Kodak Reports First-Quarter 2025 Financial Results
First quarter 2025 highlights include:
-
Consolidated revenues of
$247 million , compared with$249 million for Q1 2024, roughly flat year over year -
Gross profit of
$46 million , compared with$49 million for Q1 2024, a decrease of$3 million or 6 percent - Gross profit percentage of 19 percent, compared with 20 percent for Q1 2024, roughly flat year over year
-
GAAP net loss of
$7 million , compared with net income of$32 million for Q1 2024, a decrease of$39 million or 122 percent -
Operational EBITDA of
$2 million , compared with$4 million for Q1 2024, a decrease of$2 million or 50 percent -
A quarter-end cash balance of
$158 million , compared with$201 million onDecember 31, 2024 , a decrease of$43 million ; cash flow from operations decreased by$55 million from the prior- year period
“In the first quarter, we continued to focus on key elements of our long-term plan: streamlining our operations, shedding unprofitable businesses and investing in long-term growth initiatives,” said
For the quarter ended
GAAP net loss was
“In the first quarter of 2025,
Revenue and Operational EBITDA by Reportable Segment Q1 2025 vs. Q1 2024
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
||||
Q1 2025 Actuals |
|
|
|
Advanced Materials & Chemicals |
|
|
Brand |
|
|
Total |
|
||||
Revenue |
$ |
165 |
|
|
$ |
74 |
|
|
$ |
4 |
|
|
$ |
243 |
|
Operational EBITDA * |
$ |
(9 |
) |
|
$ |
7 |
|
|
$ |
4 |
|
|
$ |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Q1 2024 Actuals |
|
|
|
Advanced Materials & Chemicals |
|
|
Brand |
|
|
Total |
|
||||
Revenue |
$ |
182 |
|
|
$ |
59 |
|
|
$ |
4 |
|
|
$ |
245 |
|
Operational EBITDA * |
$ |
- |
|
|
$ |
1 |
|
|
$ |
3 |
|
|
$ |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Q1 2025 vs. Q1 2024 Actuals
|
|
|
|
Advanced Materials & Chemicals |
|
|
Brand |
|
|
Total |
|
||||
Revenue |
$ |
(17 |
) |
|
$ |
15 |
|
|
$ |
- |
|
|
$ |
(2 |
) |
Operational EBITDA * |
$ |
(9 |
) |
|
$ |
6 |
|
|
$ |
1 |
|
|
$ |
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Q1 2025 Actuals on constant currency ** vs. Q1 2024 Actuals
|
|
|
|
Advanced Materials & Chemicals |
|
|
Brand |
|
|
Total |
|
||||
Revenue |
$ |
(14 |
) |
|
$ |
15 |
|
|
$ |
- |
|
|
$ |
1 |
|
Operational EBITDA * |
$ |
(8 |
) |
|
$ |
6 |
|
|
$ |
1 |
|
|
$ |
(1 |
) |
* Total Operational EBITDA is a non-GAAP financial measure. The reconciliation between GAAP and non-GAAP measures is provided in Appendix A of this press release.
** The impact of foreign exchange represents the foreign exchange impact using average foreign exchange rates for the three months ended
About
Cautionary Statement Regarding Forward-Looking Statements
This press release includes “forward-looking statements” as that term is defined under the Private Securities Litigation Reform Act of 1995.
Forward-looking statements include statements concerning Kodak’s plans, objectives, goals, strategies, future events, future revenue or performance, capital expenditures, liquidity, investments, financing needs and business trends and other information that is not historical information. When used in this press release, the words “estimates,” “expects,” “anticipates,” “projects,” “plans,” “intends,” “believes,” “predicts,” “forecasts,” “strategy,” “continues,” “goals,” “targets” or future or conditional verbs, such as “will,” “should,” “could,” or “may,” and similar words and expressions, as well as statements that do not relate strictly to historical or current facts, are intended to identify forward-looking statements. All forward-looking statements, including management’s examination of historical operating trends and data, are based upon Kodak’s current expectations and assumptions. Forward-looking statements are subject to risks, uncertainties and other factors that could cause actual results or outcomes, or timing of actual results or outcomes, to differ materially from historical results or those expressed in or implied by such forward-looking statements.
Important factors that could cause actual events, results or outcomes, or their timing, to differ materially from the forward-looking statements include, among others, the risks and uncertainties described in more detail in Kodak’s Annual Report on Form 10-K for the year ended
Future events and other factors may cause Kodak’s actual results to differ materially from the forward-looking statements. All forward-looking statements attributable to
APPENDICES
In this first quarter 2025 financial results news release, reference is made to the following non-GAAP financial measures:
- Operational EBITDA; and
- Revenues and Operational EBITDA on a constant currency basis.
Kodak’s segment measure of profit and loss is an adjusted earnings before interest, taxes, depreciation and amortization (“Operational EBITDA”). Operational EBITDA represents the (loss) earnings from continuing operations excluding the provision for income taxes; non-service cost components of pension and other postemployment benefits income; depreciation and amortization expense; restructuring costs and other; stock-based compensation expense; idle costs; other operating income; interest expense; and other income, net.
The change in revenues and Operational EBITDA on a constant currency basis, as presented in this financial results news release, is calculated by using average foreign exchange rates for the three months ended
The following table reconciles the most directly comparable GAAP measure of Net (Loss) Income to Operational EBITDA and Operational EBITDA on a constant currency basis for the three months ended
(in millions) |
Q1 2025 |
|
|
Q1 2024 |
|
|
$Change |
|
|
% Change |
|
||||
Net (Loss) Income |
$ |
(7 |
) |
|
$ |
32 |
|
|
$ |
(39 |
) |
|
|
(122 |
)% |
All other |
|
— |
|
|
|
(1 |
) |
|
|
1 |
|
|
|
|
|
Depreciation and amortization |
|
7 |
|
|
|
7 |
|
|
|
— |
|
|
|
|
|
Restructuring costs and other |
|
5 |
|
|
|
5 |
|
|
|
— |
|
|
|
|
|
Stock based compensation |
|
2 |
|
|
|
3 |
|
|
|
(1 |
) |
|
|
|
|
Idle costs (1) |
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
|
|
Other operating income, net (2) |
|
— |
|
|
|
(17 |
) |
|
|
17 |
|
|
|
|
|
Interest expense (2) |
|
14 |
|
|
|
15 |
|
|
|
(1 |
) |
|
|
|
|
Pension income excluding service cost component (2) |
|
(22 |
) |
|
|
(41 |
) |
|
|
19 |
|
|
|
|
|
Other income, net (2) |
|
— |
|
|
|
(2 |
) |
|
|
2 |
|
|
|
|
|
Provision for income taxes (2) |
|
2 |
|
|
|
3 |
|
|
|
(1 |
) |
|
|
|
|
Operational EBITDA |
$ |
2 |
|
|
$ |
4 |
|
|
$ |
(2 |
) |
|
|
(50 |
)% |
Impact of foreign exchange (3) |
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
|
|
Operational EBITDA on a constant currency basis |
$ |
3 |
|
|
$ |
4 |
|
|
$ |
(1 |
) |
|
|
(25 |
)% |
Footnote Explanations:
(1) |
Consists of third-party costs such as security, maintenance, and utilities required to maintain land and buildings in certain locations not used in any |
(2) |
As reported in the Consolidated Statement of Operations |
(3) |
The impact of foreign exchange is calculated by using average foreign exchange rates for the three months ended |
A. FINANCIAL STATEMENTS
Consolidated Statement of Operations (Unaudited)
|
|
Three Months Ended |
|
|||||
|
|
|
|
|||||
(in millions, except per share data) |
|
2025 |
|
|
2024 |
|
||
Revenues |
|
|
|
|
|
|
||
Sales |
|
$ |
210 |
|
|
$ |
206 |
|
Services |
|
|
37 |
|
|
|
43 |
|
Total revenues |
|
|
247 |
|
|
|
249 |
|
Cost of revenues |
|
|
|
|
|
|
||
Sales |
|
|
174 |
|
|
|
168 |
|
Services |
|
|
27 |
|
|
|
32 |
|
Total cost of revenues |
|
|
201 |
|
|
|
200 |
|
Gross profit |
|
|
46 |
|
|
|
49 |
|
Selling, general and administrative expenses |
|
|
45 |
|
|
|
45 |
|
Research and development costs |
|
|
9 |
|
|
|
9 |
|
Restructuring costs and other |
|
|
5 |
|
|
|
5 |
|
Other operating income, net |
|
|
— |
|
|
|
(17 |
) |
(Loss) earnings from operations before interest expense, pension
|
|
|
(13 |
) |
|
|
7 |
|
Interest expense |
|
|
14 |
|
|
|
15 |
|
Pension income excluding service cost component |
|
|
(22 |
) |
|
|
(41 |
) |
Other income, net |
|
|
— |
|
|
|
(2 |
) |
(Loss) earnings from operations before income taxes |
|
|
(5 |
) |
|
|
35 |
|
Provision for income taxes |
|
|
2 |
|
|
|
3 |
|
NET (LOSS) EARNINGS |
|
$ |
(7 |
) |
|
$ |
32 |
|
|
|
|
|
|
|
|
||
Basic net (loss) earnings per share attributable to |
|
$ |
(0.12 |
) |
|
$ |
0.31 |
|
Diluted net (loss) earnings per share attributable to |
|
$ |
(0.12 |
) |
|
$ |
0.30 |
|
|
|
|
|
|
|
|
||
Number of common shares used in basic and diluted net (loss) earnings per
|
|
|
|
|
|
|
||
Basic |
|
|
80.6 |
|
|
|
79.7 |
|
Diluted |
|
|
80.6 |
|
|
|
91.3 |
|
The notes accompanying the financial statements contained in the Company’s first quarter 2025 Form 10-Q are an integral part of these consolidated financial statements.
Consolidated Statement of Financial Position (Unaudited)
|
|
|
|
|
|
|
||
(in millions, except per share data) |
|
2025 |
|
|
2024 |
|
||
ASSETS |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
158 |
|
|
$ |
201 |
|
Trade receivables, net of allowances of |
|
|
149 |
|
|
|
138 |
|
Inventories, net |
|
|
236 |
|
|
|
219 |
|
Other current assets |
|
|
34 |
|
|
|
37 |
|
Total current assets |
|
|
577 |
|
|
|
595 |
|
Property, plant and equipment, net of accumulated depreciation of |
|
|
198 |
|
|
|
189 |
|
|
|
|
12 |
|
|
|
12 |
|
Intangible assets, net |
|
|
19 |
|
|
|
20 |
|
Operating lease right-of-use assets |
|
|
29 |
|
|
|
27 |
|
Restricted cash |
|
|
89 |
|
|
|
92 |
|
Pension and other postretirement assets |
|
|
937 |
|
|
|
989 |
|
Other long-term assets |
|
|
76 |
|
|
|
77 |
|
TOTAL ASSETS |
|
$ |
1,937 |
|
|
$ |
2,001 |
|
|
|
|
|
|
|
|
||
LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK AND EQUITY |
|
|
|
|
|
|
||
Accounts payable, trade |
|
$ |
129 |
|
|
$ |
120 |
|
Short-term borrowings and current portion of long-term debt |
|
|
2 |
|
|
|
1 |
|
Current portion of operating leases |
|
|
10 |
|
|
|
11 |
|
Other current liabilities |
|
|
120 |
|
|
|
129 |
|
Total current liabilities |
|
|
261 |
|
|
|
261 |
|
Long-term debt, net of current portion |
|
|
473 |
|
|
|
466 |
|
Pension and other postretirement liabilities |
|
|
198 |
|
|
|
197 |
|
Operating leases, net of current portion |
|
|
24 |
|
|
|
21 |
|
Other long-term liabilities |
|
|
198 |
|
|
|
197 |
|
Total liabilities |
|
|
1,154 |
|
|
|
1,142 |
|
|
|
|
|
|
|
|
||
Commitments and Contingencies (Note 7) |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Redeemable, convertible preferred stock, no par value, |
|
|
220 |
|
|
|
218 |
|
|
|
|
|
|
|
|
||
EQUITY |
|
|
|
|
|
|
||
Common stock, |
|
|
— |
|
|
|
— |
|
Additional paid in capital |
|
|
1,149 |
|
|
|
1,150 |
|
|
|
|
(13 |
) |
|
|
(12 |
) |
Accumulated deficit |
|
|
(400 |
) |
|
|
(393 |
) |
Accumulated other comprehensive loss |
|
|
(173 |
) |
|
|
(104 |
) |
Total shareholders’ equity |
|
|
563 |
|
|
|
641 |
|
TOTAL LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK AND EQUITY |
|
$ |
1,937 |
|
|
$ |
2,001 |
|
The notes accompanying the financial statements contained in the Company’s first quarter 2025 Form 10-Q are an integral part of these consolidated financial statements.
Consolidated Statement of Cash Flows (Unaudited)
|
|
Three Months Ended |
|
|||||
|
|
|
|
|||||
(in millions) |
|
2025 |
|
|
2024 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net (loss) earnings |
|
$ |
(7 |
) |
|
$ |
32 |
|
Adjustments to reconcile to net cash (used in) provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
7 |
|
|
|
7 |
|
Pension and postretirement income |
|
|
(18 |
) |
|
|
(36 |
) |
Non-cash changes in workers' compensation and employee benefit reserves |
|
|
1 |
|
|
|
(1 |
) |
Stock based compensation |
|
|
2 |
|
|
|
3 |
|
Net gain from sale of assets |
|
|
— |
|
|
|
(17 |
) |
Provision for deferred income taxes |
|
|
1 |
|
|
|
1 |
|
(Increase) decrease in trade receivables |
|
|
(8 |
) |
|
|
53 |
|
Decrease (increase) in miscellaneous receivables |
|
|
3 |
|
|
|
(2 |
) |
Increase in inventories |
|
|
(15 |
) |
|
|
(15 |
) |
Increase in trade payables |
|
|
6 |
|
|
|
7 |
|
Decrease in liabilities excluding borrowings and trade payables |
|
|
(20 |
) |
|
|
(19 |
) |
Other items, net |
|
|
10 |
|
|
|
4 |
|
Total adjustments |
|
|
(31 |
) |
|
|
(15 |
) |
Net cash (used in) provided by operating activities |
|
|
(38 |
) |
|
|
17 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
||
Additions to properties |
|
|
(12 |
) |
|
|
(10 |
) |
Proceeds from sale of assets |
|
|
5 |
|
|
|
17 |
|
Net cash (used in) provided by investing activities |
|
|
(7 |
) |
|
|
7 |
|
Cash flows from financing activities: |
|
|
|
|
|
|
||
Repayment of Amended and Restated Term Loan Agreement |
|
|
— |
|
|
|
(17 |
) |
Preferred stock cash dividend payments |
|
|
(1 |
) |
|
|
(1 |
) |
|
|
|
(1 |
) |
|
|
— |
|
Net cash used in financing activities |
|
|
(2 |
) |
|
|
(18 |
) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
|
2 |
|
|
|
(3 |
) |
Net (decrease) increase in cash, cash equivalents and restricted cash |
|
|
(45 |
) |
|
|
3 |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
301 |
|
|
|
377 |
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
256 |
|
|
$ |
380 |
|
The notes accompanying the financial statements contained in the Company’s first quarter 2025 Form 10-Q are an integral part of these consolidated financial statements.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250508622645/en/
Media:
Investors:
Source: