Date of Report (Date of Earliest Event Reported): |
February 12, 2025 |
Delaware | 1-34679 | 27-0986328 | ||||||
(State or Other Jurisdiction of | (Commission File Number) | (I.R.S. Employer Identification | ||||||
Incorporation or Organization) | Number) |
3 Great Valley Parkway, Suite 150 | |||||
Malvern, PA |
19355 | ||||
(Address of Principal Executive Offices) | (Zip Code) |
☐ |
Written communications pursuant to Rule 425 under the Securities Act | |||||||
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act | |||||||
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act | |||||||
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common stock, $0.10 par value | VPG | 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. ¨ |
Exhibit No. | Description | |||||||||||||
99.1 | ||||||||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Vishay Precision Group, Inc. | |||||||||||
Date: February 12, 2025 |
By: | /s/ William M. Clancy | |||||||||
Name: William M. Clancy | |||||||||||
Title: Executive Vice President and Chief | |||||||||||
Financial Officer |
VISHAY PRECISION GROUP, INC. | |||||||||||
Consolidated Statements of Operations | |||||||||||
(Unaudited - In thousands, except per share amounts) | |||||||||||
Fiscal quarter ended | |||||||||||
December 31, 2024 | December 31, 2023 | ||||||||||
Net revenues | $ | 72,653 | $ | 89,528 | |||||||
Costs of products sold | 44,882 | 51,032 | |||||||||
Gross profit | 27,771 | 38,496 | |||||||||
Gross profit margin | 38.2 | % | 43.0 | % | |||||||
Selling, general, and administrative expenses | 27,273 | 26,356 | |||||||||
Acquisition costs | 101 | — | |||||||||
Restructuring costs | 198 | 129 | |||||||||
Operating income | 199 | 12,011 | |||||||||
Operating margin | 0.3 | % | 13.4 | % | |||||||
Other income (expense): | |||||||||||
Interest expense | (587) | (779) | |||||||||
Other | 2,297 | (2,509) | |||||||||
Other income (expense) - net | 1,710 | (3,288) | |||||||||
Income before taxes | 1,910 | 8,723 | |||||||||
Income tax expense | 1,222 | 4,403 | |||||||||
Net earnings | 688 | 4,320 | |||||||||
Less: net (loss) earnings attributable to noncontrolling interests | (80) | 93 | |||||||||
Net earnings attributable to VPG stockholders |
$ | 768 | $ | 4,227 | |||||||
Basic earnings per share attributable to VPG stockholders |
$ | 0.06 | $ | 0.31 | |||||||
Diluted earnings per share attributable to VPG stockholders |
$ | 0.06 | $ | 0.31 | |||||||
Weighted average shares outstanding - basic |
13,239 | 13,509 | |||||||||
Weighted average shares outstanding - diluted |
13,252 | 13,604 |
VISHAY PRECISION GROUP, INC. | |||||||||||
Consolidated Statements of Operations | |||||||||||
(Unaudited - In thousands, except per share amounts) | |||||||||||
Years ended | |||||||||||
December 31, 2024 | December 31, 2023 | ||||||||||
Net revenues | $ | 306,522 | $ | 355,048 | |||||||
Costs of products sold | 180,990 | 204,706 | |||||||||
Gross profit | 125,532 | 150,342 | |||||||||
Gross profit margin | 41.0 | % | 42.3 | % | |||||||
Selling, general, and administrative expenses | 107,505 | 106,828 | |||||||||
Acquisition costs | 101 | — | |||||||||
Restructuring costs | 1,062 | 1,560 | |||||||||
Operating income | 16,864 | 41,954 | |||||||||
Operating margin | 5.5 | % | 11.8 | % | |||||||
