|
|||||
|
|
PITTSBURGH, Nov. 03, 2025 (GLOBE NEWSWIRE) -- L.B. Foster Company (Nasdaq: FSTR), a global technology solutions provider of products and services for the rail and infrastructure markets (the "Company"), today reported its 2025 third quarter operating results.
Third Quarter 2025 Highlights
| Three Months Ended September 30, | Change | ||||||||||
| 2025 | 2024 | 2025 vs. 2024 | |||||||||
| (Unaudited) | |||||||||||
| Net sales | $ | 138,286 | $ | 137,466 | 0.6 | % | |||||
| Operating income | 8,295 | 7,323 | 13.3 | % | |||||||
| Net income attributable to L.B. Foster Company2 | 4,354 | 35,905 | (87.9 | )% | |||||||
| Adjusted EBITDA1 | 11,359 | 12,327 | (7.9 | )% | |||||||
| Net cash provided by operating activities | 29,181 | 24,744 | 17.9 | % | |||||||
| Free cash flow1 | 26,372 | 21,677 | 21.7 | % | |||||||
| Total debt | 58,722 | 68,544 | (14.3 | )% | |||||||
| Gross Leverage Ratio1 | 1.6x | 1.9x | (0.3)x | ||||||||
| New orders, net1 | $ | 114,776 | $ | 95,973 | 19.6 | % | |||||
| Backlog1 | $ | 247,416 | $ | 209,005 | 18.4 | % | |||||
Financial Guidance Update
| 2025 Full Year Financial Guidance | Low | High | |||||
| Net sales | $ | 535,000 | $ | 545,000 | |||
| Adjusted EBITDA1 | $ | 40,000 | $ | 42,000 | |||
| Capital spending as a percent of sales | ~2.0 | % | ~2.0 | % | |||
| Free cash flow1 | $ | 15,000 | $ | 20,000 | |||
CEO Comments
John Kasel, President and Chief Executive Officer, commented, "We continued on a favorable trend in the third quarter, although the modest sales growth resulted in lower profitability compared to last year's high point realized in Q3. Sales were up 0.6%, while Adjusted EBITDA was down 7.9% driven primarily by lower margins for Precast Concrete within Infrastructure. Rail margins were also slightly lower, but this was primarily volume-timing related. With the improved customer demand and higher backlog in place, we expect a strong fourth quarter for both segments."
Mr. Kasel continued, "We remain focused on our strategic execution to leverage our cost base, with containment measures reducing the SG&A percentage of sales to 16.0% for the quarter. We also had an exceptional quarter of cash generation despite the choppy operating environment, with $26.4 million in free cash flow funding a $22.9 million reduction in total debt during the quarter and $4.7 million deployed to repurchase 1.7% of our common shares outstanding. As a result, our gross leverage declined to 1.6x at quarter end, down from 2.2x at the beginning of the quarter and 1.9x last year. The second half of the year is normally a strong cash generation period for us and we expect the favorable results delivered in the third quarter to continue through year end."
Mr. Kasel concluded, "We've delivered two consecutive quarters of modest sales growth, although achieved solely within the Infrastructure segment. Our updated 2025 guidance assumes robust sales growth and profitability improvement in both segments in the fourth quarter, led by North American demand recovery for our Rail segment. The Rail backlog is up 58.2% over last year and demand is up across all business units. While Infrastructure backlog is down 10.9%, the decline is due primarily to the cancellation of longer-term orders. Despite this reduction, current demand activity remains relatively strong for both Infrastructure business units. Our updated guidance assumes fourth quarter Adjusted EBITDA will be up approximately 115% on 25% sales growth at the mid-points. We also expect approximately $12M in free cash flow in the fourth quarter based on the revised guidance mid-point, which we expect to deploy to continue our share buy backs and further reduce leverage to a target range of 1.0x - 1.5x by year end. We look forward to a strong finish to 2025 and expect to carry the positive sales momentum with expanding profitability into 2026."
