BOULDER, CO -- (Marketwire) -- 02/23/12 -- Dynamic Materials Corporation (NASDAQ: BOOM)

Selected Highlights:

  • Q4 revenue of $54.3 million exceeds forecasts, increases 21% vs. Q4 last year
  • Q4 diluted EPS improves to $0.27 vs. $0.10 in year-ago Q4
  • Fiscal 2011 revenue increases 35% to $208.9 million versus fiscal 2010; full-year diluted EPS improves to $0.93 from $0.40 in prior year
  • Oilfield Products segment starts 2012 with acquisition of perforating gun manufacturer

Dynamic Materials Corporation (DMC) (NASDAQ: BOOM), a diversified provider of industrial products and services, and the world's leading manufacturer of explosion-welded clad metal plates, today reported financial results for its fourth quarter and fiscal year ended December 31, 2011.

Fourth quarter sales were $54.3 million, up 21% from $44.8 million reported in last year's fourth quarter and down 1% from third quarter sales of $54.9 million. Sales were well above the Company's prior forecast, which anticipated a 10% sequential decline versus third quarter sales. Fourth quarter gross margin was 27% versus 22% in the year-ago fourth quarter and 27% in the third quarter.

Operating income was $5.2 million, up 241% compared with $1.5 million in the fourth quarter last year, and down 9% from $5.7 million reported in the third quarter. Net income was $3.6 million, or $0.27 per diluted share, up 174% from net income of $1.3 million, or $0.10 per diluted share, in the year-ago fourth quarter and down from net income of $4.3 million, or $0.32 per diluted share, in the third quarter.

Adjusted EBITDA was $8.7 million, an increase of 62% from $5.4 million in last year's fourth quarter, and a decrease of 9% from $9.6 million in the third quarter. Adjusted EBITDA is a non-GAAP (generally accepted accounting principles) financial measure used by management to measure operating performance. See additional information about adjusted EBITDA at the end of this news release, as well as a reconciliation of adjusted EBITDA to GAAP measures.

Explosive Metalworking 
DMC's Explosive Metalworking segment reported sales of $31.0 million, up 21% from sales of $25.6 million in the fourth quarter last year. Operating income increased 249% to $4.3 million from $1.2 million in the 2011 fourth quarter. Adjusted EBITDA was $5.7 million, an improvement of 105% from $2.8 million in the comparable year-ago quarter. The segment closed the year with an order backlog of $45 million versus $47 million at the end of the third quarter.

Oilfield Products
Sales at DMC's Oilfield Products segment increased 29% to $21.2 million from $16.5 million in the prior year's fourth quarter. Operating income was $2.2 million, up 94% from $1.1 million in last year's fourth quarter, while adjusted EBITDA was up 43% to $3.4 million from $2.4 million in the 2010 fourth quarter.

AMK Welding
DMC's AMK Welding segment reported fourth quarter sales of $2.1 million, down 24% from $2.7 million in the prior year's fourth quarter. Operating income was $314,000 compared with $611,000 in the same quarter of 2010, and adjusted EBITDA was $424,000 versus $732,000 in the prior year's fourth quarter.

Full-year ResultsSales for 2011 were $208.9 million, a 35% increase versus sales of $154.7 million in 2010. Gross margin improved to 27% from 24% in the prior year. Operating income improved 168% to $18.2 million from $6.8 million, while net income advanced 137% to $12.5 million, or $0.93 per diluted share, from net income of $5.3 million, or $0.40 per diluted share, in the prior year. Adjusted EBITDA increased 56% to $32.9 million versus $21.0 million in 2010.

The Explosive Metalworking segment reported full-year sales of $126.2 million, up 28% from $98.6 million in 2010. Operating income was $16.1 million, up 115% from $7.5 million in the prior year. Adjusted EBITDA increased 64% to $21.9 million compared with $13.4 million in 2010.

Full-year sales at DMC's Oilfield Products segment increased 61% to $72.8 million from $45.3 million in 2010. Excluding incremental sales contributions of $5.7 million from operations acquired during last year's second quarter, Oilfield Product sales increased $21.7 million, or 48%, versus 2010. The segment reported full-year operating income of $6.2 million, up 155% from $2.4 million in 2010. Adjusted EBITDA improved 64% to $11.1 million from $6.8 million in 2010.

AMK Welding recorded full-year sales of $9.9 million, down 9% from $10.8 million in 2010. Operating income was $2.1 million versus $2.6 million in the prior year. Adjusted EBITDA was $2.5 million compared with $3.1 million in 2010.

Management CommentaryYvon Cariou, president and CEO, said, "We witnessed improved capital spending trends in our Explosive Metalworking end markets throughout 2011, and benefited from consistent strong demand from the oil and gas industry for our oilfield product offerings. These factors fueled a 35% year-over-year improvement in our sales, well ahead of the 20% to 25% growth rate we forecasted at the beginning of the year."

"It appears spending activity within many of our explosion welding markets is actually gaining momentum," Cariou added. "Our hot list of prospective orders for clad plates is stronger now than it has been in many quarters, and we are actively quoting sizeable potential projects in the chemical processing, upstream oil and gas, and aluminum smelting sectors."

Commenting on DMC's second core business segment, Cariou said management believes strong global demand for DMC's well perforating guns and related equipment also will continue for the foreseeable future. In January, the Oilfield Products segment acquired substantially all the assets of Whitney, TX-based TRX Industries in a transaction valued at approximately $11 million. TRX manufacturers a line of perforating guns and is a longtime supplier to the Company.

TRX recorded 2011 sales of $11.6 million, up 87% over sales in 2010, and was solidly profitable. DMC's Oilfield Products segment was responsible for approximately 40% of TRX's 2011 sales.

"Our Oilfield Products business is pursuing additional opportunities to capitalize on the strong demand from the exploration and production sector," Cariou said. "Our efforts to capture additional market share will likely involve initial investments in greenfield projects in North America and Russia during the coming year.

Cariou added, "Our Explosive Metalworking segment is evaluating opportunities in Asia for the establishment of manufacturing capacity and a broader sales and marketing presence."

GuidanceRick Santa, senior vice president and chief financial officer, said, "Based on the $45 million year-end backlog at our Explosive Metalworking segment, strong explosion welding quoting activity and positive sales trends in our Oilfield Products segment, we are forecasting that 2012 consolidated sales will increase by 7% to 10% from 2011 sales. Our forecast may be adjusted later in the year based on our success at booking prospective orders from our Explosive Metalworking hot list and the expected sustained growth of our Oilfield Products segment.

"Our full-year gross margin is expected to improve to a range of 28% to 29% versus the 27% we achieved in 2011. The anticipated improvement reflects the growth in contributions from our higher margin Oilfield Products business, as well as a more favorable product mix anticipated at our Explosive Metalworking segment.

"For the first fiscal quarter, we are anticipating sales will be flat to up 3% compared to the $45.6 million we reported in last year's first quarter. However, gross margin is expected to improve to a range of 26% to 27% from the 23% reported in the same quarter last year."

Santa said management has budgeted capital expenditures of more than $20 million for 2012. "This represents a significant increase from the $7.7 million we spent during 2011, and primarily reflects anticipated investments in our Oilfield Products segment," Santa said. "In addition to greenfield projects, we intend to invest nearly $2 million in new equipment at the TRX Industries facility in Texas, which currently is running near full capacity."

DMC's blended effective tax rate for fiscal 2012 is projected in a range of between 27% and 30%.

Conference call informationManagement will hold a conference call to discuss these results today at 5:00 p.m. Eastern (3:00 p.m. Mountain). Investors are invited to listen to the call live via the Internet at www.dynamicmaterials.com, or by dialing into the teleconference at 877-407-8031 (201-689-8031 for international callers). No passcode is necessary. Participants should access the website at least 15 minutes early to register and download any necessary audio software. A replay of the webcast will be available for 90 days and a telephonic replay will be available through March 1, 2012, by calling 877-660-6853 (201-612-7415 for international callers) and entering the Account Number 286 and the passcode 388603.

Use of Non-GAAP Financial Measures
Non-GAAP results are presented only as a supplement to the financial statements based on U.S. generally accepted accounting principles (GAAP). The non-GAAP financial information is provided to enhance the reader's understanding of DMC's financial performance, but no non-GAAP measure should be considered in isolation or as a substitute for financial measures calculated in accordance with GAAP. Reconciliations of the most directly comparable GAAP measures to non-GAAP measures are provided within the schedules attached to this release.

