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
Biggest changeCONSOLIDATED STATEMENTS OF CASH FLOWS Year ended September 30, 2024 2023 2022 Operating activities: (in thousands) Net income $ 22,505 $ 24,770 $ 19,383 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation of property, equipment and improvements 8,511 6,753 6,644 Amortization 25,106 27,203 30,928 Write-off of debt issuance costs 9,722 — — Stock-based compensation expense 13,159 13,286 8,578 Deferred income tax provision (11,761) (12,739) (3,387) Change in fair value of contingent consideration — — (6,200) Litigation accrual 5,700 — — Other, net (1,540) (806) (188) Changes in operating assets and liabilities (net of acquisitions): Accounts receivable (13,641) (5,558) (114) Inventories 8,786 (5,062) (34,468) Other assets (107) (1,214) (545) Income taxes 2,281 4,088 (1,305) Accounts payable 6,448 (15,503) 7,281 Accrued expenses 7,923 1,533 11,133 Net cash provided by operating activities 83,092 36,751 37,740 Investing activities: Acquisition of businesses, net of cash acquired — — (347,554) Purchase of property, equipment, improvements and certain other intangible assets (2,226) (4,345) (1,974) Proceeds from sales of intangibles 2,229 — — Net cash provided by (used in) investing activities 3 (4,345) (349,528) Financing activities: Proceeds from long-term debt 214,062 — 350,000 Payments of debt issuance costs — — (13,443) Payments on long-term debt (304,725) (36,375) (148,118) Proceeds from stock option plan transactions 2,978 3,926 9,505 Proceeds from employee stock purchase plan transactions 2,206 2,263 1,500 Taxes paid for net share settlement of share-based payment awards (3,569) (4,314) (6,662) Net cash (used in) provided by financing activities (89,048) (34,500) 192,782 Effect of exchange rate changes on cash and cash equivalents 1,770 (1,113) 1,474 Net decrease in cash and cash equivalents (4,183) (3,207) (117,532) Cash and cash equivalents, beginning of period 31,693 34,900 152,432 Cash and cash equivalents, end of period $ 27,510 $ 31,693 $ 34,900 Supplemental disclosures of cash flow information: Interest paid $ 14,763 $ 26,351 $ 14,209 Income taxes paid, net $ 7,306 $ 8,693 $ 4,333 Supplemental schedule of non-cash investing and financing activities: Accrual for property, equipment, improvements and certain other intangibles assets $ (164) $ (277) $ (191) Transfer of inventory to property, equipment and improvements $ (12,252) $ (3,889) $ (6,237) The accompanying notes are an integral part of the consolidated financial statements. 41 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.
Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
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.
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, 2024, 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, 2024, expressed an unqualified opinion on the Company's internal control over financial reporting.
Opinion on the Financial Statements We have audited the accompanying consolidated balance sheet of Digi International Inc. and subsidiaries (the "Company") as of September 30, 2023, the related consolidated statements of operations, comprehensive income, stockholders' equity, and cash flows, for the year ended September 30, 2023, and the related notes and the schedule listed in the Table of Contents at Item 15 (collectively referred to as the "financial statements").
Opinion on the Financial Statements We have audited the accompanying consolidated balance sheet of Digi International Inc. and subsidiaries (the "Company") as of September 30, 2024, the related consolidated statements of operations, comprehensive income, stockholders' equity, and cash flows, for the year ended September 30, 2024, and the related notes and the schedule listed in the Table of Contents at Item 15 (collectively referred to as the "financial statements").
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.
Dollar would have resulted in an immaterial increase or decrease in fiscal 2024 annual revenue and a 1.0% increase or decrease in stockholders' equity at September 30, 2024. The above analysis does not take into consideration any pricing adjustments we may make in response to changes in the exchange rates.
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.
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. 33 Table of Contents ITEM 8.
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of September 30, 2023, and the results of its operations and its cash flows for the year ended September 30, 2023, 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, 2024, and the results of its operations and its cash flows for the year ended September 30, 2024, in conformity with accounting principles generally accepted in the United States of America.
We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our audits in accordance with the standards of the PCAOB.
We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our audit in accordance with the standards of the PCAOB.
Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.
Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.
Basis for opinion These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits.
Basis for opinion These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit.
How the Critical Audit Matter Was Addressed in the Audit Our audit procedures related to the discount rates and forecasts of future gross margins and EBITDA margins used by management to estimate the fair value of the Cellular Routers, Smart Sense and Ventus reporting units included the following, among others: • We tested the effectiveness of controls over management’s goodwill impairment evaluation, including those over the determination of the fair value of the Cellular Routers, Smart Sense, and Ventus reporting units, such as controls related to management’s selection of the discount rates and forecasts of future gross margins and EBITDA margins. • We evaluated management’s ability to accurately forecast future gross margins and EBITDA margins by comparing actual results to management’s historical forecasts. • We evaluated the reasonableness of management’s gross margin and EBITDA margin forecasts by comparing the forecasts to: ◦ Historical gross margins and EBITDA margins. ◦ Forecasted information included in Company press releases as well as in industry reports for the Company and certain of its peer companies. • With the assistance of our fair value specialists, we evaluated the reasonableness of the (1) valuation methodology and (2) discount rates by: ◦ Testing the source information underlying the determination of the discount rates and the mathematical accuracy of the calculations. ◦ Developing a range of independent estimates and comparing those to the discount rates selected by management. /s/ DELOITTE & TOUCHE LLP Minneapolis, Minnesota November 22, 2023 We have served as the Company’s auditor since 2022. 35 Table of Contents REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM Board of Directors and Shareholders Digi International Inc.
How the Critical Audit Matter Was Addressed in the Audit Our audit procedures related to the discount rates and forecasts of revenue growth rate, future gross margins, EBITDA margins, revenue multiples within the Cellular Routers reporting unit and EBITDA multiples within the Ventus reporting unit used by management to estimate the fair value of the Cellular Routers, Smart Sense and Ventus reporting units included the following, among others: • We tested the effectiveness of controls over management’s goodwill impairment evaluation, including those over the determination of the fair value of the Cellular Routers, Smart Sense, and Ventus reporting units, such as controls related to management’s selection of the discount rates and forecasts of revenue growth rate, gross margins, EBITDA margins, revenue multiples within the Cellular Routers reporting unit, and EBITDA multiples within the Ventus reporting unit. • We evaluated management’s ability to accurately forecast revenue growth rate, gross margins and EBITDA margins by comparing actual results to management’s historical forecasts. • We evaluated the reasonableness of management’s revenue growth rate, gross margin and EBITDA margin forecasts by comparing the forecasts to: ◦ Historical revenue growth rate, gross margins and EBITDA margins. ◦ Forecasted information included in Company press releases as well as in industry reports for the Company and certain of its peer companies. • With the assistance of our fair value specialists, we evaluated the reasonableness of the (1) valuation methodology and (2) discount rates by: ◦ Testing the source information underlying the determination of the discount rates and the mathematical accuracy of the calculations. ◦ Developing a range of independent estimates and comparing those to the discount rates selected by management. • With the assistance of our fair value specialists, we evaluated the revenue multiples within the Cellular Routers reporting unit and EBITDA multiples within the Ventus reporting unit, including testing the underlying source information and mathematical accuracy of the calculations, and comparing the multiples selected by management to its guideline companies. /s/ Deloitte & Touche LLP Minneapolis, Minnesota November 22, 2024 We have served as the Company’s auditor since 2022. 36 Table of Contents REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM Board of Directors and Stockholders Digi International Inc.
The Company used a combination of the income approach and market approach to estimate fair value, which requires management to make significant estimates and assumptions, specifically related to the determination of discount rates and forecasts of future gross margins and earnings before income taxes, depreciation, and amortization (“EBITDA”) margins used in the income approach.
The Company used a combination of the income approach and market approach to estimate fair value, which requires management to make significant estimates and assumptions, specifically related to discount rates and forecasts of future revenue growth rate, gross margins and earnings before income taxes, depreciation, and amortization (“EBITDA”) margins used in the income approach.
