|
|
|
|
|||||
|
|
|
Continued Progress on Key Operational Priorities
Announcing MirrorEye® OEM Program Award with an Additional Truck Manufacturer
Announcing Leak Detection Module and Park Lock Actuator Program Awards
2025 Third Quarter Results
2025 Full-Year Guidance Update
NOVI, Mich., Nov. 5, 2025 /PRNewswire/ -- Stoneridge, Inc. (NYSE: SRI) today announced financial results for the third quarter ended September 30, 2025, including third quarter sales of $210.3 million. Gross profit was $42.8 million (20.3% of sales) and adjusted gross profit was $43.7 million (20.8% of sales). Operating loss was $(3.3) million ((1.6)% of sales) while adjusted operating income was $2.4 million (1.2% of sales). Net loss was $(9.4) million and adjusted net loss was $(5.1) million. Loss per share (EPS) was $(0.34) and adjusted EPS was $(0.18). Adjusted EBITDA was $9.3 million (4.4% of sales) and adjusted EBITDA, excluding the non-operating foreign currency expense of $2.4 million, resulted in $11.7 million (5.6% of sales).
The exhibits attached hereto provide reconciliation details on normalizing adjustments of non-GAAP financial measures used in this press release.
Jim Zizelman, president and chief executive officer, commented, "Our third quarter performance demonstrates our ability to navigate challenging macroeconomic conditions as we continued to expand our adjusted operating margin and made progress across all of our key initiatives. During the quarter, our major commercial vehicle end markets, especially North America, continued to face customer production volume headwinds which in turn negatively affected our sales. However, despite these headwinds, we continue to drive growth in our key product categories, including MirrorEye where sales increased by 78% year-to-date compared to last year. In Europe, we continue to see strong take rates and sustained growth as our MirrorEye systems expand across multiple vehicle platforms, including as standard equipment on several heavy-duty truck models and as optional on many others. In North America, the feedback on our OEM systems continues to be very favorable from both our OEM customers and the fleets. Accordingly, we are now expecting improved take rates in North America relative to our prior expectations as the program launches mature. We expect MirrorEye, as well as other Stoneridge specific growth drivers, to help offset the macroeconomic headwinds we continue to face."
Zizelman concluded, "Finally we continue to build a strong backlog for future growth with several new programs awarded this quarter totaling over $185 million of estimated lifetime revenue. First, we are announcing a new MirrorEye OEM program with an additional truck manufacturing customer that will launch in 2028 with estimated lifetime revenue of $55 million and an initial take rate assumption of 25% to 30%. We expect this award to pave the way for future opportunities with this OEM customer globally. In Control Devices, we are announcing our second leak detection module award for a Chinese OEM customer on a hybrid vehicle application as well as an extension and expansion of our park lock actuator programs with Ford across several platforms driving lifetime revenue of approximately $130 million and peak annual revenue of approximately $38 million. We will continue to lay the foundation for long-term profitable growth and continued earnings expansion through our advanced technology system offerings that are aligned with industry megatrends. Similarly, we will continue to evaluate the Company's overall structure to ensure we are investing in the products and technologies that we expect to optimize shareholder value. As we announced last quarter, we have initiated a review of strategic alternatives related to the Control Devices business, with the intent to sell the business and this review remains in process."
Third Quarter in Review
Electronics third quarter sales of $128.0 million decreased by 14.4% relative to the second quarter of 2025. This was primarily driven by lower customer production volumes in the North American and European commercial vehicle end markets, due in part to third quarter seasonality in Europe. Third quarter adjusted operating margin of 5.3% increased by 250 basis points relative to the second quarter of 2025, primarily driven by lower SG&A and D&D costs, direct material cost improvement and lower quality-related costs.
Control Devices third quarter sales of $72.5 million increased by 1.9% relative to the second quarter of 2025 driven by higher sales in the North American passenger vehicle end market partially offset by lower sales in China. Third quarter adjusted operating margin of 2.1% decreased by 190 basis points relative to the second quarter of 2025, driven by higher overhead costs, due in part to tariff-related costs, partially offset by lower operating costs and material cost improvements.
