AstroNova Reports 8.5% Sequential Growth in Revenue for Third Quarter Fiscal 2026
-
Achieved revenue of
$39.2 million in the quarter driven by sequential quarter growth in both Aerospace and Product Identification (“Product ID”) -
Net income was
$0.4 million , or$0.05 per diluted share; Non-GAAP net income was$1.5 million , or$0.20 per diluted share -
Adjusted EBITDA was
$4.2 million , or 10.7% of sales -
Generated
$3.4 million of operating cash in the quarter and$8.1 million year to date -
Strengthened balance sheet with debt reduced by
$3.2 million in the quarter and$6.4 million year to date - Refinanced lending agreement on favorable terms
Third Quarter Fiscal 2026 Overview1 (comparisons are to the prior-year period unless noted otherwise)
| Three Months Ended | |||||||||||||||||||||||||
|
2025 |
2024 |
$ Variance |
% Variance |
2025 |
$ Variance |
% Variance |
|||||||||||||||||||
| Revenue |
$ |
39,169 |
|
$ |
40,422 |
|
$ |
(1,253 |
) |
(3.1 |
)% |
$ |
36,102 |
|
$ |
3,067 |
8.5 |
% |
|||||||
| Gross Profit |
$ |
14,197 |
|
$ |
13,714 |
|
$ |
483 |
|
3.5 |
% |
$ |
11,633 |
|
$ |
2,564 |
22.0 |
% |
|||||||
| Gross Profit Margin |
|
36.2 |
% |
|
33.9 |
% |
|
32.2 |
% |
||||||||||||||||
| Non-GAAP Gross Profit |
$ |
14,557 |
|
$ |
13,748 |
|
$ |
809 |
|
5.9 |
% |
$ |
11,631 |
|
$ |
2,926 |
25.2 |
% |
|||||||
| Non-GAAP Adjusted Gross Profit Margin |
|
37.2 |
% |
|
34.0 |
% |
|
32.2 |
% |
||||||||||||||||
| Operating Income (Loss) |
$ |
1,287 |
|
$ |
1,264 |
|
$ |
23 |
|
1.8 |
% |
$ |
(708 |
) |
$ |
1,995 |
(281.7 |
)% |
|||||||
| Operating Margin |
|
3.3 |
% |
|
3.1 |
% |
|
(2.0 |
)% |
||||||||||||||||
| Non-GAAP Operating Income |
$ |
2,561 |
|
$ |
1,623 |
|
$ |
938 |
|
57.8 |
% |
$ |
380 |
|
$ |
2,181 |
574.0 |
% |
|||||||
| Non-GAAP Operating Income Margin |
|
6.5 |
% |
|
4.0 |
% |
|
1.1 |
% |
||||||||||||||||
| Net Income (Loss) |
$ |
378 |
|
$ |
240 |
|
$ |
138 |
|
57.3 |
% |
$ |
(1,243 |
) |
$ |
1,621 |
(130.4 |
)% |
|||||||
| Non-GAAP Net Income (Loss) |
$ |
1,532 |
|
$ |
513 |
|
$ |
1,019 |
|
198.6 |
% |
$ |
(412 |
) |
$ |
1,944 |
(471.8 |
)% |
|||||||
| Adjusted EBITDA |
$ |
4,172 |
|
$ |
3,228 |
|
$ |
944 |
|
29.3 |
% |
$ |
2,055 |
|
$ |
2,117 |
103.0 |
% |
|||||||
| Adjusted EBITDA Margin |
|
10.7 |
% |
|
8.0 |
% |
|
5.7 |
% |
||||||||||||||||
| ______________________________ |
|
1 Non-GAAP gross profit, Non-GAAP gross profit margin, Non-GAAP operating income, Non-GAAP operating income margin, Non-GAAP net income, adjusted EBITDA and adjusted EBITDA margin are Non-GAAP financial measures. Refer to the reconciliation of GAAP to non-GAAP measures in the tables that accompany this news release. |
Compared with the trailing second quarter of fiscal 2026, revenue increased 8.5% reflecting growth in both Aerospace and Product ID segments. Gross profit improved sequentially by 400 basis points as a result of productivity improvements and improved product mix. Operating income increased over the trailing quarter representing operating leverage on higher volume and improved product mix.
Compared with the prior-year period, revenue declined
As a result of improved productivity and a more profitable mix, gross profit was up
Operating expenses in the quarter were
Interest expense of
Product Identification (Product ID) Segment Review
Product ID revenue was
Operating income for Product ID of
Aerospace Segment Review
Aerospace segment revenue was
Despite lower sales, Aerospace segment operating profit was
Balance Sheet and Cash Flow
Cash provided by operations in the third quarter of fiscal 2026 was
Capital expenditures in the quarter were
Cash at the end of the third quarter of fiscal 2026 was
On
Bookings and Backlog by Segment
Orders in the quarter for the Product ID segment were
Orders in the quarter for the Aerospace segment increased
Fiscal 2026 Outlook
“Our solid performance in the third quarter and the progress we are making in the business provide us further confidence in our expectations for the full year," concluded
Earnings Conference Call Information
To access the conference call, please dial (201) 689-8560 or find the webcast and accompanying slide presentation at https://investors.astronovainc.com/investors/events-and-presentations/default.aspx.
A telephonic replay will be available from
About
The Product Identification segment provides a wide array of digital, end-to-end product marking and identification solutions, including hardware, software, and supplies for OEMs, commercial printers, and brand owners for printing on paper, labels, paperboard packaging, corrugated boxes, and paper bags. The Aerospace segment is a global leader in providing products designed for airborne printing solutions, avionics, and data acquisition including flight deck printing solutions, networking hardware, and specialized aerospace-grade supplies. More information about the Company can be found at www.astronovainc.com.
Use of Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this news release contains the Non-GAAP financial measures: Non-GAAP gross profit, Non-GAAP gross profit margin, Non-GAAP operating expenses, Non-GAAP operating income, Non-GAAP operating income margin, Non-GAAP net income (loss), Non-GAAP net income per Common Share - diluted , Non-GAAP segment gross profit, Non-GAAP segment gross profit margin, Non-GAAP segment operating income, Non-GAAP segment operating margin, Adjusted EBITDA, and Adjusted EBITDA Margin.
