DXP Enterprises, Inc. Reports Fourth Quarter and Fiscal 2025 Results
-
Fiscal 2025 sales of
$2.0 billion , up 11.9 percent from fiscal 2024 -
Full year GAAP diluted EPS of
$5.37 -
$225.3 million in adjusted earnings before interest, taxes, depreciation, amortization and other non-cash charges ("Adjusted EBITDA") -
Net income of
$88.7 million versus$70.5 million in fiscal 2024 -
Refinanced Senior Secured Term Loan B raising an incremental
$205 million and reduced borrowing costs by 50 basis points -
Repurchased 0.2 million shares for
$17.0 million in fiscal 2025 -
$303.8 million in cash and restricted cash - Completed six acquisitions during the fiscal year
Fourth Quarter 2025 financial highlights:
-
Sales increased 12.0 percent to
$527.4 million , compared to$470.9 million for the fourth quarter of 2024. -
Net income increased 6.9 percent to
$22.8 million , compared to$21.4 million for the fourth quarter of 2024. -
Diluted earnings per share for the fourth quarter of 2025 was
$1.39 based upon 16.4 million diluted shares, compared to$1.29 per share in the fourth quarter of 2024 based on 16.5 million diluted shares. Adjusted diluted earnings per shares was$1.39 per share compared to$1.38 per share for the fourth quarter of 2024. -
Adjusted earnings before interest, taxes, depreciation and amortization and other non-cash charges ("Adjusted EBITDA") for the fourth quarter of 2025 was
$59.0 million , compared to$50.3 million for the fourth quarter of 2024. Adjusted EBITDA as a percentage of sales was 11.2 percent and 10.7 percent, respectively. -
Free cash flow (cash flow from operating activities less capital expenditures) for the fourth quarter was
$34.5 million or 59.9 percent of EBITDA.
Fiscal Year 2025 financial highlights:
-
Sales increased 11.9 percent to
$2.0 billion compared to$1.8 billion for fiscal 2024. -
Net income increased 25.8 percent to
$88.7 million , compared to$70.5 million for fiscal 2024. -
Diluted earnings per share for 2025 was
$5.37 based upon 16.5 million diluted shares, compared to$4.22 per share in 2024, based on 16.7 million basic shares. Adjusted diluted earnings per share was$5.42 per share compared to$4.51 per share in 2024. -
Adjusted EBITDA for 2025 increased to
$225.3 million or 17.8 percent, compared to$191.3 million for 2024. Adjusted EBITDA as a percentage of sales was 11.2 percent and 10.6 percent, respectively. -
Free cash flow for fiscal 2025 was
$54.0 million or 24.7 percent of EBITDA.
Business segment financial highlights:
-
Service Centers’
revenue for the fiscal year was
$1.4 billion , an increase of 11.0 percent year-over-year with a 14.4 percent operating income margin. -
Innovative Pumping Solutions’
revenue for the fiscal year was
$390.3 million , an increase of 26.4 percent year over year with an 18.0 percent operating income margin. -
Supply Chain Services’
revenue for the fiscal year was
$252.9 million , a decrease of 1.4 percent year-over-year with a 8.7 percent operating margin.
Conference Call Information
Interested investors and other parties can listen to a webcast of the live conference call by logging onto the Investor Relations section of the Company's website at https://ir.dxpe.com. The online replay will be available on the same website immediately following the call. A slide presentation highlighting the Company’s results and key performance indicators will also be available on the Investor Relations section of the Company’s website.
To learn more about
Non-GAAP Financial Measures
DXP supplements reporting of net income with non-GAAP measurements, including EBITDA, adjusted EBITDA, free cash flow, Adjusted Net Income attributable to
The Company believes EBITDA provides additional information about: (i) operating performance, because it assists in comparing the operating performance of the business, as it removes the impact of non-cash depreciation and amortization expense as well as items not directly resulting from core operations such as interest expense and income taxes and (ii) the performance and the effectiveness of operational strategies. Additionally, EBITDA performance is a component of a measure of the Company’s financial covenants under its credit facility. Furthermore, some investors use EBITDA as a supplemental measure to evaluate the overall operating performance of companies in the industry. Management believes that some investors’ understanding of performance is enhanced by including this non-GAAP financial measure as a reasonable basis for comparing ongoing results of operations. By providing this non-GAAP financial measure, together with a reconciliation from net income, the Company believes it is enhancing investors’ understanding of the business and results of operations, as well as assisting investors in evaluating how well the Company is executing strategic initiatives.
About
The Private Securities Litigation Reform Act of 1995 provides a “safe-harbor” for forward-looking statements. Certain information included in this press release (as well as information included in oral statements or other written statements made by or to be made by the Company) contains statements that are forward-looking. These forward-looking statements include without limitation those about the Company’s expectations regarding the impact of the COVID-19 pandemic and the impact of low commodity prices of oil and gas; the Company’s business, the Company’s future profitability, cash flow, liquidity, and growth. Such forward-looking information involves important risks and uncertainties that could significantly affect anticipated results in the future; and accordingly, such results may differ from those expressed in any forward-looking statement made by or on behalf of the Company. These risks and uncertainties include, but are not limited to; decreases in oil and natural gas prices; decreases in oil and natural gas industry expenditure levels, which may result from decreased oil and natural gas prices or other factors; ability to obtain needed capital, dependence on existing management, leverage and debt service, domestic or global economic conditions, economic risks related to the impact of COVID-19, ability to manage changes and the continued health or availability of management personnel and changes in customer preferences and attitudes. In some cases, you can identify forward-looking statements by terminology such as, but not limited to, “may,” “will,” “should,” “intend,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “goal,” or “continue” or the negative of such terms or other comparable terminology. For more information, review the Company’s filings with the Securities and Exchange Commission. More information on these risks and other potential factors that could affect the Company’s business and financial results is included in the Company’s filings with the
|
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS ($ thousands, except per share amounts) |
|||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Sales |
$ |
527,390 |
|
|
$ |
470,914 |
|
|
$ |
2,016,365 |
|
|
$ |
1,802,040 |
|
|
Cost of sales |
|
360,799 |
|
|
|
322,422 |
|
|
|
1,380,437 |
|
|
|
1,245,763 |
|
|
Gross profit |
|
166,591 |
|
|
|
148,492 |
|
|
|
635,928 |
|
|
|
556,277 |
|
|
Selling, general and administrative expenses |
|
119,920 |
|
|
|
109,201 |
|
|
|
459,058 |
|
|
|
410,895 |
|
|
Income from operations |
|
46,671 |
|
|
|
39,291 |
|
|
|
176,870 |
|
|
|
145,382 |
|
|
Interest expense |
|
16,232 |
|
|
|
17,283 |
|
|
|
60,530 |
|
|
|
63,927 |
|
|
Other income, net |
|
(562 |
) |
|
|
(673 |
) |
|
|
(2,882 |
) |
|
|
(3,517 |
) |
|
Income before income taxes |
|
31,001 |
|
|
|
22,681 |
|
|
|
119,222 |
|
|
|
84,972 |
|
|
Provision for income taxes |
|
8,156 |
|
|
|
1,318 |
|
|
|
30,545 |
|
|
|
14,483 |
|
|
Net income |
|
22,845 |
|
|
|
21,363 |
|
|
|
88,677 |
|
|
|
70,489 |
|
|
Preferred stock dividend |
|
22 |
|
|
|
22 |
|
|
|
90 |
|
|
|
90 |
|
|
Net income attributable to common shareholders |
$ |
22,823 |
|
|
$ |
21,341 |
|
|
$ |
88,587 |
|
|
$ |
70,399 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income |
$ |
22,845 |
|
|
$ |
21,363 |
|
|
$ |
88,677 |
|
|
$ |
70,489 |
|
|
Foreign currency translation adjustments |
|
1,063 |
|
|
|
(2,229 |
) |
|
|
3,003 |
|
|
|
(2,370 |
) |
|
Comprehensive income |
$ |
23,908 |
|
|
$ |
19,134 |
|
|
$ |
91,680 |
|
|
$ |
68,119 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share: |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
1.46 |
|
|
$ |
1.36 |
|
|
$ |
5.65 |
|
|
$ |
4.44 |
|
|
Diluted |
$ |
1.39 |
|
|
$ |
1.29 |
|
|
$ |
5.37 |
|
|
$ |
4.22 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
||||||||
|
Basic |
|
15,595 |
|
|
|
15,695 |
|
|
|
15,667 |
|
|
|
15,861 |
|
|
Diluted |
|
16,435 |
|
|
|
16,535 |
|
|
|
16,507 |
|
|
|
16,701 |
|
|
UNAUDITED CONSOLIDATED BALANCE SHEETS ($ thousands, except share amounts) |
|||||||
|
|
|
|
|
||||
|
ASSETS |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash |
$ |
303,783 |
|
|
$ |
148,320 |
|
|
Restricted cash |
|
— |
|
|
|
91 |
|
|
Accounts receivable, net of allowance of |
|
397,502 |
|
|
|
339,365 |
|
|
Inventories |
|
108,144 |
|
|
|
103,113 |
|
|
Costs and estimated profits in excess of billings |
|
53,855 |
|
|
|
50,735 |
|
|
Prepaid expenses and other current assets |
|
47,033 |
|
|
|
20,250 |
|
|
Total current assets |
|
910,317 |
|
|
|
661,874 |
|
|
Property and equipment, net |
|
114,822 |
|
|
|
81,556 |
|
|
|
|
494,561 |
|
|
|
452,343 |
|
|
Other intangible assets, net |
|
81,351 |
|
|
|
85,679 |
|
|
Operating lease right of use assets, net |
|
74,709 |
|
|
|
46,569 |
|
|
Other long-term assets |
|
9,395 |
|
|
|
21,473 |
|
|
Total assets |
$ |
1,685,155 |
|
|
$ |
1,349,494 |
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Current maturities of debt |
$ |
8,580 |
|
|
$ |
6,595 |
|
|
Trade accounts payable |
|
116,765 |
|
|
|
103,728 |
|
|
Accrued wages and benefits |
|
51,180 |
|
|
|
41,650 |
|
|
Customer advances |
|
15,460 |
|
|
|
13,655 |
|
|
Billings in excess of costs and estimated profits |
|
15,689 |
|
|
|
12,662 |
|
|
Short-term operating lease liabilities |
|
19,038 |
|
|
|
14,921 |
|
|
Other current liabilities |
|
45,769 |
|
|
|
50,773 |
|
|
Total current liabilities |
|
272,481 |
|
|
|
243,984 |
|
|
Long-term debt, net of unamortized debt issuance costs and discounts |
|
818,476 |
|
|
|
621,684 |
|
|
Long-term operating lease liabilities |
|
57,509 |
|
|
|
33,159 |
|
|
Other long-term liabilities |
|
38,250 |
|
|
|
27,879 |
|
|
Total long-term liabilities |
|
914,235 |
|
|
|
682,722 |
|
|
Total liabilities |
|
1,186,716 |
|
|
|
926,706 |
|
|
Shareholders' Equity: |
|
|
|
||||
|
Series A preferred stock, |
|
1 |
|
|
|
1 |
|
|
Series B preferred stock, |
|
15 |
|
|
|
15 |
|
|
Common stock, |
|
204 |
|
|
|
204 |
|
|
Additional paid-in capital |
|
220,681 |
|
|
|
219,511 |
|
|
Retained earnings |
|
478,257 |
|
|
|
389,670 |
|
|
Accumulated other comprehensive loss |
|
(30,607 |
) |
|
|
(33,610 |
) |
|
|
|
(170,112 |
) |
|
|
(153,003 |
) |
|
|
|
498,439 |
|
|
|
422,788 |
|
|
Total liabilities and equity |
$ |
1,685,155 |
|
|
$ |
1,349,494 |
|
|
SEGMENT DATA ($ thousands, unaudited) |
|||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||
|
Sales |
|
2025 |
|
|
2024(1) |
|
|
|
2025 |
|
|
2024(1) |
|
|
|
$ |
356,155 |
|
$ |
314,673 |
|
|
$ |
1,373,140 |
|
$ |
1,236,775 |
|
|
Innovative |
|
110,018 |
|
|
93,752 |
|
|
|
390,291 |
|
|
308,850 |
|
|
Supply Chain Services |
|
61,217 |
|
|
62,489 |
|
|
|
252,934 |
|
|
256,415 |
|
|
Total DXP Sales |
$ |
527,390 |
|
$ |
470,914 |
|
|
$ |
2,016,365 |
|
$ |
1,802,040 |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||
|
Operating Income |
|
2025 |
|
|
2024(1) |
|
|
|
2025 |
|
|
2024(1) |
|
|
|
$ |
49,605 |
|
$ |
45,686 |
|
|
$ |
198,166 |
|
$ |
179,522 |
|
|
Innovative |
|
19,775 |
|
|
14,529 |
|
|
|
70,223 |
|
|
51,063 |
|
|
Supply Chain Services |
|
5,823 |
|
|
5,088 |
|
|
|
21,919 |
|
|
21,742 |
|
|
Total segment operating income |
$ |
75,203 |
|
$ |
65,303 |
|
|
$ |
290,308 |
|
$ |
252,327 |
|
|
(1) Prior period segment disclosures have been recast |
|||||||||||||
|
RECONCILIATION OF OPERATING INCOME FOR REPORTABLE SEGMENTS ($ thousands, unaudited) |
|||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Income from operations for reportable segments |
$ |
75,203 |
|
|
$ |
65,303 |
|
|
$ |
290,308 |
|
|
$ |
252,327 |
|
|
Adjustment for: |
|
|
|
|
|
|
|
||||||||
|
Amortization of intangibles(1) |
|
5,617 |
|
|
|
5,494 |
|
|
|
21,670 |
|
|
|
19,827 |
|
|
Corporate expenses, net |
|
22,915 |
|
|
|
20,518 |
|
|
|
91,768 |
|
|
|
87,118 |
|
|
Income from operations |
$ |
46,671 |
|
|
$ |
39,291 |
|
|
$ |
176,870 |
|
|
$ |
145,382 |
|
|
Interest expense |
|
16,232 |
|
|
|
17,283 |
|
|
|
60,530 |
|
|
|
63,927 |
|
|
Other (income) expense, net |
|
(562 |
) |
|
|
(673 |
) |
|
|
(2,882 |
) |
|
|
(3,517 |
) |
|
Income before income taxes |
$ |
31,001 |
|
|
$ |
22,681 |
|
|
$ |
119,222 |
|
|
$ |
84,972 |
|
|
(1) Amortization of intangible assets is recorded at the corporate level. |
|||||||||||||||
|
RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION |
|||||||||||||||
|
($ thousands, unaudited) |
|||||||||||||||
|
The following table is a reconciliation of EBITDA, EBITDA Margin, Adjusted EBITDA and Adjusted EBITDA Margin to the most comparable |
|||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Income before income taxes |
$ |
31,001 |
|
|
$ |
22,681 |
|
|
$ |
119,222 |
|
|
$ |
84,972 |
|
|
Plus: Interest expense |
|
16,232 |
|
|
|
17,283 |
|
|
|
60,530 |
|
|
|
63,927 |
|
|
Plus: Depreciation and amortization |
|
10,306 |
|
|
|
9,020 |
|
|
|
38,850 |
|
|
|
33,405 |
|
|
EBITDA |
$ |
57,539 |
|
|
$ |
48,984 |
|
|
$ |
218,602 |
|
|
$ |
182,304 |
|
|
Plus: stock compensation expense |
|
1,430 |
|
|
|
1,316 |
|
|
|
5,708 |
|
|
|
4,714 |
|
|
Plus: other non-recurring items(1) |
|
— |
|
|
|
— |
|
|
|
992 |
|
|
|
4,292 |
|
|
Adjusted EBITDA |
$ |
58,969 |
|
|
$ |
50,300 |
|
|
$ |
225,302 |
|
|
$ |
191,310 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Income Margin |
|
8.8 |
% |
|
|
8.3 |
% |
|
|
8.8 |
% |
|
|
8.1 |
% |
|
EBITDA Margin |
|
10.9 |
% |
|
|
10.4 |
% |
|
|
10.8 |
% |
|
|
10.1 |
% |
|
Adjusted EBITDA Margin |
|
11.2 |
% |
|
|
10.7 |
% |
|
|
11.2 |
% |
|
|
10.6 |
% |
|
(1) Other non-recurring items includes unique acquisition integration costs and other non-cash, non-recurring costs not related to continuing business operations. |
|||||||||||||||
|
The following table sets forth the reconciliation of Acquisition Sales, Organic Sales and Organic Sales per Business Day to the most comparable |
|||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||
|
|
|
2025 |
|
|
2024(1) |
|
|
2025 |
|
|
2024(1) |
||
|
Sales by Business Segment |
|
|
|
|
|
|
|
||||||
|
|
$ |
356,155 |
|
$ |
314,673 |
|
|
$ |
1,373,140 |
|
$ |
1,236,775 |
|
|
Innovative |
|
110,018 |
|
|
93,752 |
|
|
|
390,291 |
|
|
308,850 |
|
|
Supply Chain Services |
|
61,217 |
|
|
62,489 |
|
|
|
252,934 |
|
|
256,415 |
|
|
Total DXP Sales |
$ |
527,390 |
|
$ |
470,914 |
|
|
$ |
2,016,365 |
|
$ |
1,802,040 |
|
|
Acquisition Sales |
$ |
21,923 |
|
$ |
34,787 |
|
|
$ |
96,043 |
|
$ |
98,500 |
|
|
Organic Sales |
$ |
505,467 |
|
$ |
436,127 |
|
|
$ |
1,920,322 |
|
$ |
1,703,540 |
|
|
|
|
|
|
|
|
|
|
||||||
|
Business Days |
|
62 |
|
|
62 |
|
|
|
252 |
|
|
253 |
|
|
Sales per Business Day |
$ |
8,506 |
|
$ |
7,595 |
|
|
$ |
8,001 |
|
$ |
7,123 |
|
|
Organic Sales per Business Day |
$ |
8,153 |
|
$ |
7,034 |
|
|
$ |
7,620 |
|
$ |
6,733 |
|
|
(1) Prior period segment disclosures have been recast. |
|||||||||||||
|
RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION CONTINUED |
|||||||||||||||
|
($ thousands, unaudited) |
|||||||||||||||
|
The following table sets forth a reconciliation of Free Cash Flow to the most comparable |
|||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net cash from operating activities |
$ |
37,759 |
|
|
$ |
32,143 |
|
|
$ |
94,264 |
|
|
$ |
102,211 |
|
|
Less: purchases of property and equipment, net |
|
(3,286 |
) |
|
|
(9,395 |
) |
|
|
(40,286 |
) |
|
|
(25,068 |
) |
|
Free Cash Flow |
$ |
34,473 |
|
|
$ |
22,748 |
|
|
$ |
53,978 |
|
|
$ |
77,143 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
The following table is a reconciliation of adjusted net income attributable to |
|||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net Income |
$ |
22,845 |
|
|
$ |
21,363 |
|
|
$ |
88,677 |
|
|
$ |
70,489 |
|
|
One-time debt financing costs |
|
|
|
1,623 |
|
|
|
— |
|
|
|
1,623 |
|
||
|
Other non-cash items |
|
— |
|
|
|
— |
|
|
|
992 |
|
|
|
4,292 |
|
|
Adjustment for taxes |
|
(2 |
) |
|
|
(101 |
) |
|
|
(254 |
) |
|
|
(1,008 |
) |
|
Adjusted Net Income |
$ |
22,843 |
|
|
$ |
22,885 |
|
|
$ |
89,415 |
|
|
$ |
75,396 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares and common equivalent shares outstanding |
|
|
|
|
|
|
|
||||||||
|
Diluted |
|
16,435 |
|
|
|
16,535 |
|
|
|
16,507 |
|
|
|
16,701 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted Earnings per Share |
$ |
1.39 |
|
|
$ |
1.29 |
|
|
$ |
5.37 |
|
|
$ |
4.22 |
|
|
Adjusted Diluted Earnings per Share |
$ |
1.39 |
|
|
$ |
1.38 |
|
|
$ |
5.42 |
|
|
$ |
4.51 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260225639080/en/
Senior Vice President, CFO
www.dxpe.com
Source: