond our control. These and other risks, 
uncertainties and assumptions identified from time to time in our filings with 
the United States Securities and Exchange Commission, including without 
limitation, those set forth in Item 1A, Risk Factors, of our Annual Report on 
Form 10-K for the year ended September 30, 2023, subsequent filings on Form 
10-Q and other filings, could cause our actual results to differ materially 
from those expressed in any forward-looking statements made by us or on our 
behalf. Many of such factors are beyond our ability to control or predict. 
These forward-looking statements speak only as of the date for which they are 
made. We disclaim any intent or obligation to update any forward-looking 
statements, whether as a result of new information, future events or otherwise.


                                       4                                        
-------------------------------------------------------------------------------

                                                             
                                                             
Digi International Reports Second Fiscal Quarter 2024 Results

Presentation of Non-GAAP Financial Measures
This release includes adjusted net income, adjusted net income per diluted 
share and Adjusted EBITDA, each of which is a non-GAAP measure.
We understand that there are material limitations on the use of non-GAAP 
measures. Non-GAAP measures are not substitutes for GAAP measures, such as net 
income, for the purpose of analyzing financial performance. The disclosure of 
these measures does not reflect all charges and gains that were actually 
recognized by Digi. These non-GAAP measures are not in accordance with, or an 
alternative for measures prepared in accordance with, generally accepted 
accounting principles and may be different from non-GAAP measures used by 
other companies or presented by us in prior reports. In addition, these 
non-GAAP measures are not based on any comprehensive set of accounting rules 
or principles. We believe that non-GAAP measures have limitations in that they 
do not reflect all of the amounts associated with our results of operations as 
determined in accordance with GAAP. We believe these measures should only be 
used to evaluate our results of operations in conjunction with the 
corresponding GAAP measures. Additionally, Adjusted EBITDA does not reflect 
our cash expenditures, the cash requirements for the replacement of 
depreciated and amortized assets, or changes in or cash requirements for our 
working capital needs.
We believe that providing historical and adjusted net income and adjusted net 
income per diluted share, respectively, exclusive of such items as reversals 
of tax reserves, discrete tax benefits, restructuring charges and reversals, 
intangible amortization, stock-based compensation, other non-operating 
income/expense, changes in fair value of contingent consideration, 
acquisition-related expenses and interest expense related to acquisitions 
permits investors to compare results with prior periods that did not include 
these items. Management uses the aforementioned non-GAAP measures to monitor 
and evaluate ongoing operating results and trends and to gain an understanding 
of our comparative operating performance. In addition, certain of our 
stockholders have expressed an interest in seeing financial performance 
measures exclusive of the impact of these matters, which while important, are 
not central to the core operations of our business. Management believes that 
Adjusted EBITDA, defined as EBITDA adjusted for stock-based compensation 
expense, acquisition-related expenses, restructuring charges and reversals, 
and changes in fair value of contingent consideration, is useful to investors 
to evaluate our core operating results and financial performance because it 
excludes items that are significant non-cash or non-recurring items reflected 
in the Condensed Consolidated Statements of Operations. We believe that the 
presentation of Adjusted EBITDA as a percentage of revenue is useful because 
it provides a reliable and consistent approach to measuring our performance 
from year to year and in assessing our performance against that of other 
companies. We believe this information helps compare operating results and 
corporate performance exclusive of the impact of our capital structure and the 
method by which assets were acquired.

                                       5                                        
-------------------------------------------------------------------------------

                                                             
                                                             
Digi International Reports Second Fiscal Quarter 2024 Results


Investor Contact:

                                   
Rob Bennett                        
Investor Relations                 
Digi International                 
952-912-3524                       
Email: rob.bennett@digi.com        
                                   

                                       6                                        
-------------------------------------------------------------------------------

                                                             
                                                             
Digi International Reports Second Fiscal Quarter 2024 Results

                            Digi International Inc.                             
                Condensed Consolidated Statements of Operations                 
                    (In thousands, except per share amounts)                    
                                  (Unaudited)                                   

                                                                                                            
                                      Three months ended March 31,            Six months ended March 31,    
                                      2024                   2023             2024                  2023    
                                                                                                            
                                                                                                            
                                                                                                            