Forward-Looking Statements
Information included in this news release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of historical fact but rather reflect our current expectations concerning future events and results. These statements may include the use of the words “believes,” “expects,” “intends,” “plans,” “anticipates,” “likely,” “continues,” “may,” “will,” and similar expressions to identify forward-looking statements. Such forward-looking statements, including those concerning the Company’s anticipated performance, involve risks, uncertainties and other factors, some of which are beyond our control, which may cause our actual results, performance or achievements to be materially different from those expressed or implied by such forward-looking statements. These risks, uncertainties and factors include, but are not limited to, (i) the risk that our efforts to improve sales in our Product Identification segment may not result in the benefits we expect, (ii) the risk that our Aerospace customers may not continue to convert to our ToughWriter® printer in the volumes or on the schedule that we expect; (iii) the risk that we may not realize the anticipated benefits of our next-generation print engine technology; and (iv) those factors set forth in the Company’s Annual Report on Form 10-K for the fiscal year ended
|
|
|||||||||||||||
|
Condensed Consolidated Statements of Income (Loss) |
|||||||||||||||
|
(In thousands, except per share data) |
|||||||||||||||
|
(Unaudited) |
|||||||||||||||
| Three Months Ended | |||||||||||||||
|
2025 |
2024 |
$ Variance | % Variance | ||||||||||||
| Revenue |
$ |
39,169 |
|
$ |
40,422 |
|
$ |
(1,253 |
) |
(3.1 |
)% |
||||
| Cost of Revenue |
|
24,972 |
|
|
26,708 |
|
|
(1,736 |
) |
(6.5 |
)% |
||||
| Gross Profit |
|
14,197 |
|
|
13,714 |
|
|
483 |
|
3.5 |
% |
||||
| Total Gross Profit Margin |
|
36.2 |
% |
|
33.9 |
% |
|||||||||
| Operating Expenses: | |||||||||||||||
| Selling & Marketing |
|
5,593 |
|
|
6,752 |
|
|
(1,159 |
) |
(17.2 |
)% |
||||
|
|
|
1,898 |
|
|
1,843 |
|
|
55 |
|
3.0 |
% |
||||
| General & Administrative |
|
5,122 |
|
|
3,855 |
|
|
1,267 |
|
32.9 |
% |
||||
| Goodwill Impairment |
|
297 |
|
|
— |
|
|
297 |
|
100.0 |
% |
||||
| Total Operating Expenses |
|
12,910 |
|
|
12,450 |
|
|
460 |
|
3.7 |
% |
||||
| Operating Income |
|
1,287 |
|
|
1,264 |
|
|
23 |
|
1.8 |
% |
||||
| Total Operating Margin |
|
3.3 |
% |
|
3.1 |
% |
|||||||||
| Interest Expense |
|
827 |
|
|
944 |
|
|
(117 |
) |
(12.4 |
)% |
||||
| Other (Income)/Expense, net |
|
210 |
|
|
46 |
|
|
164 |
|
356.5 |
% |
||||
| Income Before Taxes |
|
250 |
|
|
274 |
|
|
(24 |
) |
(8.9 |
)% |
||||
| Income Tax Provision (Benefit) |
|
(128 |
) |
|
34 |
|
|
(162 |
) |
(476.5 |
)% |
||||
| Net Income |
$ |
378 |
|
$ |
240 |
|
$ |
138 |
|
57.3 |
% |
||||
| Net Income per Common Share - Basic |
$ |
0.05 |
|
$ |
0.03 |
|
|||||||||
| Net Income per Common Share - Diluted |
$ |
0.05 |
|
$ |
0.03 |
|
|||||||||
| Weighted Average Number of Common Shares - Basic |
|
7,633 |
|
|
7,524 |
|
|||||||||
| Weighted Average Number of Common Shares - Diluted |
|
7,698 |
|
|
7,580 |
|
|||||||||
| Nine Months Ended | |||||||||||||||
|
2025 |
2024 |
$ Variance | % Variance | ||||||||||||
| Revenue |
$ |
112,979 |
|
$ |
113,922 |
|
$ |
(943 |
) |
(0.8 |
)% |
||||
| Cost of Revenue |
|
74,496 |
|
|
73,909 |
|
|
587 |
|
0.8 |
% |
||||
| Gross Profit |
|
38,483 |
|
|
40,013 |
|
|
(1,530 |
) |
(3.8 |
)% |
||||
| Total Gross Profit Margin |
|
34.1 |
% |
|
35.1 |
% |
|||||||||
| Operating Expenses: | |||||||||||||||
| Selling & Marketing |
|
16,877 |
|
|
19,140 |
|
|
(2,263 |
) |
(11.8 |
)% |
||||
|
|
|
5,017 |
|
|
4,859 |
|
|
158 |
|
3.3 |
% |
||||
| General & Administrative |
|
15,140 |
|
|
12,343 |
|
|
2,797 |
|
22.7 |
% |
||||
| Goodwill Impairment |
|
297 |
|
|
— |
|
|
297 |
|
100.0 |
% |
||||
| Total Operating Expenses |
|
37,331 |
|
|
36,342 |
|
|
989 |
|
2.7 |
% |
||||
| Operating Income |
|
1,152 |
|
|
3,671 |
|
|
(2,519 |
) |
(68.6 |
)% |
||||
| Total Operating Margin |
|
1.0 |
% |
|
3.2 |
% |
|||||||||
| Interest Expense |
|
2,609 |
|
|
2,363 |
|
|
246 |
|
10.4 |
% |
||||
| Other (Income)/Expense, net |
|
291 |
|
|
337 |
|
|
(46 |
) |
(13.6 |
)% |
||||
| Income (Loss) Before Taxes |
|
(1,748 |
) |
|
971 |
|
|
(2,719 |
) |
(280.1 |
)% |
||||
| Income Tax Provision (Benefit) |
|
(506 |
) |
|
(139 |
) |
|
(367 |
) |
264.0 |
% |
||||
| Net Income (Loss) |
$ |
(1,242 |
) |
$ |
1,110 |
|
$ |
(2,352 |
) |
(211.9 |
)% |
||||
| Net Income (Loss) per Common Share - Basic |
$ |
(0.16 |
) |
$ |
0.15 |
|
|||||||||
| Net Income (Loss) per Common Share - Diluted |
$ |
(0.16 |
) |
$ |
0.15 |
|
|||||||||
| Weighted Average Number of Common Shares - Basic |
|
7,601 |
|
|
7,501 |
|
|||||||||
| Weighted Average Number of Common Shares - Diluted |
|
7,601 |
|
|
7,605 |
