株探米国株
日本語 英語
エドガーで原本を確認する
FALSE000000806300000080632024-03-042024-03-04

UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): March 4, 2025

ASTRONICS CORPORATION
(Exact name of registrant as specified in its charter)
New York
 0-7087
16-0959303
(State of Other Jurisdiction of Incorporation) (Commission File Number) (I.R.S. Employer Identification No.)
130 Commerce Way
East Aurora, New York
14052
(Address of principal executive offices)
(Zip Code)

Registrant's telephone number, including area code: (716) 805-1599
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol Name of each exchange on which registered
Common Stock, $.01 par value per share ATRO The Nasdaq Stock Market LLC
Securities registered pursuant to Section 12(g) of the Act: None
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). ☐ Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02 Results of Operations and Financial Condition.

On March 4, 2025, Astronics Corporation issued a news release announcing its fourth quarter and full year financial results for 2024. A copy of the news release is attached as Exhibit 99.1.

Item 7.01 Regulation FD Disclosure

On March 4, 2025, the Company will post on its website at www.investors.astronics.com supplemental prior period tables, furnished as Exhibit 99.2.

The information contained herein and in the accompanying exhibits shall not be incorporated by reference into any filing of the registrant, whether made before or after the date hereof, regardless of any general incorporation language in such filing. The information in this report including the exhibits hereto, shall not be deemed to be “filed” for purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended.

Item 9.01 Financial Statements and Exhibits.

Exhibit Description
News Release of Astronics Corporation dated March 4, 2025
Supplemental Prior Period Tables
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)





SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Astronics Corporation
Dated:
March 4, 2025
By: /s/ Nancy L. Hedges
Name: Nancy L. Hedges
Vice President and
Chief Financial Officer