                                                                                                            
Revenue                            $ 107,702              $ 111,144       $ 213,791             $ 220,450   
                                                                                                            
                                                                                                            
                                                                                                            
                                                                                                            
                                                                                                            
Cost of sales                         45,384                 48,272          90,373                96,057   
Gross profit                          62,318                 62,872         123,418               124,393   
Operating expenses:                                                                                         
Sales and marketing                   20,540                 20,341          40,187                39,447   
Research and development              15,044                 15,155          29,677                29,249   
General and administrative            18,583                 15,201          33,270                31,559   
                                                                                                            
Operating expenses                    54,167                 50,697         103,134               100,255   
Operating income                       8,151                 12,175          20,284                24,138   
                                                                                                            
                                                                                                            
                                                                                                            
Other expense, net                   (3,729)                (6,346)        (19,138)              (12,300)   
Income before income taxes             4,422                  5,829           1,146                11,838   
Income tax provision (benefit)           428                   (70)             206                   160   
                                                                                                            
                                                                                                            
Net income                         $   3,994              $   5,899       $     940             $  11,678   
                                                                                                            
Net income per common share:                                                                                
                                                                                                            
                                                                                                            
Basic                              $    0.11              $    0.16       $    0.03             $    0.33   
                                                                                                            
                                                                                                            
                                                                                                            
Diluted                            $    0.11              $    0.16       $    0.03             $    0.32   
Weighted average common shares:                                                                             
Basic                                 36,296                 35,791          36,212                35,698   
Diluted                               36,974                 36,730          36,855                36,821   


                                       7                                        
-------------------------------------------------------------------------------

                                                             
                                                             
Digi International Reports Second Fiscal Quarter 2024 Results

                            Digi International Inc.                             
                     Condensed Consolidated Balance Sheets                      
                                 (In thousands)                                 
                                  (Unaudited)                                   

                                                                           
                                              March 31,      September 30, 
                                                2024             2023      
ASSETS                                                                     
Current assets:                                                            
Cash and cash equivalents                    $  23,795        $  31,693    
                                                                           
Accounts receivable, net                        71,983           55,997    
Inventories                                     62,192           74,396    
                                                                           
                                                                           
Other current assets                             8,414            4,112    
                                                                           
Total current assets                           166,384          166,198    
Non-current assets                             658,916          669,333    
Total assets                                 $ 825,300        $ 835,531    
LIABILITIES AND STOCKHOLDERS' EQUITY                                       
Current liabilities:                                                       
Current portion of long-term debt            $       -        $  15,523    
Accounts payable                                22,205           17,148    
Other current liabilities                       58,929           53,307    
Total current liabilities                       81,134           85,978    
Long-term debt                                 171,751          188,051    
Other non-current liabilities                   22,788           21,014    
Non-current liabilities                        194,539          209,065    
Total liabilities                              275,673          295,043    
Total stockholders' equity                     549,627          540,488    
Total liabilities and stockholders' equity   $ 825,300        $ 835,531    


                            Digi International Inc.                             
                Condensed Consolidated Statements of Cash Flows                 
                                 (In thousands)                                 
                                  (Unaudited)                                   

                                                                                                 
                                                                   Six months ended March 31,    
                                                                   2024                  2023    
Net cash provided by operating activities                       $ 31,727              $  9,607   
Net cash provided by (used in) investing activities                1,425               (2,855)   
Net cash used in financing activities                           (42,692)              (10,187)   
Effect of exchange rate changes on cash and cash equivalents       1,642                   195   
Net decrease in cash and cash equivalents                        (7,898)               (3,240)   
Cash and cash equivalents, beginning of period                    31,693                34,900   
Cash and cash equivalents, end of period                        $ 23,795              $ 31,660   

                                       8                                        
-------------------------------------------------------------------------------

                                                             
                                                             
Digi International Reports Second Fiscal Quarter 2024 Results

Non-GAAP Financial Measures
TABLE 1
             Reconciliation of Net (Loss) Income to Adjusted EBITDA             
                                 (In thousands)                                 

