Astronics Corporation Reports Strong Fourth Quarter Finish to 2025
-
Fourth quarter sales grew 15.1% to a record
$240.1 million driven by record Aerospace sales of$219.6 million , a 16.5% year over year increase -
Achieved fourth quarter net income of
$29.6 million , or$0.78 per diluted share; adjusted EBITDA1 was$45.7 million , or 19.0% of sales - Aerospace operating margin expanded to 19.0%, bolstered by favorable mix; adjusted Aerospace operating margin1 was 19.8%
-
Booked
$257.2 million in orders; ended 2025 with record backlog of$674.5 million -
Solid cash generation with
$27.6 million in cash from operations in the quarter and$74.8 million for the year -
Maintained 2026 revenue guidance at
$950 million to$990 million
Fourth Quarter Results
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||
|
($ in thousands) |
|
|
% Change |
|
|
|
% Change |
||||||||||
|
|
|
|
|
|
|
|
|
||||||||||
|
Sales |
$ |
240,067 |
|
$ |
208,540 |
|
15.1 |
% |
|
$ |
862,128 |
|
$ |
795,426 |
|
8.4 |
% |
|
Gross profit |
$ |
79,971 |
|
$ |
62,122 |
|
28.7 |
% |
|
$ |
258,158 |
|
$ |
220,428 |
|
17.1 |
% |
|
Gross margin |
|
33.3 |
% |
|
29.8 |
% |
|
|
|
29.9 |
% |
|
27.7 |
% |
|
||
|
Income from operations |
$ |
35,462 |
|
$ |
8,876 |
|
299.5 |
% |
|
$ |
76,412 |
|
$ |
26,466 |
|
188.7 |
% |
|
Operating margin % |
|
14.8 |
% |
|
4.3 |
% |
|
|
|
8.9 |
% |
|
3.3 |
% |
|
||
|
Loss on settlement of debt |
$ |
— |
|
$ |
3,161 |
|
|
|
$ |
32,644 |
|
$ |
10,148 |
|
|
||
|
Net income (loss) |
$ |
29,615 |
|
$ |
(2,832 |
) |
1,145.7 |
% |
|
$ |
29,359 |
|
$ |
(16,215 |
) |
281.1 |
% |
|
Net income (loss) % |
|
12.3 |
% |
|
(1.4 |
)% |
|
|
|
3.4 |
% |
|
(2.0 |
)% |
|
||
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted operating income2 |
$ |
38,330 |
|
$ |
23,837 |
|
60.8 |
% |
|
$ |
105,163 |
|
$ |
61,538 |
|
70.9 |
% |
|
Adjusted operating margin %2 |
|
16.0 |
% |
|
11.4 |
% |
|
|
|
12.2 |
% |
|
7.7 |
% |
|
||
|
Adjusted net income2 |
$ |
28,516 |
|
$ |
16,849 |
|
69.2 |
% |
|
$ |
78,634 |
|
$ |
38,136 |
|
106.2 |
% |
|
Adjusted EBITDA2 |
$ |
45,673 |
|
$ |
31,539 |
|
44.8 |
% |
|
$ |
134,538 |
|
$ |
96,466 |
|
39.5 |
% |
|
Adjusted EBITDA margin %2 |
|
19.0 |
% |
|
15.1 |
% |
|
|
|
15.6 |
% |
|
12.1 |
% |
|
||
Fourth Quarter 2025 Results (compared with the prior-year period, unless noted otherwise)
Growth in sales was driven by continued strength in demand for the Aerospace segment primarily from the
Gross profit increased
In the fourth quarter of 2025, selling, general and administrative expenses (“SG&A”) decreased
Higher gross profit and reduced SG&A resulted in operating margin of 14.8% compared with 4.3% in the prior-year period. Adjusted operating margin2 expanded 450 basis points.
