Biggest changeCONSOLIDATED STATEMENTS OF CASH FLOWS Year ended September 30, 2022 2021 2020 Operating activities: (in thousands) Net income $ 19,383 $ 10,366 $ 8,411 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation of property, equipment and improvements 6,644 4,343 4,545 Amortization 30,928 16,534 14,754 Stock-based compensation 8,578 8,135 7,237 Deferred income tax provision (3,387) (4,598) (3,357) Loss on sale of property, equipment and improvements 4 89 — Change in fair value of contingent consideration (6,200) 5,772 (128) Provision for bad debt and product returns 427 2,290 2,135 Provision for inventory obsolescence 6,901 1,200 2,630 Other, net (192) 42 366 Changes in operating assets and liabilities (net of acquisitions): Accounts receivable (541) 11,467 5,539 Inventories (41,369) 4,679 (11,133) Other assets (545) (1,657) (704) Income taxes (1,305) 165 (1,100) Accounts payable 7,281 (5,578) 3,205 Accrued expenses 11,133 4,474 2,078 Net cash provided by operating activities 37,740 57,723 34,478 Investing activities: Acquisition of businesses, net of cash acquired (347,554) (19,108) (136,098) Purchase of property, equipment, improvements and certain other intangible assets (1,974) (2,257) (899) Net cash used in investing activities (349,528) (21,365) (136,997) Financing activities: Proceeds from long-term debt 350,000 617 119,018 Payments of debt issuance costs (13,443) — — Payments on long-term debt (148,118) (15,624) (55,893) Payments for contingent consideration — (4,200) (4,698) Proceeds from issuances of stock, net of offering expenses — 73,830 — Proceeds from stock option plan transactions 9,505 8,525 5,902 Proceeds from employee stock purchase plan transactions 1,500 1,214 1,065 Taxes paid for net share settlement of share-based payment awards (6,662) (2,120) (1,791) Net cash provided by financing activities 192,782 62,242 63,603 Effect of exchange rate changes on cash and cash equivalents 1,474 (297) 253 Net (decrease) increase in cash and cash equivalents (117,532) 98,303 (38,663) Cash and cash equivalents, beginning of period 152,432 54,129 92,792 Cash and cash equivalents, end of period $ 34,900 $ 152,432 $ 54,129 Supplemental disclosures of cash flow information: Interest paid $ 14,209 $ 917 $ 3,009 Income taxes paid, net $ 4,333 $ 3,684 $ 3,686 Supplemental schedule of non-cash investing and financing activities: Accrual for property, equipment, improvements and certain other intangibles assets $ (191) $ (98) $ (26) Tenant improvement allowance $ — $ (1,000) $ — Transfer of inventory to property, equipment and improvements $ (6,237) $ (1,838) $ (1,363) Liability related to acquisition of business $ — $ (6,200) $ (5,100) Term debt refinanced as credit facility $ — $ 50,000 $ — The accompanying notes are an integral part of the consolidated financial statements. 41 Table of Contents
Biggest changeCONSOLIDATED STATEMENTS OF CASH FLOWS Year ended September 30, 2023 2022 2021 Operating activities: (in thousands) Net income $ 24,770 $ 19,383 $ 10,366 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation of property, equipment and improvements 6,753 6,644 4,343 Amortization 27,203 30,928 16,534 Stock-based compensation expense 13,286 8,578 8,135 Deferred income tax provision (12,739) (3,387) (4,598) Change in fair value of contingent consideration — (6,200) 5,772 (Reversal) provision for bad debt and product return (2,633) 427 2,290 Other, net (806) (188) 131 Changes in operating assets and liabilities (net of acquisitions): Accounts receivable (2,925) (541) 11,467 Inventories (5,062) (34,468) 5,879 Other assets (1,214) (545) (1,657) Income taxes 4,088 (1,305) 165 Accounts payable (15,503) 7,281 (5,578) Accrued expenses 1,533 11,133 4,474 Net cash provided by operating activities 36,751 37,740 57,723 Investing activities: Acquisition of businesses, net of cash acquired — (347,554) (19,108) Purchase of property, equipment, improvements and certain other intangible assets (4,345) (1,974) (2,257) Net cash used in investing activities (4,345) (349,528) (21,365) Financing activities: Proceeds from long-term debt — 350,000 617 Payments of debt issuance costs — (13,443) — Payments on long-term debt (36,375) (148,118) (15,624) Payments for contingent consideration — — (4,200) Proceeds from issuances of stock, net of offering expenses — — 73,830 Proceeds from stock option plan transactions 3,926 9,505 8,525 Proceeds from employee stock purchase plan transactions 2,263 1,500 1,214 Taxes paid for net share settlement of share-based payment awards (4,314) (6,662) (2,120) Net