                                                                                                                               
                                  Three months ended March 31,                           Six months ended March 31,            
                                2024                       2023                       2024                       2023          
                                       % of                       % of                       % of                       % of   
                                       total                      total                      total                      total  
                                      revenue                    revenue                    revenue                    revenue 
Total                  $ 107,702      100.0  %    $ 111,144      100.0  %    $ 213,791      100.0  %    $ 220,450      100.0  %
revenue                                                                                                                        
                                                                                                                               
Net                    $   3,994                  $   5,899                  $     940                  $  11,678              
income                                                                                                                         
Interest                   3,697                      6,393                      9,358                     12,364              
expense, net                                                                                                                   
Debt issuance                  -                          -                      9,722                          -              
cost write off                                                                                                                 
Income tax provision         428                       (70)                        206                        160              
(benefit)                                                                                                                      
Depreciation and           8,066                      7,846                     16,117                     15,958              
amortization                                                                                                                   
Stock-based                3,473                      3,465                      6,579                      6,333              
compensation expense                                                                                                           
                                                                                                                               
Litigation                 6,253                          -                      6,253                          -              
accrual                                                                                                                        
Gain on                  (2,129)                          -                    (2,129)                          -              
asset sale                                                                                                                     
Restructuring                 43                         23                        146                         46              
charge                                                                                                                         
Acquisition                    -                        307                       (61)                        688              
expense                                                                                                                        
Adjusted               $  23,825       22.1  %    $  23,863       21.5  %    $  47,131       22.0  %    $  47,227       21.4  %
EBITDA                                                                                                                         

TABLE 2
        Reconciliation of Net Income and Net Income per Diluted Share to        
         Adjusted Net Income and Adjusted Net Income per Diluted Share          
                    (In thousands, except per share amounts)                    

                                                                                                                                   
                                            Three months ended March 31,                       Six months ended March 31,          
                                           2024                     2023                     2024                     2023         
Net income and net                 $  3,994      $ 0.11     $  5,899      $ 0.16     $    940      $ 0.03     $ 11,678      $ 0.32 
income per diluted share                                                                                                           
Amortization                          6,097        0.16        6,251        0.17       12,335        0.33       12,714        0.35 
Stock-based                           3,473        0.09        3,465        0.09        6,579        0.18        6,333        0.17 
compensation expense                                                                                                               
Other non-operating                      32           -         (47)           -           58           -         (64)           - 
expense (income)                                                                                                                   
Acquisition                               -           -          307        0.01         (61)           -          688        0.02 
expense                                                                                                                            
Litigation                            6,253        0.17            -           -        6,253        0.17            -           - 
accrual                                                                                                                            
Gain on                             (2,129)      (0.06)            -           -      (2,129)      (0.06)            -           - 
asset sale                                                                                                                         
Restructuring                            43           -           23           -          146           -           46           - 
charge                                                                                                                             
Interest                              3,697        0.10        6,393        0.17        9,358        0.25       12,364        0.34 
expense, net                                                                                                                       
Debt issuance                             -           -            -           -        9,722        0.26            -           - 
cost write off                                                                                                                     
Tax effect from the                 (3,593)      (0.10)      (4,626)      (0.12)      (7,506)      (0.20)      (9,495)      (0.27) 
above adjustments                                                                                                                  
(1)                                                                                                                                
Discrete tax                             81           -          557        0.02        (101)           -        1,749        0.05 
expenses (benefits)                                                                                                                
(2)                                                                                                                                
Adjusted net income and adjusted   $ 17,948      $ 0.49     $ 18,222      $ 0.50     $ 35,594      $ 0.97     $ 36,013      $ 0.98 
net income per diluted share                                                                                                       
(3)                                                                                                                                
Diluted weighted                                  36,974                   36,730                   36,855                   36,821
average common shares                                                                                                              

(1)
The tax effect from the above adjustments assumes an estimated effective tax 
rate of 18.0% for fiscal 2024 and 2023 based on adjusted net income.
(2)
For the three and twelve months ended March 31, 2024 and 2023 discrete tax 
expenses (benefits) primarily are a result of changes in excess tax benefits 
recognized on stock compensation.
(3)
Adjusted net income per diluted share may not add due to the use of rounded 
numbers.
                                       9                                        
{graphic omitted}
{graphic omitted}
{graphic omitted}