|
|||||||||
|
|
||||||||
|
Condensed Consolidated Balance Sheets |
||||||||
|
(In thousands) |
||||||||
|
(Unaudited) |
||||||||
|
2025 |
2025 |
|||||||
| ASSETS | ||||||||
| CURRENT ASSETS | ||||||||
| Cash and Cash Equivalents |
$ |
3,606 |
|
$ |
5,050 |
|
||
| Accounts Receivable, net |
|
20,396 |
|
|
21,218 |
|
||
| Inventories, net |
|
45,124 |
|
|
47,894 |
|
||
| Prepaid Expenses and Other Current Assets |
|
5,022 |
|
|
3,855 |
|
||
| Total Current Assets |
|
74,148 |
|
|
78,017 |
|
||
| PROPERTY, PLANT AND EQUIPMENT |
|
61,183 |
|
|
58,613 |
|
||
| Less Accumulated Depreciation |
|
(46,474 |
) |
|
(42,820 |
) |
||
| Property, Plant and Equipment, net |
|
14,709 |
|
|
15,793 |
|
||
| OTHER ASSETS | ||||||||
| Identifiable Intangibles, net |
|
22,070 |
|
|
23,519 |
|
||
|
|
|
17,121 |
|
|
16,361 |
|
||
| Deferred Tax Assets, net |
|
8,565 |
|
|
8,431 |
|
||
| Right of Use Asset |
|
2,573 |
|
|
1,781 |
|
||
| Other Assets |
|
1,647 |
|
|
1,693 |
|
||
| TOTAL ASSETS |
$ |
140,833 |
|
$ |
145,595 |
|
||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| CURRENT LIABILITIES | ||||||||
| Accounts Payable |
$ |
7,402 |
|
$ |
7,928 |
|
||
| Accrued Compensation |
|
4,036 |
|
|
3,745 |
|
||
| Other Accrued Expenses |
|
4,857 |
|
|
4,461 |
|
||
| Revolving Line of Credit |
|
18,146 |
|
|
20,929 |
|
||
| Current Portion of Long-Term Debt |
|
3,152 |
|
|
6,110 |
|
||
| Short-Term Debt |
|
- |
|
|
581 |
|
||
| Current Liability – Royalty Obligation |
|
1,600 |
|
|
1,358 |
|
||
| Current Liability – Excess Royalty Payment Due |
|
592 |
|
|
691 |
|
||
| Deferred Revenue |
|
846 |
|
|
543 |
|
||
| Total Current Liabilities |
|
40,631 |
|
|
46,346 |
|
||
| NON-CURRENT LIABILITIES | ||||||||
| Long-Term Debt, net of current portion |
|
18,978 |
|
|
19,044 |
|
||
| Lease Liabilities, net of current portion |
|
2,107 |
|
|
1,535 |
|
||
| Grant Deferred Revenue |
|
1,061 |
|
|
1,090 |
|
||
| Royalty Obligation, net of current portion |
|
354 |
|
|
1,106 |
|
||
| Income Tax Payables |
|
684 |
|
|
684 |
|
||
| Deferred Tax Liabilities |
|
- |
|
|
40 |
|
||
| Other Long-Term Liability |
|
138 |
|
|
- |
|
||
| TOTAL LIABILITIES |
|
63,953 |
|
|
69,845 |
|
||
| SHAREHOLDERS’ EQUITY | ||||||||
| Common Stock |
|
553 |
|
|
547 |
|
||
|
|
|
65,681 |
|
|
64,215 |
|
||
| Retained Earnings |
|
48,139 |
|
|
49,380 |
|
||
| Treasury Stock |
|
(35,226 |
) |
|
(35,043 |
) |
||
| Accumulated Other Comprehensive Loss, net of tax |
|
(2,267 |
) |
|
(3,349 |
) |
||
| TOTAL SHAREHOLDERS’ EQUITY |
|
76,880 |
|
|
75,750 |
|
||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
$ |
140,833 |
|
$ |
145,595 |
|
||
|
|
|||||||||
|
Condensed Consolidated Statements of Cash Flow |
|||||||||
|
(In thousands) |
|||||||||
|
(Unaudited) |
|||||||||
| Nine Months Ended | |||||||||
|
2025 |
2024 |
||||||||
| Cash Flows from Operating Activities: | |||||||||
| Net Income (Loss) |
$ |
(1,242 |
) |
$ |
1,110 |
|
|||
| Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by Operating Activities: |
|||||||||
| Depreciation and Amortization |
|
3,425 |
|
|
3,514 |
|
|||
| Grant Income Included in Depreciation |
|
175 |
|
|
108 |
|
|||
| Goodwill Impairment |
|
289 |
|
|
— |
|
|||
| Amortization of Debt Issuance Costs |
|
33 |
|
|
22 |
|
|||
| Share-Based Compensation |
|
1,559 |
|
|
1,159 |
|
|||
| Deferred Income Tax Provision (Benefit) |
|
(74 |
) |
|
— |
|
|||
| Loss on Disposal of Fixed Assets |
|
112 |
|
|
— |
|
|||
| Changes in Assets and Liabilities: | |||||||||
| Accounts Receivable |
|
1,220 |
|
|
1,619 |
|
|||
| Inventories |
|
3,780 |
|
|
1,380 |
|
|||
| Income Taxes |
|
(1,101 |
) |
|
(1,534 |
) |
|||
| Accounts Payable and Accrued Expenses |
|
(367 |
) |
|
(2,371 |
) |
|||
| Deferred Revenue |
|
99 |
|
|
(1,080 |
) |
|||
| Other |
|
149 |
|
|
(1,603 |
) |
|||
| Net Cash Provided by Operating Activities |
|
8,057 |
|
|
2,324 |
|
|||
| Cash Flows from Investing Activities: | |||||||||
| Proceeds from Sale of Equipment |
|
100 |
|
|
— |
|
|||
| Purchases of Property, Plant and Equipment |
|
(193 |
) |
|
(1,086 |
) |
|||
| Cash Paid for MTEX Acquisition, net of cash acquired |
|
- |
|
|
(19,109 |
) |
|||
|
|
|
(93 |
) |
|
(20,195 |
) |
|||
| Cash Flows from Financing Activities: | |||||||||
| Net Cash Proceeds from Employee Stock Option Plans |
|
- |
|
|
13 |
|
|||
| Net Cash Proceeds from Share Purchases under Employee Stock Purchase Plan |
|
50 |
|
|
98 |
|
|||
|
|
|
(183 |
) |
|
(432 |
) |
|||
| Revolving Credit Facility, net |
|
(3,177 |
) |
|
10,774 |
|
|||
| Proceeds from Long Term Debt Borrowings |
|
19,720 |
|
|
15,078 |
|
|||
| Payment of Minimum Guarantee Royalty Obligation |
|
(959 |
) |
|
(1,247 |
) |
|||
| Principal Payments of Long-Term Debt |
|
(25,117 |
) |
|
(6,706 |
) |
|||
| Payments of Debt Issuance Costs |
|
(66 |
) |
|
(37 |
) |
|||
| Net Cash Provided by (Used for) Financing Activities |