EBITDA is defined as net income plus or minus net interest plus taxes, depreciation and amortization. Adjusted EBITDA excludes from EBITDA stock-based compensation and, when appropriate, other items that management does not utilize in assessing DMC's operating performance (as further described in the attached financial schedules). None of these non-GAAP financial measures are recognized terms under GAAP and do not purport to be an alternative to net income as an indicator of operating performance or any other GAAP measure.

Management uses these non-GAAP measures in its operational and financial decision-making, believing that it is useful to eliminate certain items in order to focus on what it deems to be a more reliable indicator of ongoing operating performance and the company's ability to generate cash flow from operations. As a result, internal management reports used during monthly operating reviews feature the adjusted EBITDA. Management also believes that investors may find non-GAAP financial measures useful for the same reasons, although investors are cautioned that non-GAAP financial measures are not a substitute for GAAP disclosures. EBITDA and adjusted EBITDA are also used by research analysts, investment bankers and lenders to assess operating performance. For example, a measure similar to EBITDA is required by the lenders under DMC's credit facility.

Because not all companies use identical calculations, DMC's presentation of non-GAAP financial measures may not be comparable to other similarly titled measures of other companies. However, these measures can still be useful in evaluating the company's performance against its peer companies because management believes the measures provide users with valuable insight into key components of GAAP financial disclosures. For example, a company with greater GAAP net income may not be as appealing to investors if its net income is more heavily comprised of gains on asset sales. Likewise, eliminating the effects of interest income and expense moderates the impact of a company's capital structure on its performance.

All of the items included in the reconciliation from net income to EBITDA and adjusted EBITDA are either (i) non-cash items (e.g., depreciation, amortization of purchased intangibles and stock-based compensation) or (ii) items that management does not consider to be useful in assessing DMC's operating performance (e.g., income taxes and gain on sale of assets). In the case of the non-cash items, management believes that investors can better assess the company's operating performance if the measures are presented without such items because, unlike cash expenses, these adjustments do not affect DMC's ability to generate free cash flow or invest in its business. For example, by adjusting for depreciation and amortization in computing EBITDA, users can compare operating performance without regard to different accounting determinations such as useful life. In the case of the other items, management believes that investors can better assess operating performance if the measures are presented without these items because their financial impact does not reflect ongoing operating performance.

About Dynamic Materials CorporationBased in Boulder, Colorado, Dynamic Materials Corporation serves a global network of industrial customers through two core business segments: Explosive Metalworking and Oilfield Products; as well as a specialized industrial service provider, AMK Welding. The Explosive Metalworking segment is the world's largest manufacturer of explosion-welded clad metal plates, which are used to fabricate capital equipment utilized within various process industries and other industrial sectors. Oilfield Products is an international manufacturer and marketer of advanced explosive components and systems used to perforate oil and gas wells. AMK Welding utilizes various specialized technologies to weld components for use in power-generation turbines, and commercial and military jet engines. For more information, visit the Company's websites at: http://www.dynamicmaterials.com and http://www.dynaenergetics.de.

Safe Harbor Language Except for the historical information contained herein, this news release contains forward-looking statements, including our guidance for first quarter and full-year 2012 sales, margins and tax rates, capital spending, greenfield projects, growth and diversification prospects, as well as expectations about customer demand, business conditions and growth opportunities, all of which involve risks and uncertainties. These risks and uncertainties include, but are not limited to, the following: our ability to realize sales from our backlog; our ability to obtain new contracts at attractive prices; the size and timing of customer orders and shipments; fluctuations in customer demand; our ability to successfully source and execute upon greenfield growth as well as acquisition opportunities; fluctuations in foreign currencies, changes to customer orders; the cyclicality of our business; competitive factors; the timely completion of contracts; the timing and size of expenditures; the timing and price of metal and other raw material; the adequacy of local labor supplies at our facilities; current or future limits on manufacturing capacity at our various operations; the availability and cost of funds; and general economic conditions, both domestic and foreign, impacting our business and the business of the end-market users we serve; as well as the other risks detailed from time to time in the Company's SEC reports, including the report on Form 10-K for the year ended December 31, 2010.

                DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
              CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
      FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2011 AND 2010
                 (Dollars in Thousands, Except Share Data)
                                (unaudited)

                            Three months ended        Twelve months ended
                               December 31,              December 31,
                         ------------------------  ------------------------
                             2011         2010         2011         2010
                         -----------  -----------  -----------  -----------
NET SALES                $    54,262  $    44,826  $   208,891  $   154,739

COST OF PRODUCTS SOLD         39,422       34,971      153,445      117,789
                         -----------  -----------  -----------  -----------
    Gross profit              14,840        9,855       55,446       36,950
                         -----------  -----------  -----------  -----------
COSTS AND EXPENSES:
    General and
     administrative
     expenses                  4,484        3,706       16,711       13,696
    Selling and
     distribution
     expenses                  3,812        3,217       14,809       11,135
    Amortization of
     purchased
     intangible assets         1,383        1,417        5,707        5,330
                         -----------  -----------  -----------  -----------
    Total costs and
     expenses                  9,679        8,340       37,227       30,161
                         -----------  -----------  -----------  -----------

INCOME FROM OPERATIONS         5,161        1,515       18,219        6,789

OTHER INCOME (EXPENSE):
  Gain on step
   acquisition of joint
   ventures                        -            -            -        2,117
  Other income
   (expense), net                876          601          528          199
  Interest expense              (723)        (573)      (1,945)      (3,046)
  Interest income                  4            4            8           74
  Equity in earnings of
   joint ventures                  -            -            -          255
                         -----------  -----------  -----------  -----------

INCOME BEFORE INCOME
 TAXES                         5,318        1,547       16,810        6,388
INCOME TAX PROVISION           1,732          242        4,369        1,133
                         -----------  -----------  -----------  -----------
NET INCOME                     3,586        1,305       12,441        5,255

  Less: Net loss
   attributable to non-
   controlling interest          (13)         (10)         (50)         (10)
                         -----------  -----------  -----------  -----------
NET INCOME ATTRIBUTABLE
 TO DYNAMIC MATERIALS
 CORPORATION             $     3,599  $     1,315  $    12,491  $     5,265
                         ===========  ===========  ===========  ===========

INCOME PER SHARE:
  Basic                  $      0.27  $      0.10  $      0.94  $      0.40
                         ===========  ===========  ===========  ===========
  Diluted                $      0.27  $      0.10  $      0.93  $      0.40
                         ===========  ===========  ===========  ===========

WEIGHTED AVERAGE NUMBER
 OF SHARES OUTSTANDING:
  Basic                   13,093,517   12,970,214   13,089,691   12,869,666
                         ===========  ===========  ===========  ===========
  Diluted                 13,101,972   12,980,471   13,099,121   12,881,754
                         ===========  ===========  ===========  ===========

DIVIDENDS DECLARED PER
 COMMON SHARE            $      0.04  $      0.04  $      0.16  $      0.16
                         ===========  ===========  ===========  ===========

                DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                      AS OF DECEMBER 31, 2011 AND 2010
                           (Dollars in Thousands)
ASSETS                                                2011          2010
                                                  (unaudited)
                                                 ------------- -------------

Cash and cash equivalents                        $       5,276 $       4,572
Accounts receivable, net                                36,368        27,567
Inventories                                             43,218        35,880
Other current assets                                     6,327         4,716
                                                 ------------- -------------

    Total current assets                                91,189        72,735

Property, plant and equipment, net                      41,402        39,806
Goodwill, net                                           37,507        39,173
Purchased intangible assets, net                        42,054        48,490
Other long-term assets                                   1,274         1,189
                                                 ------------- -------------

Total assets                                     $     213,426 $     201,393
                                                 ============= =============
LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable                                 $      14,753 $      16,109
Customer advances                                        1,918         1,531
Dividend payable                                           535           529
Accrued income taxes                                       780           477
Other current liabilities                               10,158         7,529
Lines of credit                                             13         2,621
Current portion of long-term debt                        1,153         9,596
                                                 ------------- -------------

    Total current liabilities                           29,310        38,392

Lines of credit                                         26,462             -
Long-term debt                                             118        14,579
Deferred tax liabilities                                10,185        12,083
Other long-term liabilities                              1,308         1,255
Stockholders' equity                                   146,043       135,084
                                                 ------------- -------------
Total liabilities and stockholders' equity       $     213,426 $     201,393
                                                 ============= =============

                DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
              CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
               FOR THE YEARS ENDED DECEMBER 31, 2011 AND 2010
                           (Dollars in Thousands)
                                                     2011          2010
                                                  (unaudited)
                                                 ------------  ------------
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                     $     12,441  $      5,255
  Adjustments to reconcile net income to net
   cash provided by operating activities -
    Depreciation (including capital lease
     amortization)                                      5,492         5,383
    Amortization of purchased intangible assets         5,707         5,330
    Amortization of deferred debt issuance costs          649           587
    Stock-based compensation                            3,397         3,501
    Deferred income tax benefit                        (1,587)       (1,708)
    Equity in earnings of joint ventures                    -          (255)
    Gain on step acquisition of joint ventures              -        (2,117)
    Loss on disposal of property, plant and
     equipment                                             35            34
    Change in working capital, net                    (16,408)          683
                                                 ------------  ------------
      Net cash provided by operating activities         9,726        16,693
                                                 ------------  ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of property, plant and equipment         (7,726)       (3,527)
  Acquisition of Austin Explosives Company                  -        (3,620)
  Step acquisition of joint ventures, net of
   cash acquired                                            -        (2,065)
  Change in other non-current assets                       (5)          (53)
                                                 ------------  ------------
      Net cash used in investing activities            (7,731)       (9,265)
                                                 ------------  ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payment on syndicated term loans                    (22,247)      (22,124)
  Borrowings on lines of credit, net                   24,191           780
  Payments on long-term debt                             (663)         (797)
  Payments on capital lease obligations                  (295)         (304)
  Payment of dividends                                 (2,130)       (2,089)
  Payment of deferred debt issuance costs                (435)            -
  Contribution from non-controlling stockholder            42             -
  Net proceeds from issuance of common stock              177           188
  Tax impact of stock-based compensation                  (35)         (601)
                                                 ------------  ------------
      Net cash used in financing activities            (1,395)      (24,947)
                                                 ------------  ------------
EFFECTS OF EXCHANGE RATES ON CASH                         104          (320)
                                                 ------------  ------------
NET INCREASE (DECREASE) IN CASH AND CASH
 EQUIVALENTS                                              704       (17,839)

CASH AND CASH EQUIVALENTS, beginning of the
 period                                                 4,572        22,411
                                                 ------------  ------------
CASH AND CASH EQUIVALENTS, end of the period     $      5,276  $      4,572
                                                 ============  ============

                DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
         RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST
              DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
                           (Dollars in thousands)
                                (unaudited)
                                  Three months ended    Twelve months ended
                                     December 31,          December 31,
                                 --------------------  --------------------
                                    2011       2010       2011       2010
                                 ---------  ---------  ---------  ---------

Explosive Metalworking           $  30,979  $  25,649  $ 126,199  $  98,570
Oilfield Products                   21,219     16,464     72,782     45,332
AMK Welding                          2,064      2,713      9,910     10,837
                                 ---------  ---------  ---------  ---------
Net sales                        $  54,262  $  44,826  $ 208,891  $ 154,739
                                 =========  =========  =========  =========

Explosive Metalworking           $   4,301  $   1,232  $  16,058  $   7,461
Oilfield Products                    2,224      1,148      6,188      2,426
AMK Welding                            314        611      2,056      2,617
Unallocated expenses                (1,678)    (1,476)    (6,083)    (5,715)
                                 ---------  ---------  ---------  ---------
Income from operations           $   5,161  $   1,515  $  18,219  $   6,789
                                 =========  =========  =========  =========

                           For the three months ended December 31, 2011
                      ------------------------------------------------------
                        Explosive   Oilfield     AMK   Unallocated
                      Metalworking  Products   Welding   Expenses     Total
                      ------------ ---------- -------- -----------  --------

Income from
 operations           $      4,301 $    2,224 $    314 $    (1,678) $  5,161
Adjustments:
  Net loss
   attributable to
   non-controlling
   interest                      -         13        -           -        13
  Stock-based
   compensation                  -          -        -         862       862
  Depreciation                 875        324      110                 1,309
  Amortization of
   purchased
   intangibles                 539        844        -           -     1,383
                      ------------ ---------- -------- -----------  --------

Adjusted EBITDA       $      5,715 $    3,405 $    424 $      (816) $  8,728
                      ============ ========== ======== ===========  ========
                           For the three months ended December 31, 2010
                      ------------------------------------------------------
                        Explosive   Oilfield     AMK   Unallocated
                      Metalworking  Products   Welding   Expenses     Total
                      ------------ ---------- -------- -----------  --------

Income from
 operations           $      1,232 $    1,148 $    611 $    (1,476) $  1,515
Adjustments:
  Net loss
   attributable to
   non-controlling
   interest                      -         10        -           -        10
  Stock-based
   compensation                  -          -        -         964       964
  Depreciation                 985        369      121           -     1,475
  Amortization of
   purchased
   intangibles                 565        852        -           -     1,417
                      ------------ ---------- -------- -----------  --------

Adjusted EBITDA       $      2,782 $    2,379 $    732 $      (512) $  5,381
                      ============ ========== ======== ===========  ========

                DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
         RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST
               DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
                           (Dollars in thousands)
                                 (unaudited)

                           For the twelve months ended December 31, 2011
                      ------------------------------------------------------
                        Explosive   Oilfield     AMK   Unallocated
                      Metalworking  Products   Welding   Expenses     Total
                      ------------ ---------- -------- -----------  --------

Income from
 operations           $     16,058 $    6,188 $  2,056 $    (6,083) $ 18,219
Adjustments:
  Net loss
   attributable to
   non-controlling
   interest                      -         50        -           -        50
  Stock-based
   compensation                  -          -        -       3,397     3,397
  Depreciation               3,609      1,394      489           -     5,492
  Amortization of
   purchased
   intangibles               2,224      3,483        -           -     5,707
                      ------------ ---------- -------- -----------  --------
Adjusted EBITDA       $     21,891 $   11,115 $  2,545 $    (2,686) $ 32,865
                      ============ ========== ======== ===========  ========
                           For the twelve months ended December 31, 2010
                      ------------------------------------------------------
                        Explosive   Oilfield     AMK   Unallocated
                      Metalworking  Products   Welding   Expenses     Total
                      ------------ ---------- -------- -----------  --------

Income from
 operations           $      7,461 $    2,426 $  2,617 $    (5,715) $  6,789
Adjustments:
  Net loss
   attributable to
   non-controlling
   interest                      -         10        -           -        10
  Stock-based
   compensation                  -          -        -       3,501     3,501
  Depreciation               3,620      1,292      471           -     5,383
  Amortization of
   purchased
   intangibles               2,271      3,059        -           -     5,330
                      ------------ ---------- -------- -----------  --------
Adjusted EBITDA       $     13,352 $    6,787 $  3,088 $    (2,214) $ 21,013
                      ============ ========== ======== ===========  ========

                                  Three months ended    Twelve months ended
                                     December 31,          December 31,
                                 --------------------  --------------------
                                    2011       2010       2011       2010
                                 ---------  ---------  ---------  ---------

Net income attributable to DMC   $   3,599  $   1,315  $  12,491  $   5,265
  Interest expense                     723        573      1,945      3,046
  Interest income                       (4)        (4)        (8)       (74)
  Provision for income taxes         1,732        242      4,369      1,133
  Depreciation                       1,309      1,475      5,492      5,383
  Amortization of purchased
   intangible assets                 1,383      1,417      5,707      5,330
                                 ---------  ---------  ---------  ---------
EBITDA                               8,742      5,018     29,996     20,083
  Stock-based compensation             862        964      3,397      3,501
  Other (income) expense, net         (876)      (601)      (528)    (2,316)
  Equity in earnings of joint
   ventures                              -          -          -       (255)
                                 ---------  ---------  ---------  ---------
Adjusted EBITDA                  $   8,728  $   5,381  $  32,865  $  21,013
                                 =========  =========  =========  =========

CONTACT:Pfeiffer High Investor Relations, Inc.
Geoff High
303-393-7044