cash (used in) provided by financing activities (34,500) 192,782 62,242 Effect of exchange rate changes on cash and cash equivalents (1,113) 1,474 (297) Net (decrease) increase in cash and cash equivalents (3,207) (117,532) 98,303 Cash and cash equivalents, beginning of period 34,900 152,432 54,129 Cash and cash equivalents, end of period $ 31,693 $ 34,900 $ 152,432 Supplemental disclosures of cash flow information: Interest paid $ 26,351 $ 14,209 $ 917 Income taxes paid, net $ 8,693 $ 4,333 $ 3,684 Supplemental schedule of non-cash investing and financing activities: Accrual for property, equipment, improvements and certain other intangibles assets $ (277) $ (191) $ (98) Tenant improvement allowance $ — $ — $ (1,000) Transfer of inventory to property, equipment and improvements $ (3,889) $ (6,237) $ (1,838) Liability related to acquisition of business $ — $ — $ (6,200) Term debt refinanced as credit facility $ — $ — $ 50,000 The accompanying notes are an integral part of the consolidated financial statements. 40 Table of Contents
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (CONTINUED) DIGI INTERNATIONAL INC.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (CONTINUED) DIGI INTERNATIONAL INC.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (CONTINUED) DIGI INTERNATIONAL INC.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (CONTINUED) DIGI INTERNATIONAL INC.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK INTEREST RATE RISK We may be exposed to interest rate risk should we decide to invest in marketable securities. When we held marketable securities, we classified them as available-for-sale and were carried at fair value.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK INTEREST RATE RISK We may be exposed to interest rate risk should we decide to invest in marketable securities. When we held marketable securities, we classified them as available-for-sale and they were carried at fair value.
CREDIT RISK We have some exposure to credit risk related to our accounts receivable portfolio. Exposure to credit risk is controlled through regular monitoring of customer financial status, credit limits and collaboration with sales management on customer contacts to facilitate payment. 35 Table of Contents ITEM 8.
CREDIT RISK We have some exposure to credit risk related to our accounts receivable portfolio. Exposure to credit risk is controlled through regular monitoring of customer financial status, credit limits and collaboration with sales management on customer contacts to facilitate payment. 32 Table of Contents ITEM 8.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA Page Report of Independent Registered Public Accounting Firm (PCAOB ID 248) 37 Consolidated Statements of Operations 38 Consolidated Statements of Comprehensive Income 39 Consolidated Balance Sheets 40 Consolidated Statements of Cash Flows 41 Consolidated Statements of Stockholders' Equity 42 Notes to the Consolidated Financial Statements 43 36 Table of Contents REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM Board of Directors and Shareholders Digi International Inc.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA Page Report of Independent Registered Public Accounting Firm (PCAOB ID 34) 34 Report of Independent Registered Public Accounting Firm (PCAOB ID 248) 36 Consolidated Statements of Operations 37 Consolidated Statements of Comprehensive Income 38 Consolidated Balance Sheets 39 Consolidated Statements of Cash Flows 40 Consolidated Statements of Stockholders' Equity 41 Notes to the Consolidated Financial Statements 42 33 Table of Contents REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the shareholders and the Board of Directors of Digi International Inc.
The applicable margin for loans under the Revolving Credit Facility is in a range of 4.00-3.75% for LIBOR loans and 3.00 to 2.75% for base rate loans, depending on Digi’s consolidated leverage ratio.
The applicable margin for loans under the Revolving Credit Facility is in a range of 4.00% to 3.75% for SOFR loans and 3.00% to 2.75% for base rate loans, depending on Digi’s consolidated leverage ratio.
(a Delaware corporation) and subsidiaries (the “Company”) as of September 30, 2022 and 2021, the related consolidated statements of operations, comprehensive income, stockholders’ equity, and cash flows for each of the three years in the period ended September 30, 2022, and the related notes and consolidated financial statement schedule included under Item 15(a) (collectively referred to as the “financial statements”).