Interest expense was down
Tax expense in the quarter was
Consolidated net income of
Bookings were up 31.3% to
Aerospace Segment Review (compared with the prior-year period, unless noted otherwise)
Aerospace segment operating profit of
Aerospace bookings were up 30.1% to
Test Systems Segment Review (compared with the prior-year period, unless noted otherwise)
Test Systems segment sales were
Test Systems segment operating profit was
Bookings for the Test Systems segment in the quarter were
Balance Sheet and Liquidity
Cash provided by operations in the fourth quarter of 2025 was
Long-term debt, net of cash, increased
On
The Company had available liquidity of
2026 Outlook
The Company expects 2026 revenue to be approximately
Backlog at
Fourth Quarter 2025 Webcast and Conference Call
The Company will host a teleconference today at
The
About
Safe Harbor Statement
This news release contains forward-looking statements as defined by the Securities Exchange Act of 1934. One can identify these forward-looking statements by the use of the words “expect,” “anticipate,” “plan,” “may,” “will,” “estimate,” “feeling” or other similar expressions and include all statements with regard to the Company’s 2026 and first quarter revenue outlook, the amount of revenue in the second half of 2026, the ability to deliver high-teens operating margins for the consolidated business, the amount of capital expenditures for 2026 as well as the amount of investment in an ERP system, the amount of backlog to be recognized as revenue over the next twelve months, the strength and length of time associated with tailwinds for the Aerospace segment, the timing of the receipt of production orders for
Use of Non-GAAP Financial Metrics and Additional Financial Information
In addition to reporting financial results in accordance with generally accepted accounting principles, or GAAP,
FINANCIAL TABLES FOLLOW
|
|
|||||||||||||
|
CONSOLIDATED STATEMENT OF OPERATIONS DATA |
|||||||||||||
|
(Unaudited, $ in thousands except per share data) |
|||||||||||||
|
|
|
|
|
||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||
|
|
|
|
|
|
|
||||||||
|
Sales |
$ |
240,067 |
|
$ |
208,540 |
|
|
$ |
862,128 |
|
$ |
795,426 |
|
|
Cost of products sold |
|
160,096 |
|
|
146,418 |
|
|
|
603,970 |
|
|
574,998 |
|
|
Gross profit3 |
|
79,971 |
|
|
62,122 |
|
|
|
258,158 |
|
|
220,428 |
|
|
Gross margin |
|
33.3 |
% |
|
29.8 |
% |
|
|
29.9 |
% |
|
27.7 |
% |
|
|
|
|
|
|
|
||||||||
|
Research and development expenses |
|
10,626 |
|
|
12,068 |
|
|
|
43,475 |
|
|
52,086 |
|
|
Selling, general and administrative |
|
33,883 |
|
|
41,178 |
|
|
|
138,271 |
|
|
141,876 |
|
|
SG&A % of sales |
|
14.1 |
% |
|
19.7 |
% |
|
|
16.0 |
% |
|
17.8 |
% |
|
Income from operations |
|
35,462 |
|
|
8,876 |
|
|
|
76,412 |
|
|
26,466 |
|
|
Operating margin |
|
14.8 |
% |
|
4.3 |
% |
|
|
8.9 |
% |
|
3.3 |
% |
|
|
|
|
|
|
|
||||||||
|
Loss on settlement of debt |
|
— |
|
|
3,161 |
|
|
|
32,644 |
|
|
10,148 |
|
|
Other (income) expense |
|
(176 |
) |
|
973 |
|
|
|
(738 |
) |
|
2,187 |
|
|
Interest expense, net |
|
3,394 |
|
|
4,166 |
|
|
|
12,561 |
|
|
21,998 |
|
|
Income (loss) before tax |
|
32,244 |
|
|
576 |
|
|
|
31,945 |
|
|
(7,867 |
) |
|
Income tax expense |
|
2,629 |
|
|
3,408 |
|
|
|
2,586 |
|
|
8,348 |
|
|
Net income (loss) |
$ |
29,615 |
|
$ |
(2,832 |
) |
|
$ |
29,359 |
|
$ |
(16,215 |
) |
|
Net income (loss) % |
|
12.3 |
% |
|
(1.4 |
)% |
|
|
3.4 |
% |
|
(2.0 |
)% |
|
|
|
|
|
|
|
||||||||
|
Basic earnings (loss) per share: |
$ |
0.83 |
|
$ |
(0.08 |
) |
|
$ |
0.83 |
|
$ |
(0.46 |
) |
|
|
|
|
|
|
|
||||||||
|
Convertible notes interest expense, net |
|
358 |
|
|
— |
|
|
|
— |
|
|
— |
|
|
Net income (loss) - diluted |
$ |
29,973 |
|
$ |
(2,832 |
) |
|
$ |
29,359 |
|
$ |
(16,215 |
) |
|
|
|
|
|
|
|
||||||||
|
Diluted earnings (loss) per share: |
$ |
0.78 |
|
$ |
(0.08 |
) |
|
$ |
0.81 |
|
$ |
(0.46 |