Other income (expense): | |||||||||||
Interest expense | (2,512) | (3,974) | |||||||||
Other | 3,212 | 456 | |||||||||
Other income (expense) - net | 700 | (3,518) | |||||||||
Income before taxes | 17,564 | 38,436 | |||||||||
Income tax expense | 7,730 | 12,426 | |||||||||
Net earnings | 9,834 | 26,010 | |||||||||
Less: net (loss) earnings attributable to noncontrolling interests | (77) | 303 | |||||||||
Net earnings attributable to VPG stockholders |
$ | 9,911 | $ | 25,707 | |||||||
Basic earnings per share attributable to VPG stockholders |
$ | 0.74 | $ | 1.89 | |||||||
Diluted earnings per share attributable to VPG stockholders |
$ | 0.74 | $ | 1.88 | |||||||
Weighted average shares outstanding - basic |
13,353 | 13,574 | |||||||||
Weighted average shares outstanding - diluted |
13,385 | 13,653 |
VISHAY PRECISION GROUP, INC. | |||||||||||
Consolidated Balance Sheets | |||||||||||
(In thousands, except per share amounts) | |||||||||||
December 31, 2024 | December 31, 2023 | ||||||||||
(Unaudited) | |||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 79,272 | $ | 83,965 | |||||||
Accounts receivable | 51,200 | 56,438 | |||||||||
Inventories: | |||||||||||
Raw materials | 33,013 | 33,973 | |||||||||
Work in process | 27,187 | 26,594 | |||||||||
Finished goods | 23,960 | 27,572 | |||||||||
Inventories | 84,160 | 88,139 | |||||||||
Prepaid expenses and other current assets | 17,088 | 14,520 | |||||||||
Assets held for sale | 5,229 | — | |||||||||
Total current assets | 236,949 | 243,062 | |||||||||
Property and equipment: | |||||||||||
Land | 2,316 | 4,154 | |||||||||
Buildings and improvements | 68,125 | 72,952 | |||||||||
Machinery and equipment | 132,938 | 131,738 | |||||||||
Software | 10,351 | 9,619 | |||||||||
Construction in progress | 11,246 | 11,379 | |||||||||
Accumulated depreciation | (145,475) | (139,206) | |||||||||
Property and equipment, net | 79,501 | 90,636 | |||||||||
Goodwill | 46,819 | 45,734 | |||||||||
Intangible assets, net | 41,815 | 44,634 | |||||||||
Operating lease right-of-use assets | 24,316 | 26,953 | |||||||||
Other assets | 21,535 | 20,547 | |||||||||
Total assets | $ | 450,935 | $ | 471,566 | |||||||
VISHAY PRECISION GROUP, INC. | |||||||||||
Consolidated Balance Sheets | |||||||||||
(In thousands, except per share amounts) | |||||||||||
December 31, 2024 | December 31, 2023 | ||||||||||
(Unaudited) | |||||||||||
Liabilities and equity | |||||||||||
Current liabilities: | |||||||||||
Trade accounts payable | $ | 9,890 | $ | 11,698 | |||||||
Payroll and related expenses | 18,546 | 18,971 | |||||||||
Other accrued expenses | 19,725 | 22,427 | |||||||||
Income taxes | 880 | 4,524 | |||||||||
Current portion of operating lease liabilities | 3,998 | 4,004 | |||||||||
Total current liabilities | 53,039 | 61,624 | |||||||||
Long-term debt | 31,441 | 31,856 | |||||||||
Deferred income taxes | 3,779 | 3,490 | |||||||||
Operating lease liabilities | 19,928 | 22,625 | |||||||||
Other liabilities | 14,193 | 14,770 | |||||||||
Accrued pension and other postretirement costs | 6,695 | 7,276 | |||||||||
Total liabilities | 129,075 | 141,641 | |||||||||
Commitments and contingencies | |||||||||||
Equity: | |||||||||||
Common stock | 1,336 | 1,330 | |||||||||
Class B convertible common stock | 103 | 103 | |||||||||
Treasury stock | (25,335) | (17,460) | |||||||||
Capital in excess of par value |
202,783 | 202,672 | |||||||||
Retained earnings |
191,977 | 182,066 | |||||||||
Accumulated other comprehensive loss |
(48,897) | (38,869) | |||||||||
Total Vishay Precision Group, Inc. stockholders' equity |
321,967 | 329,842 | |||||||||
Noncontrolling interests |
(107) | 83 | |||||||||
Total equity |
321,860 | 329,925 | |||||||||
Total liabilities and equity |
$ | 450,935 | $ | 471,566 | |||||||
VISHAY PRECISION GROUP, INC. | |||||||||||
Consolidated Statements of Cash Flows | |||||||||||
(Unaudited - In thousands) | |||||||||||
Years ended | |||||||||||
December 31, 2024 | December 31, 2023 | ||||||||||
Operating activities | |||||||||||
Net earnings | $ | 9,834 | $ | 26,010 | |||||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 15,805 | 15,550 | |||||||||
Loss (gain) on disposal of property and equipment | (148) | 75 | |||||||||
Gain on sale of short term investment | — | (14) | |||||||||
Share-based compensation expense | 971 | 2,290 | |||||||||
Inventory write-offs for obsolescence | 2,352 | 2,099 | |||||||||
Deferred income taxes | (972) | (156) | |||||||||
Foreign currency impacts and other items | (3,147) | 660 | |||||||||
Net changes in operating assets and liabilities, net of acquisition: | |||||||||||
Accounts receivable | 3,244 | 3,794 | |||||||||
Inventories | 2,139 | (4,898) | |||||||||
Prepaid expenses and other current assets | (3,023) | 4,172 | |||||||||
Trade accounts payable | (416) | (2,658) | |||||||||
Other current liabilities | (5,634) | 56 | |||||||||
Other non current assets and liabilities, net | (760) | 439 | |||||||||
Accrued pension and other postretirement costs, net | (430) | (1,526) | |||||||||
Net cash provided by operating activities | 19,815 | 45,893 | |||||||||
Investing activities | |||||||||||
Capital expenditures | (9,163) | (15,154) | |||||||||
Proceeds from sale of property and equipment | 671 | 40 | |||||||||
Purchase of short term investment | — | (1,000) | |||||||||
Proceeds from sale of short term investment | — | 1,014 | |||||||||
Purchase of business | (4,409) | — | |||||||||
Net cash used in investing activities | (12,901) | (15,100) | |||||||||
Financing activities | |||||||||||
Debt issuance costs | (569) | — | |||||||||
Payments on revolving facility | — | (29,000) | |||||||||
Purchase of treasury stock | (7,816) | (5,915) | |||||||||
Distributions to noncontrolling interests | (113) | (195) | |||||||||
Payment of excise tax on net share repurchases | (41) | — | |||||||||
Payments of employee taxes on certain share-based arrangements | (860) | (825) | |||||||||
Net cash used in financing activities | (9,399) | (35,935) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | (2,208) | 545 | |||||||||
Decrease in cash and cash equivalents | (4,693) | (4,597) | |||||||||
Cash and cash equivalents at beginning of year | 83,965 | 88,562 | |||||||||
Cash and cash equivalents at end of year | $ | 79,272 | $ | 83,965 | |||||||
Supplemental disclosure of investing transactions: | |||||||||||
Capital expenditures accrued but not yet paid | $ | 949 | $ | 2,317 | |||||||
Supplemental disclosure of financing transactions: | |||||||||||
Excise tax on net share repurchases accrued but not yet paid | $ | 60 | $ | 41 |
VISHAY PRECISION GROUP, INC. | |||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Consolidated Adjusted Gross Profit, Operating Income, Net Earnings Attributable to VPG Stockholders and Diluted Earnings Per Share | |||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited - In thousands except per share data) | |||||||||||||||||||||||||||||||||||||||||||||||
Gross Profit | Operating Income | Net Earnings Attributable to VPG Stockholders | Diluted Earnings Per share | ||||||||||||||||||||||||||||||||||||||||||||
Fiscal Year Ended December 31, | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||
As reported - GAAP | $ | 125,532 | $ | 150,342 | $ | 16,864 | $ | 41,954 | $ | 9,911 | $ | 25,707 | 0.74 | $ | 1.88 | ||||||||||||||||||||||||||||||||
As reported - GAAP Margins | 41.0 | % | 42.3 | % | 5.5 | % | 11.8 | % | |||||||||||||||||||||||||||||||||||||||
Acquisition purchase accounting adjustments | 79 | 335 | 79 | 335 | 79 | 335 | 0.01 | 0.02 | |||||||||||||||||||||||||||||||||||||||
Acquisition costs | — | — | 101 | — | 101 | — | 0.01 | — | |||||||||||||||||||||||||||||||||||||||
Restructuring costs | — | — | 1,062 | 1,560 | 1,062 | 1,560 | 0.08 | 0.11 | |||||||||||||||||||||||||||||||||||||||
Severance cost | — | — | 347 | 347 | |||||||||||||||||||||||||||||||||||||||||||
Foreign exchange (gain)/loss | — | — | — | — | (1,879) | 822 | (0.14) | 0.06 | |||||||||||||||||||||||||||||||||||||||
Less: Tax effect of reconciling items and discrete tax items | — | — | — | — | (3,079) | (1,245) | (0.24) | (0.10) | |||||||||||||||||||||||||||||||||||||||
As Adjusted - Non GAAP | $ | 125,611 | $ | 150,677 | $ | 18,453 | $ | 43,849 | $ | 12,700 | $ | 29,669 | $ | 0.95 | $ | 2.17 | |||||||||||||||||||||||||||||||
As Adjusted - Non GAAP Margins | 41.0 | % | 42.4 | % | 6.0 | % | 12.4 | % | |||||||||||||||||||||||||||||||||||||||
Gross Profit | Operating Income | Net Earnings Attributable to VPG Stockholders | Diluted Earnings Per share | ||||||||||||||||||||||||||||||||||||||||||||
Fiscal Quarter Ended December 31, | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||
As reported - GAAP | $ | 27,771 | $ | 38,496 | $ | 199 | $ | 12,011 | $ | 768 | $ | 4,227 | 0.06 | $ | 0.31 | ||||||||||||||||||||||||||||||||
As reported - GAAP Margins | 38.2 | % | 43.0 | % | 0.3 | % | 13.4 | % | |||||||||||||||||||||||||||||||||||||||
Acquisition purchase accounting adjustments | 79 | 31 | 79 | 31 | 79 | 31 | 0.01 | — | |||||||||||||||||||||||||||||||||||||||
Acquisition costs | — | — | 101 | — | 101 | — | 0.01 | — | |||||||||||||||||||||||||||||||||||||||
Restructuring costs | — | — | 198 | 129 | 198 | 129 | 0.01 | 0.01 | |||||||||||||||||||||||||||||||||||||||
Foreign exchange (gain)/loss | — | — | — | — | (1,913) | 2,961 | (0.15) | 0.21 | |||||||||||||||||||||||||||||||||||||||
Severance cost | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Less: Tax effect of reconciling items and discrete tax items | — | — | — | — | (1,167) | (887) | (0.10) | (0.08) | |||||||||||||||||||||||||||||||||||||||
As Adjusted - Non GAAP | $ | 27,850 | $ | 38,527 | $ | 577 | $ | 12,171 | $ | 400 | $ | 8,235 | $ | 0.03 | $ | 0.61 | |||||||||||||||||||||||||||||||
As Adjusted - Non GAAP Margins | 38.3 | % | 43.0 | % | 0.8 | % | 13.6 | % |
VISHAY PRECISION GROUP, INC. | |||||||||||||||||
Reconciliation of Adjusted Gross Profit by segment | |||||||||||||||||
(Unaudited - In thousands) | |||||||||||||||||
Fiscal quarter ended | |||||||||||||||||
December 31, 2024 | December 31, 2023 | September 28, 2024 | |||||||||||||||
Sensors | |||||||||||||||||
As reported - GAAP | $ | 8,229 | $ | 13,761 | $ | 8,730 | |||||||||||
As reported - GAAP Margins | 32.0 | % | 40.2 | % | 31.0 | % | |||||||||||
As Adjusted - Non GAAP | $ | 8,229 | $ | 13,761 | $ | 8,730 | |||||||||||
As Adjusted - Non GAAP Margins | 32.0 | % | 40.2 | % | 31.0 | % | |||||||||||
Weighing Solutions | |||||||||||||||||
As reported - GAAP | $ | 8,778 | $ | 10,834 | $ | 8,840 | |||||||||||
As reported - GAAP Margins | 34.1 | % | 35.6 | % | 35.1 | % | |||||||||||
As Adjusted - Non GAAP | $ | 8,778 | $ | 10,834 | $ | 8,840 | |||||||||||
As Adjusted - Non GAAP Margins | 34.1 | % | 35.6 | % | 35.1 | % | |||||||||||
Measurement Systems | |||||||||||||||||
As reported - GAAP | $ | 10,764 | $ | 13,906 | $ | 12,690 | |||||||||||
As reported - GAAP Margins | 50.9 | % | 56.0 | % | 56.8 | % | |||||||||||
Acquisition purchase accounting adjustments | 79 | 31 | — | ||||||||||||||
As Adjusted - Non GAAP | $ | 10,843 | $ | 13,937 | $ | 12,690 | |||||||||||
As Adjusted - Non GAAP Margins | 51.2 | % | 56.1 | % | 56.8 | % |
VISHAY PRECISION GROUP, INC. | |||||||||||||||||
Reconciliation of Adjusted EBITDA | |||||||||||||||||
(Unaudited - In thousands) | |||||||||||||||||
Fiscal quarter ended | |||||||||||||||||
December 31, 2024 | December 31, 2023 | September 28, 2024 | |||||||||||||||
Net earnings attributable to VPG stockholders | $ | 768 | $ | 4,227 | $ | (1,351) | |||||||||||
Interest Expense | 587 | 779 | 648 | ||||||||||||||
Income tax expense | 1,222 | 4,403 | 1,874 | ||||||||||||||
Depreciation | 3,026 | 2,992 | 2,988 | ||||||||||||||
Amortization | 1,007 | 999 | 925 | ||||||||||||||
EBITDA | 6,610 | $ | 13,400 | $ | 5,084 | ||||||||||||
EBITDA MARGIN | 9.1 | % | 15.0 | % | 6.7 | % | |||||||||||
Acquisition purchase accounting adjustments | 79 | 31 | — | ||||||||||||||
Acquisition costs | 101 | — | — | ||||||||||||||
Restructuring costs | 198 | 129 | 82 | ||||||||||||||
Foreign exchange loss/(gain) | (1,913) | 2,961 | 2,912 | ||||||||||||||
ADJUSTED EBITDA | 5,075 | 16,521 | 8,078 | ||||||||||||||
ADJUSTED EBITDA MARGIN | 7.0 | % | 18.5 | % | 10.7 | % |
VISHAY PRECISION GROUP, INC. | |||||||||||
Reconciliation of Adjusted EBITDA | |||||||||||
(Unaudited - In thousands) | |||||||||||
Year ended | |||||||||||
December 31, 2024 | December 31, 2023 | ||||||||||
Net earnings attributable to VPG stockholders | $ | 9,911 | $ | 25,707 | |||||||
Interest Expense | 2,512 | 3,974 | |||||||||
Income tax expense | 7,730 | 12,426 | |||||||||
Depreciation | 12,022 | 11,798 | |||||||||
Amortization | 3,783 | 3,752 | |||||||||
EBITDA | 35,958 | $ | 57,657 | ||||||||
EBITDA MARGIN | 11.7 | % | 16.2 | % | |||||||
Acquisition purchase accounting adjustments | 79 | 335 | |||||||||
Acquisition costs | 101 | — | |||||||||
Restructuring costs | 1,062 | 1,560 | |||||||||
Severance cost | 347 | — | |||||||||
Foreign exchange (gain) loss | (1,879) | 822 | |||||||||
ADJUSTED EBITDA | 35,668 | 60,374 | |||||||||
ADJUSTED EBITDA MARGIN | 11.6 | % | 17.0 | % |