1See "Non-GAAP Disclosures" at the end of this press release for a description of and information regarding Adjusted EBITDA, gross leverage ratio per the Company's credit agreement, new orders, net, backlog, book-to-bill ratio, net debt, free cash flow, and related reconciliations to the comparable United States Generally Accepted Accounting Principles financial measures.
2Net income attributable to L.B. Foster Company for the three months ended September 30, 2024 includes a $30.0 million favorable tax valuation adjustment.
Third Quarter 2025 Consolidated Results
The Company’s third quarter performance highlights are reflected below:
| Three Months Ended September 30, | Change | Percent Change | |||||||||||||
| 2025 | 2024 | 2025 vs. 2024 | 2025 vs. 2024 | ||||||||||||
| (Unaudited) | |||||||||||||||
| Net sales | $ | 138,286 | $ | 137,466 | $ | 820 | 0.6 | % | |||||||
| Gross profit | 31,066 | 32,758 | (1,692 | ) | (5.2 | ) | |||||||||
| Gross profit margin | 22.5 | % | 23.8 | % | (130) bps | (5.5 | ) | ||||||||
| Selling and administrative expenses | $ | 22,077 | $ | 24,289 | $ | (2,212 | ) | (9.1 | ) | ||||||
| Selling and administrative expenses as a percent of sales | 16.0 | % | 17.7 | % | (170) bps | (9.6 | ) | ||||||||
| Amortization expense | 694 | 1,146 | (452 | ) | (39.4 | ) | |||||||||
| Operating income | $ | 8,295 | $ | 7,323 | $ | 972 | 13.3 | ||||||||
| Net income attributable to L.B. Foster Company | 4,354 | 35,905 | (31,551 | ) | (87.9 | ) | |||||||||
| Adjusted EBITDA1 | 11,359 | 12,327 | (968 | ) | (7.9 | ) | |||||||||
| New orders1 | $ | 114,776 | $ | 95,973 | $ | 18,803 | 19.6 | ||||||||
| Backlog1 | $ | 247,416 | $ | 209,005 | $ | 38,411 | 18.4 | ||||||||
Third Quarter 2025 Business Results by Segment
Rail, Technologies, and Services Segment
| Three Months Ended September 30, | Change | Percent Change | |||||||||||||
| 2025 | 2024 | 2025 vs. 2024 | 2025 vs. 2024 | ||||||||||||
| Net sales | $ | 77,788 | $ | 79,498 | $ | (1,710 | ) | (2.2 | )% | ||||||
| Gross profit | $ | 17,746 | $ | 18,471 | $ | (725 | ) | (3.9 | ) | ||||||
| Gross profit margin | 22.8 | % | 23.2 | % | (40) bps | (1.7 | ) | ||||||||
| Segment operating income | $ | 5,895 | $ | 4,933 | $ | 962 | 19.5 | ||||||||
| Segment operating income margin | 7.6 | % | 6.2 | % | 140 bps | 22.6 | |||||||||
| New orders1 | $ | 86,360 | $ | 52,675 | $ | 33,685 | 63.9 | ||||||||
| Backlog1 | $ | 140,233 | $ | 88,663 | $ | 51,570 | 58.2 | ||||||||
Infrastructure Solutions Segment
| Three Months Ended September 30, | Change | Percent Change | |||||||||||||
| 2025 | 2024 | 2025 vs. 2024 | 2025 vs. 2024 | ||||||||||||
| Net sales | $ | 60,498 | $ | 57,968 | $ | 2,530 | 4.4 | % | |||||||
| Gross profit | $ | 13,320 | $ | 14,287 | $ | (967 | ) | (6.8 | ) | ||||||
| Gross profit margin | 22.0 | % | 24.6 | % | (260) bps | (10.6 | ) | ||||||||
| Segment operating income | $ | 4,147 | $ | 5,110 | $ | (963 | ) | (18.8 | ) | ||||||
| Segment operating income margin | 6.9 | % | 8.8 | % | (190) bps | (21.6 | ) | ||||||||
| New orders1 | $ | 28,416 | $ | 43,298 | $ | (14,882 | ) | (34.4 | ) | ||||||
| Backlog1 | $ | 107,183 | $ | 120,342 | $ | (13,159 | ) | (10.9 | ) | ||||||
First Nine Months Consolidated Highlights
| Nine Months Ended September 30, | Change | Percent Change | |||||||||||||
| 2025 | 2024 | 2025 vs. 2024 | 2025 vs. 2024 | ||||||||||||
| (Unaudited) | |||||||||||||||
| Net sales | $ | 379,636 | $ | 402,582 | $ | (22,946 | ) | (5.7 | )% | ||||||
| Gross profit | 82,117 | 89,447 | (7,330 | ) | (8.2 | ) | |||||||||
| Gross profit margin | 21.6 | % | 22.2 | % | (60) bps | (2.7 | ) | ||||||||
| Selling and administrative expenses | $ | 65,411 | $ | 71,977 | $ | (6,566 | ) | (9.1 | ) | ||||||
| Selling and administrative expenses as a percent of sales | 17.2 | % | 17.9 | % | (70) bps | (3.9 | ) | ||||||||
| (Gain) on sale of former joint venture facility | — | (3,477 | ) | 3,477 | 100.0 | ||||||||||
| Amortization expense | 2,656 | 3,486 | (830 | ) | (23.8 | ) | |||||||||
| Operating income | $ | 14,050 | $ | 17,461 | $ | (3,411 | ) | (19.5 | ) | ||||||
| Net income attributable to L.B. Foster Company | 5,129 | 43,188 | (38,059 | ) | (88.1 | ) | |||||||||
| Adjusted EBITDA1 | 25,412 | 26,338 | (926 | ) | (3.5 | ) | |||||||||
| New orders1 | $ | 439,595 | $ | 399,351 | $ | 40,244 | 10.1 | ||||||||
| Backlog1 | $ | 247,416 | $ | 209,005 | $ | 38,411 | 18.4 | ||||||||
Third Quarter Conference Call
L.B. Foster Company will conduct a conference call and webcast to discuss its third quarter 2025 operating results on Monday, November 3, 2025 at 8:30 AM ET. The call will be hosted by Mr. John Kasel, President and Chief Executive Officer. Listen via audio and access the slide presentation on the L.B. Foster website: www.lbfoster.com, under the Investor Relations page. A conference call replay will be available through November 10, 2025 via webcast through L.B. Foster’s Investor Relations page of the company’s website.
Those interested in participating in the question-and-answer session may register for the call at https://register-conf.media-server.com/register/BIe0df25bd6e554cbf977fba153e5261b8 to receive the dial-in numbers and unique PIN to access the call. The registration link will also be available on the Company’s Investor Relations page of its website.
About L.B. Foster Company
Founded in 1902, L.B. Foster Company is a global technology solutions provider of products and services for the rail and infrastructure markets. The Company’s innovative engineering and product development solutions address the safety, reliability, and performance needs of its customers' most challenging requirements. The Company maintains locations in North America, South America, Europe, and Asia. For more information, please visit www.lbfoster.com.
Non-GAAP Financial Measures
This press release contains financial measures that are not calculated and presented in accordance with generally accepted accounting principles in the United States ("GAAP"). These non-GAAP financial measures are provided as additional information for investors. The presentation of this additional information is not meant to be considered in isolation or as a substitute for GAAP measures. For definitions of the non-GAAP financial measures used in this press release and reconciliations to the most directly comparable respective GAAP measures, see the “Non-GAAP Disclosures” section below.
The Company has not reconciled the forward-looking adjusted EBITDA and free cash flow to the most directly comparable GAAP measure because this cannot be done without unreasonable effort due to the variability and low visibility with respect to certain costs, the most significant of which are acquisition and divestiture-related costs, impairment expense, and changes in operating assets and liabilities. These underlying expenses and others that may arise during the year are potential adjustments to future earnings. The Company expects the variability of these items to have a potentially unpredictable, and a potentially significant, impact on our future GAAP financial results.
The Company believes free cash flow is useful information to investors as it provides insight on cash generated by operations, less capital expenditures, which we believe to be helpful in assessing the Company's long-term ability to pursue growth and investment opportunities as well as service its financing obligations and generate capital for shareholders. Additionally, the Company's annual incentive plans for management provide for the utilization of free cash flow as a metric for measuring cash-generation performance in determining annual variable incentive achievement.
The Company defines new orders, net as a contractual agreement between the Company and a third-party in which the Company will, or has the ability to, satisfy the performance obligations of the promised products or services under the terms of the agreement net of order cancellations incurred during the period. The Company defines backlog as contractual commitments to customers for which the Company’s performance obligations have not been met, including with respect to new orders and contracts for which the Company has not begun any performance. Management utilizes new orders and backlog to evaluate the health of the industries in which the Company operates, the Company’s current and future results of operations and financial prospects, and strategies for business development. The Company believes that new orders and backlog are useful to investors as supplemental metrics by which to measure the Company’s current performance and prospective results of operations and financial performance. The Company defines book-to-bill ratio as new orders divided by revenue. The Company believes this is a useful metric to assess supply and demand, including order strength versus order fulfillment.
The Company views its Gross Leverage Ratio per its credit agreement, as defined in the Fifth Amended and Restated Credit Agreement dated June 27, 2025, as an important indication of the Company's financial health and believes it is useful to investors as an indicator of the Company's ability to service its existing indebtedness and borrow additional funds for its investing and operational needs.
Forward-Looking Statements
This release may contain “forward-looking” statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended. Forward-looking statements provide management's current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact. Sentences containing words such as “believe,” “intend,” “plan,” “may,” “expect,” “should,” “could,” “anticipate,” “estimate,” “predict,” “project,” or their negatives, or other similar expressions of a future or forward-looking nature generally should be considered forward-looking statements. Forward-looking statements in this earnings release are based on management's current expectations and assumptions about future events that involve inherent risks and uncertainties and may concern, among other things, the Company’s expectations relating to our strategy, goals, projections, valuations and impairments, and plans regarding our financial position, liquidity, capital resources, and results of operations and decisions regarding our strategic growth initiatives, market position, and product development. While the Company considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory, and other risks and uncertainties, most of which are difficult to predict and many of which are beyond the Company’s control. The Company cautions readers that various factors could cause the actual results of the Company to differ materially from those indicated by forward-looking statements. Accordingly, investors should not place undue reliance on forward-looking statements as a prediction of actual results. Among the factors that could cause the actual results to differ materially from those indicated in the forward-looking statements are risks and uncertainties related to: a continuation or worsening of the adverse economic conditions in the markets we serve, including recession, the continued volatility in the prices for oil and gas, tariffs or trade wars, inflation, project delays, and budget shortfalls, or otherwise; the impact of the continued U.S. government shutdown; volatility in the global capital markets, including interest rate fluctuations, which could adversely affect our ability to access the capital markets on terms that are favorable to us; restrictions on our ability to draw on our credit agreement, including as a result of any future inability to comply with restrictive covenants contained therein; a decrease in freight or transit rail traffic; environmental matters and the impact of environmental regulations, including any costs associated with any remediation and monitoring of such matters; the risk of doing business in international markets, including compliance with anti-corruption and bribery laws, foreign currency fluctuations and inflation, global shipping disruptions, the imposition of increased or new tariffs, and trade restrictions or embargoes, or uncertainties relating to the imposition of tariffs; our ability to effectuate our strategy, including cost reduction initiatives, and our ability to effectively integrate acquired businesses or to divest businesses, and to realize anticipated synergies and benefits; costs of and impacts associated with shareholder activism; the timeliness and availability of materials from our major suppliers, as well as the impact on our access to supplies of customer preferences as to the origin of such supplies, such as customers’ concerns about conflict minerals; labor disputes; emerging technologies, including those related to or arising from artificial intelligence, and resultant risks to our business and operations; cybersecurity risks such as data security breaches, malware, ransomware, “hacking,” and identity theft, which could disrupt our business and may result in misuse or misappropriation of confidential or proprietary information, and could result in the disruption or damage to our systems, increased costs and losses, or an adverse effect to our reputation, business or financial condition; the continuing effectiveness of our ongoing implementation of an enterprise resource planning system; changes in current accounting estimates and their ultimate outcomes; the adequacy of internal and external sources of funds to meet financing needs, including our ability to negotiate any additional necessary amendments to our credit agreement or the terms of any new credit agreement, the Company’s ability to manage its working capital requirements and indebtedness; domestic and international taxes, including estimates that may impact taxes; domestic and foreign government regulations, including tariffs; our ability to maintain effective internal controls over financial reporting and disclosure controls and procedures, any change in policy or other change due to the results of the UK’s 2024 parliamentary election and the U.S. 2024 Presidential election that could affect UK or U.S. business conditions; other geopolitical conditions, including the ongoing conflicts between Russia and Ukraine, conflicts in the Middle East, and increasing tensions between China and Taiwan; a lack of or delay in state or federal funding for infrastructure projects; an increase in manufacturing or material costs, including volatility in steel prices; the loss of future revenues from current customers; any future global health crises, and the related social, regulatory, and economic impacts and the response thereto by the Company, our employees, our customers, and national, state, or local governments, including any governmental travel restrictions; and risks inherent in litigation and the outcome of litigation and product warranty claims. Should one or more of these risks or uncertainties materialize, or should the assumptions underlying the forward-looking statements prove incorrect, actual outcomes could vary materially from those indicated. Significant risks and uncertainties that may affect the operations, performance, and results of the Company’s business and forward-looking statements include, but are not limited to, those set forth under Item 1A, “Risk Factors,” and elsewhere in our Annual Report on Form 10-K for the year ended December 31, 2024, or as updated and/or amended by our other current or periodic filings with the Securities and Exchange Commission.
The forward-looking statements in this release are made as of the date of this release and we assume no obligation to update or revise any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as required by the federal securities laws.
Investor Relations:
Lisa Durante
412-928-3400, and follow the prompts
[email protected]
L.B. Foster Company
415 Holiday Drive
Suite 100
Pittsburgh, PA 15220
| L.B. FOSTER COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (In thousands, except per share data) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Sales of goods | $ | 124,830 | $ | 119,322 | $ | 340,449 | $ | 346,202 | |||||||
| Sales of services | 13,456 | 18,144 | 39,187 | 56,380 | |||||||||||
| Total net sales | 138,286 | 137,466 | 379,636 | 402,582 | |||||||||||
| Cost of goods sold | 93,915 | 89,286 | 259,472 | 264,543 | |||||||||||
| Cost of services sold | 13,305 | 15,422 | 38,047 | 48,592 | |||||||||||
| Total cost of sales | 107,220 | 104,708 | 297,519 | 313,135 | |||||||||||
| Gross profit | 31,066 | 32,758 | 82,117 | 89,447 | |||||||||||
| Selling and administrative expenses | 22,077 | 24,289 | 65,411 | 71,977 | |||||||||||
| (Gain) on sale of former joint venture facility | — | — | — | (3,477 | ) | ||||||||||
| Amortization expense | 694 | 1,146 | 2,656 | 3,486 | |||||||||||
| Operating income | 8,295 | 7,323 | 14,050 | 17,461 | |||||||||||
| Interest expense - net | 1,254 | 1,358 | 3,887 | 3,976 | |||||||||||
| Other income - net | (96 | ) | (188 | ) | (509 | ) | (525 | ) | |||||||
| Income before income taxes | 7,137 | 6,153 | 10,672 | 14,010 | |||||||||||
| Income tax expense (benefit) | 2,812 | (29,745 | ) | 5,625 | (29,110 | ) | |||||||||
| Net income | 4,325 | 35,898 | 5,047 | 43,120 | |||||||||||
| Net loss attributable to noncontrolling interest | (29 | ) | (7 | ) | (82 | ) | (68 | ) | |||||||
| Net income attributable to L.B. Foster Company | $ | 4,354 | $ | 35,905 | $ | 5,129 | $ | 43,188 | |||||||
| Per share data attributable to L.B. Foster shareholders: | |||||||||||||||
| Basic earnings per common share | $ | 0.42 | $ | 3.35 | $ | 0.49 | $ | 4.01 | |||||||
| Diluted earnings per common share | $ | 0.40 | $ | 3.27 | $ | 0.47 | $ | 3.91 | |||||||
| Average number of common shares outstanding - Basic | 10,356 | 10,718 | 10,444 | 10,757 | |||||||||||
| Average number of common shares outstanding - Diluted | 10,880 | 10,992 | 10,923 | 11,059 | |||||||||||
| L.B. FOSTER COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) | |||||||
| September 30, 2025 | December 31, 2024 | ||||||
| (Unaudited) | |||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 3,428 | $ | 2,454 | |||
| Accounts receivable - net | 64,429 | 64,978 | |||||
| Contract assets - net | 7,943 | 16,720 | |||||
| Inventories - net | 69,563 | 70,506 | |||||
| Other current assets | 8,159 | 6,947 | |||||
| Total current assets | 153,522 | 161,605 | |||||
| Property, plant, and equipment - net | 76,940 | 75,374 | |||||
| Operating lease right-of-use assets - net | 30,109 | 18,480 | |||||
| Other assets: | |||||||
| Goodwill | 32,992 | 31,907 | |||||
| Other intangibles - net | 12,178 | 14,801 | |||||
| Deferred tax assets | 23,982 | 28,900 | |||||
| Other assets | 4,166 | 3,483 | |||||
| TOTAL ASSETS | $ | 333,889 | $ | 334,550 | |||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 37,736 | $ | 50,083 | |||
| Deferred revenue | 9,059 | 10,205 | |||||
| Accrued payroll and employee benefits | 9,158 | 15,393 | |||||
| Current maturities of long-term debt | 167 | 167 | |||||
| Other accrued liabilities | 13,414 | 12,448 | |||||
| Total current liabilities | 69,534 | 88,296 | |||||
| Long-term debt | 58,555 | 46,773 | |||||
| Deferred tax liabilities | 1,060 | 1,150 | |||||
| Long-term operating lease liabilities | 25,705 | 14,709 | |||||
| Other long-term liabilities | 3,441 | 4,608 | |||||
| Stockholders' equity: | |||||||
| Common stock | 111 | 111 | |||||
| Paid-in capital | 43,500 | 43,550 | |||||
| Retained earnings | 172,708 | 167,579 | |||||
| Treasury stock | (20,803 | ) | (11,208 | ) | |||
| Accumulated other comprehensive loss | (20,715 | ) | (21,716 | ) | |||
| Total L.B. Foster Company stockholders’ equity | 174,801 | 178,316 | |||||
| Noncontrolling interest | 793 | 698 | |||||
| Total stockholders’ equity | 175,594 | 179,014 | |||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 333,889 | $ | 334,550 | |||
Non-GAAP Disclosures
(Unaudited)
This earnings release discloses earnings before interest, taxes, depreciation, and amortization (“EBITDA”), adjusted EBITDA, net debt, and free cash flow. The Company believes that EBITDA is useful to investors as a supplemental way to evaluate the ongoing operations of the Company’s business since EBITDA may enhance investors’ ability to compare historical periods as it adjusts for the impact of financing methods, tax law and strategy changes, and depreciation and amortization. In addition, EBITDA is a financial measure that management and the Company’s Board of Directors use in their financial and operational decision-making and in the determination of certain compensation programs. Adjusted EBITDA adjusts for certain charges to EBITDA from continuing operations that the Company believes are unusual, non-recurring, unpredictable, or non-cash.
In the three months ended September 30, 2025, the Company did not make any adjustments to EBITDA. In the nine months ended September 30, 2025, the Company made adjustments to exclude the AMH Exit costs. In the three months ended September 30, 2024, the Company made adjustments to exclude restructuring costs and a legal settlement. In the nine months ended September 30, 2024, the Company made adjustments to exclude gains on asset sales, restructuring costs, and a legal settlement. The Company believes the results adjusted to exclude these items are useful to investors as these items are non-routine in nature.
The Company views net debt, which is total debt less cash and cash equivalents, as an important metric of the operational and financial health of the organization and believes it is useful to investors as indicators of its ability to incur additional debt and to service its existing debt.
Non-GAAP financial measures are not a substitute for GAAP financial results and should only be considered in conjunction with the Company’s financial information that is presented in accordance with GAAP. The following tables present quantitative reconciliations of EBITDA, adjusted EBITDA, net debt, and free cash flow (in thousands, except for percentages and ratios):
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Adjusted EBITDA Reconciliation | |||||||||||||||
| Net income, as reported | $ | 4,325 | $ | 35,898 | $ | 5,047 | $ | 43,120 | |||||||
| Interest expense - net | 1,254 | 1,358 | 3,887 | 3,976 | |||||||||||
| Income tax expense (benefit) | 2,812 | (29,745 | ) | 5,625 | (29,110 | ) | |||||||||
| Depreciation expense | 2,274 | 2,339 | 6,846 | 7,076 | |||||||||||
| Amortization expense | 694 | 1,146 | 2,656 | 3,486 | |||||||||||
| Total EBITDA | $ | 11,359 | $ | 10,996 | $ | 24,061 | $ | 28,548 | |||||||
| AMH Exit Costs | — | — | 1,351 | — | |||||||||||
| Gain on asset sale | — | — | — | (4,292 | ) | ||||||||||
| Legal expense | — | 422 | — | 1,173 | |||||||||||
| Restructuring costs | — | 909 | — | 909 | |||||||||||
| Adjusted EBITDA | $ | 11,359 | $ | 12,327 | $ | 25,412 | $ | 26,338 | |||||||
| September 30, 2025 | June 30, 2025 | September 30, 2024 | |||||||||
| Net Debt Reconciliation | |||||||||||
| Total debt | $ | 58,722 | $ | 81,628 | $ | 68,544 | |||||
| Less: cash and cash equivalents | (3,428 | ) | (4,186 | ) | (3,135 | ) | |||||
| Net debt | $ | 55,294 | $ | 77,442 | $ | 65,409 | |||||
| Three Months Ended September 30, | |||||||
| 2025 | 2024 | ||||||
| (Unaudited) | |||||||
| Free Cash Flow Reconciliation | |||||||
| Net cash provided by operating activities | $ | 29,181 | $ | 24,744 | |||
| Less capital expenditures on property, plant, and equipment | (2,809 | ) | (3,067 | ) | |||
| Free cash flow | $ | 26,372 | $ | 21,677 | |||

| Nov-03 | |
| Nov-03 | |
| Nov-03 | |
| Nov-03 | |
| Nov-03 | |
| Nov-01 | |
| Oct-31 | |
| Oct-29 | |
| Oct-27 | |
| Oct-27 | |
| Oct-20 | |
| Oct-17 | |
| Sep-25 | |
| Sep-16 | |
| Sep-11 |
Join thousands of traders who make more informed decisions with our premium features. Real-time quotes, advanced visualizations, backtesting, and much more.
Learn more about FINVIZ*Elite