Opinion on the financial statements We have audited the accompanying consolidated balance sheets of Digi International Inc.
Opinion on the financial statements We have audited the accompanying consolidated balance sheet of 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.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA Page Report of Independent Registered Public Accounting Firm (PCAOB ID 34) 35 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 34 Table of Contents REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the stockholders and the Board of Directors of 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.
We believe that our audit provides 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 37 Table of Contents ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA (CONTINUED) DIGI INTERNATIONAL INC.
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.
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 the year then ended, 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, 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.
Based on the balance sheet position for both the Revolving Loan at September 30, 2024, the annualized effect of a 25-basis point change in interest rates would increase or decrease our interest expense by $0.3 million. For additional information, see Note 6 to our consolidated financial statements.
We do not use derivative financial instruments to hedge against interest rate risk because the majority of our investments mature in less than one year. We are exposed to market risks related to fluctuations in interest rates on amounts borrowed under the Credit Facility.
We do not use derivative financial instruments to hedge against interest rate risk because the majority of our investments mature in less than one year. We are exposed to market risks related to fluctuations in interest rates on amounts borrowed under the Credit Facility. As of September 30, 2024, we had $124.3 million outstanding under our Credit Facility.
(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”).
(a Delaware corporation) and subsidiaries (the “Company”) as of September 30, 2022 (not presented herein), the related consolidated statements of operations, comprehensive income, stockholders’ equity, and cash flows for the year then ended, and the related notes and consolidated financial statement schedule included under Item 15(a) (collectively referred to as the “financial statements”).
This required a high degree of auditor judgment and an increased extent of effort, including the need to involve our fair value specialists, when performing 34 Table of Contents audit procedures to evaluate the reasonableness of management’s estimates and assumptions related to selection of the discount rates and future assumptions of gross margins and EBITDA margins.
This required a high degree of auditor judgment and an increased extent of effort, including the need to involve our fair value specialists, when performing 35 Table of Contents audit procedures to evaluate the reasonableness of management’s estimates and assumptions related to selection of the discount rates and forecasts of future revenue growth rate, gross margins, EBITDA margins and revenue multiples within the Cellular Routers reporting unit and EBITDA multiples within Ventus reporting unit.
We identified goodwill for the Cellular Routers, Smart Sense, and Ventus reporting units as a critical audit matter because of the significant judgments made by management to estimate the fair value of these reporting units, specifically related to the determination of discount rates and forecasts of future gross margins and EBITDA margins.
We identified goodwill for the Cellular Routers, Smart Sense, and Ventus reporting units as a critical audit matter because of the significant judgments made by management to estimate the fair value of these reporting units.
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.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME Year ended September 30, 2024 2023 2022 (in thousands) Net income $ 22,505 $ 24,770 $ 19,383 Other comprehensive income (loss), net of tax: Foreign currency translation adjustment 3,267 (957) (3,308) Other comprehensive income (loss), net of tax 3,267 (957) (3,308) Comprehensive income $ 25,772 $ 23,813 $ 16,075 The accompanying notes are an integral part of the consolidated financial statements. 39 Table of Contents ITEM 8.
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.
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 2024 2023 (decrease) Euro 1.1111 1.0679 4.0 % British Pound 1.3221 1.2183 8.5 % Canadian Dollar 0.7381 0.7380 — % Australian Dollar 0.6773 0.6423 5.4 % A 10.0% change from the 2024 average exchange rate for the Euro, British Pound, Canadian Dollar and Australian Dollar to the U.S.
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.
The applicable margin for loans under the Credit Facility is in a range of 1.75% to 2.75% for Term SOFR loans and 0.75% to 1.75% for base rate loans, depending on Digi’s total net leverage ratio.
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%.
The base rate is determined by reference to the highest of BMO’s prime rate, the rate determined by BMO to be the average rate of Federal funds in the secondary market plus 0.50%, or one-month SOFR plus 1.00%.
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 STATEMENTS OF OPERATIONS Year ended September 30, 2024 2023 2022 (in thousands, except per common share data) Revenue: Product $ 304,540 $ 331,162 $ 290,170 Service 119,506 113,687 98,055 Total revenue 424,046 444,849 388,225 Cost of sales: Cost of product 144,790 161,451 140,615 Cost of service 25,537 27,233 26,027 Amortization 3,813 3,962 5,297 Total cost of sales 174,140 192,646 171,939 Gross profit 249,906 252,203 216,286 Operating expenses: Sales and marketing 83,278 81,681 70,366 Research and development 60,289 58,648 55,098 General and administrative 58,250 61,779 58,802 Change in fair value of contingent consideration — — (6,200) Total operating expenses 201,817 202,108 178,066 Operating income 48,089 50,095 38,220 Other expense, net: Interest expense, net (15,415) (25,236) (19,690) Debt issuance cost write off (9,722) — — Other (expense) income, net (94) 59 98 Total other expense, net (25,231) (25,177) (19,592) Income before income taxes 22,858 24,918 18,628 Income tax expense (benefit) 353 148 (755) Net income $ 22,505 $ 24,770 $ 19,383 Net income per common share: Basic $ 0.62 $ 0.69 $ 0.55 Diluted net income per common share: Diluted $ 0.61 $ 0.67 $ 0.54 Weighted average common shares: Basic 36,316 35,820 35,031 Diluted 36,984 36,869 35,995 The accompanying notes are an integral part of the consolidated financial statements. 38 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.
CONSOLIDATED BALANCE SHEETS As of September 30, 2024 2023 (in thousands, except share data) ASSETS Current assets: Cash and cash equivalents $ 27,510 $ 31,693 Accounts receivable, net 69,640 55,997 Inventories 53,357 74,396 Prepaid expenses and other current assets 3,940 4,112 Total current assets 154,447 166,198 Property, equipment and improvements, net 34,915 29,108 Identifiable intangible assets, net 252,909 277,084 Goodwill 342,774 341,593 Deferred tax assets 16,141 4,884 Operating lease right-of-use assets 10,207 12,876 Other non-current assets 3,682 3,788 Total assets $ 815,075 $ 835,531 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current portion of long-term debt $ — $ 15,523 Accounts payable 23,759 17,148 Income taxes payable 2,549 1,116 Accrued compensation 13,995 16,427 Unearned revenue 30,556 25,274 Current portion of operating lease liabilities 2,973 3,352 Other current liabilities 15,505 7,138 Total current liabilities 89,337 85,978 Income taxes payable 2,749 2,308 Deferred tax liabilities 1,308 1,812 Long-term debt 123,185 188,051 Operating lease liabilities 11,228 13,989 Other non-current liabilities 6,233 2,905 Total liabilities 234,040 295,043 Commitments and Contingencies (see Note 13 ) 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; 42,996,725 and 42,501,150 shares issued 430 425 Additional paid-in capital 420,413 403,735 Retained earnings 247,350 224,845 Accumulated other comprehensive loss (23,744) (27,011) Treasury stock, at cost, 6,449,364 and 6,436,204 shares (63,414) (61,506) Total stockholders’ equity 581,035 540,488 Total liabilities and stockholders’ equity $ 815,075 $ 835,531 The accompanying notes are an integral part of the consolidated financial statements. 40 Table of Contents ITEM 8.
Changes in these assumptions could have a significant impact on the fair value. The goodwill balance was $342.3 million as of June 30, 2023, of which $32.7 million, $48.9 million, and $118.6 million was allocated to the Cellular Routers, Smart Sense, and Ventus reporting units, respectively.
The goodwill balance was $341.9 million as of June 30, 2024, of which $32.7 million, $48.9 million, and $118.6 million was allocated to the Cellular Routers, Smart Sense, and Ventus reporting units, respectively.
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%.
Borrowings under the Credit Facility bear interest at a rate per annum equal to Term SOFR with a floor of 0.00% 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 Term SOFR is no longer available) plus the applicable margin or a base rate plus the applicable margin.