Stoneridge Brazil third quarter sales of $18.9 million increased by $3.6 million, or 23.5%, relative to the second quarter of 2025, primarily driven by higher OEM sales in the Brazilian market as well as higher aftermarket sales. Third quarter operating income of $2.7 million increased by approximately $1.7 million relative to the second quarter of 2025, primarily driven by improved fixed cost leverage on higher sales.
Relative to the third quarter of 2024, Electronics third quarter sales decreased by 5.6%. This was primarily driven by lower customer production volumes in the North American and European commercial vehicle end markets, partially offset by higher European off-highway sales. Third quarter adjusted operating margin of 5.3% increased by 250 basis points relative to the third quarter of 2024, primarily driven by lower SG&A and D&D costs as well as lower direct material costs as a percentage of sales, partially offset by lower contribution from lower sales, and higher overhead costs.
Relative to the third quarter of 2024, Control Devices third quarter sales decreased by 2.4%. This decline was primarily due to lower sales in the China and North American passenger vehicle end markets. Third quarter adjusted operating margin of 2.1% decreased by 100 basis points relative to the third quarter of 2024, primarily driven by reduced contribution from lower sales and higher overhead costs due to tariffs partially offset by lower D&D costs.
Relative to the third quarter of 2024, Stoneridge Brazil third quarter sales increased by $5.2 million, or 38.4%. This increase was primarily driven by higher OEM sales in the Brazilian market. Third quarter operating income of $2.7 million increased by approximately $2.0 million relative to the third quarter of 2024 primarily due to higher contribution from higher sales.
Cash and Debt Balances
As of September 30, 2025, Stoneridge had cash and cash equivalents totaling $54.0 million and total debt of $171.1 million resulting in net debt of $117.2 million. For the nine months ended September 30, 2025, the Company generated $25.2 million in net cash provided by operating activities and $16.2 million in adjusted free cash flow.
For Credit Facility compliance purposes, adjusted net debt was $135.0 million while adjusted EBITDA for the trailing twelve months was $37.6 million, resulting in an adjusted net debt to trailing twelve-month EBITDA compliance leverage ratio of 3.67x relative to a required leverage ratio of not greater than 4.50x as per the amended Credit Facility agreement. The Company's Credit Facility is due to mature on November 2, 2026.
Matt Horvath, chief financial officer, commented, "Due to the ongoing strategic review process related to Control Devices, we are waiting to refinance our credit facility to ensure we align the capital structure with the long-term structure of the Company. Additionally, we are incurring incremental costs with third-party advisors as we evaluate strategic alternatives, which are not all adjustable per the existing terms of our credit facility. We have amended our credit facility to extend our interest coverage ratio relief by maintaining the same ratio as this quarter, or 2.5x, through the first quarter of next year. Should we sell Control Devices, the sale proceeds would be used to reduce debt and significantly improve our overall leverage ratios. Should we complete our review without a sale of the Control Devices segment, we would expect to refinance the credit facility early next year. Regardless, we expect to remain in compliance with all of our covenant ratios."
2025 Outlook
The Company is updating its full-year 2025 sales guidance range to $860 million to $870 million, which represents the low end of its previously provided range. The Company is updating its adjusted gross margin guidance to 21.0% to 21.50%, adjusted operating margin guidance to 0.25% to 0.50%, and adjusted EBITDA guidance to $30 million to $32 million, or approximately 3.5% to 3.7% of sales. The Company is also updating its full-year 2025 adjusted free cash flow guidance to $20 million to $25 million.