(a Delaware corporation) and subsidiaries (the “Company”) as of September 30, 2022, the related consolidated statements of operations, comprehensive income, stockholders’ equity, and cash flows for each of the two years in the period ended September 30, 2022, and the related notes and consolidated financial statement schedule included under Item 15(a) (collectively referred to as the “financial statements”).
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of September 30, 2022 and 2021, and the results of its operations and its cash flows for each of the three years in the period ended September 30, 2022, in conformity with accounting principles generally accepted in the United States of America.
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of September 30, 2022, and the results of its operations and its cash flows for each of the two years in the period ended September 30, 2022, in conformity with accounting principles generally accepted in the United States of America.
Based on the balance sheet position for both the Term Loan and Revolving Loan at September 30, 2022, the annualized effect of a 25 basis point change in interest rates would increase or decrease our interest expense by $0.6 million. For additional information, see Note 7 to our consolidated financial statements.
Based on the balance sheet position for both the Term Loan and Revolving Loan at September 30, 2023, the annualized effect of a 25 basis point change in interest rates would increase or decrease our interest expense by $0.5 million. For additional information, see Note 7 to our consolidated financial statements.
Dollar would have resulted in an immaterial increase or decrease in fiscal 2022 annual revenue and a 1.2% increase or decrease in stockholders' equity at September 30, 2022. The above analysis does not take into consideration any pricing adjustments we may make in response to changes in the exchange rates.
Dollar would have resulted in an immaterial increase or decrease in fiscal 2023 annual revenue and a 1.0% increase or decrease in stockholders' equity at September 30, 2023. The above analysis does not take into consideration any pricing adjustments we may make in response to changes in the exchange rates.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company’s internal control over financial reporting as of September 30, 2022, based on criteria established in the 2013 Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”), and our report dated November 23, 2022 expressed an unqualified opinion.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of September 30, 2023, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated November 22, 2023, expressed an unqualified opinion on the Company's internal control over financial reporting.
The base rate is determined by reference to the highest of BMO’s prime rate, the Federal Funds Effective Rate plus 0.5%, or the one-month LIBOR for U.S. dollars plus 1.00%.
The base rate is determined by reference to the highest of BMO’s prime rate, the Federal Funds Effective Rate plus 0.50%, or the one-month SOFR for U.S. dollars plus 1.00%.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME Year ended September 30, 2022 2021 2020 (in thousands) Net income $ 19,383 $ 10,366 $ 8,411 Other comprehensive (loss) income, net of tax: Foreign currency translation adjustment (3,308) 1,071 1,698 Other comprehensive (loss) income, net of tax (3,308) 1,071 1,698 Comprehensive income $ 16,075 $ 11,437 $ 10,109 The accompanying notes are an integral part of the consolidated financial statements. 39 Table of Contents ITEM 8.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME Year ended September 30, 2023 2022 2021 (in thousands) Net income $ 24,770 $ 19,383 $ 10,366 Other comprehensive (loss) income, net of tax: Foreign currency translation adjustment (957) (3,308) 1,071 Other comprehensive (loss) income, net of tax (957) (3,308) 1,071 Comprehensive income $ 23,813 $ 16,075 $ 11,437 The accompanying notes are an integral part of the consolidated financial statements. 38 Table of Contents ITEM 8.
Critical audit matters Critical audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments.
Critical Audit Matter The critical audit matter communicated below is a matter arising from the current-period audit of the financial statements that was communicated or required to be communicated to the audit committee and that (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments.
The table below compares the average monthly exchange rates of the Euro, British Pound Canadian Dollar, Indian Rupee and Australian Dollar: Fiscal year ended September 30, % increase 2022 2021 (decrease) Euro 1.1057 1.1951 (7.5) % British Pound 1.1377 1.2718 (10.5) % Canadian Dollar 0.7768 0.7911 (1.8) % Indian Rupee 0.0130 0.0131 (0.8) % Australian Dollar 0.7105 0.7510 (5.4) % A 10.0% change from the 2022 average exchange rate for the Euro, British Pound Canadian Dollar, Indian Rupee and Australian Dollar to the U.S.
The table below compares the average monthly exchange rates of the Euro, British Pound Canadian Dollar and Australian Dollar: Fiscal year ended September 30, % increase 2023 2022 (decrease) Euro 1.0679 1.1057 (3.4) % British Pound 1.2183 1.1377 7.1 % Canadian Dollar 0.7380 0.7768 (5.0) % Australian Dollar 0.6423 0.7105 (9.6) % A 10.0% change from the 2023 average exchange rate for the Euro, British Pound, Canadian Dollar and Australian Dollar to the U.S.