) |
|
|
|
|
|
|
|
||||||||
|
Weighted average diluted shares outstanding (in thousands)4 |
|
38,481 |
|
|
35,255 |
|
|
|
36,463 |
|
|
35,037 |
|
|
|
|||||||
|
CONSOLIDATED BALANCE SHEETS |
|||||||
|
($ in thousands) |
|||||||
|
|
(unaudited) |
|
|
||||
|
|
|
|
|
||||
|
ASSETS |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
18,180 |
|
|
$ |
9,285 |
|
|
Restricted cash |
|
— |
|
|
|
9,143 |
|
|
Accounts receivable, net of allowance of estimated credit losses |
|
204,672 |
|
|
|
191,446 |
|
|
Inventories |
|
196,860 |
|
|
|
199,741 |
|
|
Prepaid and other current assets |
|
18,027 |
|
|
|
16,557 |
|
|
Total current assets |
|
437,739 |
|
|
|
426,172 |
|
|
Property, plant and equipment, net of accumulated depreciation |
|
107,078 |
|
|
|
80,687 |
|
|
Operating right-of-use assets |
|
32,269 |
|
|
|
23,609 |
|
|
Other assets |
|
11,316 |
|
|
|
7,763 |
|
|
Intangible assets, net of accumulated amortization |
|
55,353 |
|
|
|
52,477 |
|
|
|
|
62,923 |
|
|
|
58,056 |
|
|
Total assets |
$ |
706,678 |
|
|
$ |
648,764 |
|
|
|
|
|
|
||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Accounts payable |
$ |
41,080 |
|
|
$ |
42,960 |
|
|
Current operating lease liabilities |
|
5,802 |
|
|
|
4,697 |
|
|
Accrued expenses and other current liabilities |
|
68,324 |
|
|
|
81,004 |
|
|
Customer advances and deferred revenue |
|
26,069 |
|
|
|
27,491 |
|
|
Total current liabilities |
|
141,275 |
|
|
|
156,152 |
|
|
Long-term debt |
|
334,451 |
|
|
|
168,669 |
|
|
Long-term operating lease liabilities |
|
38,101 |
|
|
|
20,508 |
|
|
Other liabilities |
|
52,777 |
|
|
|
47,338 |
|
|
Total liabilities |
|
566,604 |
|
|
|
392,667 |
|
|
Shareholders’ equity: |
|
|
|
||||
|
Common stock |
|
385 |
|
|
|
380 |
|
|
Accumulated other comprehensive loss |
|
(4,410 |
) |
|
|
(3,863 |
) |
|
Other shareholders’ equity |
|
144,099 |
|
|
|
259,580 |
|
|
Total shareholders’ equity |
|
140,074 |
|
|
|
256,097 |
|
|
Total liabilities and shareholders’ equity |
$ |
706,678 |
|
|
$ |
648,764 |
|
|
|
|||||||
|
CONSOLIDATED CASH FLOWS DATA |
|||||||
|
|
Year Ended |
||||||
|
(Unaudited, $ in thousands) |
|
|
|
||||
|
Cash flows from operating activities: |
|
|
|
||||
|
Net income (loss) |
$ |
29,359 |
|
|
$ |
(16,215 |
) |
|
Adjustments to reconcile net income (loss) to cash from operating activities: |
|
|
|
||||
|
Non-cash items: |
|
|
|
||||
|
Depreciation and amortization |
|
21,838 |
|
|
|
24,466 |
|
|
Amortization of deferred financing fees |
|
3,036 |
|
|
|
3,194 |
|
|
Provisions for non-cash losses on inventory and receivables |
|
10,011 |
|
|
|
13,782 |
|
|
Equity-based compensation expense |
|
6,799 |
|
|
|
8,571 |
|
|
Deferred tax benefit |
|
(1,362 |
) |
|
|
(20 |
) |
|
Loss on settlement of debt |
|
32,644 |
|
|
|
10,148 |
|
|
Operating lease non-cash expense |
|
6,162 |
|
|
|
5,175 |
|
|
Simplification initiative-related non-cash charges |
|
6,229 |
|
|
|
— |
|
|
Non-cash 401K contribution and quarterly bonus accrual |
|
— |
|
|
|
3,454 |
|
|
Non-cash litigation provision adjustment |
|
— |
|
|
|
4,468 |
|
|
Other |
|
(418 |
) |
|
|
5,807 |
|
|
Cash flows from changes in operating assets and liabilities: |
|
|
|
||||
|
Accounts receivable |
|
(8,102 |
) |
|
|
(21,983 |
) |
|
Inventories |
|
(4,435 |
) |
|
|
(21,551 |
) |
|
Accounts payable |
|
(3,114 |
) |
|
|
(17,693 |
) |
|
Accrued expenses |
|
(15,027 |
) |
|
|
21,987 |
|
|
Income taxes |
|
(7,938 |
) |
|
|
4,498 |
|
|
Operating lease liabilities |
|
(4,573 |
) |
|
|
(5,125 |
) |
|
Tenant improvement allowance refund |
|
8,138 |
|
|
|
— |
|
|
Cloud computing implementation costs |
|
(1,117 |
) |
|
|
— |
|
|
Customer advanced payments and deferred revenue |
|
(4,189 |
) |
|
|
5,693 |
|
|
Supplemental retirement plan liabilities |
|
(716 |
) |
|
|
(410 |
) |
|
Other assets and liabilities |
|
1,570 |
|
|
|
2,320 |
|
|
Net cash provided by operating activities |
|
74,795 |
|
|
|
30,566 |
|
