Delaware | 001-34365 | 41-1990662 | ||||||||||||
(State or other jurisdiction | (Commission | (I.R.S. Employer | ||||||||||||
of incorporation) | File Number) | Identification No.) |
7800 Walton Parkway, New Albany, Ohio |
43054 | |||||||
(Address of principal executive offices) | (Zip Code) |
☐ | 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)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, par value $0.01 per share | CVGI | The NASDAQ Global Select Market |
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 | |||||||
Fourth quarter and year ended December 31, 2024 earnings press release dated March 10, 2025. |
||||||||
COMMERCIAL VEHICLE GROUP, INC. | ||||||||||||||||||||
March 10, 2025 | By: | /s/ Andy Cheung |
||||||||||||||||||
Name: | Chung Kin Cheung ("Andy Cheung") |
|||||||||||||||||||
Title: | Chief Financial Officer (Principal Financial Officer) |
Fourth Quarter | |||||||||||||||||
2024 | 2023 | Change | |||||||||||||||
Revenues | $ | 163.3 | $ | 193.7 | (15.7) | % | |||||||||||
Gross profit | $ | 13.1 | $ | 24.4 | (46.3) | % | |||||||||||
Gross margin | 8.0 | % | 12.6 | % | |||||||||||||
Adjusted gross profit 1 |
$ | 13.6 | $ | 24.8 | (45.2) | % | |||||||||||
Adjusted gross margin 1 |
8.3 | % | 12.8 | % | |||||||||||||
Operating income (loss) | $ | (5.3) | $ | 4.1 | NM 2 |
||||||||||||
Operating margin | (3.2) | % | 2.1 | % | |||||||||||||
Adjusted operating income (loss) 1 |
$ | (4.3) | $ | 5.4 | NM 2 |
||||||||||||
Adjusted operating margin 1 |
(2.6) | % | 2.8 | % | |||||||||||||
Net income (loss) from continuing operations |
$ | (35.0) | $ | 22.6 | NM 2 |
||||||||||||
Adjusted net income (loss) from continuing operations 1 |
$ | (5.1) | $ | 2.1 | NM 2 |
||||||||||||
Earnings (loss) per share, diluted | $ | (1.04) | $ | 0.67 | NM 2 |
||||||||||||
Adjusted earnings (loss) per share, diluted 1 |
$ | (0.15) | $ | 0.06 | NM 2 |
||||||||||||
Adjusted EBITDA 1 |
$ | 0.9 | $ | 8.3 | (89.2) | % | |||||||||||
Adjusted EBITDA margin 1 |
0.6 | % | 4.3 | % | |||||||||||||
1 See Appendix A for GAAP to Non-GAAP reconciliation |
|||||||||||||||||
2 Not meaningful |
Metric | 2025 Outlook ($ millions) | ||||
Net Sales | $670 - $710 | ||||
Adjusted EBITDA | $25 - $30 |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Revenues | $ | 163,292 | $ | 193,721 | $ | 723,355 | $ | 835,469 | |||||||||||||||
Cost of revenues | 150,217 | 169,344 | 650,236 | 714,378 | |||||||||||||||||||
Gross profit | 13,075 | 24,377 | 73,119 | 121,091 | |||||||||||||||||||
Selling, general and administrative expenses | 18,346 | 20,309 | 73,877 | 81,218 | |||||||||||||||||||
Operating income (loss) | (5,271) | 4,068 | (758) | 39,873 | |||||||||||||||||||
Other (income) expense | (1,585) | 707 | (2,200) | 1,195 | |||||||||||||||||||
Interest expense | 2,200 | 2,338 | 9,174 | 10,248 | |||||||||||||||||||
Loss on extinguishment of debt | 509 | — | 509 | — | |||||||||||||||||||
Income (loss) before provision for income taxes | (6,395) | 1,023 | (8,241) | 28,430 | |||||||||||||||||||
Provision (benefit) for income taxes | 28,603 | (21,548) | 27,493 | (15,203) | |||||||||||||||||||