EX-99.1 2 ex99120241231pr.htm EX-99.1 Document
Exhibit 99.1
atrocorp_image1a11a.jpg
Astronics Corporation • 130 Commerce Way • East Aurora, NY • 14052-2164
FOR IMMEDIATE RELEASE
Astronics Corporation Reports
2024 Fourth Quarter and Full Year Financial Results
•Fourth quarter sales increased 6.8% to $208.5 million; sales for 2024 were up 15.4%
to $795.4 million
•Fourth quarter net loss was $2.8 million; adjusted EBITDA1 was $31.5 million, or
15.1% of sales
•Aerospace segment fourth quarter sales increased 12% to a record $188.5 million
•Cash flow from operations was $26.4 million in the quarter and $30.6 million for the year
•Bookings in the quarter were $195.9 million; 2024 bookings totaled $808.1 million
•2025 revenue guidance maintained at $820 million to $860 million
EAST AURORA, NY, March 4, 2025 – Astronics Corporation (Nasdaq: ATRO) (“Astronics” or the “Company”), a leading supplier of advanced technologies and products to the global aerospace, defense, and other mission critical industries, today reported financial results for the three and twelve months ended December 31, 2024.
Peter J. Gundermann, Chairman, President and Chief Executive Officer, commented, “2024 was another year of solid progress ending with a strong fourth quarter. For the quarter, we achieved near record sales despite Boeing’s 737 production pause. The higher volume and improved operating efficiencies resulted in higher margins, with an adjusted EBITDA margin1 of 15.1%. We generated strong cash flow from operations of $26.4 million in the quarter. The quarter closed a year of 15% sales growth, our third year in a row of substantial double-digit growth. Our margins improved steadily through the year and demand remained robust, resulting in an ending backlog of $599 million. Our strong backlog, improving operating efficiencies, stabilizing supply chain, and our improved liquidity position from our recent financing activities position us well for the opportunities we see in 2025.”
1 Adjusted EBITDA and adjusted EBITDA margin are Non-GAAP financial measures. Please see the reconciliation of GAAP to non-GAAP financial measures in the tables that accompany this release.
-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 2    
Fourth Quarter Results
Three Months Ended Year Ended
($ in thousands) December 31, 2024 December 31, 2023 % Change December 31, 2024 December 31, 2023 % Change
Sales $ 208,540  $ 195,292  6.8  % $ 795,426  $ 689,206  15.4  %
Gross profit $ 50,054  $ 39,973  25.2  % $ 168,342  $ 120,796  39.4  %
Gross margin 24.0  % 20.5  % 21.2  % 17.5  %
Income (loss) from operations $ 8,876  $ 7,782  14.1  % $ 26,466  $ (6,671) 496.7  %
Operating margin %
4.3  % 4.0  % 3.3  % (1.0) %
Net gain on sale of businesses $ —  $ —  $ —  $ 3,427 
Loss on extinguishment of debt $ 3,161  $ —  $ 10,148  $ — 
Net (loss) income $ (2,832) $ 6,976  (140.6) % $ (16,215) $ (26,421) 38.6  %
Net (loss) income % (1.4) % 3.6  % (2.0) % (3.8) %
Adjusted net income2 $ 16,849  $ 6,511  158.8  % $ 38,136  $ 2,619  1,356.1  %
Adjusted EBITDA2
$ 31,539  $ 24,830  27.0  % $ 96,466  $ 55,579  73.6  %
Adjusted EBITDA margin %2
15.1  % 12.7  % 12.1  % 8.1  %
Fourth Quarter 2024 Results (compared with the prior-year period, unless noted otherwise)
Growth in sales were driven by the Aerospace segment due to continued strength in demand primarily from the Commercial Transport market. Aerospace sales were up $19.8 million, or 11.7%, which more than offset the $6.6 million decline in Test Systems sales on lower defense revenue.
Higher volume and improving productivity drove gross profit up $10.1 million to $50.1 million, or 24.0% of sales.Adjusted gross profit2 of $52.5 million, or 25.2% of sales, increased $12.6 million, or 31.4%. Somewhat offsetting the improvements in volume, mix and productivity, were a $1.7 million true-up to the warranty reserve related to a new product launch that requires a field modification and an additional $0.8 million charge related to the Aerospace customer bankruptcy, both of which were initially reported in the third quarter.
In the fourth quarter of 2024, the $9.0 million increase in selling, general and administrative expenses (“SG&A”) included a $4.8 million reserve for the previously announced damage award that was related to a patent infringement dispute in the UK. Also accounting for the increase was a $2.2 million increase in litigation-related legal expenses and $1.4 million in restructuring-related severance charges incurred in our Test Systems segment.
On February 21, 2025, the UK High Court of Justice rendered a decision in the Company’s long-running patent infringement dispute in that jurisdiction. The ruling requires payment of approximately
$11.9 million and, as a result, SG&A expense in the quarter reflects the true-up of the legal reserves for that matter. Any additional amounts required to be paid by the Company related to certain other factors peripheral to the damages award will be determined at follow-up hearings expected to occur in the first half of 2025. The Company expects that payment of the final liability will be required in the second quarter of 2025, and that an appeal, if any, would likely be heard in early 2026.
Despite the reserve increase resulting from the infringement ruling, consolidated operating income increased $1.1 million as leverage from higher volume helped to offset the unusual expenses. On an
2 Adjusted gross profit, adjusted gross margin, 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.
-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 3    
adjusted basis, operating income2 for the 2024 fourth quarter doubled to $23.8 million, and adjusted operating margin2 expanded 550 basis points to 11.4%.
Impacting net income was $3.2 million for the loss on extinguishment of debt which included the call premium of $1.3 million on our previous term loan and the write-off of $1.9 million of associated deferred financing costs.
Tax expense of $3.4 million was primarily due to a valuation allowance applied against the deferred tax asset associated with research and development costs that are required to be capitalized for tax purposes, compared with a tax benefit of $5.4 million in the prior year period.
As a result, consolidated net loss was $2.8 million, or $(0.08) per diluted share, compared with net income of $7.0 million, or $0.20 per diluted share, in the prior-year period. Adjusted net income2 increased $10.3 million to $16.8 million. Per diluted share, adjusted net income2 more than doubled to $0.48.
Adjusted EBITDA2 increased 27% to $31.5 million, and was 15.1% of consolidated sales, primarily as a result of increased profitability from higher sales.
Bookings were $195.9 million in the quarter. For the year, bookings totaled $808.1 million, resulting in a book-to-bill ratio of 1.02:1. Backlog at the end of the quarter was $599.2 million, the highest recorded for any year-end in the Company’s history.
Aerospace Segment Review (refer to sales by market and segment data in accompanying tables)
Aerospace Fourth Quarter 2024 Results (compared with the prior-year period, unless noted otherwise)
Record Aerospace segment sales of $188.5 million were up $19.8 million, or 11.7%. The improvement was driven by a 13.5% increase, or $16.7 million, in Commercial Transport sales. Growth was primarily related to increased demand by airlines for cabin power and inflight entertainment & connectivity (“IFEC”) products which are in the Electrical Power & Motion and Avionics product groups. This was somewhat offset by lower sales of commercial lighting and safety products resulting from the Boeing strike.
Military Aircraft sales increased $7.2 million, or 41.6%, to $24.5 million driven by increased demand for Lighting & Safety products as well as progress on the FLRAA program. General Aviation sales decreased $2.5 million, or 12.3%, to $17.7 million.
Aerospace segment operating profit of $16.8 million, or 8.9% of sales, improved over the prior-year period despite a $4.8 million true-up in legal reserves related to the previously discussed UK judgment, an increase of $3.0 million in litigation-related legal expenses, $1.7 million in warranty expense related to the previously-mentioned field modification, and a non-cash reserve associated with a customer bankruptcy of $1.0 million. Adjusted Aerospace operating profit2 was $30.2 million, or 16.0% of sales, reflecting the leverage gained on higher volume and improving production efficiencies.
Aerospace bookings were $182.5 million for a book-to-bill ratio of 0.97:1. Backlog for the Aerospace segment was $537.6 million at the end of 2024.
Mr. Gundermann commented, “Our Aerospace business continues to accelerate nicely, with consistent double-digit growth in revenue. Operating margin expansion validates the strong operating leverage of the business while 16.0% adjusted operating profit margin2 demonstrates solid progress towards our mid-teens target level. Demand remains strong with total bookings for the year of $733 million for a book-to-bill of 1.04, supporting our expectation of continued growth in 2025.”
-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 4    
Test Systems Segment Review (refer to sales by market and segment data in accompanying tables)
Test Systems Fourth Quarter 2024 Results (compared with the prior-year period, unless noted otherwise)
Test Systems segment sales were $20.0 million, down $6.6 million from a strong comparator quarter in 2023.
Test Systems segment operating loss was slightly below break-even, consistent with the fourth quarter of 2023. Additional restructuring initiatives were implemented in the 2024 fourth quarter, which are expected to provide annualized savings of approximately $4 million to $5 million, beginning in the first quarter of 2025. During the quarter, the closure of a third Test facility in the last two years was substantially completed. Operating loss for the fourth quarter includes $1.4 million in severance expense and the impact of contribution margin lost on lower sales volume. Adjusted operating profit margin2 was 7.3%, an improvement over the 2.5% of the comparator quarter, demonstrating the benefit from the restructuring initiatives implemented during 2024.
Bookings for the Test Systems segment in the quarter were $13.4 million, for a book-to-bill ratio of 0.67:1 for the quarter. Backlog was $61.7 million at the end of 2024.
Mr. Gundermann commented, “Our Test business initiated further restructuring during the fourth quarter to focus on the most critical initiatives going forward, including the radio test program for the U.S. Army, which is expected to enter volume production in the second half of 2025.”
Liquidity and Financing
Cash provided by operations in the fourth quarter of 2024 was $26.4 million, primarily the result of improved working capital management and higher non-cash adjustments impacting net income, including loss on debt extinguishment and legal expense and reserve increases. Cash on hand at the end of the quarter was $18.4 million. Capital expenditures in the quarter were $3.2 million and $8.4 million for the full year. Net debt was $156.6 million, down from $161.2 million at December 31, 2023.
On November 25, 2024, the Company amended the ABL Revolving Credit Facility, increasing the revolving credit line to $220 million with an interest rate of SOFR plus 2.75% to 3.25% (an increase of 0.25% to each such applicable margin). The Company had $10 million drawn on the facility at the end of 2024.
On December 3, 2024, the Company issued $165 million aggregate principal amount of 5.500% Convertible Senior Notes. The Notes will mature on March 15, 2030, unless earlier converted, redeemed or repurchased. The Company has the flexibility to settle the Notes in stock, cash or a combination of both. The Company’s intention is to minimize dilution by net share settling the Notes whenever possible.
The Company repaid in full all outstanding indebtedness on its Term Loan Facility, which consisted of a repayment of principal of approximately $54.9 million, plus accrued but unpaid interest, fees and expenses, including a call premium of $1.3 million, which satisfied all of the Company’s indebtedness obligations thereunder.
2025 Outlook
The Company expects 2025 revenue to be approximately $820 million to $860 million. The midpoint of this range would be a 6% increase over 2024 sales. Sales in the first quarter are projected to be approximately $190 million to $205 million, with subsequent quarters stepping up from there.
Backlog at December 31, 2024 was $599.2 million, a record year-end level.
Planned capital expenditures for 2025 are expected to be in the range of $35 million to $40 million. The higher level of expenditure is driven by a planned facility consolidation, additional capacity to handle anticipated growth and to compensate for constrained investment in recent years.
-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 5    
Mr. Gundermann concluded, “2024 was another year of strong double-digit growth for Astronics. We have averaged approximately 22% per year for the last three years. We expect growth to moderate in 2025, but margin improvement to continue. We begin the year with a strengthened balance sheet, an improving margin profile, and a record backlog. The signs are strong that 2025 will be a very good year for the Company.”
Fourth Quarter 2024 Webcast and Conference Call
The Company will host a teleconference today at 4:45 p.m. ET. During the teleconference, management will review the financial and operating results for the period and discuss Astronics’ corporate strategy and outlook. A question-and-answer session will follow.
The Astronics conference call can be accessed by calling (201) 493-6784. The listen-only audio webcast can be monitored at investors.astronics.com. To listen to the archived call, dial (412) 317-6671 and enter replay pin number 13751261. The telephonic replay will be available from 8:45 p.m. on the day of the call through Tuesday, March 18, 2025. The webcast replay can be accessed via the investor relations section of the Company’s website where a transcript will also be posted once available.
About Astronics Corporation
Astronics Corporation (Nasdaq: ATRO) serves the world’s aerospace, defense, and other mission-critical industries with proven innovative technology solutions. Astronics works side-by-side with customers, integrating its array of power, connectivity, lighting, structures, interiors, and test technologies to solve complex challenges. For over 50 years, Astronics has delivered creative, customer-focused solutions with exceptional responsiveness. Today, global airframe manufacturers, airlines, military branches, completion centers, and Fortune 500 companies rely on the collaborative spirit and innovation of Astronics. The Company’s strategy is to increase its value by developing technologies and capabilities that provide innovative solutions to its targeted markets.
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 2025 outlook, sales in the first quarter of 2025, the amount of capital expenditures for 2025, statements regarding the strategy of the Company and its outlook, the timing for the occurrence of the pending consequential hearing, the timing for the payment by Astronics of the final liability with respect to the infringement dispute with Lufthansa Technik AG, and the timing as to when any further appeal, if any, will occur. Forward-looking statements also include all statements related to achieving any revenue or profitability expectations, expectations of continued growth, the level of liquidity, the level of cash generation, the level of demand by customers and markets and the amount of expected capital expenditures. Because such statements apply to future events, they are subject to risks and uncertainties that could cause actual results to differ materially from those contemplated by the statements. Important factors that could cause actual results to differ materially from what may be stated here include the trend in growth with passenger power and connectivity on airplanes, the state of the aerospace and defense industries, the market acceptance of newly developed products, internal production capabilities, the timing of orders received, the status of customer certification processes and delivery schedules, the demand for and market acceptance of new or existing aircraft which contain the Company’s products, the impact of regulatory activity and public scrutiny on production rates of a major U.S. aircraft manufacturer, the need for new and advanced test and simulation equipment, customer preferences and relationships, the effectiveness of the Company’s supply chain, and other factors which are described in filings by Astronics with the Securities and Exchange Commission. Except as required by applicable law, the Company assumes no obligation to update forward-looking information in this news release whether to reflect changed assumptions, the occurrence of unanticipated events or changes in future operating results, financial conditions or prospects, or otherwise.
-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 6    
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, Astronics provides Adjusted Non-GAAP information as additional information for its operating results. References to Adjusted Non-GAAP information are to non-GAAP financial measures. These measures are not required by, in accordance with, or an alternative for, GAAP and may be different from non-GAAP financial measures used by other companies. Astronics management uses these measures for reviewing the financial results of Astronics for budget planning purposes and for making operational and financial decisions. Management believes that providing these non-GAAP financial measures to investors, as a supplement to GAAP financial measures, help investors evaluate Astronics core operating and financial performance and business trends consistent with how management evaluates such performance and trends.
FINANCIAL TABLES FOLLOW
For more information, contact:
Company: Investor Relations:
Nancy L. Hedges, Chief Financial Officer Deborah K. Pawlowski, Alliance Advisors LLC
Phone: (716) 805-1599, ext. 159 Phone: (716) 843-3908
Email: nancy.hedges@astronics.com Email: dpawlowski@allianceadvisors.com

-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 7    

ASTRONICS CORPORATION
CONSOLIDATED STATEMENT OF OPERATIONS DATA
(Unaudited, $ in thousands except per share data)


Three Months Ended Year Ended
12/31/2024 12/31/2023 12/31/2024 12/31/2023
Sales $ 208,540  $ 195,292  $ 795,426  $ 689,206 
Cost of products sold 158,486  155,319  627,084  568,410 
Gross profit 50,054  39,973  168,342  120,796 
Gross margin 24.0  % 20.5  % 21.2  % 17.5  %
Selling, general and administrative 41,178  32,191  141,876  127,467 
SG&A % of sales 19.7  % 16.5  % 17.8  % 18.5  %
Income (loss) from operations 8,876  7,782  26,466  (6,671)
Operating margin 4.3  % 4.0  % 3.3  % (1.0) %
Net gain on sale of business —  —  —  3,427 
Loss on extinguishment of debt 3,161  —  10,148  — 
Other expense (income) 973  301  2,187  (261)
Interest expense, net 4,166  5,947  21,998  23,328 
Income (loss) before tax 576  1,534  (7,867) (26,311)
Income tax expense (benefit) 3,408  (5,442) 8,348  110 
Net (loss) income $ (2,832) $ 6,976  $ (16,215) $ (26,421)
Net (loss) income % (1.4) % 3.6  % (2.0) % (3.8) %
Basic (loss) earnings per share: $ (0.08) $ 0.20  $ (0.46) $ (0.80)
Diluted (loss) earnings per share: $ (0.08) $ 0.20  $ (0.46) $ (0.80)
Weighted average diluted shares
     outstanding (in thousands)
35,255  34,512  35,037  33,104 


-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 8    

ASTRONICS CORPORATION
RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED EBITDA
(Unaudited, $ in thousands)
Consolidated
Three Months Ended Year Ended
12/31/2024 12/31/2023 12/31/2024 12/31/2023
Net (loss) income $ (2,832) $ 6,976  $ (16,215) $ (26,421)
Add back (deduct):
Interest expense 4,166  5,947  21,998  23,328 
Income tax expense (benefit) 3,408  (5,442) 8,348  110 
Depreciation and amortization expense 5,894  6,346  24,466  26,104 
Equity-based compensation expense 2,157  1,595  8,571  7,198 
Early retirement penalty waiver 624  —  624  — 
Non-cash annual stock bonus accrual3 —  2,806  —  2,806 
Non-cash 401K contribution and quarterly bonus accrual —  2,776  3,454  6,549 
Restructuring-related charges including severance 1,411  —  2,444  564 
Legal reserve, settlements and recoveries 4,762  —  4,430  (2,532)
Litigation-related legal expenses 6,066  3,826  19,746  17,850 
Equity investment accrued payable write-off —  —  —  (1,800)
Net gain on sale of business —  —  —  (3,427)
Loss on extinguishment of debt 3,161  —  10,148  — 
Non-cash reserves for customer bankruptcy 1,032  —  3,235  11,074 
Warranty reserve 1,690  —  5,217  — 
Deferred liability recovery —  —  —  (5,824)
Adjusted EBITDA $ 31,539  $ 24,830  $ 96,466  $ 55,579 
Sales $ 208,540  $ 195,292  $ 795,426  $ 689,206 
Adjusted EBITDA margin % 15.1  % 12.7  % 12.1  % 8.1  %
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.
3 The sum of the four discrete quarters for the year ended December 31, 2024 does not sum to the zero balance shown for the full year. In the first quarter of 2024, it was assumed that annual incentive compensation would be paid in stock, and thus such amount ($1.4 million) was presented as an addback for Adjusted EBITDA purposes. In the fourth quarter of 2024, it was concluded that all annual incentive compensation amounts would be paid in cash, and thus the addback for the full year has been eliminated. A reconciling adjustment has not been made to the quarter ended December 31, 2024 as it is deemed unnecessarily distortive to the Adjusted EBITDA measure for the quarter.
-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 9    

ASTRONICS CORPORATION
RECONCILIATION OF GROSS PROFIT TO ADJUSTED GROSS PROFIT
(Unaudited, $ in thousands)
Consolidated
Three Months Ended Year Ended
12/31/2024 12/31/2023 12/31/2024 12/31/2023
Gross profit $ 50,054  $ 39,973  $ 168,342  $ 120,796 
Add back (deduct):
Warranty reserve 1,690  —  5,217  — 
Non-cash reserves for customer bankruptcy 794  —  1,703  3,601 
Deferred liability recovery —  —  —  (5,824)
Adjusted gross profit $ 52,538  $ 39,973  $ 175,262  $ 118,573 
Sales $ 208,540  $ 195,292  $ 795,426  $ 689,206 
Gross margin 24.0  % 20.5  % 21.2  % 17.5  %
Adjusted gross margin 25.2  % 20.5  % 22.0  % 17.2  %
Adjusted Gross Profit is defined as gross profit as reported, adjusted for certain items. Adjusted Gross Profit Margin is defined as Adjusted Gross Profit divided by sales. Adjusted Gross Profit and Adjusted Gross Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted Gross Profit and Adjusted Gross Profit Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Gross Profit and Adjusted Gross Profit 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 gross profit and gross profit margin to the historical periods’ gross profit, as well as facilitates a more meaningful comparison of the Company’s gross profit and gross profit margin to that of other companies.

NOTE: Reconciliation of gross profit to adjusted gross profit for prior quarters can be found in the Supplemental Prior Period Tables at https://investors.astronics.com/.












-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 10    

ASTRONICS CORPORATION
RECONCILIATION OF OPERATING INCOME TO ADJUSTED OPERATING INCOME
(Unaudited, $ in thousands)
Consolidated
Three Months Ended Year Ended
12/31/2024 12/31/2023 12/31/2024 12/31/2023
Income (loss) from operations $ 8,876  $ 7,782  $ 26,466  $ (6,671)
Add back (deduct):
Restructuring-related charges including severance 1,411  —  2,444  564 
Legal reserve, settlements and recoveries 4,762  —  4,430  (2,532)
Litigation-related legal expenses 6,066  3,826  19,746  17,850 
Non-cash reserves for customer bankruptcy 1,032  —  3,235  11,074 
Warranty reserve 1,690  —  5,217  — 
Deferred liability recovery —  —  —  (5,824)
Adjusted operating income $ 23,837  $ 11,608  $ 61,538  $ 14,461 
Sales $ 208,540  $ 195,292  $ 795,426  $ 689,206 
Operating margin 4.3  % 4.0  % 3.3  % (1.0) %
Adjusted operating margin 11.4  % 5.9  % 7.7  % 2.1  %
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.

NOTE: Reconciliation of operating income to adjusted operating income for prior quarters can be found in the Supplemental Prior Period Tables at https://investors.astronics.com/.










-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 11    

ASTRONICS CORPORATION
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
12/31/2024 12/31/2023 12/31/2024 12/31/2023
Net (loss) income $ (2,832) $ 6,976  $ (16,215) $ (26,421)
Add back (deduct):
Amortization of intangibles 3,143  3,321  12,871  13,898 
Restructuring-related charges including severance 1,411  —  2,444  564 
Early retirement penalty waiver 624  —  624  — 
Legal reserve, settlements and recoveries 4,762  —  4,430  (2,532)
Litigation-related legal expenses 6,066  3,826  19,746  17,850 
Equity investment accrued payable write-off —  —  —  (1,800)
Net gain on sale of business —  —  —  (3,427)
Loss on extinguishment of debt 3,161  —  10,148  — 
Non-cash reserves for customer bankruptcy 1,032  —  3,235  11,074 
Warranty reserve 1,690  —  5,217  — 
Deferred liability recovery —  —  —  (5,824)
Normalize tax rate4 (2,208) (7,612) (4,364) (763)
Adjusted net income $ 16,849  $ 6,511  $ 38,136  $ 2,619 
Weighted average diluted shares outstanding (in thousands) 35,255  34,512  35,037  33,104 
Diluted earnings (loss) per share $ (0.08) $ 0.20  $ (0.46) $ (0.80)
Adjusted diluted earnings per share $ 0.48  $ 0.19  $ 1.09  $ 0.08 
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.

NOTE: Reconciliation of net income to adjusted net income for prior quarters can be found in the Supplemental Prior Period Tables at https://investors.astronics.com/.

4 Applies a normalized tax rate of 25% to GAAP pre-tax income and non-GAAP adjustments above, which are each pre-tax.
-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 12    
ASTRONICS CORPORATION
SEGMENT SALES AND PROFIT
(Unaudited, $ in thousands)
Three Months Ended Year Ended
12/31/2024 12/31/2023 12/31/2024 12/31/2023
Sales
Aerospace $ 188,559  $ 168,784  $ 706,746  $ 605,001 
Less inter-segment (10) (37) (62) (171)
Total Aerospace 188,549  168,747  706,684  604,830 
Test Systems 20,084  26,545  88,874  84,376 
Less inter-segment (93) —  (132) — 
Total Test Systems 19,991  26,545  88,742  84,376 
Total consolidated sales 208,540  195,292  795,426  689,206 
Segment gross profit and margins
Aerospace 45,040  35,202  157,667  104,882 
23.9  % 20.9  % 22.3  % 17.3  %
Test Systems 5,014  4,771  10,675  15,914 
25.1  % 18.0  % 12.0  % 18.9  %
Total gross profit 50,054  39,973  168,342  120,796 
Segment operating profit and margins
Aerospace 16,778  14,287  62,406  24,629 
8.9  % 8.5  % 8.8  % 4.1  %
Test Systems (49) (224) (8,477) (8,745)
(0.2) % (0.8) % (9.6) % (10.4) %
Total segment operating profit 16,729  14,063  53,929  15,884 
Net gain on sale of business —  —  —  3,427 
Loss on extinguishment of debt 3,161  —  10,148  — 
Interest expense 4,166  5,947  21,998  23,328 
Corporate expenses and other 8,826  6,582  29,650  22,294 
Income (loss) before taxes $ 576  $ 1,534  $ (7,867) $ (26,311)


NOTE: Segment gross profit for prior quarters can be found in the Supplemental Prior Period Tables at https://investors.astronics.com/.
-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 13    
ASTRONICS CORPORATION
RECONCILIATION OF SEGMENT OPERATING PROFIT TO ADJUSTED SEGMENT OPERATING PROFIT
(Unaudited, $ in thousands)
Three Months Ended Year Ended
12/31/2024 12/31/2023 12/31/2024 12/31/2023
Aerospace operating profit $ 16,778  $ 14,287  $ 62,406  $ 24,629 
Restructuring-related charges including severance —  —  237  — 
Legal reserve, settlements and recoveries 4,762  —  4,430  (2,532)
Litigation-related legal expenses 5,966  2,948  19,127  9,727 
Non-cash reserves for customer bankruptcy 1,032  —  3,235  11,074 
Warranty reserve 1,690  —  5,217  — 
Adjusted Aerospace operating profit $ 30,228  $ 17,235  $ 94,652  $ 42,898 
Aerospace sales $ 188,549  $ 168,747  $ 706,684  $ 604,830 
Aerospace margin 8.9  % 8.5  % 8.8  % 4.1  %
Adjusted Aerospace margin 16.0  % 10.2  % 13.4  % 7.1  %
Test Systems operating loss $ (49) $ (224) $ (8,477) $ (8,745)
Restructuring-related charges including severance 1,411  —  2,207  564 
Litigation-related legal expenses 100  878  619  8,123 
Deferred liability recovery —  —  —  (5,824)
Adjusted Test Systems operating profit (loss) $ 1,462  $ 654  $ (5,651) $ (5,882)
Test Systems sales $ 19,991  $ 26,545  $ 88,742  $ 84,376 
Test Systems margin (0.2) % (0.8) % (9.6) % (10.4) %
Adjusted Test Systems margin 7.3  % 2.5  % (6.4) % (7.0) %
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.

NOTE: Reconciliation of segment operating profit to adjusted segment operating profit for prior quarters can be found in the Supplemental Prior Period Tables at https://investors.astronics.com/.




-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 14    
ASTRONICS CORPORATION
CONSOLIDATED BALANCE SHEETS
($ in thousands)
(unaudited)
12/31/2024 12/31/2023
ASSETS
Current assets:
Cash and cash equivalents $ 9,285  $ 4,756 
Restricted cash 9,143  6,557 
Accounts receivable, net of allowance of estimated credit losses 191,446  172,108 
Inventories 199,741  191,801 
Prepaid and other current assets 16,557  14,560 
Total current assets 426,172  389,782 
Property, plant and equipment, net of accumulated depreciation 80,687  85,436 
Operating right-of-use assets 23,609  27,909 
Other assets 7,763  7,035 
Intangible assets, net of accumulated amortization 52,477  65,420 
Goodwill 58,056  58,210 
Total assets $ 648,764  $ 633,792 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Current maturities of long-term debt $ —  $ 8,996 
Accounts payable 42,960  61,134 
Accrued payroll and employee benefits 33,409  22,038 
Accrued income taxes 6,678  3,045 
Current operating lease liabilities 4,697  5,069 
Other accrued expenses 40,917  21,023 
Customer advances and deferred revenue 27,491  22,029 
Total current liabilities 156,152  143,334 
Long-term debt 168,669  159,237 
Supplemental retirement plan and other liabilities for pension benefits 24,088  29,290 
Long-term operating lease liabilities 20,508  24,376 
Other liabilities 21,816  26,730 
Deferred income taxes 1,434  1,307 
Total liabilities 392,667  384,274 
Shareholders’ equity:
Common stock 329  314 
Convertible Class B stock 51  59 
Additional paid-in capital 144,149  129,544 
Accumulated other comprehensive loss (3,863) (9,426)
Retained earnings 192,208  209,753 
Treasury stock (76,777) (80,726)
Total shareholders’ equity 256,097  249,518 
Total liabilities and shareholders’ equity $ 648,764  $ 633,792 

-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 15    
ASTRONICS CORPORATION
CONSOLIDATED CASH FLOWS DATA
Year Ended
(Unaudited, $ in thousands) December 31, 2024 December 31, 2023
Cash flows from operating activities:
Net loss $ (16,215) $ (26,421)
Adjustments to reconcile net loss to cash from operating activities:
Non-cash items:
Depreciation and amortization 24,466  26,104 
Amortization of deferred financing fees 3,194  3,023 
Provisions for non-cash losses on inventory and receivables 13,782  16,003 
Equity-based compensation expense 8,571  7,198 
Loss on extinguishment of debt 10,148  — 
Deferred tax (benefit) expense (20) 146 
Operating lease non-cash expense 5,175  5,088 
Non-cash 401K contribution and quarterly bonus accrual 3,454  6,549 
Non-cash annual stock bonus accrual —  2,806 
Net gain on sale of business, before taxes —  (3,427)
Non-cash litigation provision adjustment 4,468  (1,305)
Non-cash deferred liability recovery —  (5,824)
Other 5,807  1,913 
Cash flows from changes in operating assets and liabilities:
Accounts receivable (21,983) (31,872)
Inventories (21,551) (13,283)
Accounts payable (17,693) (4,495)
Accrued expenses 21,987  4,634 
Income taxes 4,498  (1,949)
Customer advanced payments and deferred revenue 5,693  (4,835)
Operating lease liabilities (5,125) (4,880)
Supplemental retirement plan liabilities (410) (408)
Other assets and liabilities 2,320  1,285 
Net cash provided (used) by operating activities 30,566  (23,950)
Cash flows from investing activities:
Proceeds on sale of businesses and assets —  3,537 
Capital expenditures (8,428) (7,643)
Net cash used by investing activities (8,428) (4,106)
Cash flows from financing activities:
Proceeds from long-term debt 377,392  139,732 
Principal payments on long-term debt (374,890) (131,233)
Stock award and employee stock purchase plan activity (241) 2,476 
Proceeds from at-the-market stock sales —  21,269 
Financing-related costs (12,150) (6,762)
Financing extinguishment costs (4,496) — 
Other (145) (47)
Net cash (used) provided by financing activities (14,530) 25,435 
Effect of exchange rates on cash (493) 156 
Increase (decrease) in cash and cash equivalents and restricted cash 7,115  (2,465)
Cash and cash equivalents and restricted cash at beginning of year 11,313  13,778 
Cash and cash equivalents and restricted cash at end of year $ 18,428  $ 11,313 
Supplemental disclosure of cash flow information
Interest paid $ 19,238  $ 17,689 
Income taxes paid, net of refunds $ 3,537  $ 1,964 
-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 16    
ASTRONICS CORPORATION
SALES BY MARKET
(Unaudited, $ in thousands)
Three Months Ended Year Ended
2024 YTD
12/31/2024 12/31/2023 % change 12/31/2024 12/31/2023 % change % of Sales
Aerospace Segment
Commercial Transport
$ 140,893  $ 124,183  13.5   % $ 524,572  $ 432,199  21.4   % 65.9   %
Military Aircraft 24,474  17,282  41.6   % 88,019  61,617  42.8   % 11.1   %
General Aviation 17,701  20,186  (12.3)  % 74,344  80,842  (8.0)  % 9.3   %
Other
5,481  7,096  (22.8)  % 19,749  30,172  (34.5)  % 2.5   %
Aerospace Total 188,549  168,747  11.7   % 706,684  604,830  16.8   % 88.8   %
Test Systems Segment5
Government & Defense 19,991  26,545  (24.7)  % 88,742  84,376  5.2   % 11.2   %
Total Sales $ 208,540  $ 195,292  6.8   % $ 795,426  $ 689,206  15.4   %
SALES BY PRODUCT LINE
(Unaudited, $ in thousands)
Three Months Ended Year Ended
2024 YTD
12/31/2024 12/31/2023 % change 12/31/2024 12/31/2023 % change % of Sales
Aerospace Segment
Electrical Power & Motion
$ 95,124  $ 82,337  15.5   % $ 359,043  $ 268,049  33.9   % 45.1   %
Lighting & Safety
44,241  40,467  9.3   % 179,403  157,434  14.0   % 22.6   %
Avionics
36,467  30,106  21.1   % 120,183  113,117  6.2   % 15.1   %
Systems Certification
4,731  6,423  (26.3)  % 17,003  26,255  (35.2)  % 2.1   %
Structures
2,505  2,318  8.1   % 11,303  9,803  15.3   % 1.4   %
Other
5,481  7,096  (22.8)  % 19,749  30,172  (34.5)  % 2.5   %
Aerospace Total 188,549  168,747  11.7   % 706,684  604,830  16.8   % 88.8   %
Test Systems Segment5
19,991  26,545  (24.7)  % 88,742  84,376  5.2   % 11.2   %
Total Sales $ 208,540  $ 195,292  6.8   % $ 795,426  $ 689,206  15.4   %

5 Test Systems sales in the year ended December 31, 2023 included a $5.8 million reversal of a deferred revenue liability recorded with a previous acquisition.
-MORE-


Astronics Corporation Reports 2024 Fourth Quarter and Full Year Financial Results
March 4, 2025
Page 17    
ASTRONICS CORPORATION
ORDER AND BACKLOG TREND
(Unaudited, $ in thousands)
  
Q1
2024
  
Q2
2024
  
Q3
2024
  
Q4
2024
Trailing Twelve
Months
3/30/2024 6/29/2024 9/28/2024 12/31/2024 12/31/2024
Sales
Aerospace $ 163,638  $ 176,943  $ 177,554  $ 188,549  $ 706,684 
Test Systems 21,436  21,171  26,144  19,991  88,742 
Total Sales $ 185,074  $ 198,114  $ 203,698  $ 208,540  $ 795,426 
Bookings
Aerospace $ 184,149  $ 192,515  $ 173,569  $ 182,474  $ 732,707 
Test Systems 19,986  26,359  15,597  13,430  75,372 
Total Bookings $ 204,135  $ 218,874  $ 189,166  $ 195,904  $ 808,079 
Backlog
Aerospace6 $ 532,051  $ 547,623  $ 543,638  $ 537,563 
Test Systems 73,586  78,774  68,227  61,666 
Total Backlog $ 605,637  $ 626,397  $ 611,865  $ 599,229  N/A
Book:Bill Ratio
Aerospace 1.13 1.09 0.98 0.97 1.04
Test Systems 0.93 1.25 0.60 0.67 0.85
Total Book:Bill 1.10 1.10 0.93 0.94 1.02
segmentsalesandbookingsq424a.jpg
6 In October of 2024, a customer reported within the Aerospace segment declared bankruptcy. Aerospace and Total Backlog included $9.3 million related to that customer. In the table and bar chart presented above, Aerospace and Total Bookings was reduced by $9.3 million, in the periods in which the original bookings occurred. While the customer has not cancelled those orders and seeks to reorganize and continue operations, we have removed all outstanding backlog until additional information is available to confirm whether those orders are expected to be satisfied. For a customer bankruptcy that occurred during 2023, Aerospace and Total Bookings of $2.6 million and $17.2 million was removed in second and third quarters of 2021, respectively.
-###-
EX-99.2 3 ex99220241231pr.htm EX-99.2 Document
Exhibit 99.2
atroa.jpg
Supplemental Prior Period Tables
For the Quarterly Periods Q1 2023 through Q4 2024
The following tables are to provide the Segment Gross Profit and Adjusted Non-GAAP reconciliation information by quarter for the full years ending December 31, 2024 and 2023.

ASTRONICS CORPORATION
SEGMENT GROSS PROFIT
(Unaudited, $ in thousands)
Consolidated
Three Months Ended
3/30/2024 6/29/2024 9/28/2024 12/31/2024
Segment gross profit and margins
Aerospace $ 32,674  35,202,000  $ 41,364  $ 38,589  $ 45,040 
20.0  % 20.9  % 23.4  % 21.7  % 23.9  %
Test Systems 1,517  4,771,000  (10) 4,154  5,014 
7.1  % 18.0  % —  % 15.9  % 25.1  %
Total gross profit $ 34,191  39,973,000  $ 41,354  $ 42,743  $ 50,054 
Consolidated
Three Months Ended
4/1/2023 7/1/2023 9/30/2023 12/31/2023
Segment gross profit and margins
Aerospace $ 21,138  $ 31,864  $ 16,678  $ 35,202 
15.6  % 20.1  % 11.7  % 20.9  %
Test Systems 6,372  831  3,940  4,771 
30.4  % 5.2  % 18.9  % 18.0  %
Total gross profit $ 27,510  $ 32,695  $ 20,618  $ 39,973 









Astronics Corporation Supplemental Prior Period Tables
March 4, 2025
Page 2
Astronics provides Adjusted Non-GAAP information as additional information for its operating results. References to Adjusted Non-GAAP information are to non-GAAP financial measures. These measures are not required by, in accordance with, or an alternative for, GAAP and may be different from non-GAAP financial measures used by other companies. Astronics management uses these measures for reviewing the financial results of Astronics for budget planning purposes and for making operational and financial decisions. Management believes that providing these non-GAAP financial measures to investors, as a supplement to GAAP financial measures, help investors evaluate Astronics core operating and financial performance and business trends consistent with how management evaluates such performance and trends.

ASTRONICS CORPORATION
RECONCILIATION OF GROSS PROFIT TO ADJUSTED GROSS PROFIT
(Unaudited, $ in thousands)
Consolidated
Three Months Ended
3/30/2024 6/29/2024 9/28/2024 12/31/2024
Gross profit $ 34,191  $ 41,354  $ 42,743  $ 50,054 
Add back (deduct):
Warranty reserve —  —  3,527  1,690 
Non-cash reserves for customer bankruptcy —  —  909  794 
Adjusted gross profit $ 34,191  $ 41,354  $ 47,179  $ 52,538 
Sales $ 185,074  $ 198,114  $ 203,698  $ 208,540 
Gross margin 18.5  % 20.9  % 21.0  % 24.0  %
Adjusted gross margin 18.5  % 20.9  % 23.2  % 25.2  %
Consolidated
Three Months Ended
4/1/2023 7/1/2023 9/30/2023 12/31/2023
Gross profit $ 27,510  $ 32,695  $ 20,618  $ 39,973 
Add back (deduct):
Non-cash reserves for customer bankruptcy —  —  3,601  — 
Deferred liability recovery (5,824) —  —  — 
Adjusted gross profit $ 21,686  $ 32,695  $ 24,219  $ 39,973 
Sales $ 156,538  $ 174,454  $ 162,922  $ 195,292 
Gross margin 17.6  % 18.7  % 12.7  % 20.5  %
Adjusted gross margin 13.9  % 18.7  % 14.9  % 20.5  %

Adjusted Gross Profit is defined as gross profit as reported, adjusted for certain items. Adjusted Gross Profit Margin is defined as Adjusted Gross Profit divided by sales. Adjusted Gross Profit and Adjusted Gross Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted Gross Profit and Adjusted Gross Profit Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Gross Profit and Adjusted Gross Profit 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 gross profit and gross profit margin to the historical periods' gross profit, as well as facilitates a more meaningful comparison of the Company’s gross profit and gross profit margin to that of other companies.




Astronics Corporation Supplemental Prior Period Tables
March 4, 2025
Page 3
ASTRONICS CORPORATION
RECONCILIATION OF OPERATING INCOME TO ADJUSTED OPERATING INCOME
(Unaudited, $ in thousands)
Consolidated
Three Months Ended
3/30/2024 6/29/2024 9/28/2024 12/31/2024
Income from operations $ 1,666  $ 7,550  $ 8,374  $ 8,876 
Add back (deduct):
Restructuring-related charges including severance 117  657  259  1,411 
Legal reserve, settlements and recoveries —  —  (332) 4,762 
Litigation-related legal expenses 3,694  4,428  5,558  6,066 
Non-cash reserves for customer bankruptcy —  —  2,203  1,032 
Warranty reserve —  —  3,527  1,690 
Adjusted operating income $ 5,477  $ 12,635  $ 19,589  $ 23,837 
Sales $ 185,074  $ 198,114  $ 203,698  $ 208,540 
Operating margin 0.9  % 3.8  % 4.1  % 4.3  %
Adjusted operating margin 3.0  % 6.4  % 9.6  % 11.4  %
Consolidated
Three Months Ended
4/1/2023 7/1/2023 9/30/2023 12/31/2023
Income (loss) from operations $ (2,370) $ 2,396  $ (14,479) $ 7,782 
Add back (deduct):
Restructuring-related charges including severance —  564  —  — 
Legal reserve, settlements and recoveries —  (1,305) (1,227) — 
Litigation-related legal expenses 4,515  4,935  4,574  3,826 
Non-cash reserves for customer bankruptcy —  —  11,074  — 
Deferred liability recovery (5,824) —  —  — 
Adjusted operating income (loss) $ (3,679) $ 6,590  $ (58) $ 11,608 
Sales $ 156,538  $ 174,454  $ 162,922  $ 195,292 
Operating margin (1.5) % 1.4  % (8.9) % 4.0  %
Adjusted operating margin (2.4) % 3.8  % —  % 5.9  %


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.


Astronics Corporation Supplemental Prior Period Tables
March 4, 2025
Page 4
ASTRONICS CORPORATION
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
3/30/2024 6/29/2024 9/28/2024 12/31/2024
Net (loss) income $ (3,178) $ 1,533  $ (11,738) $ (2,832)
Add back (deduct):
Amortization of intangibles 3,270  3,270  3,188  3,143 
Restructuring-related charges including severance 117  657  259  1,411 
Early retirement penalty waiver —  —  —  624 
Legal reserve, settlements and recoveries —  —  (332) 4,762 
Litigation-related legal expenses 3,694  4,428  5,558  6,066 
Loss on extinguishment of debt —  —  6,987  3,161 
Non-cash reserves for customer bankruptcy —  —  2,203  1,032 
Warranty reserve —  —  3,527  1,690 
Normalize tax rate1 (1,989) (2,678) 2,511  (2,208)
Adjusted net income $ 1,914  $ 7,210  $ 12,163  $ 16,849 
Weighted average diluted shares outstanding (in thousands) 34,863  35,547  35,011  35,255 
Diluted earnings (loss) per share $ (0.09) $ 0.04  $ (0.34) $ (0.08)
Adjusted diluted earnings per share $ 0.05  $ 0.20  $ 0.35  $ 0.48 
Consolidated
Three Months Ended
4/1/2023 7/1/2023 9/30/2023 12/31/2023
Net income (loss) $ (4,415) $ (11,999) $ (16,983) $ 6,976 
Add back (deduct):
Amortization of intangibles 3,598  3,598  3,381  3,321 
Restructuring-related charges including severance —  564  —  — 
Legal reserve, settlements and recoveries —  (1,305) (1,227) — 
Litigation-related legal expenses 4,515  4,935  4,574  3,826 
Equity investment accrued payable write-off (1,800) —  —  — 
Net gain on sale of business (3,427) —  —  — 
Non-cash reserves for customer bankruptcy —  —  11,074  — 
Deferred liability recovery (5,824) —  —  — 
Normalize tax rate1
2,806  7,124  (3,081) (7,612)
Adjusted net income (loss) $ (4,547) $ 2,917  $ (2,262) $ 6,511 
Weighted average diluted shares outstanding (in thousands) 32,505  32,614  33,000  34,512 
Diluted earnings (loss) per share $ (0.14) $ (0.37) $ (0.51) $ 0.20 
Adjusted diluted earnings (loss) per share $ (0.14) $ 0.09  $ (0.07) $ 0.19 
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.
1 Applies a normalized tax rate of 25% to GAAP pre-tax income and non-GAAP adjustments above, which are each pre-tax.


Astronics Corporation Supplemental Prior Period Tables
March 4, 2025
Page 5

ASTRONICS CORPORATION
RECONCILIATION OF SEGMENT OPERATING PROFIT TO ADJUSTED SEGMENT OPERATING PROFIT
(Unaudited, $ in thousands)
Three Months Ended
3/30/2024 6/29/2024 9/28/2024 12/31/2024
Aerospace operating profit $ 12,097  $ 19,280  $ 14,251  $ 16,778 
Restructuring-related charges including severance —  —  237  — 
Legal reserve, settlements and recoveries —  —  (332) 4,762 
Litigation-related legal expenses 3,534  4,222  5,405  5,966 
Non-cash reserves for customer bankruptcy —  —  2,203  1,032 
Warranty reserve —  —  3,527  1,690 
Adjusted Aerospace operating profit $ 15,631  $ 23,502  $ 25,291  $ 30,228 
Aerospace sales $ 163,638  $ 176,943  $ 177,554  $ 188,549 
Aerospace margin 7.4  % 10.9  % 8.0  % 8.9  %
Adjusted Aerospace margin 9.6  % 13.3  % 14.2  % 16.0  %
Test Systems operating loss $ (3,079) $ (5,336) $ (13) $ (49)
Restructuring-related charges including severance 117  657  22  1,411 
Litigation-related legal expenses 160  206  153  100 
Adjusted Test Systems operating profit (loss) $ (2,802) $ (4,473) $ 162  $ 1,462 
Test Systems sales $ 21,436  $ 21,171  $ 26,144  $ 19,991 
Test Systems margin (14.4) % (25.2) % —  % (0.2) %
Adjusted Test Systems margin (13.1) % (21.1) % 0.6  % 7.3  %
Three Months Ended
4/1/2023 7/1/2023 9/30/2023 12/31/2023
Aerospace operating profit (loss) $ 4,087  $ 13,719  $ (7,464) $ 14,287 
Legal reserve, settlements and recoveries —  (1,305) (1,227) — 
Litigation-related legal expenses 1,639  2,482  2,658  2,948 
Non-cash reserves for customer bankruptcy —  —  11,074  — 
Adjusted Aerospace operating profit $ 5,726  $ 14,896  $ 5,041  $ 17,235 
Aerospace sales $ 135,597  $ 158,382  $ 142,104  $ 168,747 
Aerospace margin 3.0  % 8.7  % (5.3) % 8.5  %
Adjusted Aerospace margin 4.2  % 9.4  % 3.5  % 10.2  %
Test Systems operating loss $ (597) $ (6,143) $ (1,781) $ (224)
Restructuring-related charges including severance —  564  —  — 
Litigation-related legal expenses 2,876  2,453  1,916  878 
Deferred liability recovery (5,824) —  —  — 
Adjusted Test Systems operating profit (loss) $ (3,545) $ (3,126) $ 135  $ 654 
Test Systems sales $ 20,941  $ 16,072  $ 20,818  $ 26,545 
Test Systems margin (2.9) % (38.2) % (8.6) % (0.8) %
Adjusted Test Systems margin (16.9) % (19.4) % 0.6  % 2.5  %
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.