|
Cash flows from investing activities: |
|
|
|
||||
|
Capital expenditures |
|
(31,673 |
) |
|
|
(8,428 |
) |
|
Acquisition of businesses, net of cash acquired |
|
(22,075 |
) |
|
|
— |
|
|
Net cash used by investing activities |
|
(53,748 |
) |
|
|
(8,428 |
) |
|
Cash flows from financing activities: |
|
|
|
||||
|
Proceeds from long-term debt |
|
186,143 |
|
|
|
377,392 |
|
|
Principal payments on long-term debt |
|
(111,143 |
) |
|
|
(374,890 |
) |
|
Proceeds from issuance of convertible debt |
|
225,000 |
|
|
|
— |
|
|
Partial repurchase of 2030 notes |
|
(285,752 |
) |
|
|
— |
|
|
Payments for capped call transactions |
|
(26,888 |
) |
|
|
— |
|
|
Financing-related costs |
|
(10,366 |
) |
|
|
(12,150 |
) |
|
Financing settlement costs |
|
— |
|
|
|
(4,496 |
) |
|
Stock award activity |
|
753 |
|
|
|
(241 |
) |
|
Other |
|
(141 |
) |
|
|
(145 |
) |
|
Net cash used by financing activities |
|
(22,394 |
) |
|
|
(14,530 |
) |
|
Effect of exchange rates on cash |
|
1,099 |
|
|
|
(493 |
) |
|
(Decrease) increase in cash and cash equivalents and restricted cash |
|
(248 |
) |
|
|
7,115 |
|
|
Cash and cash equivalents and restricted cash at beginning of year |
|
18,428 |
|
|
|
11,313 |
|
|
Cash and cash equivalents and restricted cash at end of year |
$ |
18,180 |
|
|
$ |
18,428 |
|
|
Supplemental disclosure of cash flow information |
|
|
|
||||
|
Interest paid |
$ |
10,056 |
|
|
$ |
19,238 |
|
|
Income taxes paid, net of refunds |
$ |
11,605 |
|
|
$ |
3,537 |
|
|
Non-cash investing activities: |
|
|
|
||||
|
Capital expenditures in accounts payable |
$ |
2,025 |
|
|
$ |
— |
|
|
|
|||||||||||||
|
SEGMENT SALES AND PROFIT |
|||||||||||||
|
(Unaudited, $ in thousands) |
|||||||||||||
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
Year Ended |
|||||||||||
|
|
|
|
|
|
|
||||||||
|
Sales |
|
|
|
|
|
||||||||
|
Aerospace |
$ |
219,593 |
|
$ |
188,559 |
|
|
$ |
797,353 |
|
$ |
706,746 |
|
|
Less inter-segment |
|
— |
|
|
(10 |
) |
|
|
(34 |
) |
|
(62 |
) |
|
|
|
219,593 |
|
|
188,549 |
|
|
|
797,319 |
|
|
706,684 |
|
|
|
|
|
|
|
|
||||||||
|
Test Systems |
|
20,558 |
|
|
20,084 |
|
|
|
65,243 |
|
|
88,874 |
|
|
Less inter-segment |
|
(84 |
) |
|
(93 |
) |
|
|
(434 |
) |
|
(132 |
) |
|
Total Test Systems |
|
20,474 |
|
|
19,991 |
|
|
|
64,809 |
|
|
88,742 |
|
|
|
|
|
|
|
|
||||||||
|
Total consolidated sales |
|
240,067 |
|
|
208,540 |
|
|
|
862,128 |
|
|
795,426 |
|
|
|
|
|
|
|
|
||||||||
|
Segment gross profit and margins5 |
|
|
|
|
|
||||||||
|
Aerospace |
|
74,604 |
|
|
55,909 |
|
|
|
248,440 |
|
|
204,126 |
|
|
|
|
34.0 |
% |
|
29.7 |
% |
|
|
31.2 |
% |
|
28.9 |
% |
|
Test Systems |
|
5,367 |
|
|
6,213 |
|
|
|
9,718 |
|
|
16,302 |
|
|
|
|
26.2 |
% |
|
31.1 |
% |
|
|
15.0 |
% |
|
18.4 |
% |
|
Total gross profit |
|
79,971 |
|
|
62,122 |
|
|
|
258,158 |
|
|
220,428 |
|
|
|
|
|
|
|
|
||||||||
|
Segment operating profit and margins |
|
|
|
|
|
||||||||
|
Aerospace |
|
41,734 |
|
|
16,778 |
|
|
|
113,204 |
|
|
62,406 |
|
|
|
|
19.0 |
% |
|
8.9 |
% |
|
|
14.2 |
% |
|
8.8 |
% |
|
Test Systems |
|
1,102 |
|
|
(49 |
) |
|
|
(7,845 |
) |
|
(8,477 |
) |
|
|
|
5.4 |
% |
|
(0.2 |
)% |
|
|
(12.1 |
)% |
|
(9.6 |
)% |
|
Total segment operating profit |
|
42,836 |
|
|
16,729 |
|
|
|
105,359 |
|
|
53,929 |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
||||||||
|
Loss on settlement of debt |
|
— |
|
|
3,161 |
|
|
|
32,644 |
|
|
10,148 |
|
|
Interest expense |
|
3,394 |
|
|
4,166 |
|
|
|
12,561 |
|
|
21,998 |
|
|
Corporate expenses and other |
|
7,198 |
|
|
8,826 |
|
|
|
28,209 |
|
|
29,650 |
|
|
Income (loss) before taxes |
$ |
32,244 |
|
$ |
576 |
|
|
$ |
31,945 |
|
$ |
(7,867 |
) |
|
|
|||||||||||||||
|
SALES BY MARKET |
|||||||||||||||
|
(Unaudited, $ in thousands) |
|||||||||||||||
|
|
|
|
|
|
|||||||||||
|
|
Three Months Ended |
Year Ended |
2025 YTD % of Sales |
||||||||||||
|
|
|
|
% change |
|
|
% change |
|||||||||
|