Net income (loss) from continuing operations | $ | (34,998) | $ | 22,571 | $ | (35,734) | $ | 43,633 | |||||||||||||||
Net income (loss) from discontinued operations |
(3,721) | 711 | 7,867 | 5,778 | |||||||||||||||||||
Net income (loss) | (38,719) | 23,282 | (27,867) | 49,411 | |||||||||||||||||||
Earnings (loss) per common share | |||||||||||||||||||||||
Income (loss) from continuing operations | $ | (1.04) | $ | 0.68 | $ | (1.07) | $ | 1.32 | |||||||||||||||
Income (loss) from discontinued operations | $ | (0.11) | $ | 0.02 | $ | 0.24 | $ | 0.18 | |||||||||||||||
Diluted earning (loss) per share | |||||||||||||||||||||||
Income (loss) from continuing operations | $ | (1.04) | $ | 0.67 | $ | (1.07) | $ | 1.30 | |||||||||||||||
Income (loss) from discontinued operations | $ | (0.11) | $ | 0.03 | $ | 0.24 | $ | 0.17 | |||||||||||||||
Weighted average shares outstanding | |||||||||||||||||||||||
Basic | 33,497 | 33,132 | 33,418 | 33,040 | |||||||||||||||||||
Diluted | 33,497 | 33,443 | 33,418 | 33,581 | |||||||||||||||||||
ASSETS | 2024 | 2023 | |||||||||
Current Assets: | |||||||||||
Cash | $ | 26,630 | $ | 37,848 | |||||||
Accounts receivable, net | 118,683 | 129,346 | |||||||||
Inventories | 128,224 | 117,267 | |||||||||
Current assets held for sale | — | 15,603 | |||||||||
Other current assets | 29,763 | 27,678 | |||||||||
Total current assets | 303,300 | 327,742 | |||||||||
Property, plant and equipment, net | 68,861 | 68,923 | |||||||||
Operating lease right-of-use asset, net | 29,931 | 31,165 | |||||||||
Intangible assets, net | 3,918 | 6,594 | |||||||||
Deferred income taxes, net | 11,084 | 33,568 | |||||||||
Noncurrent assets held for sale | — | 9,173 | |||||||||
Other assets | 7,479 | 6,049 | |||||||||
TOTAL ASSETS | $ | 424,573 | $ | 483,214 | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current Liabilities: | |||||||||||
Accounts payable | $ | 77,002 | $ | 75,246 | |||||||
Current operating lease liabilities | 8,033 | 7,502 | |||||||||
Accrued liabilities and other | 32,325 | 44,836 | |||||||||
Current portion of long-term debt and short-term debt | 8,438 | 15,313 | |||||||||
Current liabilities held-for-sale | — | 2,292 | |||||||||
Total current liabilities | 125,798 | 145,189 | |||||||||
Long-term debt | 127,062 | 126,201 | |||||||||
Noncurrent liabilities held-for-sale | — | 31 | |||||||||
Long-term operating lease liabilities | 22,795 | 24,417 | |||||||||
Pension and other post-retirement liabilities | 8,143 | 9,196 | |||||||||
Other long-term liabilities | 5,183 | 5,248 | |||||||||
Total liabilities | 288,981 | 310,282 | |||||||||
Stockholders’ equity: | |||||||||||
Preferred stock |
— | — | |||||||||
Common stock |
337 | 333 | |||||||||
Treasury stock, at cost | (16,468) | (16,150) | |||||||||
Additional paid-in capital | 269,117 | 265,217 | |||||||||
Retained deficit | (74,051) | (46,184) | |||||||||
Accumulated other comprehensive loss | (43,343) | (30,284) | |||||||||
Total stockholders’ equity | 135,592 | 172,932 | |||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 424,573 | $ | 483,214 |
Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vehicle Solutions | Electrical Systems | Aftermarket and Accessories | Corporate / Other | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 91,379 | $ | 107,140 | $ | 40,299 | $ | 56,188 | $ | 31,614 | $ | 30,393 | $ | — | $ | — | $ | 163,292 | $ | 193,721 | ||||||||||||||||||||||||||||||||||||||||||
Gross profit | 7,051 | 10,100 | 767 | 8,873 | 5,257 | 5,442 | — | (38) | 13,075 | 24,377 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling, general & administrative expenses | 5,341 | 6,501 | 2,452 | 2,176 | 2,096 | 2,127 | 8,457 | 9,505 | 18,346 | 20,309 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating income (loss) | $ | 1,710 | $ | 3,599 | $ | (1,685) | $ | 6,697 | $ | 3,161 | $ | 3,315 | $ | (8,457) | $ | (9,543) | $ | (5,271) | $ | 4,068 |
Twelve Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vehicle Solutions | Electrical Systems | Aftermarket and Accessories | Corporate / Other | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 404,164 | $ | 469,962 | $ | 189,626 | $ | 228,424 | $ | 129,565 | $ | 137,083 | $ | — | $ | — | $ | 723,355 | $ | 835,469 | ||||||||||||||||||||||||||||||||||||||||||
Gross profit | 39,228 | 59,363 | 10,701 | 35,397 | 23,348 | 26,514 | (158) | (183) | 73,119 | 121,091 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling, general & administrative expenses | 21,326 | 26,109 | 10,252 | 9,107 | 8,322 | 8,144 | 33,977 | 37,858 | 73,877 | 81,218 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating income (loss) | $ | 17,902 | $ | 33,254 | $ | 449 | $ | 26,290 | $ | 15,026 | $ | 18,370 | $ | (34,135) | $ | (38,041) | $ | (758) | $ | 39,873 |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, 2024 | December 31, 2023 | December 31, 2024 | December 31, 2023 | ||||||||||||||||||||
Gross profit | $ | 13,075 | $ | 24,377 | $ | 73,119 | $ | 121,091 | |||||||||||||||
Restructuring | 568 | 385 | 9,186 | 759 | |||||||||||||||||||
Adjusted gross profit | $ | 13,643 | $ | 24,762 | $ | 82,305 | $ | 121,850 | |||||||||||||||
% of revenues | 8.4 | % | 12.8 | % | 11.4 | % | 14.6 | % |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, 2024 | December 31, 2023 | December 31, 2024 | December 31, 2023 | ||||||||||||||||||||
Operating income (loss) | $ | (5,271) | $ | 4,068 | $ | (758) | $ | 39,873 | |||||||||||||||
Restructuring | 1,015 | 1,367 | 10,784 | 1,800 | |||||||||||||||||||
Gain on sale of fixed assets | — | — | (3,544) | — | |||||||||||||||||||
Total operating income adjustments | 1,015 | 1,015 | 1,367 | 7,240 | 1,800 | ||||||||||||||||||
Adjusted operating income (loss) | $ | (4,256) | $ | 5,435 | $ | 6,482 | $ | 41,673 | |||||||||||||||
% of revenues | (2.6) | % | 2.8 | % | 0.9 | % | 5.0 | % |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, 2024 | December 31, 2023 | December 31, 2024 | December 31, 2023 | ||||||||||||||||||||
Net income (loss) from continuing operations | (34,998) | 22,571 | (35,734) | 43,633 | |||||||||||||||||||
Pre-tax adjusting items: | |||||||||||||||||||||||
Operating income (loss) adjustments | 1,015 | 1,367 | 7,240 | 1,800 | |||||||||||||||||||
Loss on early extinguishment of debt | 509 | — | 509 | — | |||||||||||||||||||
Tax Valuation Allowance | 28,769 | (21,521) | 28,769 | (21,521) | |||||||||||||||||||
Adjusted (benefit) provision for income taxes1 |
(381) | (342) | (1,937) | (450) | |||||||||||||||||||
Adjusted net income (loss) from continuing operations | $ | (5,086) | $ | 2,075 | $ | (1,153) | $ | 23,462 | |||||||||||||||
Diluted EPS | $ | (1.04) | $ | 0.67 | $ | (1.07) | $ | 1.30 | |||||||||||||||
Adjustments to diluted EPS | $ | 0.89 | $ | (0.61) | $ | 1.04 | $ | (0.60) | |||||||||||||||
Adjusted diluted EPS | $ | (0.15) | $ | 0.06 | $ | (0.03) | $ | 0.70 |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, 2024 | December 31, 2023 | December 31, 2024 | December 31, 2023 | ||||||||||||||||||||
Net income (loss) from continuing operations | $ | (34,998) | $ | 22,571 | $ | (35,734) | $ | 43,633 | |||||||||||||||
Interest expense | 2,200 | 2,338 | 9,174 | 10,248 | |||||||||||||||||||
Provision (benefit) for income taxes | 28,603 | (21,548) | 27,493 | (15,203) | |||||||||||||||||||
Depreciation expense | 3,480 | 3,345 | 13,919 | 13,084 | |||||||||||||||||||
Amortization expense | 140 | 267 | 603 | 1,070 | |||||||||||||||||||
EBITDA | $ | (575) | $ | 6,973 | $ | 15,455 | $ | 52,832 | |||||||||||||||
% of revenues | (0.4) | % | 3.6 | % | 2.1 | % | 6.3 | % | |||||||||||||||
EBITDA adjustments | |||||||||||||||||||||||
Restructuring | 1,015 | 1,367 | 10,784 | 1,800 | |||||||||||||||||||
Gain on sale of fixed assets | — | — | (3,544) | — | |||||||||||||||||||
Loss on early extinguishment of debt | 509 | — | 509 | — | |||||||||||||||||||
Adjusted EBITDA | $ | 949 | $ | 8,340 | $ | 23,204 | $ | 54,632 | |||||||||||||||
% of revenues | 0.6 | % | 4.3 | % | 3.2 | % | 6.5 | % |
Three Months Ended December 31, 2024 | |||||||||||||||||||||||||||||
Vehicle Solutions | Electric Systems | Aftermarket and Accessories | Corporate | Total | |||||||||||||||||||||||||
Operating income (loss) | $ | 1,710 | $ | (1,685) | $ | 3,161 | $ | (8,457) | $ | (5,271) | |||||||||||||||||||
Restructuring | 1,060 | — | (45) | — | 1,015 | ||||||||||||||||||||||||
Adjusted operating income (loss) | $ | 2,770 | $ | (1,685) | $ | — | $ | 3,116 | $ | — | $ | (8,457) | $ | (4,256) | |||||||||||||||
% of revenues | 3.0 | % | (4.2) | % | 9.9 | % | (2.6) | % | |||||||||||||||||||||
Twelve Months Ended December 31, 2024 | |||||||||||||||||||||||||||||
Vehicle Solutions | Electric Systems | Aftermarket and Accessories | Corporate | Total | |||||||||||||||||||||||||
Operating income (loss) | $ | 17,902 | $ | 449 | $ | 15,026 | $ | (34,135) | $ | (758) | |||||||||||||||||||
Restructuring | 5,936 | 3,744 | 940 | 164 | 10,784 | ||||||||||||||||||||||||
Gain on sale of fixed assets | (3,544) | — | — | — | (3,544) | ||||||||||||||||||||||||
Adjusted operating income (loss) | $ | 20,294 | $ | 4,193 | $ | 15,966 | $ | (33,971) | $ | 6,482 | |||||||||||||||||||
% of revenues | 5.0 | % | 2.2 | % | 12.3 | % | 0.9 | % |
Three Months Ended December 31, 2023 | |||||||||||||||||||||||||||||
Vehicle Solutions | Electric Systems | Aftermarket and Accessories | Corporate | Total | |||||||||||||||||||||||||
Operating income (loss) | $ | 3,599 | $ | 6,697 | $ | 3,315 | $ | (9,543) | $ | 4,068 | |||||||||||||||||||
Restructuring | 385 | — | — | 982 | 1,367 | ||||||||||||||||||||||||
Adjusted operating income (loss) | $ | 3,984 | $ | 6,697 | $ | 3,315 | $ | (8,561) | $ | 5,435 | |||||||||||||||||||
% of revenues | 3.7 | % | 11.9 | % | 10.9 | % | 2.8 | % |
Twelve Months Ended December 31, 2023 | |||||||||||||||||||||||||||||
Vehicle Solutions | Electric Systems | Aftermarket and Accessories | Corporate | Total | |||||||||||||||||||||||||
Operating income (loss) | $ | 33,254 | $ | 26,290 | $ | 18,370 | $ | (38,041) | $ | 39,873 | |||||||||||||||||||
Restructuring | 809 | 8 | — | 983 | 1,800 | ||||||||||||||||||||||||
Adjusted operating income (loss) | $ | 34,063 | $ | 26,298 | $ | 18,370 | $ | (37,058) | $ | 41,673 | |||||||||||||||||||
% of revenues | 7.2 | % | 11.5 | % | 13.4 | % | 5.0 | % |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, 2024 | December 31, 2023 | December 31, 2024 | December 31, 2023 | ||||||||||||||||||||
CONTINUING OPERATIONS |
|||||||||||||||||||||||
Cash flows from operating activities | $ | (17,230) | $ | 8,495 | $ | (19,498) | $ | 29,458 | |||||||||||||||
Purchases of property, plant and equipment | (3,973) | (4,165) | (17,682) | (18,947) | |||||||||||||||||||
Proceeds from disposal/sale of property, plant and equipment | — | — | 4,455 | — | |||||||||||||||||||
Proceeds from sale of business | 22,001 | — | 44,961 | — | |||||||||||||||||||
Free cash flow from continuing operations | $ | 798 | $ | 4,330 | $ | 12,236 | $ | 10,511 | |||||||||||||||
DISCONTINUED OPERATIONS |
|||||||||||||||||||||||
Cash flows from operating activities | $ | (9,387) | $ | (209) | $ | (13,954) | $ | 8,818 | |||||||||||||||
Purchases of property, plant and equipment | — | (335) | (838) | (749) | |||||||||||||||||||
Free cash flow from discontinued operations | $ | (9,387) | $ | (544) | $ | (14,792) | $ | 8,069 | |||||||||||||||
TOTAL COMPANY |
|||||||||||||||||||||||
Cash flows from operating activities | $ | (26,617) | $ | 8,286 | $ | (33,452) | $ | 38,276 | |||||||||||||||
Purchases of property, plant and equipment | (3,973) | (4,500) | (18,520) | (19,696) | |||||||||||||||||||
Proceeds from disposal/sale of property, plant and equipment | — | — | 4,455 | — | |||||||||||||||||||
Proceeds from sale of business | 22,001 | — | 44,961 | — | |||||||||||||||||||
Free cash flow | $ | (8,589) | $ | 3,786 | $ | (2,556) | $ | 18,580 |
Three Months Ended | ||||||||||||||||||||||||||
March 31, 2024 | June 30, 2024 | September 30, 2024 | December 31, 2024 | |||||||||||||||||||||||
Revenues by segment | ||||||||||||||||||||||||||
Vehicles Solutions | $ | 105,207 | $ | 110,282 | $ | 97,296 | $ | 91,379 | ||||||||||||||||||
Electrical Systems | 55,795 | 50,152 | 43,380 | 40,299 | ||||||||||||||||||||||
Aftermarket and Accessories | 33,624 | 33,231 | 31,096 | 31,614 | ||||||||||||||||||||||
Total revenues | $ | 194,626 | $ | 193,665 | $ | 171,772 | $ | 163,292 |
