Biggest changeIn addition, other companies, including companies in our industry, might calculate adjusted EBITDA, or similarly titled measures differently, which may reduce their usefulness as comparative measures. Key Financial Metrics Year ended December 31, December 31, 2023 2022 Net sales $ 352,013 $ 304,348 Adjusted gross billings (Non-GAAP) $ 1,260,382 $ 1,064,658 Gross profit $ 64,247 $ 54,094 Gross profit - Distribution $ 53,363 $ 44,970 Gross profit - Solutions $ 10,884 $ 9,124 Adjusted EBITDA (Non-GAAP) $ 24,620 $ 21,136 Gross margin % - Adjusted gross billings (Non-GAAP) 5.1% 5.1% Effective margin % - Adjusted EBITDA (Non-GAAP) 38.3% 39.1% 24 Table of Contents We consider gross profit growth and effective margin to be key metrics in evaluating our business.
Biggest changeWe believe gross billings and gross billings margin will aid investors in the same manner. Year ended December 31, December 31, 2024 2023 Net sales $ 465,607 $ 352,013 Gross profit $ 91,080 $ 64,247 Gross profit - Distribution $ 78,292 $ 53,363 Gross profit - Solutions $ 12,788 $ 10,884 Non-GAAP Financial Measures: Adjusted EBITDA (Non-GAAP) $ 39,621 $ 24,620 Effective margin % - Adjusted EBITDA (Non-GAAP) 43.5 % 38.3 % Operational metrics: Gross billings $ 1,785,302 $ 1,260,382 Gross billings - Distribution $ 1,695,538 $ 1,176,866 Gross billings - Solutions $ 89,764 $ 83,516 Gross billings margin % - Gross billings 5.1 % 5.1 % We consider gross profit growth and effective margin to be key metrics in evaluating our business.
Furthermore, fluctuations in the Company’s operating results, announcements regarding litigation, the loss of a significant vendor partner or customer, increased competition, reduced 18 Table of Contents vendor incentives and trade credit, higher operating expenses, and other developments, could have a significant impact on the market price of our Common Stock. Inflation.
Furthermore, fluctuations in the Company’s operating results, announcements regarding litigation, the loss of a significant vendor partner or customer, increased competition, reduced vendor incentives and trade credit, higher operating expenses, and other developments, could have a significant impact on the market price of our Common Stock. 18 Table of Contents Inflation.
On October 6, 2023, we completed the acquisition of Data Solutions for an aggregate purchase price of approximately €15.0 million (equivalent to $15.9 million USD), subject to certain working capital and other adjustments, paid at closing plus a potential post-closing earn-out.
On October 6, 2023, we completed the acquisition of Data Solutions for an aggregate purchase of approximately €15.0 million (equivalent to $15.9 million USD), subject to certain working capital and other adjustments, paid at closing plus a potential post-closing earn-out.
Through our “Distribution” segment we sell products and services to corporate resellers, VAR, consultants and systems integrators worldwide, who in turn sell these products to end users. Through our “Solutions” segment we act as a cloud solutions provider and value-added reseller, selling computer software and hardware developed by others and provide technical services directly to end user customers worldwide.
Through our “Distribution” segment we sell products and services to corporate resellers, VARs, consultants and systems integrators worldwide, who in turn sell these products to end users. Through our “Solutions” segment we act as a cloud solutions provider and value-added reseller, selling computer software and hardware developed by others and provide technical services directly to end user customers worldwide.
Customer rebates and discounts vary based on terms of rebate and early pay discount programs offered to customers and timing of payments ultimately received from our customers. Vendor rebates and discounts for the year ended December 31, 2023, were $7.9 million compared to $6.1 million for the same period in the prior year.
Customer rebates and discounts vary based on terms of rebate and early pay discount programs offered to customers and timing of payments ultimately received from our customers. Vendor rebates and discounts for the year ended December 31, 2024 , were $6.1 million compared to $7.9 million for the same period in the prior year.
On February 2, 2017, the Board of Directors approved an increase of 500,000 shares of Common Stock to the number of shares of Common Stock available for repurchase under its repurchase plans. The Company is authorized to purchase 545,786 shares of Common Stock as of December 31, 2023.
On February 2, 2017, the Board of Directors approved an increase of 500,000 shares of Common Stock to the number of shares of Common Stock available for repurchase under its repurchase plans. The Company is authorized to purchase 545,786 shares of Common Stock as of December 31, 2024.
We are subject to fluctuations primarily in the Canadian Dollar, Euro Dollar and British Pound-to-U.S. Dollar exchange rate. Off-Balance Sheet Arrangements As of December 31, 2023, we did not have any off-balance sheet arrangements.
We are subject to fluctuations primarily in the Canadian Dollar, Euro Dollar and British Pound-to-U.S. Dollar exchange rate. Off-Balance Sheet Arrangements As of December 31, 2024, we did not have any off-balance sheet arrangements.
Goodwill is not amortized but is subject to periodic testing for impairment at the reporting unit level. In a qualitative assessment, we assess qualitative factors to determine whether it is more likely than not (that is, a likelihood of more than 50 percent) that the fair value of a reporting unit is less than its carrying amount, including 20 Table of Contents goodwill.
Goodwill is not amortized but is subject to periodic testing for impairment at the reporting unit level. In a qualitative assessment, we assess qualitative factors to determine whether it is more likely than not (that is, a likelihood of more than 50 percent) that the fair value of a reporting unit is less than its carrying amount, including goodwill.
We continuously evaluate our liquidity and capital resources, including access to external capital, to ensure we can finance our future capital requirements. Foreign Exchange The Company’s foreign business is subject to changes in demand or pricing resulting from fluctuations in currency exchange rates or other factors.
We continuously evaluate our liquidity and capital resources, including access to external capital, to ensure we can finance our longer-term capital requirements. Foreign Exchange The Company’s foreign business is subject to changes in demand or pricing resulting from fluctuations in currency exchange rates or other factors.
If, after assessing the totality of events or circumstances, we determine that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then the quantitative goodwill impairment test is unnecessary. If, after assessing the totality of events or circumstances, we determine that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then we perform the quantitative goodwill impairment test.
If, after assessing the totality of events or circumstances, we determine that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then the quantitative goodwill impairment test is unnecessary. 20 Table of Contents If, after assessing the totality of events or circumstances, we determine that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then we perform the quantitative goodwill impairment test.
We market these products through creative marketing communications, including our web sites, local and on-line seminars, webinars, social media, direct e-mail, and printed materials. We have subsidiaries in the United States, Canada, Netherlands, United Kingdom and Ireland, through which sales are made. Factors Influencing Our Financial Results We derive most of our net sales though the sale of third-party software licenses, maintenance and service agreements.
We market these products through creative marketing communications, including our web sites, local seminars, webinars, social media, direct e-mail, and printed materials. We have subsidiaries in the United States, Canada, Netherlands, United Kingdom, and Ireland, through which sales are made. 17 Table of Contents Factors Influencing Our Financial Results We derive most of our net sales though the sale of third-party software licenses, maintenance and service agreements.
We offer an extensive line of products from leading software vendors and tools for virtualization/cloud computing, security, networking, storage and infrastructure management, application lifecycle management and other 17 Table of Contents technically sophisticated domains as well as computer hardware.
We offer an extensive line of products from leading software vendors and tools for virtualization/cloud computing, security, networking, storage and infrastructure management, application lifecycle management and other technically sophisticated domains as well as computer hardware.
Our actual results may differ materially from those anticipated in these forward-looking statements as a result of certain risks and uncertainties, including those set forth under the heading “Risk Factors” and elsewhere in this Annual Report. Overview Our Company is a value added IT distribution and solutions company, primarily selling software and other third-party IT products and services through two reportable operating segments.
Our actual results may differ materially from those anticipated in these forward-looking statements as a result of certain risks and uncertainties, including those set forth under the heading “ Risk Factors ” and elsewhere in this Annual Report. Overview Our Company is a value added IT distribution and solutions company, primarily selling software and other third-party IT products and services through two reportable operating segments.
The year-to-year comparison of financial results is not necessarily indicative of future results: Year ended December 31, 2023 2022 Net sales 100.0 % 100.0 % Cost of sales 81.7 82.2 Gross profit 18.3 17.8 Selling, general and administrative expenses 12.6 11.2 Acquisition related costs 0.2 0.2 Depreciation and amortization expense 0.8 0.7 Income from operations 4.7 5.7 Other income (expense) 0.1 (0.3) Income before income taxes 4.8 5.4 Income tax provision 1.3 1.3 Net income 3.5 % 4.1 % Non-GAAP Financial Measures Our management monitors several financial and non-financial measures and ratios on a regular basis in order to track the progress of our business.
The year-to-year comparison of financial results is not necessarily indicative of future results: Year ended December 31, 2024 2023 Net sales 100.0 % 100.0 % Cost of sales 80.4 81.7 Gross profit 19.6 18.3 Selling, general and administrative expenses 12.1 12.6 Acquisition related costs 0.5 0.2 Depreciation and amortization expense 0.9 0.8 Income from operations 6.0 4.7 Other (expense) income (0.6 ) 0.1 Income before income taxes 5.4 4.8 Income tax provision 1.4 1.3 Net income 4.0 % 3.5 % Key Business Metrics GAAP and Non-GAAP Financial Measures Our management monitors several financial and non-financial measures and ratios on a regular basis in order to track the progress of our business.
The increase was primarily driven by higher payroll and related costs consistent with higher gross profit, as well as the impact of the Data Solutions acquisition.
The increase was primarily driven by higher payroll and related costs consistent with higher gross profit, as well as the impact of the DSS and Data Solutions acquisitions.
There were no amounts outstanding under the Credit Agreement as of December 31, 2023.
There were no amounts outstanding under the Credit Agreement as of December 31, 2024 and 2023.
We use a variety of operating and other information to evaluate the operating performance of our business, develop financial forecasts, make strategic decisions, and prepare and approve annual budgets.
Key Operational Metrics We also use a variety of operating and other information to evaluate the operating performance of our business, develop financial forecasts, make strategic decisions, and prepare and approve annual budgets.
This increase was the result of the aforementioned increase in adjusted gross billings. Customer rebates and discounts for the year ended December 31, 2023 were $12.8 million compared to $8.8 million for the same period in the prior year.
This increase was the result of the aforementioned increase in gross billings. Customer rebates and discounts for the year ended December 31, 2024 were $19.7 million compared to $12.8 million for the same period in the prior year.
We believe that most price increases could be passed on to our customers, as prices charged by us are not set by long-term contracts; however, as a result of competitive pressure, there can be no assurance that the full effect of any such price increases could be passed on to our customers or cause a reduction in our customers spending. Financial Overview Net sales increased 16%, or $47.7 million, to $352.0 million for the year ended December 31, 2023, compared to $304.3 million for the same period in 2022.
We believe that most price increases could be passed on to our customers, as prices charged by us are not set by long-term contracts; however, as a result of competitive pressure, there can be no assurance that the full effect of any such price increases could be passed on to our customers or cause a reduction in our customers spending. Financial Overview Net sales increased 3 2%, or $113.6 million, to $465.6 m illion for the year ended December 31, 2024, compared to $352.0 million for the same period in 2023.
We plan to continue to expand our investment in information technology to support the growth of our business. Acquisition Related Costs Acquisition related costs for the years ended December 31, 2023 and 2022 were $0.6 million, respectively.
We plan to continue to expand our investment in information technology to support the growth of our business. Acquisition Related Costs Acquisition related costs for the years ended December 31, 2024 and 2023 were $2.3 m illion and $0.6 million, respectively.
The increase in Distribution segment gross profit resulted primarily from the organic growth at our existing vendor lines, impact of Data Solutions since the date of acquisition, and increased rebates and discounts from our vendor partners partially offset by higher early pay discounts and other rebates and discounts offered to our customers as a percentage of adjusted gross billings. Solutions segment gross profit for the year ended December 31, 2023, increased 19%, or $1.8 million, to $10.9 million compared to $9.1 million for the same period in 2022.
The increase in Distribution segment gross profit resulted primarily from the organic growth at our existing vendor lines and the impact of DSS and Data Solutions since the dates of the respective acquisitions, partially offset by higher early pay discounts and other rebates and discounts offered to our customers as a percentage of gross billings. Solutions segment gross profit for the year ended December 31, 2024, increased 18%, or $1.9 million, to $12.8 million compared to $10.9 million for the same period in 2023.
Income per diluted share decreased 3%, or $0.09, to $2.72 for the year ended December 31, 2023 compared to $2.81 for the same period in 2022. Critical Accounting Policies and Estimates Management’s discussion and analysis of the Company’s financial condition and results of operations are based upon the Company’s Consolidated Financial Statements that have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”).
Income per diluted share increased 49%, or $1.34, to $4.06 for the year ended December 31, 2024 compared to $2.72 for the same period in 2023. Critical Accounting Policies and Estimates Management’s discussion and analysis of the Company’s financial condition and results of operations are based upon the Company’s Consolidated Financial Statements that have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”).
Such models require use of estimates including discount rates, and future expected revenue. The approach to estimating an initial contingent consideration associated with the purchase price also uses similar unobservable factors such as projected cash flows over the term of the contingent earn-out period, discounted for the period over which the initial contingent consideration is measured and expected volatility.
The approach to estimating an initial contingent consideration associated with the purchase price also uses similar unobservable factors such as projected cash flows over the term of the contingent earn-out period, discounted for the period over which the initial contingent consideration is measured and expected volatility.
We anticipate that price competition in our market will continue in both of our business segments. Selling, General and Administrative Expenses SG&A expenses for the year ended December 31, 2023, increased 30%, or $10.2 million, to $44.3 million, compared to $34.1 million for the same period in the prior year.
We anticipate that price competition in our market will continue in both of our business segments. Selling, General and Administrative Expenses SG&A expenses for the year ended December 31, 2024, increased 27%, or $12.2 million, to $56.5 million, compared to $44.3 million for the same period in the prior year.
We believe that the funds held in cash and cash equivalents and our unused borrowings under our Credit Agreement will be sufficient to fund our working capital and cash requirements for at least the next 12 months.
We anticipate that our working capital needs will increase as we invest in the growth of our business. We believe that the funds held in cash and cash equivalents and our unused borrowings under our Credit Agreement will be sufficient to fund our working capital and cash requirements for at least the next 12 months.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following management’s discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the Company’s Consolidated Financial Statements and the Notes thereto.
Item 7. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations The following management ’ s discussion and analysis of the Company ’ s financial condition and results of operations should be read in conjunction with the Company ’ s Consolidated Financial Statements and the Notes thereto.
These expenses in the current year relate to costs incurred in conjunction with the acquisition of Data Solutions, while these expenses in the same period the prior year related to the acquisition of Spinnakar. Foreign Currency Transaction Loss Foreign currency transaction loss for the year ended December 31, 2023 was $0.6 million compared to a foreign currency transaction loss of $0.9 million for the same period in the prior year.
These expenses in the current year relate to costs incurred in conjunction with our continued acquisition initiatives including the acquisition of DSS, while these expenses in the same period the prior year related to the acquisition of Data Solutions. Foreign Currency Transaction Loss Foreign currency transaction loss for the year ended December 31, 2024 was $0.3 million compared to a foreign currency transaction loss of $0.6 million for the same period in the prior year.
SG&A expenses were 3.7% of adjusted gross billings, a non-GAAP financial measure, for the year ended December 31, 2023, compared to 3.5% for the same period in the prior year. The Company expects that its SG&A expenses, as a percentage of adjusted gross billings, a non-GAAP financial measure, may vary depending on changes in sales volume, as well as the levels of continuing investments in key growth initiatives.
SG&A expenses were 3.2% of gross billings, an operational metric, for the year ended December 31, 2024, compared to 3.7% for the same period in the prior year. The Company expects that its SG&A expenses, as a percentage of gross billings, an operational metric, may vary depending on changes in sales volume, as well as the levels of continuing investments in key growth initiatives.
Net sales and adjusted gross billings increased due to organic growth at our existing vendor lines as well as the impact of the Data Solutions acquisition in the current year.
Net sales and gross billings increased due to organic growth at our existing vendor lines as well as the impact of the DSS acquisition in the current year and the full year impact of the Data Solutions acquisition that closed in the fourth quarter of 2023.
The Common Stock repurchase program does not have an expiration date. As of December 31, 2023, we held 711,052 shares of our Common Stock in treasury at an average cost of $17.75 per share. As of December 31, 2022, we held 806,068 shares of our Common Stock in treasury at an average cost of $16.41 per share.
The Common Stock repurchase program does not have an expiration date. As of December 31, 2024, we held 683,198 shares of our Common Stock in treasury at an average cost of $19.52 per share. As of December 31, 2023, we held 711,052 shares of our Common Stock in treasury at an average cost of $17.75 per share.
Management determines the estimate of the allowance for expected credit losses by considering a number of factors, including historical experience, aging of the accounts receivable, as well as current market conditions and future forecasts of our customers’ ability to make payments for goods and services.
Management determines the estimate of the allowance for expected credit losses by considering a number of factors, including historical experience, aging of the accounts receivable, as well as current market conditions and future forecasts of our customers’ ability to make payments for goods and services. Business Combinations We apply the provisions of ASC 805, Business Combinations (“ASC 805”), in accounting for our acquisitions.
The operating results of Data Solutions are included in our operating results from the date of acquisition. Net cash and cash equivalents used in financing activities during the year ended December 31, 2023 was $8.9 million, comprised of net repayments of borrowings under credit facilities of $3.1 million, dividend payments on our Common Stock of $3.0 million, purchases of treasury stock of $1.7 million, payments of deferred financing costs of $0.6 million and repayments of borrowing under term loan of $0.5 million. On December 3, 2014, the Board of Directors of the Company approved an increase of 500,000 shares of Common Stock to the number of shares of Common Stock available for repurchase under its repurchase plans.
The operating results of DSS are included in our operating results from the date of acquisition. Net cash and cash equivalents used in financing activities during the year ended December 31, 2024 was $13.0 mil lion, comprised of net repayments of borrowings under credit facilities of $4.2 million, payments of contingent considerations of $3.6 m illion, dividend payments on our Common Stock o f $3.0 m illion, purchases of treasury stock of $1.6 m illion and repayments of borrowing under term loan of $0.5 m illion. On December 3, 2014, the Board of Directors of the Company approved an increase of 500,000 shares of Common Stock to the number of shares of Common Stock available for repurchase under its repurchase plans.
Total dividends paid and the dollar value of shares repurchased were $3.0 million and $1.7 million for the year ended December 31, 2023, respectively, and $3.0 million and $0.7 million for the year ended December 31, 2022, respectively.
Total dividends paid and the dollar value of shares repurchased wer e $3.0 million and $1.6 m illion for the year ended December 31, 2024, respectively, and $3.0 million and $1.7 million for the year ended December 31, 2023, respectively.
The operating results of Data Solutions are included in our operating results from the date of acquisition. The Company recorded net revenue for Data Solutions of approximately $14.3 million and net income of approximately $0.8 million during the year ended December 31, 2023.
The operating results of DSS are included in our operating results from the date of the acquisition. The Company recorded net revenue for DSS of approximately $11.8 million and net income of approximately $0.8 mill ion during the year ended December 31, 2024.
A business is defined as an integrated set of assets and activities that is capable of being conducted and managed for the purpose of providing a return to investors.
ASC 805 requires that we evaluate whether a transaction pertains to an acquisition of assets, or to an acquisition of a business. A business is defined as an integrated set of assets and activities that is capable of being conducted and managed for the purpose of providing a return to investors.
These same customers accounted for 15% and 6%, of total net accounts receivable as of December 31, 2023. Gross Profit Gross profit for the year ended December 31, 2023 increased 19%, or $10.1 million, to $64.2 million compared to $54.1 million for the same period in 2022. 25 Table of Contents Distribution segment gross profit for the year ended December 31, 2023 increased 19%, or $8.4 million, to $53.4 million compared to $45.0 million for the same period in 2022.
These same customers accounted for 12 %, 6% and 19%, respectively , of total net accounts receivable as of December 31, 2024. Gross Profit Gross profit for the year ended December 31, 2024 increased 4 2%, or $26.9 million, to $91.1 million compared to $64.2 million for the same period in 2023. 25 Table of Contents Distribution segment gross profit for the year ended December 31, 2024 increased 47%, or $24.9 million, to $78.3 m illion compared to $53.4 million for the same period in 2023.
The increase in cash and cash equivalents was primarily the result of $42.1 million of cash and cash equivalents provided by operating activities, offset by $12.7 million payment for the Data Solutions acquisition, $5.0 million of cash used in other investing activities, $8.9 million of cash used in financing activities and $0.5 million positive impact of foreign exchange rates on cash and cash equivalents. Net cash provided by operating activities for the year ended December 31, 2023 was $42.1 million, comprised of net income adjusted for non-cash items of $19.2 million offset by changes in operating assets and liabilities of $22.9 million.
The decrease in cash and cash equivalents was primarily the result of $33.7 million of cash and cash equivalents provided by operating activities, offset by $20.9 million payment for the DSS and Data Solutions acquisitions, $5.5 million of cash used in other investing activities, $13.0 million of cash used in financing activities and $0.9 million negative impact of foreign exchange rates on cash and cash equivalents. Net cash provided by operating activities for the year ended December 31, 2024 was $33.7 million, comprised of net income adjusted for non-cash items of $30.6 million offset by changes in operating assets and liabilities of $3.1 mill ion.
Net cash and cash equivalents used in investing activities during the year ended December 31, 2023 was $17.7 million, comprised of $5.0 million of purchases of fixed assets supporting our ongoing ERP project and $12.7 million payment for the Data Solutions acquisition, net of cash acquired.
Net cash and cash equivalents used in investing activities during the year ended December 31, 2024 was $26.4 million, comprised of $5.5 million of purchases of fixed assets supporting our ERP project a nd $20.9 million payment for the DSS and Data Solutions acquisitions, net of cash acquired.
Adjusted gross billings for the Solutions segment for the year ended December 31, 2023 increased 27%, or $17.6 million, to $83.5 million compared to $65.9 million for the same period in 2022.
Gross billings for the Solutions segment for the year ended December 31, 2024 increased 8%, or $6.3 million, to $89.8 milli on compared to $83.5 million for the same period in 2023.
On August 18, 2022, we completed the acquisition of Spinnakar Limited (“Spinnakar”) for an aggregate purchase price of approximately £9.8 million (equivalent to $11.8 million USD), subject to certain working capital and other adjustments, paid at closing plus a potential post-closing earn-out.
On July 31, 2024, we completed the acquisition of DSS for an aggregate purchase price of approximately $20.3 million, subject to certain working capital and other adjustments, paid at closing plus a potential post-closing earn-out.
We define effective margin as adjusted EBITDA as a percentage of gross profit. We provided a reconciliation of adjusted EBITDA to net income, which is the most directly comparable US GAAP measure. We use adjusted EBITDA as a supplemental measure of our performance to gain insight into our businesses profitability when compared to the prior year and our competitors.
We define effective margin as adjusted EBITDA as a percentage of gross profit. We provided a reconciliation of adjusted EBITDA to net income, which is the most directly comparable US GAAP measure.
The change in the effective tax rate for the year ended December 31, 2023 compared to the same period in the prior year is a result of limitations on the deductibility of certain executive compensation amounts during the current period, as well as the Company’s effective tax rate for both periods were impacted by limitations on the deductibility of certain facilitative acquisition related costs. 26 Table of Contents Liquidity and Capital Resources Our cash and cash equivalents increased by $16.1 million to $36.3 million at December 31, 2023 compared to $20.2 million at December 31, 2022.
The effective tax rate for the year ended December 31, 2024 as well as the same period in the prior year are impacted by limitations on the deductibility of certain executive compensation amounts during both periods, as well as the Company’s effective tax rate for both periods were impacted changes in the mix of jurisdictions in which taxable income was earned. 26 Table of Contents Liquidity and Capital Resources Our cash and cash equivalents decreased by $6.5 million to $29.8 m illion at December 31, 2024 compared to $36.3 million at December 31, 2023.
The Company does not enter into foreign exchange contracts for trading purposes and the risk of loss on a foreign exchange contract is the risk of nonperformance by the counterparties, which the Company minimizes by limiting its counterparties to major financial institutions. Recently Issued Accounting Pronouncements In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2016-13, “Financial Instruments - Credit Losses (Topic 326)” (“ASU 2016-13”).
The Company does not enter into foreign exchange contracts for trading purposes and the risk of loss on a foreign exchange contract is the risk of nonperformance by the counterparties, which the Company minimizes by limiting its counterparties to major financial institutions.
Adjusted gross billings for the Distribution segment for the year ended December 31, 2023 increased 18%, or $178.1 million, to $1,176.9 million compared to $998.8 million for the same period in 2022.
Gross billings for the Distribution segment for the year ended December 31, 2024 increased 44 %, or $518.6 million, t o $1,695.5 millio n compared to $1,176.9 million for the same period in 2023.
One major customer accounted for 20% and the other for 15%, of our total net sales during the year ended December 31, 2023.
The major customers accounted for 18 %, 14% and 11%, of our total net sales during the year ended December 31, 2024.
Adjusted gross billings increased at a greater rate than net sales due to differences in the product mix between the two periods. During the year ended December 31, 2023, we relied on two key customers for a total of 35% of our total net sales.
G ross billings increased at a greater rate than net sales due to differences in the product mix between the two periods as an increasing number of products that we sold are recognized on a net basis as there were increased sales of security, maintenance and cloud-based products. During the year ended December 31, 2024, we relied on three key customers for a total of 43% of our total net sales.
To date, we have been able to implement cost efficiencies such as the use of drop shipments, electronic ordering (“EDI”) and other capabilities to be able to operate our business profitably as gross margins have declined.
In addition, we grant discounts, allowances, and rebates to certain customers, which may vary from period to period, based on volume, payment terms and other criteria. To date, we have been able to implement cost efficiencies such as the use of drop shipments, EDI and other capabilities to be able to operate our business profitably as gross margins have declined.
Adjusted EBITDA is also a component to our financial covenants in our credit facility. Our use of adjusted EBITDA has limitations, and you should not consider it in isolation or as a substitute for analysis of our financial results as reported under US GAAP.
Our use of adjusted EBITDA has limitations, and you should not consider it in isolation or as a substitute for analysis of our financial results as reported under US GAAP. In addition, other companies, including companies in our industry, might calculate adjusted EBITDA, or similarly titled measures differently, which may reduce their usefulness as comparative measures.
These expenses primarily relate to the change in the value of accounts payable and other monetary assets and liabilities denominated in currencies other than their functional currency between the date of origination and settlement. Income Taxes For the year ended December 31, 2023, the Company recorded a provision for income taxes of $4.5 million, or 26.6% of income before taxes, compared to $4.0 million, or 24.4% of income before taxes for the same period in the prior year.
These expenses primarily relate to the change in the value of accounts payable and other monetary assets and liabilities denominated in currencies other than their functional currency between the date of origination and settlement.
The operating results of Spinnakar are included in our operating results from the date of acquisition. Operating results of Data Solutions and Spinnakar are included in our Distribution segment. Net Sales Net sales for the year ended December 31, 2023 increased 16%, or $47.7 million, to $352.0 million compared to $304.3 million for the same period in 2022. Adjusted gross billings, a non-GAAP financial measure, for the year ended December 31, 2023 increased 18%, or $195.7 million, to $1,260.4 million compared to $1,064.7 million for the same period in 2022. Net sales in our Distribution segment for the year ended December 31, 2023 increased 15%, or $42.8 million, to $325.3 million compared to $282.5 million for the same period in the prior year.
The operating results of Data Solutions are included in our operating results from the date of acquisition. Operating results of Douglas Stewart Software & Services and Data Solutions are included in our Distribution segment. Net Sales Net sales for the year ended December 31, 2024 increased 32 %, or $113.6 million, to $465.6 million compared to $352.0 million for the same period in 2023. Gross billings, an operational metric, for the year ended December 31, 2024 increased 42%, or $524.9 million, to $1,785.3 m illion compared to $1,260.4 million for the same period in 2023. Net sales in our Distribution segment for the year ended December 31, 2024 increased 36%, or $116.6 million, to $441.9 million compared to $325.3 million for the same period in the prior year.
Acquisition related costs for the years ended December 31, 2023 and 2022 were $0.6 million, respectively. Amortization and depreciation expense increased $0.7 million to $2.8 million for the year ended December 31, 2023 compared to $2.1 million for the same period in the prior year.
Amortization and depreciation expense increas ed $1.5 million to $4.3 million for the year ended December 31, 2024 compared to $2.8 million for the same period in the prior year. Net incom e increased 51%, or $6.3 million, to $18.6 million for the year ended December 31, 2024 compared to $12.3 million for the same period in 2023.
During the year ended December 31, 2023, gross profit increased 19%, or $10.1 million, to $64.2 million compared to $54.1 million for the same period in 2022 while effective margin decreased 80 basis points to 38.3% compared to 39.1% for the same period in 2022. Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Acquisitions On October 6, 2023, we completed the acquisition of Data Solutions for an aggregate purchase of approximately €15.0 million (equivalent to $15.9 million USD), subject to certain working capital and other adjustments, paid at closing plus a potential post-closing earn-out.
During the year ended December 31, 2024, gross profit increased 42%, or $26.9 million, to $91.1 mi llion compared to $64.2 million for the same period in 2023 while effective margi n increased 520 basis points to 43.5% compared to 38.3% for the same period in 2023. 24 Table of Contents Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Acquisitions On July 31, 2024, we completed the acquisition of DSS for an aggregate purchase price of approximately $20.3 million (subject to certain adjustments) plus a potential post-closing earnout payment.
Gross profit increased 19%, or $10.1 million, to $64.2 million for the year ended December 31, 2023, compared to $54.1 million for the same period in 2022. Selling, general and administrative (“SG&A”) expenses increased 30%, or $10.2 million, to $44.3 million for the year ended December 31, 2023, compared to $34.1 million for the same period in 2022.
Selling, general and administrative (“SG&A”) expenses increased 27%, or $12.2 million, to $56.5 m illion for the year ended December 31, 2024, compared to $44.3 million for the same period in 2023. Acquisition related costs for the years ended December 31, 2024 and 2023 were $2.3 million and $0.6 million, respectively.
Adjusted gross billings increased at a greater rate than net sales due to differences in the product mix between the two periods. Net sales in our Solutions segment for the year ended December 31, 2023 increased 22%, or $4.9 million, to $26.8 million compared to $21.8 million for the prior year.
Gross billings increased at a greater rate than net sales due to differences in the product mix between the two periods as an increasing number of products that we sold are recognized on a net basis as there were increased sales of security, maintenance and cloud-based products. Net sales in our Solutions segment for the year ended December 31, 2024 decreased 12 %, or $3.1 million, to $23.7 milli on compared to $26.8 million for the prior year.
We believe that the most important of these measures and ratios include net sales, adjusted gross billings, gross profit, net income, net income excluding separation expenses, net of taxes, adjusted EBITDA, gross profit as a percentage of adjusted gross billings and adjusted EBITDA as a percentage of gross profit.
We believe that the most important of these measures and ratios include net sales, gross profit and net income, in each case based on information prepared in accordance with US GAAP, as well as certain non-GAAP financial measures and ratios which include adjusted EBITDA and adjusted EBITDA as a percentage of gross profit, or effective margin.
The Company had $1.3 million and $1.8 million outstanding under the Term Loan as of December 31, 2023 and 2022, respectively. 27 Table of Contents We anticipate that our working capital needs will increase as we invest in the growth of our business.
The Company had $0.8 million and $1.3 million outstanding under the Term Loan as of December 31, 2024 and 2023, respectively. 27 Table of Contents In connection with the acquisition of Data Solutions, the Company acquired an invoice discounting facility (“IDF”) that was with recourse to the Company.
The adoption of this ASU did not have an impact on the Company’s consolidated financial statements. In November 2023, the FASB issued Accounting Standards Update 2023-07 “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures”. The amendments in this ASU are intended to improve reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses.
The amendments in this ASU are intended to improve reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses.
Net income decreased 2%, or $0.2 million, to $12.3 million for the year ended December 31, 2023 compared to $12.5 million for the same period in 2022.
Gross profit increased 4 2%, or $26.9 million, to $91.1 m illion for the year ended December 31, 2024, compared to $64.2 million for the same period in 2023.
In the event the Company were to determine that it would not be able to realize all or part of its net deferred tax assets in the future, an adjustment to the deferred tax assets would be charged to income in the period such determination was made. Share-Based Payments Under the fair value recognition provision, stock-based compensation cost is measured at the grant date based on the fair value of the award and is recognized as expense on a straight-line basis over the requisite service period.
In the event the Company were to determine that it would not be able to realize all or part of its net deferred tax assets in the future, an adjustment to the deferred tax assets would be charged to income in the period such determination was made. 21 Table of Contents Foreign Exchange The Company’s foreign currency exposure relates primarily to international transactions where the currency collected from customers can be different from the currency used to purchase the product.
The Company will adopt the update in the first quarter of 2024 but does not expect there to be a material effect on our consolidated financial statements. 22 Table of Contents Results of Operations The following table sets forth for the years indicated the percentage of net sales represented by selected items reflected in the Company’s Consolidated Statements of Earnings.
T he Company adopted this ASU in the first quarter of 2024 and upon adoption, the Company has disclosed significant segment expenses, the title and position of the CODM, and an explanation of how the reported measure of segment profit or loss is used by the CODM to assess segment performance and make resource allocation decisions. 22 Table of Contents Results of Operations The following table sets forth for the years indicated the percentage of net sales represented by selected items reflected in the Company’s Consolidated Statements of Earnings.
In addition, other companies, including companies in our industry, might calculate adjusted gross billings of product and services or similarly titled measures differently, which may reduce their usefulness as comparative measures. Year ended December 31, December 31, Net income reconciled to adjusted EBITDA (Non-GAAP): 2023 2022 Net income $ 12,323 $ 12,497 Provision for income taxes 4,458 4,035 Depreciation and amortization 2,798 2,054 Interest expense 264 71 EBITDA 19,843 18,657 Share-based compensation 4,148 1,897 Acquisition related costs 629 582 Adjusted EBITDA $ 24,620 $ 21,136 We define adjusted EBITDA, as net income, plus provision for income taxes, depreciation, amortization, share-based compensation, interest, and acquisition related costs.
Our use of non-GAAP information as analytical tools has limitations, and you should not consider them in isolation or as substitutes for analysis of our financial results reported under GAAP, as these measures used by management may differ from similar measures used by other companies, even when similar terms are used to identify such measures. 23 Table of Contents Year ended December 31, December 31, Net income reconciled to adjusted EBITDA (Non-GAAP): 2024 2023 Net income $ 18,610 $ 12,323 Provision for income taxes 6,408 4,458 Depreciation and amortization 4,269 2,798 Interest expense 335 264 EBITDA 29,622 19,843 Share-based compensation 4,070 4,148 Acquisition related costs 2,311 629 Change in fair value of acquisition contingent consideration 3,618 — Adjusted EBITDA $ 39,621 $ 24,620 We define adjusted EBITDA, as net income, plus provision for income taxes, depreciation, amortization, share-based compensation, interest, acquisition related costs and changes in the fair value of contingent considerations.