|
(9,731 |
) |
|
17,541 |
|
|||
| Effect of Exchange Rate Changes on Cash and Cash Equivalents |
|
324 |
|
|
235 |
|
|||
|
|
|
(1,443 |
) |
|
(95 |
) |
|||
| Cash and Cash Equivalents, Beginning of Period |
$ |
5,050 |
|
|
4,527 |
|
|||
| Cash and Cash Equivalents, End of Period |
|
3,606 |
|
$ |
4,432 |
|
|||
| Supplemental Information: | |||||||||
|
Cash Paid (Received) During the Period for: |
|||||||||
| Interest |
$ |
2,292 |
|
$ |
1,891 |
|
|||
| Income Taxes, net of refunds |
|
621 |
|
$ |
1,503 |
|
|||
|
Non-Cash Transactions: |
|||||||||
| Operating Lease Obtained in Exchange for Operating Lease Liabilities |
$ |
986 |
|
$ |
1,581 |
|
|||
|
|
||||||||||||||||
|
Segment Sales and Profit |
||||||||||||||||
|
(Unaudited, $ in thousands) |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
| ($ in thousands) |
2025 |
2024 |
2025 |
2024 |
||||||||||||
| Revenue: | ||||||||||||||||
| Product ID |
$ |
26,849 |
|
$ |
26,317 |
|
$ |
77,891 |
|
$ |
76,667 |
|
||||
| Aerospace |
|
12,320 |
|
|
14,105 |
|
|
35,088 |
|
|
37,255 |
|
||||
| Total Revenue |
$ |
39,169 |
|
$ |
40,422 |
|
$ |
112,979 |
|
$ |
113,922 |
|
||||
| Gross Profit: | ||||||||||||||||
| Product ID |
$ |
7,806 |
|
$ |
8,407 |
|
$ |
24,211 |
|
$ |
25,354 |
|
||||
| Aerospace |
|
6,391 |
|
|
5,307 |
|
|
14,272 |
|
|
14,659 |
|
||||
| Gross Profit |
$ |
14,197 |
|
$ |
13,714 |
|
$ |
38,483 |
|
$ |
40,013 |
|
||||
| Gross Profit Margin: | ||||||||||||||||
| Product ID |
|
29.1 |
% |
|
31.9 |
% |
|
31.1 |
% |
|
33.1 |
% |
||||
| Aerospace |
|
51.9 |
% |
|
37.6 |
% |
|
40.7 |
% |
|
39.3 |
% |
||||
| Gross Profit Margin |
|
36.2 |
% |
|
33.9 |
% |
|
34.1 |
% |
|
35.1 |
% |
||||
| Segment Operating Income: | ||||||||||||||||
| Product ID |
$ |
1,878 |
|
$ |
1,868 |
|
$ |
6,585 |
|
$ |
7,208 |
|
||||
| Aerospace |
|
4,531 |
|
|
3,251 |
|
|
9,707 |
|
|
8,806 |
|
||||
| Total Segment Operating Income |
$ |
6,409 |
|
$ |
5,119 |
|
$ |
16,292 |
|
$ |
16,014 |
|
||||
| Segment Operating Margin: | ||||||||||||||||
| Product ID |
|
7.0 |
% |
|
7.1 |
% |
|
8.5 |
% |
|
9.4 |
% |
||||
| Aerospace |
|
36.8 |
% |
|
23.0 |
% |
|
27.7 |
% |
|
23.6 |
% |
||||
| Total Segment Operating Margin |
|
16.4 |
% |
|
12.7 |
% |
|
14.4 |
% |
|
14.1 |
% |
||||
| Corporate Expense |
|
(5,122 |
) |
|
(3,855 |
) |
|
(15,140 |
) |
|
(12,343 |
) |
||||
| Operating Income |
$ |
1,287 |
|
$ |
1,264 |
|
$ |
1,152 |
|
$ |
3,671 |
|
||||
| Interest Expense |
$ |
827 |
|
$ |
944 |
|
$ |
2,609 |
|
$ |
2,363 |
|
||||
| Other (Income)/Expense, net |
|
210 |
|
|
46 |
|
|
291 |
|
|
337 |
|
||||
| Income Before Income Taxes |
$ |
250 |
|
$ |
274 |
|
$ |
(1,748 |
) |
$ |
971 |
|
||||
| Income Tax Provision (Benefit) |
|
(128 |
) |
|
34 |
|
|
(506 |
) |
|
(139 |
) |
||||
| Net Income |
$ |
378 |
|
$ |
240 |
|
$ |
(1,242 |
) |
$ |
1,110 |
|
||||
|
|
||||||||||||||||
|
Segment Sales and Non-GAAP Profit |
||||||||||||||||
|
(Unaudited, $ in thousands) |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
| ($ in thousands) |
2025 |
2024 |
2025 |
2024 |
||||||||||||
| Revenue: | ||||||||||||||||
| Product ID |
$ |
26,849 |
|
$ |
26,317 |
|
$ |
77,891 |
|
$ |
76,667 |
|
||||
| Aerospace |
|
12,320 |
|
|
14,105 |
|
|
35,088 |
|
|
37,255 |
|
||||
| Total Revenue |
$ |
39,169 |
|
$ |
40,422 |
|
$ |
112,979 |
|
$ |
113,922 |
|
||||
| Gross Profit: | ||||||||||||||||
| Product ID |
$ |
8,476 |
|
$ |
8,441 |
|
$ |
25,115 |
|
$ |
25,508 |
|
||||
| Aerospace |
|
6,080 |
|
|
5,307 |
|
|
14,126 |
|
|
14,659 |
|
||||
| Non-GAAP Gross Profit |
$ |
14,556 |
|
$ |
13,748 |
|
$ |
39,241 |
|
$ |
40,167 |
|
||||
| Gross Profit Margin: | ||||||||||||||||
| Product ID |
|
31.6 |
% |
|
32.1 |
% |
|
32.2 |
% |
|
33.3 |
% |
||||
| Aerospace |
|
49.4 |
% |
|
37.6 |
% |
|
40.3 |
% |
|
39.3 |
% |
||||
| Non-GAAP Gross Profit Margin |
|
37.2 |
% |
|
34.0 |
% |
|
34.7 |
% |
|
35.3 |
% |
||||
| Segment Operating Income: | ||||||||||||||||
| Product ID |
$ |
2,852 |
|
$ |
1,902 |
|
$ |
7,994 |
|
$ |
7,362 |
|
||||
| Aerospace |
|
4,220 |
|
|
3,251 |
|
|
9,567 |
|
|
8,806 |
|
||||
| Total Non-GAAP Segment Operating Income |
$ |
7,072 |
|
$ |
5,153 |
|
$ |
17,561 |
|
$ |
16,168 |
|
||||
| Segment Operating Margin: | ||||||||||||||||
| Product ID |
|
10.6 |
% |
|
7.2 |
% |
|
10.3 |
% |
|
9.6 |
% |
||||
| Aerospace |
|
34.3 |
% |
|
23.0 |
% |
|
27.3 |
% |
|
23.6 |
% |
||||
| Total Non-GAAP Segment Operating Margin |
|
18.1 |
% |
|
12.7 |
% |
|
15.5 |
% |
|
14.2 |
% |
||||
| Corporate Expense |
|
(4,511 |
) |
|
(3,530 |
) |
|
(13,092 |
) |
|
(10,961 |
) |
||||
| Non-GAAP Operating Income |
$ |
2,561 |
|
$ |
1,623 |
|
$ |
4,469 |
|
$ |
5,207 |
|
||||
| Interest Expense |
$ |
827 |
|
$ |
944 |
|
$ |
2,609 |
|
$ |
2,363 |
|
||||
| Other (Income)/Expense, net |
|
(1 |
) |
|
46 |
|
|
78 |
|
|
337 |
|
||||
| Income Before Income Taxes |
$ |
1,735 |
|
$ |
633 |
|
$ |
1,782 |
|
$ |
2,507 |
|
||||
| Adjusted Income Tax Provision (Benefit) |
|
204 |
|
|
120 |
|
|
309 |
|
|
242 |
|
||||
| Non-GAAP Net Income |
$ |
1,531 |
|
$ |
513 |
|
$ |
1,473 |
|
$ |
2,265 |
|
||||
|
|
|||||||||||||||||||
|
Revenue by Market |
|||||||||||||||||||
|
(unaudited, $ in thousands) |
|||||||||||||||||||
| Product ID: | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | FY2025 | Q1 FY26 | Q2 FY26 | Q3 FY26 | |||||||||||
| Desktop |
$ |
14,220 |
$ |
16,349 |
$ |
15,408 |
$ |
14,019 |
$ |
59,996 |
$ |
15,478 |
$ |
15,190 |
$ |
16,115 |
|||
| Mail & Sheet/Flat Pack Printers |
|
3,930 |
|
3,471 |
|
3,679 |
|
4,494 |
|
15,574 |
|
4,050 |
|
3,740 |
|
4,280 |
|||
| Professional |
|
3,245 |
|
4,231 |
|
3,423 |
|
2,972 |
|
13,871 |
|
3,247 |
|
3,506 |
|
3,636 |
|||
| Direct to Package/Overprint Printers |
|
1,787 |
|
2,925 |
|
3,627 |
|
2,718 |
|
11,057 |
|
3,396 |
|
2,230 |
|
2,371 |
|||
| Flexible Packaging Printers |
|
- |
|
- |
|
15 |
|
1,289 |
|
1,304 |
|
30 |
|
69 |
|
79 |
|||
| Other |
|
3 |
|
189 |
|
165 |
|
186 |
|
541 |
|
88 |
|
19 |
|
368 |
|||
| TOTAL |
$ |
23,185 |
$ |
27,165 |
$ |
26,317 |
$ |
25,678 |
$ |
102,345 |
$ |
26,289 |
$ |
24,754 |
$ |
26,849 |
|||
| Aerospace: | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | FY2025 | Q1 FY26* | Q2 FY26 | Q3 FY26 | |||||||||||
| Aftermarket |
$ |
4,694 |
$ |
5,326 |
$ |
7,058 |
$ |
5,481 |
$ |
22,560 |
$ |
4,911 |
$ |
4,953 |
$ |
4,955 |
|||
| Commercial Aircraft |
|
3,813 |
|
6,299 |
|
5,221 |
|
4,363 |
|
19,696 |
|
4,953 |
|
4,714 |
|
5,764 |
|||
| Defense |
|
329 |
|
608 |
|
734 |
|
781 |
|
2,452 |
|
811 |
|
1,047 |
|
766 |
|||
| Regional and Biz Jet Aircraft |
|
697 |
|
604 |
|
993 |
|
802 |
|
3,096 |
|
396 |
|
431 |
|
634 |
|||
| Other |
|
243 |
|
537 |
|
98 |
|
256 |
|
1,134 |
|
348 |
|
203 |
|
201 |
|||
| TOTAL |
$ |
9,776 |
$ |
13,374 |
$ |
14,105 |
$ |
11,683 |
$ |
48,938 |
$ |
11,419 |
$ |
11,348 |
$ |
12,320 |
|||
| Consolidated Total |
$ |
32,961 |
$ |
40,539 |
$ |
40,422 |
$ |
37,361 |
$ |
151,283 |
$ |
37,708 |
$ |
36,102 |
$ |
39,169 |
|||
| *Q1 fiscal 2026 revenue by market has been revised from amount previously reported in our Q1 fiscal 2026 press release issued on |
|||||||||||||||||||
|
|
|||||||||||||||||
|
Revenue by Type |
|||||||||||||||||
|
(unaudited, $ in thousands) |
|||||||||||||||||
| Product ID | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | FY 2025 | Q1 FY26 | Q2 FY26 | Q3 FY26 | |||||||||
| Product ID HW |
$ |
3,802 |
$ |
4,311 |
$ |
4,590 |
$ |
5,591 |
$ |
18,294 |
$ |
4,776 |
$ |
4,511 |
$ |
5,357 |
|
|
|
|
19,383 |
|
22,854 |
|
21,727 |
|
20,087 |
|
84,051 |
|
21,513 |
|
20,243 |
|
21,492 |
|
| Total Product ID |
$ |
23,185 |
$ |
27,165 |
$ |
26,317 |
$ |
25,678 |
$ |
102,345 |
$ |
26,289 |
$ |
24,754 |
$ |
26,849 |
|
| Aerospace | |||||||||||||||||
| Aerospace HW |
$ |
5,073 |
$ |
8,048 |
$ |
7,032 |
$ |
6,185 |
$ |
26,338 |
$ |
6,519 |
$ |
6,425 |
$ |
7,360 |
|
|
|
|
4,703 |
|
5,326 |
|
7,073 |
|
5,498 |
|
22,600 |
|
4,900 |
|
4,923 |
|
4,960 |
|
|
|
$ |
9,776 |
$ |
13,374 |
$ |
14,105 |
$ |
11,683 |
$ |
48,938 |
$ |
11,419 |
$ |
11,348 |
$ |
12,320 |
|
| Consolidated | |||||||||||||||||
| AstroNova HW |
$ |
8,875 |
$ |
12,359 |
$ |
11,622 |
$ |
11,776 |
$ |
44,632 |
$ |
11,295 |
$ |
10,936 |
$ |
12,717 |
|
|
|
|
24,086 |
|
28,180 |
|
28,800 |
|
25,585 |
|
106,651 |
|
26,413 |
|
25,166 |
|
26,452 |
|
| TOTAL |
$ |
32,961 |
$ |
40,539 |
$ |
40,422 |
$ |
37,361 |
$ |
151,283 |
$ |
37,708 |
$ |
36,102 |
$ |
39,169 |
|
|
|
|||||||||||||||||||||||||
|
Bookings and Backlog |
|||||||||||||||||||||||||
|
(unaudited, $ in thousands) |
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
| Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | FY 2025 | Q1 FY26 | Q2 FY26 | Q3 FY26 | ||||||||||||||||||
| Beginning backlog (Non-MTEX) |
$ |
31,394 |
|
$ |
31,556 |
|
$ |
29,900 |
|
$ |
27,093 |
|
$ |
31,394 |
|
$ |
28,307 |
|
$ |
25,491 |
|
$ |
25,291 |
|
|
| MTEX* |
$ |
- |
|
$ |
3,084 |
|
$ |
- |
|
$ |
- |
|
$ |
3,084 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
|
| Backlog Beginning of Period (incl. MTEX) |
$ |
31,394 |
|
$ |
34,640 |
|
$ |
29,900 |
|
$ |
27,093 |
|
$ |
34,478 |
|
$ |
28,307 |
|
$ |
25,491 |
|
$ |
25,291 |
|
|
| Revenue Recognized (Billings) |
$ |
32,961 |
|
$ |
40,539 |
|
$ |
40,422 |
|
$ |
37,361 |
|
$ |
151,283 |
|
$ |
37,708 |
|
$ |
36,102 |
|
$ |
39,169 |
|
|
| New Bookings During Period |
$ |
33,122 |
|
$ |
35,799 |
|
$ |
37,615 |
|
$ |
38,576 |
|
$ |
145,112 |
|
$ |
34,893 |
|
$ |
35,901 |
|
$ |
35,867 |
|
|
| Backlog End of Period |
$ |
31,556 |
|
$ |
29,900 |
|
$ |
27,093 |
|
$ |
28,307 |
|
$ |
28,307 |
|
$ |
25,491 |
|
$ |
25,291 |
|
$ |
21,989 |
|
|
| Book/Bill % |
|
100 |
% |
|
88 |
% |
|
93 |
% |
|
103 |
% |
|
96 |
% |
|
93 |
% |
|
99 |
% |
|
92 |
% |
|