Three Months Ended | ||||||||||||||||||||||||||
March 31, 2024 | June 30, 2024 | September 30, 2024 | December 31, 2024 | |||||||||||||||||||||||
Gross profit | $ | 23,164 | $ | 20,459 | $ | 16,421 | $ | 13,075 | ||||||||||||||||||
Restructuring | 1,583 | 3,517 | 3,518 | 568 | ||||||||||||||||||||||
Adjusted gross profit | $ | 24,747 | $ | 23,976 | $ | 19,939 | $ | 13,643 |
Three Months Ended | ||||||||||||||||||||||||||
March 31, 2024 | June 30, 2024 | September 30, 2024 | December 31, 2024 | |||||||||||||||||||||||
Operating income (loss) | $ | 4,509 | $ | 1,064 | $ | (1,060) | $ | (5,271) | ||||||||||||||||||
Restructuring | 1,777 | 3,775 | 4,217 | 1,015 | ||||||||||||||||||||||
Gain on sale of fixed assets | — | — | (3,544) | — | ||||||||||||||||||||||
Total operating income adjustments | 1,777 | 3,775 | 673 | 1,015 | ||||||||||||||||||||||
Adjusted operating income (loss) | $ | 6,286 | $ | 4,839 | $ | (387) | $ | (4,256) |
Three Months Ended | ||||||||||||||||||||||||||
March 31, 2024 | June 30, 2024 | September 30, 2024 | December 31, 2024 | |||||||||||||||||||||||
Net income (loss) from continuing operations | $ | 1,446 | $ | (1,299) | $ | (883) | $ | (34,998) | ||||||||||||||||||
Pre-tax adjusting items: | ||||||||||||||||||||||||||
Operating income (loss) adjustments | 1,777 | 3,775 | 673 | 1,015 | ||||||||||||||||||||||
Loss on early extinguishment of debt | — | — | — | 509 | ||||||||||||||||||||||
Tax Valuation Allowance | — | — | — | 28,769 | ||||||||||||||||||||||
Adjusted (benefit) provision for income taxes1 |
(444) | (944) | (168) | (381) | ||||||||||||||||||||||
Adjusted net income (loss) from continuing operations | $ | 2,779 | $ | 1,532 | $ | (378) | $ | (5,086) | ||||||||||||||||||
Diluted EPS | $ | 0.04 | $ | (0.04) | $ | (0.03) | $ | (1.04) | ||||||||||||||||||
Adjustments to diluted EPS | $ | 0.04 | $ | 0.09 | $ | 0.02 | $ | 0.89 | ||||||||||||||||||
Adjusted diluted EPS | $ | 0.08 | $ | 0.05 | $ | (0.01) | $ | (0.15) |
Three Months Ended | ||||||||||||||||||||||||||
March 31, 2024 | June 30, 2024 | September 30, 2024 | December 31, 2024 | |||||||||||||||||||||||
Net income (loss) from continuing operations | $ | 1,446 | $ | (1,299) | $ | (883) | $ | (34,998) | ||||||||||||||||||
Interest expense | 2,186 | 2,417 | 2,371 | 2,200 | ||||||||||||||||||||||
Provision (benefit) for income taxes | 665 | (260) | (1,515) | 28,603 | ||||||||||||||||||||||
Depreciation expense | 3,432 | 3,445 | 3,562 | 3,480 | ||||||||||||||||||||||
Amortization expense | 183 | 140 | 140 | 140 | ||||||||||||||||||||||
EBITDA | $ | 7,912 | $ | 4,443 | $ | 3,675 | $ | (575) | ||||||||||||||||||
% of revenues | 4.1 | % | 2.3 | % | 2.1 | % | (0.4) | % | ||||||||||||||||||
EBITDA adjustments: | ||||||||||||||||||||||||||
Restructuring | 1,777 | 3,775 | 4,217 | 1,015 | ||||||||||||||||||||||
Gain on sale of fixed assets | — | — | (3,544) | — | ||||||||||||||||||||||
Loss on Early Extinguishment of Debt | — | — | — | 509 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 9,689 | $ | 8,218 | $ | 4,348 | $ | 949 | ||||||||||||||||||
% of revenues | 5.0 | % | 4.2 | % | 2.5 | % | 0.6 | % |
Three Months Ended | ||||||||||||||||||||||||||
March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | |||||||||||||||||||||||
Revenues by segment | ||||||||||||||||||||||||||
Vehicles Solutions | $ | 126,671 | $ | 120,916 | $ | 115,235 | $ | 107,140 | ||||||||||||||||||
Electrical Systems | 54,749 | 63,625 | 53,862 | 56,188 | ||||||||||||||||||||||
Aftermarket and Accessories | 36,631 | 36,259 | 33,800 | 30,393 | ||||||||||||||||||||||
Total revenues | $ | 218,051 | $ | 220,800 | $ | 202,897 | $ | 193,721 |
Three Months Ended | ||||||||||||||||||||||||||
March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | |||||||||||||||||||||||
Gross profit | $ | 31,888 | $ | 35,517 | $ | 29,309 | $ | 24,377 | ||||||||||||||||||
Restructuring | 68 | 306 | — | 385 | ||||||||||||||||||||||
Adjusted gross profit | $ | 31,956 | $ | 35,823 | $ | 29,309 | $ | 24,762 |
Three Months Ended | ||||||||||||||||||||||||||
March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | |||||||||||||||||||||||
Operating income |
$ | 12,399 | $ | 14,486 | $ | 8,920 | $ | 4,068 | ||||||||||||||||||
Restructuring | 90 | 343 | — | 1,367 | ||||||||||||||||||||||
Adjusted operating income |
$ | 12,489 | $ | 14,829 | $ | 8,920 | $ | 5,435 |
Three Months Ended | ||||||||||||||||||||||||||
March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | |||||||||||||||||||||||
Net income from continuing operations |
$ | 7,147 | $ | 9,234 | $ | 4,681 | $ | 22,571 | ||||||||||||||||||
Pre-tax adjusting items: | ||||||||||||||||||||||||||
Operating income adjustments |
90 | 343 | — | 1,367 | ||||||||||||||||||||||
Tax Valuation Allowance | — | — | — | (21,521) | ||||||||||||||||||||||
Adjusted (benefit) provision for income taxes1 |
(23) | (85) | — | (342) | ||||||||||||||||||||||
Adjusted net income from continuing operations |
$ | 7,214 | $ | 9,492 | $ | 4,681 | $ | 2,075 | ||||||||||||||||||
Diluted EPS | $ | 0.22 | $ | 0.28 | $ | 0.14 | $ | 0.67 | ||||||||||||||||||
Adjustments to diluted EPS | — | — | — | $ | (0.61) | |||||||||||||||||||||
Adjusted diluted EPS | $ | 0.22 | $ | 0.28 | $ | 0.14 | $ | 0.06 |
Three Months Ended | ||||||||||||||||||||||||||
March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | |||||||||||||||||||||||
Net income from continuing operations |
$ | 7,147 | $ | 9,234 | $ | 4,681 | $ | 22,571 | ||||||||||||||||||
Interest expense | 2,749 | 2,672 | 2,489 | 2,338 | ||||||||||||||||||||||
Provision (benefit) for income taxes | 2,706 | 2,272 | 1,367 | (21,548) | ||||||||||||||||||||||
Depreciation expense | 3,114 | 3,264 | 3,361 | 3,345 | ||||||||||||||||||||||
Amortization expense | 253 | 283 | 267 | 267 | ||||||||||||||||||||||
EBITDA | $ | 15,969 | $ | 17,725 | $ | 12,165 | $ | 6,973 | ||||||||||||||||||
% of revenues | 7.3 | % | 8.0 | % | 6.0 | % | 3.6 | % | ||||||||||||||||||
EBITDA adjustments: | ||||||||||||||||||||||||||
Restructuring | 90 | 343 | — | 1,367 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 16,059 | $ | 18,068 | $ | 12,165 | $ | 8,340 | ||||||||||||||||||
% of revenues | 7.4 | % | 8.2 | % | 6.0 | % | 4.3 | % |