Aerospace Segment |
|
|
|
|
|
|
|
|
|||||||
|
|
$ |
166,977 |
$ |
140,893 |
18.5 |
% |
|
$ |
599,301 |
$ |
524,572 |
14.2 |
% |
69.5 |
% |
|
Military Aircraft |
|
28,026 |
|
24,474 |
14.5 |
% |
|
|
116,276 |
|
88,019 |
32.1 |
% |
13.5 |
% |
|
|
|
22,302 |
|
17,701 |
26.0 |
% |
|
|
69,834 |
|
74,344 |
(6.1 |
)% |
8.1 |
% |
|
Other |
|
2,288 |
|
5,481 |
(58.3 |
)% |
|
|
11,908 |
|
19,749 |
(39.7 |
)% |
1.4 |
% |
|
Aerospace Total |
|
219,593 |
|
188,549 |
16.5 |
% |
|
|
797,319 |
|
706,684 |
12.8 |
% |
92.5 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Test Systems Segment |
|
|
|
|
|
|
|
|
|||||||
|
Government & Defense |
|
20,474 |
|
19,991 |
2.4 |
% |
|
|
64,809 |
|
88,742 |
(27.0 |
)% |
7.5 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Sales |
$ |
240,067 |
$ |
208,540 |
15.1 |
% |
|
$ |
862,128 |
$ |
795,426 |
8.4 |
% |
|
|
|
SALES BY PRODUCT LINE |
|||||||||||||||
|
(Unaudited, $ in thousands) |
|||||||||||||||
|
|
|
|
|
|
|||||||||||
|
|
Three Months Ended |
Year Ended |
2025 YTD % of Sales |
||||||||||||
|
|
|
|
% change |
|
|
% change |
|||||||||
|
Aerospace Segment |
|
|
|
|
|
|
|
|
|||||||
|
|
$ |
113,841 |
$ |
95,124 |
19.7 |
% |
|
$ |
410,382 |
$ |
359,043 |
14.3 |
% |
47.6 |
% |
|
Lighting & Safety |
|
54,573 |
|
44,241 |
23.4 |
% |
|
|
208,897 |
|
179,403 |
16.4 |
% |
24.2 |
% |
|
Avionics |
|
31,970 |
|
36,467 |
(12.3 |
)% |
|
|
123,422 |
|
120,183 |
2.7 |
% |
14.3 |
% |
|
Systems Certification |
|
13,227 |
|
4,731 |
179.6 |
% |
|
|
29,069 |
|
17,003 |
71.0 |
% |
3.4 |
% |
|
Structures |
|
3,694 |
|
2,505 |
47.5 |
% |
|
|
13,641 |
|
11,303 |
20.7 |
% |
1.6 |
% |
|
Other |
|
2,288 |
|
5,481 |
(58.3 |
)% |
|
|
11,908 |
|
19,749 |
(39.7 |
)% |
1.4 |
% |
|
Aerospace Total |
|
219,593 |
|
188,549 |
16.5 |
% |
|
|
797,319 |
|
706,684 |
12.8 |
% |
92.5 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Test Systems Segment |
|
20,474 |
|
19,991 |
2.4 |
% |
|
|
64,809 |
|
88,742 |
(27.0 |
)% |
7.5 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Sales |
$ |
240,067 |
$ |
208,540 |
15.1 |
% |
|
$ |
862,128 |
$ |
795,426 |
8.4 |
% |
|
|
|
|
||||||||||
|
ORDER AND BACKLOG TREND |
||||||||||
|
(Unaudited, $ in thousands) |
||||||||||
|
|
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Trailing Twelve Months |
|||||
|
|
|
|
|
|
|
|||||
|
Sales |
|
|
|
|
|
|||||
|
Aerospace |
$ |
191,375 |
$ |
193,626 |
$ |
192,725 |
$ |
219,593 |
$ |
797,319 |
|
Test Systems |
|
14,561 |
|
11,052 |
|
18,722 |
|
20,474 |
|
64,809 |
|
Total Sales |
$ |
205,936 |
$ |
204,678 |
$ |
211,447 |
$ |
240,067 |
$ |
862,128 |
|
|
|
|
|
|
|
|||||
|
Bookings |
|
|
|
|
|
|||||
|
Aerospace |
$ |
267,715 |
$ |
150,636 |
$ |
191,859 |
$ |
237,327 |
$ |
847,537 |
|
Test Systems |
|
12,011 |
|
26,390 |
|
18,532 |
|
19,902 |
|
76,835 |
|
Total Bookings |
$ |
279,726 |
$ |
177,026 |
$ |
210,391 |
$ |
257,229 |
$ |
924,372 |
|
|
|
|
|
|
|
|||||
|
Backlog 6 |
|
|
|
|
|
|||||
|
Aerospace |
$ |
613,903 |
$ |
570,913 |
$ |
572,459 |
$ |
600,803 |
|
|
|
Test Systems |
|
59,116 |
|
74,454 |
|
74,264 |
|
73,692 |
|
|
|
Total Backlog |
$ |
673,019 |
$ |
645,367 |
$ |
646,723 |
$ |
674,495 |
|
N/A |
|
|
|
|
|
|
|
|||||
|
Book:Bill Ratio |
|
|
|
|
|
|||||
|
Aerospace |
|
1.40 |
|
0.78 |
|
1.00 |
|
1.08 |
|
1.06 |
|
Test Systems |
|
0.82 |
|
2.39 |
|
0.99 |
|
0.97 |
|
1.19 |
|
Total Book:Bill |
|
1.36 |
|
0.86 |
|
1.00 |
|
1.07 |
|
1.07 |
|
|
|||||||||||||||
|
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA |
|||||||||||||||
|
(Unaudited, $ in thousands) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Consolidated |
||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) |
$ |
29,615 |
|
|
$ |
(2,832 |
) |
|
$ |
29,359 |
|
|
$ |
(16,215 |
) |
|
Add back: |
|
|
|
|
|
|
|
||||||||
|
Interest expense |
|
3,394 |
|
|
|
4,166 |
|
|
|
12,561 |
|
|
|
21,998 |
|
|
Income tax expense |
|
2,629 |
|
|
|
3,408 |
|
|
|
2,586 |
|
|
|
8,348 |
|
|
Depreciation and amortization expense |
|
5,709 |
|
|
|
5,894 |
|
|
|
21,838 |
|
|
|
24,466 |
|
|
Equity-based compensation expense |
|
1,458 |
|
|
|
2,157 |
|
|
|
6,799 |
|
|
|
8,571 |
|
|
Early retirement penalty waiver |
|
— |
|
|
|
624 |
|
|
|
— |
|
|
|
624 |
|
|
Non-cash 401K contribution and quarterly bonus accrual |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,454 |
|
|
Simplification and restructuring initiatives |
|
— |
|
|
|
1,411 |
|
|
|
6,867 |
|
|
|
2,444 |
|
|
Legal reserve, settlements and recoveries |
|
— |
|
|
|
4,762 |
|
|
|
9,732 |
|
|
|
4,430 |
|
|
Litigation-related legal expenses |
|
1,875 |
|
|
|
6,066 |
|
|
|
8,873 |
|
|
|
19,746 |
|
|
Acquisition-related expenses |
|
586 |
|
|
|
— |
|
|
|
1,833 |
|
|
|
— |
|
|
Loss on settlement of debt |
|
— |
|
|
|
3,161 |
|
|
|
32,644 |
|
|
|
10,148 |
|
|
Non-cash reserves for customer bankruptcy |
|
— |
|
|
|
1,032 |
|
|
|
— |
|
|
|
3,235 |
|
|
Warranty reserve |
|
407 |
|
|
|
1,690 |
|
|
|
1,446 |
|
|
|
5,217 |
|
|
Adjusted EBITDA |
$ |
45,673 |
|
|
$ |
31,539 |
|
|
$ |
134,538 |
|
|
$ |
96,466 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Sales |
$ |
240,067 |
|
|
$ |
208,540 |
|
|
$ |
862,128 |
|
|
$ |
795,426 |
|
|
Adjusted EBITDA margin % |
|
19.0 |
% |
|
|
15.1 |
% |
|
|
15.6 |
% |
|
|
12.1 |
% |
Adjusted EBITDA is defined as net income before interest expense, income taxes, depreciation, amortization, and other adjustments. Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by sales. Adjusted EBITDA and Adjusted EBITDA Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted EBITDA and Adjusted EBITDA Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted EBITDA and Adjusted EBITDA Margin, are important for investors and other readers of the Company’s financial statements.
|
|
|||||||||||||||
|
RECONCILIATION OF OPERATING INCOME TO ADJUSTED OPERATING INCOME |
|||||||||||||||
|
(Unaudited, $ in thousands) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Consolidated |
||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income from operations |
$ |
35,462 |
|
|
$ |
8,876 |
|
|
$ |
76,412 |
|
|
$ |
26,466 |
|
|
Add back: |
|
|
|
|
|
|
|
||||||||
|
Simplification and restructuring initiatives |
|
— |
|
|
|
1,411 |
|
|
|
6,867 |
|
|
|
2,444 |
|
|
Legal reserve, settlements and recoveries |
|
— |
|
|
|
4,762 |
|
|
|
9,732 |
|
|
|
4,430 |
|
|
Litigation-related legal expenses |
|
1,875 |
|
|
|
6,066 |
|
|
|
8,873 |
|
|
|
19,746 |
|
|
Acquisition-related expenses |
|
586 |
|
|
|
— |
|
|
|
1,833 |
|
|
|
— |
|
|
Non-cash reserves for customer bankruptcy |
|
— |
|
|
|
1,032 |
|
|
|
— |
|
|
|
3,235 |
|
|
Warranty reserve |
|
407 |
|
|
|
1,690 |
|
|
|
1,446 |
|
|
|
5,217 |
|
|
Adjusted operating income |
$ |
38,330 |
|
|
$ |
23,837 |
|
|
$ |
105,163 |
|
|
$ |
61,538 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Sales |
$ |
240,067 |
|
|
$ |
208,540 |
|
|
$ |
862,128 |
|
|
$ |
795,426 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating margin |
|
14.8 |
% |
|
|
4.3 |
% |
|
|
8.9 |
% |
|
|
3.3 |
% |
|
Adjusted operating margin |
|
16.0 |
% |
|
|
11.4 |
% |
|
|
12.2 |
% |
|
|
7.7 |
% |
Adjusted Operating Income is defined as income from operations as reported, adjusted for certain items. Adjusted Operating Margin is defined as Adjusted Operating Income divided by sales. Adjusted Operating Income and Adjusted Operating Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted Operating Income and Adjusted Operating Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Operating Income and Adjusted Operating Margin, are important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current quarter’s and current year’s income from operations to the historical periods’ income from operations and operating margin, as well as facilitates a more meaningful comparison of the Company’s income from operations and operating margin to that of other companies.
|
|
|||||||||||||||
|
RECONCILIATION OF NET INCOME AND DILUTED EARNINGS PER SHARE |
|||||||||||||||
|
TO ADJUSTED NET INCOME AND ADJUSTED DILUTED EARNINGS PER SHARE |
|||||||||||||||
|
(Unaudited, $ in thousands, except per share amounts) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Consolidated |
||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) |
$ |
29,615 |
|
|
$ |
(2,832 |
) |
|
$ |
29,359 |
|
|
$ |
(16,215 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Add back (deduct): |
|
|
|
|
|
|
|
||||||||
|
Amortization of intangibles |
|
2,909 |
|
|
|
3,143 |
|
|
|
11,505 |
|
|
|
12,871 |
|
|
Simplification and restructuring initiatives |
|
— |
|
|
|
1,411 |
|
|
|
6,867 |
|
|
|
2,444 |
|
|
Early retirement penalty waiver |
|
— |
|
|
|
624 |
|
|
|
— |
|
|
|
624 |
|
|
Legal reserve, settlements and recoveries |
|
— |
|
|
|
4,762 |
|
|
|
9,732 |
|
|
|
4,430 |
|
|
Litigation-related legal expenses |
|
1,875 |
|
|
|
6,066 |
|
|
|
8,873 |
|
|
|
19,746 |
|
|
Acquisition-related expenses |
|
586 |
|
|
|
— |
|
|
|
1,833 |
|
|
|
— |
|
|
Loss on settlement of debt |
|
— |
|
|
|
3,161 |
|
|
|
32,644 |
|
|
|
10,148 |
|
|
Non-cash reserves for customer bankruptcy |
|
— |
|
|
|
1,032 |
|
|
|
— |
|
|
|
3,235 |
|
|
Warranty reserve |
|
407 |
|
|
|
1,690 |
|
|
|
1,446 |
|
|
|
5,217 |
|
|
Normalize tax rate7 |
|
(6,876 |
) |
|
|
(2,208 |
) |
|
|
(23,625 |
) |
|
|
(4,364 |
) |
|
Adjusted net income |
$ |
28,516 |
|
|
$ |
16,849 |
|
|
$ |
78,634 |
|
|
$ |
38,136 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Convertible notes interest, net |
|
358 |
|
|
|
590 |
|
|
|
5,409 |
|
|
|
590 |
|
|
Adjusted net income - diluted |
$ |
28,874 |
|
|
$ |
17,439 |
|
|
$ |
84,043 |
|
|
$ |
38,726 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average diluted shares outstanding (in thousands)8 |
|
38,481 |
|
|
|
35,255 |
|
|
|
36,463 |
|
|
|
35,037 |
|
|
Adjusted weighted average diluted shares outstanding (in thousands)8 |
|
38,481 |
|
|
|
37,779 |
|
|
|
41,903 |
|
|
|
36,022 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings (loss) per share |
$ |
0.78 |
|
|
$ |
(0.08 |
) |
|
$ |
0.81 |
|
|
$ |
(0.46 |
) |
|
Adjusted diluted earnings per share9 |
$ |
0.75 |
|
|
$ |
0.46 |
|
|
$ |
2.01 |
|
|
$ |
1.08 |
|
Adjusted Net Income and Adjusted Diluted EPS are defined as net income and diluted EPS as reported, adjusted for certain items, including amortization of intangibles, and also adjusted for a normalized tax rate. Adjusted Net Income and Adjusted Diluted EPS are not measures determined in accordance with GAAP and may not be comparable with the measures used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Net Income and Adjusted Diluted EPS, are important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current quarter’s and current year’s net income and diluted EPS to the historical periods’ net income and diluted EPS, as well as facilitates a more meaningful comparison of the Company’s net income and diluted EPS to that of other companies. The Company believes that presenting Adjusted Diluted EPS provides a better understanding of its earnings power inclusive of adjusting for the non-cash amortization of intangible assets, reflecting the Company’s strategy to grow through acquisitions as well as organically.
|
|
|||||||||||||||
|
RECONCILIATION OF SEGMENT OPERATING PROFIT TO ADJUSTED SEGMENT OPERATING PROFIT |
|||||||||||||||
|
(Unaudited, $ in thousands) |
|||||||||||||||
|
|
|
|
|||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Aerospace operating profit |
$ |
41,734 |
|
|
$ |
16,778 |
|
|
$ |
113,204 |
|
|
$ |
62,406 |
|
|
Simplification and restructuring initiatives |
|
— |
|
|
|
— |
|
|
|
6,508 |
|
|
|
237 |
|
|
Legal reserve, settlements and recoveries |
|
— |
|
|
|
4,762 |
|
|
|
9,732 |
|
|
|
4,430 |
|
|
Litigation-related legal expenses |
|
1,409 |
|
|
|
5,966 |
|
|
|
7,311 |
|
|
|
19,127 |
|
|
Non-cash reserves for customer bankruptcy |
|
— |
|
|
|
1,032 |
|
|
|
— |
|
|
|
3,235 |
|
|
Warranty reserve |
|
407 |
|
|
|
1,690 |
|
|
|
1,446 |
|
|
|
5,217 |
|
|
|
$ |
43,550 |
|
|
$ |
30,228 |
|
|
$ |
138,201 |
|
|
$ |
94,652 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Aerospace sales |
$ |
219,593 |
|
|
$ |
188,549 |
|
|
$ |
797,319 |
|
|
$ |
706,684 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Aerospace margin |
|
19.0 |
% |
|
|
8.9 |
% |
|
|
14.2 |
% |
|
|
8.8 |
% |
|
|
|
19.8 |
% |
|
|
16.0 |
% |
|
|
17.3 |
% |
|
|
13.4 |
% |
|
|
|
|
|
|
|
|
|
||||||||
|
Test Systems operating profit (loss) |
$ |
1,102 |
|
|
$ |
(49 |
) |
|
$ |
(7,845 |
) |
|
$ |
(8,477 |
) |
|
Simplification and restructuring initiatives |
|
— |
|
|
|
1,411 |
|
|
|
359 |
|
|
|
2,207 |
|
|
Litigation-related legal expenses |
|
186 |
|
|
|
100 |
|
|
|
994 |
|
|
|
619 |
|
|
Adjusted Test Systems operating profit (loss) |
$ |
1,288 |
|
|
$ |
1,462 |
|
|
$ |
(6,492 |
) |
|
$ |
(5,651 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Test Systems sales |
$ |
20,474 |
|
|
$ |
19,991 |
|
|
$ |
64,809 |
|
|
$ |
88,742 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Test Systems margin |
|
5.4 |
% |
|
|
(0.2 |
)% |
|
|
(12.1 |
)% |
|
|
(9.6 |
)% |
|
Adjusted Test Systems margin |
|
6.3 |
% |
|
|
7.3 |
% |
|
|
(10.0 |
)% |
|
|
(6.4 |
)% |
Adjusted Segment Operating Profit is defined as segment operating profit as reported, adjusted for certain items. Adjusted Segment Margin is defined as Adjusted Segment Operating Profit divided by segment sales. Adjusted Segment Operating Profit and Adjusted Segment Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted Segment Operating Profit and Adjusted Segment Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Segment Operating Profit and Adjusted Segment Margin, are important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current quarter’s and current year’s segment operating profit to the historical periods’ segment operating profit and segment margin, as well as facilitates a more meaningful comparison of the Company’s segment operating profit and segment margin to that of other companies.
| 1 Adjusted EBITDA, adjusted EBITDA margin, and adjusted segment operating margin are Non-GAAP financial measures. Please see the reconciliation of GAAP to non-GAAP financial measures in the tables that accompany this release. | |
|
2 Adjusted operating income, adjusted operating margin, adjusted segment operating profit, adjusted segment operating margin, adjusted EBITDA, adjusted EBITDA margin, adjusted net income and adjusted diluted earnings per share (“EPS”) are Non-GAAP financial measures. Please see the reconciliation of GAAP to non-GAAP financial measures in the tables that accompany this release. |
|
|
3 During the first quarter of 2025, the Company changed its financial statement presentation of research and development costs. These costs were previously included within Cost of Products Sold and were a factor in arriving at Gross Profit. The prior period amounts for Cost of Product Sold and Gross Profit have been adjusted from their original presentation for comparability purposes. |
|
|
4 In addition to incremental shares from stock awards, weighted average diluted shares for the quarter ended |
|
|
No weighted average diluted shares were associated with the 0% convertible bonds because the average share price for both the quarter and year ended |
|
|
5 During the first quarter of 2025, the Company changed its financial statement presentation of research and development costs. These costs were previously included within Cost of Products Sold and were a factor in arriving at Gross Profit. The prior period amounts for Cost of Product Sold and Gross Profit have been adjusted from their original presentation for comparability purposes. |
|
|
6 Aerospace backlog of approximately |
|
|
7 Applies a normalized tax rate of 25% to GAAP pre-tax income and non-GAAP adjustments above, which are each pre-tax. |
|
|
8 In addition to incremental shares from stock awards, weighted average diluted shares for the quarter ended |
|
|
No weighted average diluted shares were associated with the 0% convertible bonds because the average share price for both the quarter and year ended |
|
|
9 Net income for purposes of calculating adjusted diluted earnings per share includes addback of interest expense on the 5.5% convertible notes, net of income taxes, as required under the if-converted method. |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260224562769/en/
For more information, contact:
Company:
Phone: (716) 805-1599
Email: nancy.hedges@astronics.com
Investor Relations:
Phone: (716) 843-3908
Email: dpawlowski@allianceadvisors.com
Source: