株探米国株
日本語 英語
エドガーで原本を確認する
0000071829false00000718292025-05-012025-05-01

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): May 1, 2025
NPK Logo.jpg
 NPK International Inc.
(Exact name of registrant as specified in its charter)
Delaware 001-02960 72-1123385
(State or other jurisdiction of incorporation) (Commission File Number) (I.R.S. Employer Identification No.)
 9320 Lakeside Boulevard, Suite 100
The Woodlands, Texas 77381
(Address of principal executive offices)  (Zip Code)

Registrant's telephone number, including area code: (281) 362-6800
Not Applicable
(Former name or former address, if changed since last report.)

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 240.13a-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, $0.01 par value NPKI New York Stock Exchange

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 May 1, 2025, NPK International Inc. (the “Company”) issued a press release announcing financial information for the three months ended March 31, 2025. The press release is attached to this Current Report on Form 8-K as Exhibit 99.1 and is incorporated herein by reference.
The information in Item 2.02 of this Current Report on Form 8-K and the information in the exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act except as expressly set forth by specific reference in such filing.
Use of Non-GAAP Financial Information
To help understand the Company’s financial performance, the Company has supplemented its financial results that it provides in accordance with generally accepted accounting principles (“GAAP”) with non-GAAP financial measures. Such financial measures include Adjusted Income (Loss) from Continuing Operations, Adjusted Income (Loss) from Continuing Operations Per Common Share, earnings before interest, taxes, depreciation and amortization (“EBITDA”) from Continuing Operations, Adjusted EBITDA from Continuing Operations, Adjusted EBITDA Margin from Continuing Operations, and Free Cash Flow.
We believe these non-GAAP financial measures are frequently used by investors, securities analysts and other parties in the evaluation of our performance and liquidity with that of other companies in our industry. Management uses these measures to evaluate our operating performance, liquidity and capital structure. In addition, our incentive compensation plan measures performance based on our consolidated EBITDA, along with other factors. The methods we use to produce these non-GAAP financial measures may differ from methods used by other companies. These measures should be considered in addition to, not as a substitute for, financial measures prepared in accordance with GAAP. Applicable reconciliations to the nearest GAAP financial measure of each non-GAAP financial measure are included in the attached Exhibit 99.1.
Item 9.01     Financial Statements and Exhibits. 
(d) Exhibits.
Exhibit No.     Description 
99.1
104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)





SIGNATURES
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. 
  NPK International Inc.
  (Registrant)
     
Date: May 1, 2025 By: /s/ Gregg S. Piontek
Gregg S. Piontek
    Senior Vice President and Chief Financial Officer
    (Principal Financial Officer)


EX-99.1 2 a2025q18k-erex991.htm EX-99.1 Document

Exhibit 99.1
npklogoa.jpg
NPK REPORTS FIRST QUARTER 2025 RESULTS

THE WOODLANDS, TEXAS – May 1, 2025 – NPK International Inc. (NYSE: NPKI) (“NPK” or the “Company”) today announced results for the first quarter ended March 31, 2025.
FIRST QUARTER 2025 RESULTS
(all comparisons versus the prior year period unless otherwise noted)
•Revenues of $64.8 million, +32%
•Operating income from continuing operations of $13.5 million
•Operating margin from continuing operations of 20.9%
•Income from continuing operations of $10.4 million, or $0.12 per diluted share
•Adjusted EBITDA from Continuing Operations of $19.7 million, +59%
•Adjusted EBITDA margin from Continuing Operations of 30.4%, +510 bps
•Total cash of $20.8 million and total debt of $8.1 million as of March 31, 2025
•Repurchased $11 million of common equity, 2% of outstanding shares
•Announces increase in remaining share repurchase authorization to $100 million
•Raised full-year 2025 financial guidance
First Quarter
(In millions) 2025 2024 Change
Revenues $ 64.8 $ 49.0 $ 15.8
Operating income from continuing operations $ 13.5 $ 7.0 $ 6.5
Income from continuing operations per common share - Diluted $ 0.12 $ 0.05 $ 0.07
Adjusted EBITDA from continuing operations $ 19.7 $ 12.4 $ 7.3
Operating margin from continuing operations (%) 20.9% 14.2% 670 bps
Adjusted EBITDA margin from continuing operations (%) 30.4% 25.3% 510 bps
Net cash provided by operating activities $ 8.8 $ 12.0 $ (3.2)
Free Cash Flow $ 0.6 $ (0.8) $ 1.4
MANAGEMENT COMMENTARY
“We delivered another period of strong results during the first quarter, further building on our positive momentum exiting 2024, highlighted by growth in revenue and adjusted EBITDA of 32% and 59%, respectively,” stated Matthew Lanigan, President and CEO of NPK International. “Our results were driven by meaningful growth in both rental and products sales, with rental revenue increasing 32% from last year to another single-quarter record, reflecting continued momentum in our core utilities transmission and critical infrastructure end markets. The demand trends in our key end-markets remain favorable and we also continue to see the effects of wood-to-composite mat conversion by fleet owners.”
“We remain committed to our long-term growth strategy, which emphasizes the expansion of our high-return rental business and expanding customer market share within our targeted markets,” continued Lanigan. “The investments in our commercial capabilities are a critical aspect of our growth strategy and our progress in expanding our sales team and enhancing our effectiveness has been a key factor driving our recent growth momentum, as quoted volumes continue to grow meaningfully while award rates remain consistent with historical levels. Based on our strong first quarter results, continued execution of our growth strategy, consistent operating efficiency, and favorable near-term market trends, we are pleased to be raising our fiscal 2025 financial guidance.”
1


“A key driver of our value creation framework is our disciplined capital allocation strategy, and we were extremely pleased to be able to resume our share repurchase program during the first quarter, as we acquired 1.8 million shares, or 2% of our shares outstanding,” continued Lanigan. “We remain committed to our balanced capital allocation strategy, one that combines investments into the organic growth of our rental fleet, evaluation of inorganic opportunities, and return of capital to shareholders. To support our strategy, our Board of Directors increased our remaining share repurchase authorization to $100 million as of April 30, 2025.”
“The secular megatrends underpinning investment in critical infrastructure remain robust despite the current macro uncertainty and we are well positioned to further build on our recent momentum. In addition, our manufacturing footprint and raw material sourcing is 100% US-based and insulated from any currently known tariff impacts. We have the right strategy in place and based on our continued execution against our key priorities, we are confident in our ability to drive value for all of our stakeholders,” concluded Lanigan.
BUSINESS UPDATE
NPK’s business plan is designed to drive organic commercial growth within targeted, higher-margin product and rental markets; improve asset optimization and organizational efficiency; and pursue a capital allocation strategy that prioritizes investments with superior return profiles, together with a programmatic return of capital program.
First quarter 2025 highlights include:
•Strong customer demand for matting rental and related services. Revenues from specialty rental and related services increased to $43 million in the first quarter of 2025, with record rental revenues driven by strong demand from key customer accounts in support of power transmission projects. Revenues from product sales increased to $21 million for the first quarter of 2025, reflecting both continued wood-to-composite mat conversion by fleet owners supporting the utilities and critical infrastructure end-markets and timing of customer projects.
•Improved operating efficiency. NPK remains focused on efficiency improvements and operating cost optimization across every aspect of its business. The Company continues to evaluate and execute actions intended to streamline the organization and its cost structure, while targeting SG&A as a percentage of revenue in the mid-teens percentage range by early 2026. In the first quarter of 2025, NPK’s SG&A as a percentage of revenue was 18.1%, a decline of 550 bps versus the prior year period.
•Robust return of capital program. In February 2024, the Board of Directors increased the authorization for repurchases of common stock to $50.0 million. In 2024, the share repurchase program was restricted due to the Fluids Systems sale process. During the first quarter of 2025, the Company used $11 million of cash to repurchase 1.8 million (2%) of outstanding shares under the repurchase program.

2


FINANCIAL PERFORMANCE
In the first quarter of 2025, NPK generated income from continuing operations of $10.4 million, or $0.12 per diluted share, on total revenue of $64.8 million, compared to income from continuing operations of $4.1 million, or $0.05 per diluted share, on total revenue of $49.0 million, in the first quarter of 2024. Gross margin was 39.0% in the first quarter of 2025, compared to 36.0% in the prior year period. The Company reported Adjusted EBITDA from Continuing Operations of $19.7 million in the first quarter of 2025, or 30.4% of total revenue, compared to $12.4 million, or 25.3% of total revenue, in the prior year period.
Selling, general and administrative expenses were $11.7 million (18.1% of revenues) in the first quarter of 2025, compared to $11.6 million (23.6% of revenues) in the first quarter of 2024.
BALANCE SHEET AND LIQUIDITY
As of March 31, 2025, NPK had total cash of $20.8 million, total debt of $8.1 million, and available liquidity under its U.S. ABL credit facility of $66 million. Additionally, the Company had $7 million of receivables and net deferred consideration from the Fluids Systems sale as of March 31, 2025.
Operating cash flow was $9 million in the first quarter of 2025, which included $10 million usage in net working capital driven by the strong business activity. Capital investments used $8 million, net, primarily funding the expansion of the mat rental fleet to support increased customer demand. The Company remained in a net cash positive position as of March 31, 2025.
FINANCIAL GUIDANCE
The following forward-looking guidance reflects the Company’s current expectations and beliefs as of May 1, 2025 and is subject to change. The following statements apply only as of the date of this disclosure and are expressly qualified in their entirety by the cautionary statements included elsewhere in this document.
For the full year 2025, NPK currently anticipates the following:
•Revenues in a range of $240 million to $252 million
•Adjusted EBITDA in a range of $64 million to $72 million
•Capital expenditures in a range of $35 million to $40 million


3


FIRST QUARTER 2025 RESULTS CONFERENCE CALL
A conference call will be held Friday, May 2, 2025 at 9:30 a.m. ET to review the Company’s financial results and conduct a question-and-answer session.
A webcast of the conference call will be available in the Investor Relations section of the Company’s website at www.npki.com. Individuals can also participate by teleconference dial-in. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.
To participate in the live teleconference:
Domestic Live:
800-715-9871
International Live:
646-307-1963
Conference ID:
8869084
To listen to a replay of the teleconference, which subsequently will be available through May 9, 2025:
Domestic Replay:
800-770-2030
International Replay:
609-800-9909
ABOUT NPK INTERNATIONAL
NPK International Inc. is a temporary worksite access solutions company that manufactures, sells, and rents recyclable composite matting products, along with a full suite of services, including planning, logistics, and site restoration. As a geographically diversified company, the Company delivers superior quality and reliability across critical infrastructure markets, including electrical transmission and distribution, oil and gas exploration, pipeline, renewable energy, petrochemical, construction, and other industries. For more information, visit our website at www.npki.com.
FORWARD-LOOKING STATEMENTS
This news release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. All statements other than statements of historical facts are forward-looking statements. Words such as “will,” “may,” “could,” “would,” “should,” “anticipates,” “believes,” “estimates,” “expects,” “plans,” “intends,” “guidance,” and similar expressions are intended to identify these forward-looking statements but are not the exclusive means of identifying them. These statements are not guarantees that our expectations will prove to be correct and involve a number of risks, uncertainties, and assumptions. Many factors, including those discussed more fully elsewhere in this release and in documents filed with the Securities and Exchange Commission by NPK, particularly its Annual Report on Form 10-K, and its Quarterly Reports on Form 10-Q, as well as others, could cause actual plans or results to differ materially from those expressed in, or implied by, these statements. These risk factors include, but are not limited to, risks related to our recently completed sale of the Fluids Systems business; our ability to generate organic growth; economic and market conditions that may impact our customers’ future spending; the effective management of our fleet, including our ability to properly manufacture, safeguard, and maintain our fleet; international operations; operating hazards present in our and our customers’ industries and substantial liability claims; our contracts that can be terminated or downsized by our customers without penalty; our product offering and market expansion; our ability to attract, retain, and develop qualified leaders, key employees, and skilled personnel; expanding our services in the utilities sector, which may require unionized labor; the price and availability of raw materials; inflation; capital investments and business acquisitions; market competition; technological developments and intellectual property; severe weather, natural disasters, and seasonality; public health crises, epidemics, and pandemics; our cost and continued availability of borrowed funds, including noncompliance with debt covenants; environmental laws and regulations; legal compliance; the inherent limitations of insurance coverage; income taxes; cybersecurity incidents or business system disruptions; activist stockholders that may attempt to effect changes at our Company or acquire control over our Company; share repurchases; and our amended and restated bylaws, which could limit our stockholders’ ability to obtain what such stockholders believe to be a favorable judicial forum for disputes with us or our directors, officers or other employees.
4


We assume no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by securities laws. NPK’s filings with the Securities and Exchange Commission can be obtained at no charge at www.sec.gov, as well as through our website at www.npki.com.
INVESTOR RELATIONS CONTACT
Investors@npki.com

5


NPK International Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
Three Months Ended
(In thousands, except per share data) March 31,
2025
December 31,
2024
March 31,
2024
Revenues $ 64,777  $ 57,524  $ 48,967 
Cost of revenues 39,527  35,001  31,325 
Selling, general and administrative expenses 11,746  10,713  11,580 
Other operating (income) loss, net (24) 166  (904)
Operating income from continuing operations 13,528  11,644  6,966 
Foreign currency exchange (gain) loss (314) 699  245 
Interest (income) expense, net (48) 760 
Income from continuing operations before income taxes 13,890  10,936  5,961 
Provision for income taxes from continuing operations (1)
3,515  2,888  1,907 
Income from continuing operations 10,375  8,048  4,054 
Income (loss) from discontinued operations, net of tax (372) 655  3,239 
Net income $ 10,003  $ 8,703  $ 7,293 
Income (loss) per common share - basic
Income from continuing operations $ 0.12  $ 0.09  $ 0.05 
Income (loss) from discontinued operations —  0.01  0.04 
Net income $ 0.12  $ 0.10  $ 0.09 
Income (loss) per common share - diluted
Income from continuing operations $ 0.12  $ 0.09  $ 0.05 
Income (loss) from discontinued operations (0.01) 0.01  0.03 
Net income $ 0.11  $ 0.10  $ 0.08 
Weighted average shares:
Basic 86,057  86,416  85,001 
Diluted 86,996  87,222  87,245 
Noel Ryan or Paul Bartolai (1) Includes an income tax benefit of $1.3 million for the three months ended December 31, 2024, primarily reflecting the release of valuation allowances on U.S. state net operating loss carryforwards that are now expected to be realized following the sale of the Fluids Systems business.

6


NPK International Inc.
Operating Results
(Unaudited)
Three Months Ended
(In thousands) March 31,
2025
December 31,
2024
March 31,
2024
Revenues
Rental and service revenues $ 43,393 $ 41,800 $ 35,181
Product sales revenues 21,384 15,724 13,786
Total revenues $ 64,777 $ 57,524 $ 48,967
Operating income from continuing operations $ 13,528 $ 11,644 $ 6,966
Operating margin from continuing operations 20.9  % 20.2  % 14.2  %


7


NPK International Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands, except share data) March 31,
2025
December 31, 2024
ASSETS    
Cash and cash equivalents $ 20,832  $ 17,756 
Receivables, net (1)
70,354  74,841 
Inventories 9,579  14,659 
Prepaid expenses and other current assets 4,323  5,728 
Total current assets 105,088  112,984 
Property, plant and equipment, net 194,092  187,483 
Operating lease assets 11,469  11,793 
Goodwill 47,341  47,222 
Other intangible assets, net 9,843  10,331 
Deferred tax assets 12,781  15,593 
Other assets 9,396  8,276 
Total assets $ 390,010  $ 393,682 
LIABILITIES AND STOCKHOLDERS’ EQUITY    
Current debt $ 3,030  $ 2,900 
Accounts payable 19,712  19,459 
Accrued liabilities 17,612  22,300 
Total current liabilities 40,354  44,659 
Long-term debt, less current portion 5,020  4,827 
Noncurrent operating lease liabilities 10,499  10,896 
Deferred tax liabilities 1,309  1,203 
Other noncurrent liabilities 5,942  5,602 
Total liabilities 63,124  67,187 
Common stock, $0.01 par value (200,000,000 shares authorized and 111,669,464 and 111,669,464 shares issued, respectively) 1,117  1,117 
Paid-in capital 634,424  633,239 
Accumulated other comprehensive loss (2,712) (2,871)
Retained earnings (deficit) (129,463) (139,466)
Treasury stock, at cost (26,934,578 and 25,114,978 shares, respectively) (176,480) (165,524)
Total stockholders’ equity 326,886  326,495 
Total liabilities and stockholders’ equity $ 390,010  $ 393,682 
(1) Receivables, net as of March 31, 2025, and December 31, 2024, include $10 million and $23 million, respectively, for amounts due from the purchaser including estimated deferred consideration related to the sale of the Fluids Systems business.
8


NPK International Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
Three Months Ended March 31,
(In thousands) 2025 2024
Cash flows from operating activities:    
Net income $ 10,003  $ 7,293 
Adjustments to reconcile net income to net cash provided by operations:
Depreciation and amortization 5,802  7,411 
Stock-based compensation expense 1,185  1,495 
Provision for deferred income taxes 2,917  (1,551)
Credit loss expense 137 
Gain on sale of assets (823) (390)
Gain on insurance recovery —  (874)
Amortization of original issue discount and debt issuance costs 69  131 
Change in assets and liabilities:
Increase in receivables (10,015) (3,140)
Decrease in inventories 5,088  8,250 
(Increase) decrease in other assets (256) 39 
Decrease in accounts payable (522) (306)
Decrease in accrued liabilities and other (4,626) (6,545)
Net cash provided by operating activities 8,828  11,950 
Cash flows from investing activities:    
Capital expenditures (10,011) (13,882)
Proceeds from divestitures 10,665  — 
Proceeds from sale of property, plant and equipment 1,818  1,143 
Other investing activities 2,946  — 
Net cash provided by (used in) investing activities 5,418  (12,739)
Cash flows from financing activities:    
Borrowings on lines of credit —  52,561 
Payments on lines of credit —  (48,633)
Purchases of treasury stock (10,810) — 
Proceeds from employee stock plans —  17 
  Other financing activities (865) (3,356)
Net cash provided by (used in) financing activities (11,675) 589 
Effect of exchange rate changes on cash 26  (761)
Net increase (decrease) in cash, cash equivalents, and restricted cash 2,597  (961)
Cash, cash equivalents, and restricted cash at beginning of period 18,237  38,901 
Cash, cash equivalents, and restricted cash at end of period $ 20,834  $ 37,940 


9


NPK International Inc.
Non-GAAP Reconciliations
(Unaudited)

To help understand the Company’s financial performance, the Company has supplemented its financial results that it provides in accordance with generally accepted accounting principles (“GAAP”) with non-GAAP financial measures. Such financial measures include Adjusted Income (Loss) from Continuing Operations, Adjusted Income (Loss) from Continuing Operations Per Common Share, earnings before interest, taxes, depreciation and amortization (“EBITDA”) from Continuing Operations, Adjusted EBITDA from Continuing Operations, Adjusted EBITDA Margin from Continuing Operations, and Free Cash Flow.
We believe these non-GAAP financial measures are frequently used by investors, securities analysts and other parties in the evaluation of our performance and liquidity with that of other companies in our industry. Management uses these measures to evaluate our operating performance, liquidity and capital structure. In addition, our incentive compensation plan measures performance based on our consolidated EBITDA, along with other factors. The methods we use to produce these non-GAAP financial measures may differ from methods used by other companies. These measures should be considered in addition to, not as a substitute for, financial measures prepared in accordance with GAAP.
Adjusted Income (Loss) from Continuing Operations and Adjusted Income (Loss) from Continuing Operations Per Common Share
The following tables reconcile the Company’s income from continuing operations and income from continuing operations per common share calculated in accordance with GAAP to the non-GAAP financial measures of Adjusted Net Income from Continuing Operations and Adjusted Net Income from Continuing Operations Per Common Share:
Consolidated Three Months Ended
(In thousands) March 31,
2025
December 31,
2024
March 31,
2024
Income from continuing operations (GAAP) $ 10,375  $ 8,048  $ 4,054 
Gain on insurance recovery —  —  (67)
Gain on legal settlement —  —  (550)
Severance costs 27  416  633 
Tax on adjustments (6) (87) (3)
Unusual tax items (1)
—  (1,280) — 
Adjusted Income from Continuing Operations (non-GAAP) $ 10,396  $ 7,097  $ 4,067 
Adjusted Income from Continuing Operations (non-GAAP) $ 10,396  $ 7,097  $ 4,067 
Weighted average common shares outstanding - basic 86,057  86,416  85,001 
Dilutive effect of stock options and restricted stock awards 939  806  2,244 
Weighted average common shares outstanding - diluted 86,996  87,222  87,245 
Adjusted Income from Continuing Operations Per Common Share - Diluted (non-GAAP): $ 0.12  $ 0.08  $ 0.05 
(1) Unusual tax items for the three months ended December 31, 2024 primarily reflects the release of valuation allowances on U.S. state net operating loss carryforwards that are now expected to be realized following the sale of the Fluids Systems business.

10


NPK International Inc.
Non-GAAP Reconciliations (Continued)
(Unaudited)

EBITDA from Continuing Operations, Adjusted EBITDA from Continuing Operations, and Adjusted EBITDA Margin from Continuing Operations
The following table reconciles the Company’s income from continuing operations calculated in accordance with GAAP to the non-GAAP financial measures of EBITDA from Continuing Operations, Adjusted EBITDA from Continuing Operations, and Adjusted EBITDA Margin from Continuing Operations:
Consolidated Three Months Ended
(In thousands) March 31,
2025
December 31,
2024
March 31,
2024
Revenues $ 64,777 $ 57,524 $ 48,967
Operating income from continuing operations (GAAP) $ 13,528 $ 11,644 $ 6,966
Income from continuing operations (GAAP) $ 10,375 $ 8,048 $ 4,054
Interest (income) expense, net (48) 9 760
Provision for income taxes from continuing operations 3,515 2,888 1,907
Depreciation and amortization 5,802 5,724 5,666
EBITDA from Continuing Operations (non-GAAP) 19,644 16,669 12,387
Gain on insurance recovery (67)
Gain on legal settlement (550)
Severance costs 27 416 633
Adjusted EBITDA from Continuing Operations (non-GAAP) $ 19,671 $ 17,085 $ 12,403
Operating Margin from Continuing Operations (GAAP) 20.9  % 20.2  % 14.2  %
Adjusted EBITDA Margin from Continuing Operations (non-GAAP) 30.4  % 29.7  % 25.3  %

Free Cash Flow
The following table reconciles the Company’s net cash provided by operating activities calculated in accordance with GAAP to the non-GAAP financial measure of Free Cash Flow:
Consolidated Three Months Ended
(In thousands) March 31,
2025
December 31,
2024
March 31,
2024
Net cash provided by operating activities (GAAP) $ 8,828  $ (4,127) $ 11,950 
Capital expenditures (10,011) (13,591) (13,882)
Proceeds from sale of property, plant and equipment 1,818  1,809  1,143 
Free Cash Flow (non-GAAP) $ 635  $ (15,909) $ (789)
11


NPK International Inc.
Non-GAAP Reconciliations (Continued)
(Unaudited)
Trailing Twelve Months (“TTM”)
Consolidated Three Months Ended TTM
(In thousands) June 30,
2024
September 30,
2024
December 31,
2024
March 31,
2025
March 31,
2025
Revenues $ 66,791 $ 44,207  $ 57,524 $ 64,777 $ 233,299
Operating income from continuing operations (GAAP) $ 12,507 $ 1,234  $ 11,644 $ 13,528 $ 38,913
Income from continuing operations (GAAP) $ 8,628 $ 14,869  $ 8,048 $ 10,375 $ 41,920
Interest (income) expense, net 909 943  9 (48) 1,813
Provision (benefit) for income taxes from continuing operations 2,483 (14,016) 2,888 3,515 (5,130)
Depreciation and amortization 5,674 5,592  5,724 5,802 22,792
EBITDA from Continuing Operations (non-GAAP) 17,694 7,388 16,669 19,644 61,395
Severance costs 175 113 416 27 731
Adjusted EBITDA from Continuing Operations (non-GAAP) $ 17,869 $ 7,501 $ 17,085 $ 19,671 $ 62,126
Operating Margin from Continuing Operations (GAAP) 18.7  % 2.8  % 20.2  % 20.9  % 16.7  %
Adjusted EBITDA Margin from Continuing Operations (non-GAAP) 26.8  % 17.0  % 29.7  % 30.4  % 26.6  %


###
12