| *MTEX Backlog was acquired during 2nd quarter fiscal 2025 | |||||||||||||||||||||||||
| Product Identification | |||||||||||||||||||||||||
| Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | FY 2025 | Q1 FY26 | Q2 FY26 | Q3 FY26 | ||||||||||||||||||
| Beginning backlog (Non-MTEX) |
$ |
19,725 |
|
$ |
19,467 |
|
$ |
18,786 |
|
$ |
19,254 |
|
$ |
19,725 |
|
$ |
18,091 |
|
$ |
18,044 |
|
$ |
16,727 |
|
|
| MTEX* |
$ |
- |
|
$ |
3,084 |
|
$ |
- |
|
$ |
- |
|
$ |
3,084 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
|
| Backlog Beginning of Period (incl. MTEX) |
$ |
19,725 |
|
$ |
22,551 |
|
$ |
18,786 |
|
$ |
19,254 |
|
$ |
22,809 |
|
$ |
18,091 |
|
$ |
18,044 |
|
$ |
16,727 |
|
|
| Revenue Recognized (Billings) |
$ |
23,185 |
|
$ |
27,165 |
|
$ |
26,317 |
|
$ |
25,678 |
|
$ |
102,345 |
|
$ |
26,289 |
|
$ |
24,754 |
|
$ |
26,849 |
|
|
| New Bookings During Period |
$ |
22,926 |
|
$ |
23,400 |
|
$ |
26,785 |
|
$ |
24,516 |
|
$ |
97,627 |
|
$ |
26,242 |
|
$ |
23,437 |
|
$ |
22,473 |
|
|
| Backlog End of Period |
$ |
19,467 |
|
$ |
18,786 |
|
$ |
19,254 |
|
$ |
18,091 |
|
$ |
18,091 |
|
$ |
18,044 |
|
$ |
16,727 |
|
$ |
12,351 |
|
|
| Book/Bill % |
|
99 |
% |
|
86 |
% |
|
102 |
% |
|
95 |
% |
|
95 |
% |
|
100 |
% |
|
95 |
% |
|
84 |
% |
|
| *MTEX Backlog was acquired during 2nd quarter fiscal 2025 | |||||||||||||||||||||||||
| Aerospace | |||||||||||||||||||||||||
| Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | FY 2025 | Q1 FY26 | Q2 FY26 | Q3 FY26 | ||||||||||||||||||
| Backlog Beginning of Period |
$ |
11,669 |
|
$ |
12,089 |
|
$ |
11,114 |
|
$ |
7,839 |
|
$ |
11,669 |
|
$ |
10,216 |
|
$ |
7,447 |
|
$ |
8,563 |
|
|
| Revenue Recognized (Billings) |
$ |
9,776 |
|
$ |
13,374 |
|
$ |
14,105 |
|
$ |
11,683 |
|
$ |
48,938 |
|
$ |
11,419 |
|
$ |
11,348 |
|
$ |
12,320 |
|
|
| New Bookings During Period |
$ |
10,196 |
|
$ |
12,399 |
|
$ |
10,830 |
|
$ |
14,060 |
|
$ |
47,485 |
|
$ |
8,651 |
|
$ |
12,464 |
|
$ |
13,394 |
|
|
| Backlog End of Period |
$ |
12,089 |
|
$ |
11,114 |
|
$ |
7,839 |
|
$ |
10,216 |
|
$ |
10,216 |
|
$ |
7,447 |
|
$ |
8,563 |
|
$ |
9,638 |
|
|
| Book/Bill % |
|
104 |
% |
|
93 |
% |
|
77 |
% |
|
120 |
% |
|
97 |
% |
|
76 |
% |
|
110 |
% |
|
109 |
% |
|
|
|
||||||||
|
Reconciliation of GAAP to Non-GAAP Items |
||||||||
|
(Unaudited, $ in thousands) |
||||||||
| Three Months Ended | ||||||||
|
2025 |
2024 |
|||||||
| Revenue |
$ |
39,169 |
|
$ |
40,422 |
|
||
| Gross Profit |
$ |
14,197 |
|
$ |
13,714 |
|
||
| Inventory Step-Up |
|
- |
|
|
34 |
|
||
| Inventory Provision |
|
360 |
|
|
- |
|
||
| Non-GAAP Gross Profit |
$ |
14,557 |
|
$ |
13,748 |
|
||
| Gross Profit Margin |
|
36.2 |
% |
|
33.9 |
% |
||
| Non-GAAP Gross Profit Margin |
|
37.2 |
% |
|
34.0 |
% |
||
| Operating Expenses |
$ |
12,910 |
|
$ |
12,450 |
|
||
| MTEX-related Acquisition Expenses |
|
- |
|
|
(325 |
) |
||
| Restructuring Charges |
|
(58 |
) |
|
- |
|
||
| Non-Recurring Legal Expenses |
|
(387 |
) |
|
- |
|
||
| Non-Recurring Proxy Costs |
|
(172 |
) |
|
- |
|
||
| Goodwill Impairment |
|
(297 |
) |
|
- |
|
||
| Non-GAAP Operating Expenses |
$ |
11,996 |
|
$ |
12,125 |
|
||
| Operating Income |
$ |
1,287 |
|
$ |
1,264 |
|
||
| MTEX-related Acquisition Expenses |
|
- |
|
|
325 |
|
||
| Inventory Step-Up |
|
- |
|
|
34 |
|
||
| Inventory Provision |
|
360 |
|
|
- |
|
||
| Restructuring Charges |
|
58 |
|
|
- |
|
||
| Non-Recurring Legal Expenses |
|
387 |
|
|
- |
|
||
| Non-Recurring Proxy Costs |
|
172 |
|
|
- |
|
||
| Goodwill Impairment |
|
297 |
|
|
- |
|
||
| Non-GAAP Operating Income |
$ |
2,561 |
|
$ |
1,623 |
|
||
| Operating Income Margin |
|
3.3 |
% |
|
3.1 |
% |
||
| Non-GAAP Operating Income Margin |
|
6.5 |
% |
|
4.0 |
% |
||
| Net Income |
$ |
378 |
|
$ |
240 |
|
||
| MTEX-related Acquisition Expenses(1) |
|
- |
|
|
247 |
|
||
| Inventory Step-Up(1) |
|
- |
|
|
26 |
|
||
| Inventory Provision(1) |
|
275 |
|
|
- |
|
||
| Restructuring Charges(1) |
|
43 |
|
|
- |
|
||
| Non-Recurring Legal Expenses(1) |
|
301 |
|
|
- |
|
||
| Non-Recurring Proxy Costs(1) |
|
131 |
|
|
- |
|
||
| Realized Fx(1) |
|
80 |
|
|
- |
|
||
| Other (Income) and Expense(1) |
|
85 |
|
|
- |
|
||
| Goodwill Impairment(1) |
|
238 |
|
|
- |
|
||
| Non-GAAP Net Income |
$ |
1,532 |
|
$ |
513 |
|
||
| Diluted Earnings Per Share |
$ |
0.05 |
|
$ |
0.03 |
|
||
| MTEX-related Acquisition Expenses(1) |
|
- |
|
|
0.03 |
|
||
| Inventory Provision(1) |
|
0.04 |
|
|
- |
|
||
| Restructuring Charges(1) |
|
- |
|
|
- |
|
||
| Non-Recurring Legal Expenses(1) |
|
0.04 |
|
|
- |
|
||
| Non-Recurring Proxy Costs(1) |
|
0.02 |
|
|
- |
|
||
| Realized Fx(1) |
|
0.01 |
|
|
- |
|
||
| Other (Income) and Expense(1) |
|
0.01 |
|
|
- |
|
||
| Goodwill Impairment(1) |
|
0.03 |
|
|
- |
|
||
| Non-GAAP Diluted Earnings Per Share |
$ |
0.20 |
|
$ |
0.06 |
|
||
| (1) Net of taxes | ||||||||
|
|
||||||||
|