Borrowings under the Term Loan Facility bear interest at a rate per annum equal to LIBOR with a floor of 0.50% for an interest period of one, three or six months as selected by Digi, reset at the end of the selected interest period (or a replacement benchmark rate if LIBOR is no longer available) plus 5.00% or a base rate plus 4.00%.
Borrowings under the Term Loan Facility are subject to a rate based on SOFR, with a floor of 0.50% for an interest period of one, three or six months as selected by Digi, reset at the end of the selected interest period plus 5.00% or a base rate plus 4.00%.
CONSOLIDATED STATEMENTS OF OPERATIONS Year ended September 30, 2022 2021 2020 (in thousands, except per common share data) Revenue: Product $ 290,170 $ 265,805 $ 248,374 Service 98,055 42,827 30,897 Total revenue 388,225 308,632 279,271 Cost of sales: Cost of product 140,615 124,065 118,322 Cost of service 26,027 13,412 12,490 Amortization 5,297 4,498 4,487 Total cost of sales 171,939 141,975 135,299 Gross profit 216,286 166,657 143,972 Operating expenses: Sales and marketing 70,366 61,909 52,761 Research and development 55,098 46,623 43,765 General and administrative 58,527 40,830 36,140 Change in fair value of contingent consideration (6,200) 5,772 (128) Restructuring charge 275 995 117 Total operating expenses 178,066 156,129 132,655 Operating income 38,220 10,528 11,317 Other expense, net: Interest income 11 10 304 Interest expense (19,701) (1,395) (3,592) Other income (expense), net 98 (144) (566) Total other expense, net (19,592) (1,529) (3,854) Income before income taxes 18,628 8,999 7,463 Income tax benefit (755) (1,367) (948) Net income $ 19,383 $ 10,366 $ 8,411 Net income per common share: Basic $ 0.55 $ 0.32 $ 0.29 Diluted $ 0.54 $ 0.31 $ 0.28 Weighted average common shares: Basic 35,031 32,111 28,849 Diluted 35,995 33,394 29,546 The accompanying notes are an integral part of the consolidated financial statements. 38 Table of Contents ITEM 8.
CONSOLIDATED STATEMENTS OF OPERATIONS Year ended September 30, 2023 2022 2021 (in thousands, except per common share data) Revenue: Product $ 331,162 $ 290,170 $ 265,805 Service 113,687 98,055 42,827 Total revenue 444,849 388,225 308,632 Cost of sales: Cost of product 161,451 140,615 124,065 Cost of service 27,233 26,027 13,412 Amortization 3,962 5,297 4,498 Total cost of sales 192,646 171,939 141,975 Gross profit 252,203 216,286 166,657 Operating expenses: Sales and marketing 81,681 70,366 61,909 Research and development 58,648 55,098 46,623 General and administrative 61,779 58,802 41,825 Change in fair value of contingent consideration — (6,200) 5,772 Total operating expenses 202,108 178,066 156,129 Operating income 50,095 38,220 10,528 Other expense, net: Interest expense, net (25,236) (19,690) (1,385) Other income (expense), net 59 98 (144) Total other expense, net (25,177) (19,592) (1,529) Income before income taxes 24,918 18,628 8,999 Income tax expense (benefit) 148 (755) (1,367) Net income $ 24,770 $ 19,383 $ 10,366 Net income per common share: Basic $ 0.69 $ 0.55 $ 0.32 Diluted net income per common share: Diluted $ 0.67 $ 0.54 $ 0.31 Weighted average common shares: Basic 35,820 35,031 32,111 Diluted 36,869 35,995 33,394 The accompanying notes are an integral part of the consolidated financial statements. 37 Table of Contents ITEM 8.
CONSOLIDATED BALANCE SHEETS As of September 30, 2022 2021 (in thousands, except share data) ASSETS Current assets: Cash and cash equivalents $ 34,900 $ 152,432 Accounts receivable, net 50,450 43,738 Inventories 73,223 43,921 Deferred tax assets 3,764 2,698 Other current assets 3,871 3,869 Total current assets 166,208 246,658 Property, equipment and improvements, net 27,594 12,132 Identifiable intangible assets, net 302,064 118,029 Goodwill 340,477 225,522 Operating lease right-of-use assets 15,299 15,684 Other non-current assets 2,253 1,506 Total assets $ 853,895 $ 619,531 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current portion of long-term debt $ 15,523 $ — Accounts payable 32,373 22,586 Accrued compensation 14,576 12,934 Unearned revenue 19,803 13,589 Current portion of operating lease liabilities 3,196 2,633 Other current liabilities 11,036 7,199 Total current liabilities 96,507 58,941 Income taxes payable 2,441 2,334 Deferred tax liabilities 9,666 13,493 Long-term debt 222,448 45,799 Operating lease liabilities 16,978 18,368 Other non-current liabilities 4,342 8,079 Total liabilities 352,382 147,014 Commitments and Contingencies (see Note 16 ) Stockholders’ equity: Preferred stock, $.01 par value; 2,000,000 shares authorized; none issued and outstanding — — Common stock, $.01 par value; 60,000,000 shares authorized; 41,950,732 and 40,653,035 shares issued 420 407 Additional paid-in capital 385,244 370,699 Retained earnings 200,075 180,692 Accumulated other comprehensive loss (26,054) (22,746) Treasury stock, at cost, 6,412,812 and 6,390,645 shares (58,172) (56,535) Total stockholders’ equity 501,513 472,517 Total liabilities and stockholders’ equity $ 853,895 $ 619,531 The accompanying notes are an integral part of the consolidated financial statements. 40 Table of Contents ITEM 8.
CONSOLIDATED BALANCE SHEETS As of September 30, 2023 2022 (in thousands, except share data) ASSETS Current assets: Cash and cash equivalents $ 31,693 $ 34,900 Accounts receivable, net 55,997 50,450 Inventories 74,396 73,223 Deferred tax assets — 3,764 Other current assets 4,112 3,871 Total current assets 166,198 166,208 Property, equipment and improvements, net 29,108 27,594 Identifiable intangible assets, net 277,084 302,064 Goodwill 341,593 340,477 Deferred tax assets 4,884 — Operating lease right-of-use assets 12,876 15,299 Other non-current assets 3,788 2,253 Total assets $ 835,531 $ 853,895 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current portion of long-term debt $ 15,523 $ 15,523 Accounts payable 17,148 32,373 Income taxes payable 1,116 96 Accrued compensation 16,427 14,576 Unearned revenue 25,274 19,803 Current portion of operating lease liabilities 3,352 3,196 Other current liabilities 7,138 10,940 Total current liabilities 85,978 96,507 Income taxes payable 2,308 2,441 Deferred tax liabilities 1,812 9,666 Long-term debt 188,051 222,448 Operating lease liabilities 13,989 16,978 Other non-current liabilities 2,905 4,342 Total liabilities 295,043 352,382 Commitments and Contingencies (see Note 16 ) Stockholders’ equity: Preferred stock, $.01 par value; 2,000,000 shares authorized; none issued and outstanding — — Common stock, $.01 par value; 60,000,000 shares authorized; 42,501,150 and 41,950,732 shares issued 425 420 Additional paid-in capital 403,735 385,244 Retained earnings 224,845 200,075 Accumulated other comprehensive loss (27,011) (26,054) Treasury stock, at cost, 6,436,204 and 6,412,812 shares (61,506) (58,172) Total stockholders’ equity 540,488 501,513 Total liabilities and stockholders’ equity $ 835,531 $ 853,895 The accompanying notes are an integral part of the consolidated financial statements. 39 Table of Contents ITEM 8.
We determined that there are no critical matters. /s/ GRANT THORNTON LLP We have served as the Company’s auditor since 2016. Cincinnati, Ohio November 23, 2022 37 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (CONTINUED) DIGI INTERNATIONAL INC.
We believe that our audits provide a reasonable basis for our opinion. /s/ GRANT THORNTON LLP We served as the Company’s auditor from 2016 to 2022. Cincinnati, Ohio November 23, 2022 36 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (CONTINUED) DIGI INTERNATIONAL INC.
As of September 30, 2022, we had $250.0 million outstanding under our Term Loan and $0.0 million outstanding under our Revolving Loan.
As of September 30, 2023, we had $213.6 million outstanding under our Term Loan and $0.0 million outstanding under our Revolving Loan. Following an amendment in December 2021, borrowings under the Term Loan Facility bore interest at a rate based on LIBOR until the discontinuation of LIBOR on June 30, 2023.