Horvath, commented, "We are updating our full-year 2025 sales guidance to the low end of the previously provided range to reflect lower production volume expectations, primarily in the North American and European commercial vehicle end markets as the volatile trade environment and reduced truck demand continues to impact these markets. That said, we expect that MirrorEye, and other Stoneridge specific growth drivers, will offset some of the macroeconomic headwinds that we face. This results in a midpoint reduction of $10 million from $875 million to a midpoint sales guidance of $865 million. Similarly, we are updating our adjusted EBITDA guidance to $30 million to $32 million, or a midpoint reduction of $5 million, to reflect both the contribution margin on reduced revenue expectations for the year as well as the incremental $2.4 million of non-operating foreign currency expense recognized in the third quarter. Finally, we remain committed to strong cash performance through continued inventory reductions and careful management of our capital expenditures. Aligned with our updated adjusted EBITDA guidance, we are updating our full-year adjusted free cash flow guidance to $20 million to $25 million."
Horvath concluded, "We remain focused on building a strong foundation for continued earnings expansion as we capitalize on our impressive portfolio of advanced technologies. We will continue to monitor shifts in macroeconomic policies, including tariffs, and the impacts on our business to ensure that we respond quickly to offset any incremental costs, just as we have done historically. As demonstrated by new business award announcements this quarter, Stoneridge remains well positioned to outperform our underlying markets and drive margin expansion resulting in long-term shareholder value creation over the coming years."
Conference Call on the Web
A live Internet broadcast of Stoneridge's conference call regarding 2025 third quarter results can be accessed at 9:00 a.m. Eastern Time on Thursday, November 6, 2025, at www.stoneridge.com, which will also offer a webcast replay.
About Stoneridge, Inc.
Stoneridge, Inc., headquartered in Novi, Michigan, is a global supplier of safe and efficient electronic systems and technologies. Our systems and products power vehicle intelligence, while enabling safety and security for on- and off-highway transportation sectors around the world. Additional information about Stoneridge can be found at www.stoneridge.com.
Forward-Looking Statements
Statements in this press release contain "forward-looking statements" under the Private Securities Litigation Reform Act of 1995. These statements appear in a number of places in this press release and may include statements regarding the intent, belief or current expectations of the Company, with respect to, among other things, our (i) future product and facility expansion, (ii) acquisition strategy, (iii) investments and new product development, (iv) growth opportunities related to awarded business, and (v) operational expectations. Forward-looking statements may be identified by the words "will," "may," "should," "could," "would," "designed to," "believes," "plans," "projects," "intends," "expects," "estimates," "anticipates," "continue," and similar words and expressions. The forward-looking statements are subject to risks and uncertainties that could cause actual events or results to differ materially from those expressed in or implied by these statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, among other factors:
The forward-looking statements contained herein represent our estimates only as of the date of this filing and should not be relied upon as representing our estimates as of any subsequent date. While we may elect to update these forward-looking statements at some point in the future, except as required by law, we specifically disclaim any obligation to do so, whether to reflect actual results, changes in assumptions, changes in other factors affecting such forward-looking statements or otherwise.
There can be no assurance that the strategic review of the Control Devices business will result in a transaction. The Company does not intend to comment further regarding this matter unless and until further disclosure is determined to be appropriate.
Use of Non-GAAP Financial Information
This press release contains information about the Company's financial results that is not presented in accordance with accounting principles generally accepted in the United States ("GAAP"). Such non-GAAP financial measures are reconciled to their closest GAAP financial measures at the end of this press release. The provision of these non-GAAP financial measures for 2025 and 2024 is not intended to indicate that Stoneridge is explicitly or implicitly providing projections on those non-GAAP financial measures, and actual results for such measures are likely to vary from those presented. The reconciliations include all information reasonably available to the Company at the date of this press release and the adjustments that management can reasonably estimate.
In evaluating its business, the Company considers and uses free cash flow and net debt as supplemental measures of its liquidity and the other non-GAAP financial measures as supplemental measures of its operating performance. Management believes the non-GAAP financial measures used in this press release are useful to both management and investors in their analysis of the Company's financial position and results of operations. In particular, management believes that adjusted gross profit and margin, adjusted operating income (loss) and margin, adjusted income (loss) before tax, adjusted income tax expense (benefit), adjusted net income (loss), adjusted EPS, EBITDA, adjusted EBITDA, adjusted debt, net debt, adjusted net debt, adjusted cash, free cash flow, and adjusted free cash flow are useful measures in assessing the Company's financial performance by excluding certain items that are not indicative of the Company's core operating performance or that may obscure trends useful in evaluating the Company's continuing operating activities. Management also believes that these measures are useful to both management and investors in their analysis of the Company's results of operations and provide improved comparability between fiscal periods.
Adjusted gross profit and margin, adjusted operating income (loss) and margin, adjusted income (loss) before tax, adjusted income tax expense (benefit), adjusted net income (loss), adjusted EPS, EBITDA, adjusted EBITDA, adjusted debt, net debt, adjusted net debt, adjusted cash, free cash flow, and adjusted free cash flow should not be considered in isolation or as a substitute for gross profit, operating income (loss), income (loss) before tax, income tax expense (benefit), net income (loss), EPS, debt, cash and cash equivalents, cash provided by operating activities or other income statement or cash flow statement data prepared in accordance with GAAP.
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||
|
|
||||
|
(in thousands) |
|
September 30,
|
|
December 31,
|
|
|
|
(Unaudited) |
|
|
|
ASSETS |
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
|
$ 53,988 |
|
$ 71,832 |
|
Accounts receivable, less reserves of $583 and $1,060, respectively |
|
153,072 |
|
137,766 |
|
Inventories, net |
|
145,449 |
|
151,337 |
|
Prepaid expenses and other current assets |
|
31,806 |
|
26,579 |
|
Total current assets |
|
384,315 |
|
387,514 |
|
Long-term assets: |
|
|
|
|
|
Property, plant and equipment, net |
|
100,477 |
|
97,667 |
|
Intangible assets, net |
|
40,741 |
|
39,677 |
|
Goodwill |
|
37,530 |
|
33,085 |
|
Operating lease right-of-use asset |
|
13,481 |
|
10,050 |
|
Investments and other long-term assets, net |
|
55,535 |
|
53,563 |
|
Total long-term assets |
|
247,764 |
|
234,042 |
|
Total assets |
|
$ 632,079 |
|
$ 621,556 |
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Current portion of debt |
|
$ 947 |
|
$ — |
|
Accounts payable |
|
101,773 |
|
83,478 |
|
Accrued expenses and other current liabilities |
|
77,292 |
|
66,494 |
|
Total current liabilities |
|
180,012 |
|
149,972 |
|
Long-term liabilities: |
|
|
|
|
|
Revolving credit facility |
|
170,194 |
|
201,577 |
|
Deferred income taxes |
|
4,939 |
|
5,321 |
|
Operating lease long-term liability |
|
9,514 |
|
6,484 |
|
Other long-term liabilities |
|
16,225 |
|
12,942 |
|
Total long-term liabilities |
|
200,872 |
|
226,324 |
|
Shareholders' equity: |
|
|
|
|
|
Preferred Shares, without par value, 5,000 shares authorized, none issued |
|
— |
|
— |
|
Common Shares, without par value, 60,000 shares authorized, 28,966 and 28,966 |
|
— |
|
— |
|
Additional paid-in capital |
|
218,048 |
|
225,712 |
|
Common Shares held in treasury, 948 and 1,271 shares at September 30, 2025 and |
|
(27,457) |
|
(38,424) |
|
Retained earnings |
|
154,059 |
|
179,985 |
|
Accumulated other comprehensive loss |
|
(93,455) |
|
(122,013) |
|
Total shareholders' equity |
|
251,195 |
|
245,260 |
|
Total liabilities and shareholders' equity |
|
$ 632,079 |
|
$ 621,556 |
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||
|
|
||||||||
|
|
|
Three months ended
|
|
Nine months ended
|
||||
|
(in thousands, except per share data) |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ 210,267 |
|
$ 213,831 |
|
$ 656,109 |
|
$ 690,047 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
167,498 |
|
169,340 |
|
518,105 |
|
543,459 |
|
Selling, general and administrative |
|
31,594 |
|
26,533 |
|
96,125 |
|
88,832 |
|
Design and development |
|
14,454 |
|
17,643 |
|
50,984 |
|
53,703 |
|
Operating (loss) income |
|
(3,279) |
|
315 |
|
(9,105) |
|
4,053 |
|
Interest expense, net |
|
3,801 |
|
3,604 |
|
10,102 |
|
11,039 |
|
Equity in loss (earnings) of investee |
|
220 |
|
752 |
|
(124) |
|
1,081 |
|
Other expense (income), net |
|
2,414 |
|
(384) |
|
5,378 |
|
(644) |
|
Loss before income taxes |
|
(9,714) |
|
(3,657) |
|
(24,461) |
|
(7,423) |
|
(Benefit) provision for income taxes |
|
(343) |
|
3,413 |
|
1,465 |
|
2,987 |
|
Net loss |
|
$ (9,371) |
|
$ (7,070) |
|
$ (25,926) |
|
$ (10,410) |
|
|
|
|
|
|
|
|
|
|
|
Loss per share: |
|
|
|
|
|
|
|
|
|
Basic |
|
$ (0.34) |
|
$ (0.26) |
|
$ (0.93) |
|
$ (0.38) |
|
Diluted |
|
$ (0.34) |
|
$ (0.26) |
|
$ (0.93) |
|
$ (0.38) |
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|
Basic |
|
27,859 |
|
27,618 |
|
27,776 |
|
27,586 |
|
Diluted |
|
27,859 |
|
27,618 |
|
27,776 |
|
27,586 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||
|
|
||||
|
Nine months ended September 30, (in thousands) |
|
2025 |
|
2024 |
|
|
|
|
|
|
|
OPERATING ACTIVITIES: |
|
|
|
|
|
Net loss |
|
$ (25,926) |
|
$ (10,410) |
|
Adjustments to reconcile net loss to net cash provided by (used for) operating activities: |
|
|
|
|
|
Depreciation |
|
17,968 |
|
19,695 |
|
Amortization, including accretion of deferred financing costs |
|
7,121 |
|
6,812 |
|
Deferred income taxes |
|
(6,560) |
|
(6,339) |
|
(Earnings) loss of equity method investee |
|
(124) |
|
1,081 |
|
Loss on sale of fixed assets |
|
88 |
|
257 |
|
Share-based compensation expense |
|
3,659 |
|
3,092 |
|
Excess tax deficiency related to share-based compensation expense |
|
469 |
|
263 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
Accounts receivable, net |
|
(4,823) |
|
6,042 |
|
Inventories, net |
|
17,751 |
|
9,694 |
|
Prepaid expenses and other assets |
|
1,450 |
|
4,949 |
|
Accounts payable |
|
11,226 |
|
(13,127) |
|
Accrued expenses and other liabilities |
|
2,893 |
|
6,508 |
|
Net cash provided by operating activities |
|
25,192 |
|
28,517 |
|
|
|
|
|
|
|
INVESTING ACTIVITIES: |
|
|
|
|
|
Capital expenditures, including intangibles |
|
(15,653) |
|
(19,049) |
|
Proceeds from sale of fixed assets |
|
338 |
|
312 |
|
Investment in venture capital fund, net |
|
(272) |
|
(260) |
|
Net cash used for investing activities |
|
(15,587) |
|
(18,997) |
|
|
|
|
|
|
|
FINANCING ACTIVITIES: |
|
|
|
|
|
Revolving credit facility borrowings |
|
36,000 |
|
98,000 |
|
Revolving credit facility payments |
|
(70,691) |
|
(91,000) |
|
Proceeds from issuance of debt |
|
15,376 |
|
24,277 |
|
Repayments of debt |
|
(14,985) |
|
(26,364) |
|
Repurchase of Common Shares to satisfy employee tax withholding |
|
(340) |
|
(780) |
|
Net cash (used for) provided by financing activities |
|
(34,640) |
|
4,133 |
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
7,191 |
|
(356) |
|
Net change in cash and cash equivalents |
|
(17,844) |
|
13,297 |
|
Cash and cash equivalents at beginning of period |
|
71,832 |
|
40,841 |
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ 53,988 |
|
$ 54,138 |
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
Cash paid for interest, net |
|
$ 10,711 |
|
$ 11,892 |
|
Cash paid for income taxes, net |
|
$ 8,440 |
|
$ 8,429 |
|
Capital expenditures included in accounts payable |
|
$ 1,265 |
|
$ 1,070 |
|
Regulation G Non-GAAP Financial Measure Reconciliations |
|||
|
|
|||
|
Exhibit 1 – Reconciliation of Adjusted Gross Profit |
|||
|
|
|||
|
(USD in millions) |
Q3 2024 |
|
Q3 2025 |
|
Gross Profit |
$ 44.5 |
|
$ 42.8 |
|
|
|
|
|
|
Add: Pre-Tax Business Realignment Costs |
0.1 |
|
0.9 |
|
Adjusted Gross Profit |
$ 44.6 |
|
$ 43.7 |
|
Exhibit 2 - Reconciliation of Adjusted Operating Income (Loss) |
|||
|
|
|||
|
(USD in millions) |
Q3 2024 |
|
Q3 2025 |
|
Operating Income (Loss) |
$ 0.3 |
|
$ (3.3) |
|
|
|
|
|
|
Add: Pre-Tax Business Realignment Costs |
0.3 |
|
2.1 |
|
Add: Pre-Tax Environmental Remediation Costs |
0.2 |
|
— |
|
Add: Pre-Tax Strategic Review Costs |
— |
|
3.7 |
|
Adjusted Operating Income |
$ 0.7 |
|
$ 2.4 |
|
Exhibit 3 – Reconciliation of Adjusted Tax Rate |
|||
|
|
|||
|
(USD in millions) |
Q3 2025 |
|
Tax Rate |
|
Loss Before Tax |
$ (9.7) |
|
|
|
Add: Pre-Tax Business Realignment Costs |
2.1 |
|
|
|
Add: Pre-Tax Strategic Review Costs |
3.7 |
|
|
|
Adjusted Loss Before Tax |
$ (4.0) |
|
|
|
|
|
|
|
|
Income Tax Benefit |
$ (0.3) |
|
3.5 % |
|
Add: Tax Impact from Pre-Tax Adjustments |
1.4 |
|
|
|
Adjusted Income Tax Expense on Adjusted Loss Before Tax |
$ 1.1 |
|
(26.7) % |
|
Exhibit 4 - Reconciliation of Adjusted Net Loss and EPS |
|||
|
|
|||
|
(USD in millions, except EPS) |
Q3 2025 |
|
Q3 2025 EPS |
|
Net Loss |
$ (9.4) |
|
$ (0.34) |
|
|
|
|
|
|
Add: After-Tax Business Realignment Costs |
1.5 |
|
0.05 |
|
Add: After-Tax Strategic Review Costs |
2.8 |
|
0.10 |
|
Adjusted Net Loss |
$ (5.1) |
|
$ (0.18) |
|
Exhibit 5 – Reconciliation of Adjusted EBITDA |
||||||||||
|
|
||||||||||
|
(USD in millions) |
|
Q3 2024 |
|
Q4 2024 |
|
Q1 2025 |
|
Q2 2025 |
|
Q3 2025 |
|
Loss Before Tax |
|
$ (3.7) |
|
$ (6.2) |
|
$ (5.6) |
|
$ (9.1) |
|
$ (9.7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
3.6 |
|
3.4 |
|
3.2 |
|
3.1 |
|
3.8 |
|
Depreciation and amortization |
|
8.8 |
|
8.3 |
|
7.3 |
|
7.6 |
|
9.5 |
|
EBITDA |
|
$ 8.8 |
|
$ 5.5 |
|
$ 4.8 |
|
$ 1.6 |
|
$ 3.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Pre-Tax Business Realignment Costs |
|
0.3 |
|
0.4 |
|
2.8 |
|
1.7 |
|
2.1 |
|
Add: Pre-Tax Environmental Remediation Costs |
|
0.2 |
|
— |
|
— |
|
— |
|
— |
|
Add: Pre-Tax Strategic Review Costs |
|
— |
|
— |
|
— |
|
1.0 |
|
3.7 |
|
Add: Pre-Tax Share-Based Compensation Accelerated |
|
— |
|
— |
|
— |
|
0.3 |
|
— |
|
Adjusted EBITDA |
|
$ 9.2 |
|
$ 6.0 |
|
$ 7.6 |
|
$ 4.6 |
|
$ 9.3 |
|
Exhibit 6 – Segment Adjusted Operating Income |
|||||
|
|
|||||
|
Reconciliation of Control Devices Adjusted Operating Income |
|||||
|
|
|||||
|
(USD in millions) |
Q3 2024 |
|
Q2 2025 |
|
Q3 2025 |
|
Control Devices Operating Income |
$ 2.1 |
|
$ 2.6 |
|
$ 1.2 |
|
|
|
|
|
|
|
|
Add: Pre-Tax Environmental Remediation Costs |
0.2 |
|
— |
|
— |
|
Add: Pre-Tax Business Realignment Costs |
— |
|
0.3 |
|
0.3 |
|
Control Devices Adjusted Operating Income |
$ 2.3 |
|
$ 2.8 |
|
$ 1.5 |
|
|
|||||
|
Reconciliation of Electronics Adjusted Operating Income |
|||||
|
|
|||||
|
(USD in millions) |
Q3 2024 |
|
Q2 2025 |
|
Q3 2025 |
|
Electronics Operating Income |
$ 3.5 |
|
$ 2.7 |
|
$ 5.9 |
|
|
|
|
|
|
|
|
Add: Pre-Tax Business Realignment Costs |
0.3 |
|
1.4 |
|
0.9 |
|
Electronics Adjusted Operating Income |
$ 3.8 |
|
$ 4.2 |
|
$ 6.7 |
|
Exhibit 7 – Reconciliation of Adjusted Free Cash Flow |
|||
|
|
|||
|
Reconciliation of Adjusted Free Cash Flow |
|||
|
(USD in millions) |
YTD Q3 2024 |
|
YTD Q3 2025 |
|
Net Cash Provided by Operating Activities |
$ 28.5 |
|
$ 25.2 |
|
|
|
|
|
|
Capital Expenditures, including Intangibles |
(19.0) |
|
(15.7) |
|
Proceeds from Sale of Fixed Assets |
0.3 |
|
0.3 |
|
Free Cash Flow |
$ 9.8 |
|
$ 9.9 |
|
|
|
|
|
|
Add: Business Realignment Related Payments |
2.2 |
|
5.6 |
|
Add: Strategic Review Cost Related Payments |
0.0 |
|
0.7 |
|
Adjusted Free Cash Flow |
$ 11.9 |
|
$ 16.2 |
|
Exhibit 8 – Reconciliation of Net Debt |
|||
|
|
|||
|
(USD in millions) |
Q2 2025 |
|
Q3 2025 |
|
Total Debt |
$ 164.4 |
|
$ 171.1 |
|
|
|
|
|
|
Less: Cash and Cash Equivalents |
49.8 |
|
54.0 |
|
Net Debt |
$ 114.6 |
|
$ 117.2 |
|
Exhibit 9 – Reconciliation of Compliance Leverage Ratio |
|||||||||||
|
|
|||||||||||
|
Reconciliation of Adjusted EBITDA for Compliance Calculation |
|||||||||||
|
(USD in millions) |
Q2 2024 |
|
Q3 2024 |
|
Q4 2024 |
|
Q1 2025 |
|
Q2 2025 |
|
Q3 2025 |
|
Income (Loss) Before Tax |
$ 1.9 |
|
$ (3.7) |
|
$ (6.2) |
|
$ (5.6) |
|
$ (9.1) |
|
$ (9.7) |
|
Interest Expense, net |
3.8 |
|
3.6 |
|
3.4 |
|
3.2 |
|
3.1 |
|
3.8 |
|
Depreciation and Amortization |
8.5 |
|
8.8 |
|
8.3 |
|
7.3 |
|
7.6 |
|
9.5 |
|
EBITDA |
$ 14.2 |
|
$ 8.8 |
|
$ 5.5 |
|
$ 4.8 |
|
$ 1.6 |
|
$ 3.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compliance adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-Cash Impairment Charges and Write-offs or Write Downs |
— |
|
— |
|
0.4 |
|
— |
|
0.1 |
|
0.1 |
|
Add: Adjustments from Foreign Currency Impact |
(2.4) |
|
(0.3) |
|
(1.8) |
|
(0.4) |
|
3.4 |
|
2.4 |
|
Add: Extraordinary, Non-recurring or Unusual Items |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
Add: Cash Restructuring Charges |
0.5 |
|
0.7 |
|
0.3 |
|
1.6 |
|
0.5 |
|
0.7 |
|
Add: Charges for Transactions, Amendments, and Refinances |
— |
|
— |
|
— |
|
0.3 |
|
1.0 |
|
0.6 |
|
Add: Adjustment to Autotech Fund II Investment |
0.1 |
|
0.8 |
|
0.2 |
|
(0.3) |
|
(0.1) |
|
0.2 |
|
Add: Share Based Compensation |
1.1 |
|
0.9 |
|
1.0 |
|
1.1 |
|
1.4 |
|
1.1 |
|
Add: Accrual-based Expenses |
7.1 |
|
1.3 |
|
6.4 |
|
8.2 |
|
5.6 |
|
6.5 |
|
Less: Cash Payments for Accrual-based Expenses |
(3.7) |
|
(3.3) |
|
(2.8) |
|
(6.3) |
|
(4.5) |
|
(5.6) |
|
Adjusted EBITDA (Compliance) |
$ 16.9 |
|
$ 8.7 |
|
$ 9.2 |
|
$ 9.1 |
|
$ 9.0 |
|
$ 9.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted TTM EBITDA (Compliance) |
|
|
|
|
|
|
$ 43.9 |
|
$ 36.0 |
|
$ 36.8 |
|
Reconciliation of Adjusted Cash for Compliance Calculation |
|||||
|
(USD in millions) |
Q1 2025 |
|
Q2 2025 |
|
Q3 2025 |
|
Total Cash and Cash Equivalents |
$ 79.1 |
|
$ 49.8 |
|
$ 54.0 |
|
Less: 35% of Cash in Foreign Locations |
(23.3) |
|
(13.4) |
|
(16.4) |
|
Total Adjusted Cash (Compliance) |
$ 55.8 |
|
$ 36.4 |
|
$ 37.6 |
|
|
|||||
|
Reconciliation of Adjusted Debt for Compliance Calculation |
|||||
|
(USD in millions) |
Q1 2025 |
|
Q2 2025 |
|
Q3 2025 |
|
Total Debt |
$ 203.2 |
|
$ 164.4 |
|
$ 171.1 |
|
Outstanding Letters of Credit |
1.6 |
|
1.5 |
|
1.5 |
|
Total Adjusted Debt (Compliance) |
$ 204.8 |
|
$ 165.9 |
|
$ 172.6 |
|
|
|
|
|
|
|
|
Adjusted Net Debt (Compliance) |
$ 149.0 |
|
$ 129.5 |
|
$ 135.0 |
|
Compliance Leverage Ratio (Net Debt / TTM EBITDA) |
3.39x |
|
3.60x |
|
3.67x |
|
Compliance Leverage Ratio Maximum Requirement |
6.00x |
|
5.50x |
|
4.50x |
SOURCE Stoneridge, Inc.
| Nov-05 | |
| Nov-05 | |
| Oct-23 | |
| Aug-06 | |
| Aug-06 | |
| Jul-31 | |
| Jul-22 | |
| Jul-22 | |
| Jul-11 | |
| Jun-04 | |
| May-30 | |
| May-07 | |
| May-02 | |
| May-01 | |
| May-01 |
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