Reconciliation of GAAP to Non-GAAP Items |
||||||||
|
(Unaudited, $ in thousands) |
||||||||
| Nine Months Ended | ||||||||
|
2025 |
2024 |
|||||||
| Revenue |
$ |
112,979 |
|
$ |
113,922 |
|
||
| Gross Profit |
$ |
38,483 |
|
$ |
40,013 |
|
||
| Inventory Step-Up |
|
61 |
|
|
154 |
|
||
| Inventory Provision |
|
360 |
|
|
- |
|
||
| Restructuring Charges |
|
337 |
|
|
- |
|
||
| Non-GAAP Gross Profit |
$ |
39,241 |
|
$ |
40,167 |
|
||
| Gross Profit Margin |
|
34.1 |
% |
|
35.1 |
% |
||
| Non-GAAP Gross Profit Margin |
|
34.7 |
% |
|
35.3 |
% |
||
| Operating Expenses |
$ |
37,331 |
|
$ |
36,342 |
|
||
| MTEX-related Acquisition Expenses |
|
(311 |
) |
|
(1,382 |
) |
||
| Restructuring Charges |
|
(968 |
) |
|
- |
|
||
| Non-Recurring Legal Expenses |
|
(457 |
) |
|
- |
|
||
| Non-Recurring Proxy Costs |
|
(527 |
) |
|
- |
|
||
| Realized Fx |
|
(100 |
) |
|
- |
|
||
| Other (Income) and Expense |
|
(112 |
) |
|
- |
|
||
| Goodwill Impairment |
|
(297 |
) |
|
- |
|
||
| Non-GAAP Operating Expenses |
$ |
34,559 |
|
$ |
34,960 |
|
||
| Operating Income |
$ |
1,152 |
|
$ |
3,671 |
|
||
| MTEX-related Acquisition Expenses |
|
311 |
|
|
1,382 |
|
||
| Inventory Step-Up |
|
61 |
|
|
154 |
|
||
| Inventory Provision |
|
360 |
|
|
- |
|
||
| Restructuring Charges |
|
1,305 |
|
|
- |
|
||
| Non-Recurring Legal Expenses |
|
457 |
|
|
- |
|
||
| Non-Recurring Proxy Costs |
|
527 |
|
|
- |
|
||
| Realized Fx |
|
100 |
|
|
- |
|
||
| Other (Income) and Expense |
|
112 |
|
|
- |
|
||
| Goodwill Impairment |
|
297 |
|
|
- |
|
||
| Non-GAAP Operating Income |
$ |
4,682 |
|
$ |
5,207 |
|
||
| Operating Income Margin |
|
1.0 |
% |
|
3.2 |
% |
||
| Non-GAAP Operating Income Margin |
|
4.1 |
% |
|
4.6 |
% |
||
| Net Income (Loss) |
$ |
(1,242 |
) |
$ |
1,110 |
|
||
| MTEX-related Acquisition Expenses(1) |
|
238 |
|
|
1,044 |
|
||
| Inventory Step-Up(1) |
|
49 |
|
|
111 |
|
||
| Inventory Provision(1) |
|
275 |
|
|
- |
|
||
| Restructuring Charges(1) |
|
1,001 |
|
|
- |
|
||
| Non-Recurring Legal Expenses(1) |
|
354 |
|
|
- |
|
||
| Non-Recurring Proxy Costs(1) |
|
403 |
|
|
- |
|
||
| Realized Fx(1) |
|
80 |
|
|
- |
|
||
| Other (Income) and Expense(1) |
|
86 |
|
|
- |
|
||
| Goodwill Impairment |
|
238 |
|
|
- |
|
||
| Non-GAAP Net Income (Loss) |
$ |
1,480 |
|
$ |
2,265 |
|
||
| Diluted Earnings (Loss) Per Share |
$ |
(0.16 |
) |
$ |
0.15 |
|
||
| MTEX-related Acquisition Expenses(1) |
|
0.03 |
|
|
0.14 |
|
||
| Inventory Step-Up(1) |
|
0.01 |
|
|
0.01 |
|
||
| Inventory Provision(1) |
|
0.04 |
|
|
- |
|
||
| Restructuring Charges(1) |
|
0.13 |
|
|
- |
|
||
| Non-Recurring Legal Expenses(1) |
|
0.05 |
|
|
- |
|
||
| Non-Recurring Proxy Costs(1) |
|
0.05 |
|
|
- |
|
||
| Realized Fx(1) |
|
0.01 |
|
|
- |
|
||
| Other (Income) and Expense(1) |
|
0.01 |
|
|
- |
|
||
| Goodwill Impairment |
|
0.03 |
|
|
- |
|
||
| Non-GAAP Diluted Earnings Per Share |
$ |
0.20 |
|
$ |
0.30 |
|
||
| (1) Net of taxes | ||||||||
|
|
|||||||
|
Reconciliation of Net Income and Margin to Adjusted EBITDA and Margin |
|||||||
|
(Unaudited, $ in thousands) |
|||||||
| Three Months Ended | |||||||
|
2025 |
2024 |
||||||
| Net Income |
$ |
378 |
|
$ |
240 |
|
|
| Interest Expense |
|
827 |
|
|
944 |
|
|
| Income Tax Expense (Benefit) |
|
(128 |
) |
|
34 |
|
|
| Depreciation & Amortization |
|
855 |
|
|
1,298 |
|
|
| EBITDA |
$ |
1,932 |
|
$ |
2,516 |
|
|
| Share-Based Compensation |
|
754 |
|
|
353 |
|
|
| MTEX-related Acquisition Expenses |
|
- |
|
|
325 |
|
|
| Inventory Step-Up |
|
- |
|
|
34 |
|
|
| Inventory Provision |
|
360 |
|
|
- |
|
|
| Restructuring Charges |
|
58 |
|
|
- |
|
|
| Non-Recurring Legal Expenses |
|
387 |
|
|
- |
|
|
| Non-Recurring Proxy Costs |
|
172 |
|
|
- |
|
|
| Realized Fx |
|
100 |
|
|
- |
|
|
| Other (Income) and Expense |
|
112 |
|
|
- |
|
|
| Goodwill Impairment |
|
297 |
|
|
- |
|
|
| Adjusted EBITDA |
$ |
4,172 |
|
$ |
3,228 |
|
|
| Revenue |
$ |
39,169 |
|
$ |
40,422 |
|
|
| Net Income Margin |
|
1.0 |
% |
|
0.6 |
% |
|
| Adjusted EBITDA Margin |
|
10.7 |
% |
|
8.0 |
% |
|
| Nine Months Ended | |||||||
|
2025 |
2024 |
||||||
| Net Income (Loss) |
$ |
(1,242 |
) |
$ |
1,110 |
|
|
| Interest Expense |
|
2,609 |
|
|
2,363 |
|
|
| Income Tax Expense (Benefit) |
|
(506 |
) |
|
(139 |
) |
|
| Depreciation & Amortization |
|
3,425 |
|
|
3,514 |
|
|
| EBITDA |
$ |
4,286 |
|
$ |
6,848 |
|
|
| Share-Based Compensation |
|
1,559 |
|
|
1,159 |
|
|
| MTEX-related Acquisition Expenses |
|
311 |
|
|
1,382 |
|
|
| Inventory Step-Up |
|
61 |
|
|
154 |
|
|
| Inventory Provision |
|
360 |
|
|
- |
|
|
| Restructuring Charges |
|
1,305 |
|
|
- |
|
|
| Non-Recurring Legal Expenses |
|
457 |
|
|
- |
|
|
| Non-Recurring Proxy Costs |
|
527 |
|
|
- |
|
|
| Realized Fx |
|
100 |
|
|
- |
|
|
| Other (Income) and Expense |
|
112 |
|
|
- |
|
|
| Goodwill Impairment |
|
297 |
|
|
- |
|
|
| Adjusted EBITDA |
$ |
9,375 |
|
$ |
9,543 |
|
|
| Revenue |
$ |
112,979 |
|
$ |
113,922 |
|
|
| Net Income (Loss) Margin |
|
(1.1 |
)% |
|
1.0 |
% |
|
| Adjusted EBITDA Margin |
|
8.3 |
% |
|
8.4 |
% |
|
|
|
|||||||||||||||||||
|
Reconciliation of Segment Gross Profit and Margin to Non-GAAP Gross Profit and Margin |
|||||||||||||||||||
|
(Unaudited, $ in thousands) |
|||||||||||||||||||
| Three Months Ended | |||||||||||||||||||
|
2025 |
2024 |
||||||||||||||||||
|
Product ID |
Aerospace | Total | Product ID |
Aerospace | Total | ||||||||||||||
| Segment Gross Profit |
$ |
7,806 |
|
$ |
6,391 |
|
$ |
14,197 |
|
$ |
8,407 |
|
$ |
5,307 |
|
$ |
13,714 |
|
|
| Inventory Step-Up |
|
- |
|
|
- |
|
|
- |
|
|
34 |
|
|
- |
|
|
34 |
|
|
| Inventory Provision |
|
671 |
|
|
(311 |
) |
|
360 |
|
|
- |
|
|
- |
|
|
- |
|
|
| Non-GAAP - Segment Gross Profit |
$ |
8,477 |
|
$ |
6,080 |
|
$ |
14,557 |
|
$ |
8,441 |
|
$ |
5,307 |
|
$ |
13,748 |
|
|
| Revenue |
$ |
26,849 |
|
$ |
12,320 |
|
$ |
39,169 |
|
$ |
26,317 |
|
$ |
14,105 |
|
$ |
40,422 |
|
|
| Gross Profit Margin |
|
29.1 |
% |
|
51.9 |
% |
|
36.2 |
% |
|
31.9 |
% |
|
37.6 |
% |
|
33.9 |
% |
|
| Non-GAAP Segment Gross Profit Margin |
|
31.6 |
% |
|
49.4 |
% |
|
37.2 |
% |
|
32.1 |
% |
|
37.6 |
% |
|
34.0 |
% |
|
| Nine Months Ended | |||||||||||||||||||
|
2025 |
2024 |
||||||||||||||||||
|
Product ID |
Aerospace | Total | Product ID |
Aerospace | Total | ||||||||||||||
| Segment Gross Profit |
$ |
24,211 |
|
$ |
14,272 |
|
$ |
38,483 |
|
$ |
25,354 |
|
$ |
14,659 |
|
$ |
40,013 |
|
|
| Inventory Step-Up |
|
61 |
|
|
- |
|
|
61 |
|
|
154 |
|
|
- |
|
|
154 |
|
|
| Inventory Provision |
|
671 |
|
|
(311 |
) |
|
360 |
|
|
- |
|
|
- |
|
|
- |
|
|
| Restructuring Charges |
|
173 |
|
|
165 |
|
|
338 |
|
|
- |
|
|
- |
|
|
- |
|
|
| Non-GAAP - Segment Gross Profit |
$ |
25,116 |
|
$ |
14,126 |
|
$ |
39,242 |
|
$ |
25,508 |
|
$ |
14,659 |
|
$ |
40,167 |
|
|
| Revenue |
$ |
77,890 |
|
$ |
35,089 |
|
$ |
112,979 |
|
$ |
76,667 |
|
$ |
37,255 |
|
$ |
113,922 |
|
|
| Gross Profit Margin |
|
31.1 |
% |
|
40.7 |
% |
|
34.1 |
% |
|
33.1 |
% |
|
39.3 |
% |
|
35.1 |
% |
|
| Non-GAAP Segment Gross Profit Margin |
|
32.2 |
% |
|
40.3 |
% |
|
34.7 |
% |
|
33.3 |
% |
|
39.3 |
% |
|
35.3 |
% |
|
| Note: Segment Operating Income excludes General & Administrative Expenses | |||||||||||||||||||
|
|
|||||||||||||||||||
| Reconciliation of Segment Operating Profit and Margin to Non-GAAP Operating Profit and Margin | |||||||||||||||||||
|
(Unaudited, $ in thousands) |
|||||||||||||||||||
| Three Months Ended | |||||||||||||||||||
|
2025 |
2024 |
||||||||||||||||||
|
Product ID |
Aerospace | Total | Product ID |
Aerospace | Total | ||||||||||||||
| Segment Operating Income |
$ |
1,878 |
|
$ |
4,531 |
|
$ |
6,409 |
|
$ |
1,868 |
|
$ |
3,251 |
|
$ |
5,119 |
|
|
| Inventory Step-Up |
|
- |
|
|
- |
|
|
- |
|
|
34 |
|
|
- |
|
|
34 |
|
|
| Inventory Provision |
|
671 |
|
|
(311 |
) |
|
360 |
|
|
- |
|
|
- |
|
|
- |
|
|
| Goodwill Impairment |
|
297 |
|
|
- |
|
|
297 |
|
|
- |
|
|
- |
|
|
- |
|
|
| Restructuring Charges |
|
7 |
|
|
- |
|
|
7 |
|
|
- |
|
|
- |
|
|
- |
|
|
| Non-GAAP - Segment Operating Income |
$ |
2,853 |
|
$ |
4,220 |
|
$ |
7,073 |
|
$ |
1,902 |
|
$ |
3,251 |
|
$ |
5,153 |
|
|
| Revenue |
$ |
26,849 |
|
$ |
12,320 |
|
$ |
39,169 |
|
$ |
26,317 |
|
$ |
14,105 |
|
$ |
40,422 |
|
|
| Operating Margin |
|
7.0 |
% |
|
36.8 |
% |
|
16.4 |
% |
|
7.1 |
% |
|
23.0 |
% |
|
12.7 |
% |
|
| Non-GAAP Operating Margin |
|
10.6 |
% |
|
34.3 |
% |
|
18.1 |
% |
|
7.2 |
% |
|
23.0 |
% |
|
12.7 |
% |
|
| Nine Months Ended | |||||||||||||||||||
|
2025 |
2024 |
||||||||||||||||||
|
Product ID |
Aerospace | Total | Product ID |
Aerospace | Total | ||||||||||||||
| Segment Operating Income |
$ |
6,585 |
|
$ |
9,707 |
|
$ |
16,292 |
|
$ |
7,208 |
|
$ |
8,806 |
|
$ |
16,014 |
|
|
| Inventory Step-Up |
|
61 |
|
|
- |
|
|
61 |
|
|
154 |
|
|
- |
|
|
154 |
|
|
| Inventory Provision |
|
671 |
|
|
(311 |
) |
|
360 |
|
|
- |
|
|
- |
|
|
- |
|
|
| Goodwill Impairment |
|
297 |
|
|
- |
|
|
297 |
|
|
- |
|
|
- |
|
|
- |
|
|
| Restructuring Charges |
|
381 |
|
|
171 |
|
|
552 |
|
|
- |
|
|
- |
|
|
- |
|
|
| Non-GAAP - Segment Operating Income |
$ |
7,995 |
|
$ |
9,567 |
|
$ |
17,562 |
|
$ |
7,362 |
|
$ |
8,806 |
|
$ |
16,168 |
|
|
| Revenue |
$ |
77,890 |
|
$ |
35,089 |
|
$ |
112,979 |
|
$ |
76,667 |
|
$ |
37,255 |
|
$ |
113,922 |
|
|
| Operating Margin |
|
8.5 |
% |
|
27.7 |
% |
|
14.4 |
% |
|
9.4 |
% |
|
23.6 |
% |
|
14.1 |
% |
|
| Non-GAAP Operating Margin |
|
10.3 |
% |
|
27.3 |
% |
|
15.5 |
% |
|
9.6 |
% |
|
23.6 |
% |
|
14.2 |
% |
|
| Note: Segment Operating Income excludes General & Administrative Expenses | |||||||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20251210678311/en/
Email: dpawlowski@allianceadvisors.com
Phone: 716.843.3908
Source: