株探米国株
日本語 英語
エドガーで原本を確認する
0000030305FALSE600 Anton Boulevard, Suite 1100Costa MesaCalifornia00000303052025-11-062025-11-06

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): November 6, 2025
____________________________
DUCOMMUN INCORPORATED
(Exact name of registrant as specified in its charter)
____________________________
Delaware 001-08174   95-0693330
(State or other jurisdiction
of incorporation)
(Commission
File Number)
  (IRS Employer
Identification No.)
600 Anton Boulevard, Suite 1100 , Costa Mesa, California
  92626-7100
(Address of principal executive offices)   (Zip Code)
Registrant’s telephone number, including area code (657) 335-3665
N/A
(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 240.13e-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, $.01 par value per share   DCO 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.
Ducommun Incorporated issued a press release on November 6, 2025 in the form attached hereto as Exhibit 99.1.
 
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits

Exhibit No. Exhibit Title or Description
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).





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.
 
 
DUCOMMUN INCORPORATED
(Registrant)
Date: November 6, 2025   By: /s/ Suman B. Mookerji
  Suman B. Mookerji
  Senior Vice President, Chief Financial Officer


EX-99.1 2 dcoex99_1q32025earningsrel.htm EX-99.1 Document

EXHIBIT 99.1
dcohqcostamesaletterhead_1a.jpg
NEWS RELEASE

Ducommun Incorporated Reports
Third Quarter 2025 Results
Record Quarterly Revenue and Gross Margins
COSTA MESA, CALIFORNIA (November 6, 2025) – Ducommun Incorporated (NYSE: DCO) (“Ducommun” or the “Company”) today reported results for its third quarter ended September 27, 2025.
Third Quarter 2025 Recap
•Net Revenue was $212.6 million, an increase of 6% over Q3 2024
•Gross margin of 26.6%, year-over-year growth of 40 bps
•Net loss of $64.4 million or $4.30 per share, or 30.3% of revenue
•Non-GAAP adjusted net income of $15.2 million (increase of 2% year-over-year), or $0.99 per diluted share
•Adjusted EBITDA of $34.4 million (increase of 8% year-over-year), or 16.2% of revenue, up 40 bps year-over-year
“Ducommun had another excellent quarter as we continued to make solid progress towards our VISION 2027 goals with both gross margin and Adjusted EBITDA margin at record levels. Net revenue grew 6% to a new quarterly record of $212.6 million, led by strength in our defense business which offset the continued headwinds in commercial aerospace OEM demand which was previously forecasted,” said Stephen G. Oswald, chairman, president and chief executive officer. “Ducommun’s Missile franchise continued to see strong growth in the quarter along with our military rotorcraft and fixed-wing platforms. Commercial aerospace was weak across the board and destocking continued to impact revenues despite growing production rates at the OEMs, which is very encouraging. The FAA's recent decision to allow Boeing to increase production rates on the 737 MAX to 42 aircraft per month is a big positive and a faster ramp-up in production rates will certainly help burn down the inventory in the system. We were also very pleased to see the Book to Bill ratio very strong for the Company at 1.6 times which established a new record for remaining performance obligations (“RPO”) for the Company.
“Ducommun continues to make strong progress as well in its margin expansion journey with gross margins expanding 40 bps year-over-year to 26.6%, continuing the strong momentum from the first half of the year, also at 26.6%. Adjusted EBITDA exceeded $30 million for the third consecutive quarter, expanding 40 bps year-over-year from 15.8% to 16.2% and keeping us on a good pace to meet the VISION 2027 financial goal of 18% Adjusted EBITDA with nine quarters remaining.
“The tariff environment continues to evolve but we currently do not expect it to have any material impact on our financial outlook. Ducommun is largely a U.S. manufacturer with U.S. workers and our domestic facilities generate more than 95% of Ducommun’s revenue. We are also making progress in putting in plans to largely mitigate raw materials tariff exposures through either duty exemptions on military products or by passing through to our customers under the terms of our contracts.
“In summary, Q3 was another strong performance and full year 2025 is positioned to be another record year for the Company. We are very optimistic for greater revenue growth year-over-year to close out 2025 and beyond as market demand continues to strengthen in both defense and commercial aerospace.”

1


Third Quarter Results
Net revenue for the third quarter of 2025 was $212.6 million compared to $201.4 million for the third quarter of 2024. The year-over-year increase was primarily due to the following in the Company's key end-use markets:
•$14.2 million higher revenue in the Company’s military and space end-use markets due to higher rates on selected missiles, fixed-wing aircraft, rotary-wing aircraft, and ground vehicle weapon platforms; partially offset by
•$8.1 million lower revenue in the Company’s commercial aerospace end-use markets due to lower rates on business jet aircraft and large aircraft platforms.
In addition, revenue for the Company’s industrial end-use markets for the third quarter of 2025 increased $5.1 million compared to the third quarter of 2024 mainly due to restocking and last time buys.
Net loss for the third quarter of 2025 was $(64.4) million, or (30.3)% of revenue, or $(4.30) per share, compared to net income of $10.1 million, or 5.0% revenue, or $0.67 per diluted share, for the third quarter of 2024. This reflects higher litigation settlement and related costs, net, of $99.7 million, partially offset by lower income tax expense of $19.8 million and higher gross profit of $3.8 million.
Gross profit for the third quarter of 2025 was $56.5 million, or 26.6% of revenue, compared to gross profit of $52.7 million, or 26.2% of revenue, for the third quarter of 2024. The increase in gross profit as a percentage of net revenue year-over-year was primarily due to lower other manufacturing costs and lower restructuring charges as a result of nearing the completion of the wind down of the Monrovia performance center, partially offset by unfavorable product mix.
Operating loss for the third quarter of 2025 was $80.1 million, or 37.7% of revenue, compared to operating income of $15.3 million, or 7.6% of revenue, in the comparable period last year. The year-over-year decrease of $95.3 million was primarily due to higher litigation settlement and related costs, net, partially offset by higher gross profit and lower restructuring charges. Non-GAAP adjusted operating income for the third quarter of 2025 was $22.4 million, or 10.6% of revenue, compared to $21.1 million, or 10.5% of revenue, in the comparable period last year. The year-over-year increase was primarily due to better operating leverage from higher revenue and gross profit.
Adjusted EBITDA for the third quarter of 2025 was $34.4 million, or 16.2% of revenue, compared to $31.9 million, or 15.8% of revenue, for the comparable period in 2024.
Interest expense for the third quarter of 2025 was $2.9 million compared to $3.8 million in the comparable period of 2024. The year-over-year decrease was primarily due lower interest rates along with a lower debt balance.
During the third quarter of 2025, the net cash provided by operations was $18.1 million compared to $13.9 million during the third quarter of 2024. The higher net cash provided by operations during the third quarter of 2025 was primarily due to the litigation settlement and related costs, net, which impacted net loss but has not yet been paid, lower accounts receivable, partially offset by lower contract liabilities, higher contract assets, and lower accrued and other liabilities.
Business Segment Information
Electronic Systems
Electronic Systems segment net revenue for the quarter ended September 27, 2025 was $123.1 million, compared to $115.4 million for the third quarter of 2024. The year-over-year increase was primarily due to the following in the Company's key end-use markets:
•$8.2 million higher revenue within the Company’s military and space end-use markets due to higher rates on selected missile and fixed-wing aircraft platforms, partially offset by lower rates on electronic warfare platforms; partially offset by
•$5.6 million lower revenue in the Company’s commercial aerospace end-use markets due to lower rates on large aircraft platforms.
In addition, revenue for the Company’s industrial end-use markets for the third quarter of 2025 increased $5.1 million compared to the third quarter of 2024 mainly due to some restocking and last time buys.
Electronic Systems segment operating income for the quarter ended September 27, 2025 was $21.1 million, or 17.1% of revenue, compared to $18.9 million, or 16.4% of revenue, for the comparable quarter in 2024. The year-over-year increase of $2.2 million was primarily due to higher manufacturing volume. Non-GAAP adjusted operating income for the third quarter of 2025 was $21.5 million, or 17.5% of revenue, compared to $19.4 million, or 16.8% of revenue, in the comparable period last year.
2



Structural Systems
Structural Systems segment net revenue for the quarter ended September 27, 2025 was $89.5 million, compared to $86.0 million for the third quarter of 2024. The year-over-year increase was primarily due to the following:
•$6.0 million higher revenue within the Company’s military and space end-use markets due to higher rates on selected rotary-wing aircraft and ground vehicle weapon platforms; partially offset by
•$2.5 million lower revenue within the Company’s commercial aerospace end-use markets due to lower rates on business jet aircraft platforms, partially offset by higher rates on large aircraft platforms.
Structural Systems segment operating income for the quarter ended September 27, 2025 was $11.9 million, or 13.3% of revenue, compared to $8.3 million, or 9.6% of revenue, for the comparable quarter in 2024. The year-over-year increase of $3.6 million was primarily due to lower other manufacturing costs and lower restructuring charges as a result of nearing the completion of the wind down of the Monrovia performance center, partially offset by lower manufacturing volume. Non-GAAP adjusted operating income for the third quarter of 2025 was $14.3 million, or 16.0% of revenue, compared to $12.6 million, or 14.7% of revenue, in the comparable period last year.
Corporate General and Administrative (“CG&A”) Expenses
CG&A expenses for the third quarter of 2025 were $113.1 million, or 53.2% of total Company revenue, compared to $11.9 million, or 5.9% of total Company revenue, for the comparable quarter in the prior year. The year-over-year increase in CG&A expenses was primarily due to higher litigation settlement and related costs, net, of $99.7 million discussed above.
Conference Call
A teleconference hosted by Stephen G. Oswald, the Company’s chairman, president and chief executive officer, and Suman B. Mookerji, the Company’s senior vice president, chief financial officer will be held today, November 6, 2025 at 10:00 a.m. PT (1:00 p.m. ET) to review these financial results. To access the conference call, please pre-register using the following registration link:
https://register-conf.media-server.com/register/BIae514c03f41a4b62b03fc86251b6e6a4
Registrants will receive a confirmation with dial-in details. Mr. Oswald and Mr. Mookerji will be speaking on behalf of the Company and anticipate the call (including Q&A) to last approximately 45 minutes. A live webcast of the event can be accessed using the link above. A replay of the webcast will be available on the Ducommun website at Ducommun.com.
Additional information regarding Ducommun's results can be found in the Q3 2025 Earnings Presentation available at Ducommun.com.
About Ducommun Incorporated
Ducommun Incorporated delivers value-added innovative manufacturing solutions to customers in the aerospace, defense and industrial markets. Founded in 1849, the Company specializes in two core areas - Electronic Systems and Structural Systems - to produce complex products and components for commercial aircraft platforms, mission-critical military and space programs, and sophisticated industrial applications. For more information, visit Ducommun.com.
Forward Looking Statements
This press release and any attachments include “forward-looking statements,” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, in particular, expectations relating to growing production rates at commercial aerospace OEMs, any statements about the Company's VISION 2027 Strategy and its progress towards the financial goals stated therein, including our expectations related to year-over-year revenue growth for the remainder of 2025 and beyond, our expectations relating to the impact of the current tariff environment on the Company's financial outlook and the success of planned mitigation measures to reduce the impact thereof. The Company generally uses the words “may,” “will,” “could,” “expect,” “anticipate,” “believe,” “estimate,” “plan,” “intend,” “continue” and similar expressions in this press release and any attachments to identify forward-looking statements. The Company bases these forward-looking
3


statements on its current views with respect to future events and financial performance. Actual results could differ materially from those projected in the forward-looking statements. These forward-looking statements are subject to risks, uncertainties and assumptions, including, among other things: whether the anticipated pre-tax restructuring charges will be sufficient to address all anticipated restructuring costs, including related to employee separation, facilities consolidation, inventory write-down and other asset impairments; whether the expected cost savings from the restructuring will ultimately be obtained in the amount and during the period anticipated; whether the restructuring in the affected areas will be sufficient to build a more cost efficient, focused, higher margin enterprise with higher returns for the Company's shareholders; the strength of the real estate market, the duration of any lease entered into as part of any sale-leaseback transaction, the amount of commissions owed to brokers, and applicable tax rates; the impact of the Company’s debt service obligations and restrictive debt covenants; our ability to overcome headwinds relating to pending subrogation claims asserted by third-party insurers, including the carrier of the entity that provides the labor and facilities for our Guaymas performance center through an arbitration proceeding currently pending in Arizona with respect to the Guaymas performance center fire, which may become material; the Company’s end-use markets are cyclical; the Company depends upon a selected base of industries and customers; a significant portion of the Company’s business depends upon U.S. Government defense spending; risks associated with a prolonged U.S. federal government shutdown; the Company is subject to extensive regulation and audit by the Defense Contract Audit Agency; contracts with some of the Company’s customers contain provisions which give the its customers a variety of rights that are unfavorable to the Company; further consolidation in the aerospace industry could adversely affect the Company’s business and financial results; the Company’s ability to successfully make acquisitions, including its ability to successfully integrate, operate or realize the projected benefits of such businesses; the possibility of labor disruptions adversely affecting our business; the Company relies on its suppliers to meet the quality and delivery expectations of its customers; the Company uses estimates when bidding on fixed-price contracts which estimates could change and result in adverse effects on its financial results; the impact of existing and future laws and regulations; the impact of existing and future accounting standards and tax rules and regulations; environmental liabilities could adversely affect the Company’s financial results; cyber security attacks, internal system or service failures may adversely impact the Company’s business and operations; the ultimate geographic spread, duration and severity of the coronavirus (COVID-19) outbreak, and the effectiveness of actions taken, or actions that may be taken, by governmental authorities to contain the outbreak or treat its impact, and other risks and uncertainties, including those detailed from time to time in the Company’s periodic reports filed with the Securities and Exchange Commission. You should not put undue reliance on any forward-looking statements. You should understand that many important factors, including those discussed herein, could cause the Company’s results to differ materially from those expressed or suggested in any forward-looking statement. Except as required by law, the Company does not undertake any obligation to update or revise these forward-looking statements to reflect new information or events or circumstances that occur after the date of this news release, November 6, 2025, or to reflect the occurrence of unanticipated events or otherwise. Readers are advised to review the Company’s filings with the Securities and Exchange Commission (which are available from the SEC’s EDGAR database at www.sec.gov).
Note Regarding Non-GAAP Financial Information
This release contains non-GAAP financial measures, including Adjusted EBITDA (which excludes interest expense, income tax (benefit) expense, depreciation, amortization, stock-based compensation expense, restructuring charges, professional fees related to unsolicited non-binding acquisition offer, inventory purchase accounting adjustments, gain on sale of property and other assets, and litigation settlement and related costs, net), including as a percentage of revenue, non-GAAP operating income, including as a percentage of net revenues, non-GAAP net income, non-GAAP earnings per share, and backlog. In addition, certain other prior period amounts have been reclassified to conform to current year’s presentation.
The Company believes the presentation of these non-GAAP measures provide important supplemental information to management and investors regarding financial and business trends relating to its financial condition and results of operations. The Company’s management uses these non-GAAP financial measures along with the most directly comparable GAAP financial measures in evaluating the Company’s actual and forecasted operating performance, capital resources and cash flow. The non-GAAP financial information presented herein should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. The Company discloses different non-GAAP financial measures in order to provide greater transparency and to help the Company’s investors to more meaningfully evaluate and compare Ducommun’s results to its previously reported results. The non-GAAP financial measures that the Company uses may not be comparable to similarly titled financial measures used by other companies.

4


The Company defines backlog as customer placed purchase orders and long-term agreements (“LTAs”) with firm fixed price and expected delivery dates of 24 months or less. The majority of the LTAs do not meet the definition of a contract under ASC 606 and thus, the backlog amount disclosed herein may or may not be greater than the remaining performance obligations disclosed under ASC 606. Backlog is subject to delivery delays or program cancellations, which are beyond the Company’s control. Backlog is affected by timing differences in the placement of customer orders and tends to be concentrated in some of the Company’s programs.
CONTACT:
Suman Mookerji, Senior Vice President, Chief Financial Officer, 657.335.3665
[Financial Tables Follow]
5



DUCOMMUN INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Dollars in thousands)
 
September 27,
2025
December 31,
2024
Assets
Current Assets
Cash and cash equivalents $ 50,918  $ 37,139 
Accounts receivable, net 111,269  109,716 
Contract assets 248,402  200,584 
Inventories 192,817  196,881 
Production cost of contracts 5,685  6,802 
Other current assets 72,259  16,959 
Total Current Assets 681,350  568,081 
Property and Equipment, Net 107,361  109,812 
Operating Lease Right-of-Use Assets 42,173  28,611 
Goodwill 244,600  244,600 
Intangibles, Net 137,027  149,591 
Deferred income taxes 18,172  2,239 
Other Assets 17,887  23,167 
Total Assets $ 1,248,570  $ 1,126,101 
Liabilities and Shareholders’ Equity
Current Liabilities
Accounts payable $ 85,281  $ 75,784 
Contract liabilities 34,450  34,445 
Accrued and other liabilities 194,227  44,214 
Operating lease liabilities 7,796  8,531 
Current portion of long-term debt 12,500  12,500 
Total Current Liabilities 334,254  175,474 
Long-Term Debt, Less Current Portion 215,046  229,830 
Non-Current Operating Lease Liabilities 36,129  21,284 
Other Long-Term Liabilities 14,096  16,983 
Total Liabilities 599,525  443,571 
Commitments and Contingencies
Shareholders’ Equity
Common Stock 149  148 
Additional Paid-In Capital 229,980  217,523 
Retained Earnings 412,093  453,475 
Accumulated Other Comprehensive Income 6,823  11,384 
Total Shareholders’ Equity 649,045  682,530 
Total Liabilities and Shareholders’ Equity $ 1,248,570  $ 1,126,101 

6


DUCOMMUN INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share amounts)
 
  Three Months Ended Nine Months Ended
  September 27,
2025
September 28,
2024
September 27,
2025
September 28,
2024
Net Revenues $ 212,558  $ 201,412  $ 608,932  $ 589,259 
Cost of Sales 156,083  148,736  447,122  438,401 
Gross Profit 56,475  52,676  161,810  150,858 
Selling, General and Administrative Expenses 36,267  35,486  106,820  104,498 
Restructuring Charges 583  1,924  1,617  4,548 
Litigation Settlement and Related Costs, Net 99,675  —  99,675  — 
Operating (Loss) Income (80,050) 15,266  (46,302) 41,812 
Interest Expense (2,927) (3,829) (9,198) (11,687)
Other Income —  —  1,746  — 
(Loss) Income Before Taxes (82,977) 11,437  (53,754) 30,125 
Income Tax (Benefit) Expense (18,531) 1,289  (12,372) 5,404 
Net (Loss) Income $ (64,446) $ 10,148  $ (41,382) $ 24,721 
(Loss) Earnings Per Share
Basic (loss) earnings per share $ (4.30) $ 0.69  $ (2.77) $ 1.68 
Diluted (loss) earnings per share $ (4.30) $ 0.67  $ (2.77) $ 1.65 
Weighted-Average Number of Common Shares Outstanding
Basic 14,978  14,806  14,925  14,758 
Diluted 14,978  15,039  14,925  14,981 
Gross Profit % 26.6  % 26.2  % 26.6  % 25.6  %
SG&A % 17.1  % 17.6  % 17.5  % 17.7  %
Operating (Loss) Income % (37.7) % 7.6  % (7.6) % 7.1  %
Net (Loss) Income % (30.3) % 5.0  % (6.8) % 4.2  %
Effective Tax (Benefit) Rate (22.3) % 11.3  % (23.0) % 17.9  %

7


DUCOMMUN INCORPORATED AND SUBSIDIARIES
GAAP TO NON-GAAP NET INCOME TO ADJUSTED EBITDA RECONCILIATION
(Unaudited)
(Dollars in thousands)

  Three Months Ended Nine Months Ended
  September 27,
2025
September 28,
2024
September 27,
2025
September 28,
2024
GAAP net (loss) income $ (64,446) $ 10,148  $ (41,382) $ 24,721 
Non-GAAP Adjustments:
Interest expense 2,927  3,829  9,198  11,687 
Income tax (benefit) expense (18,531) 1,289  (12,372) 5,404 
Depreciation 4,037  4,285  12,305  12,339 
Amortization 4,301  4,246  12,890  12,790 
Stock-based compensation expense (1)
5,808  4,467  17,511  12,753 
Restructuring charges (2)
583  1,924  1,617  5,405 
Professional fees related to unsolicited non-binding acquisition offer —  1,033  —  2,407 
Inventory purchase accounting adjustments —  663  —  1,745 
Gain on sale of property and other assets —  —  (1,746) — 
Litigation settlement and related costs, net 99,675  —  99,675  — 
Adjusted EBITDA $ 34,354  $ 31,884  $ 97,696  $ 89,251 
Net (loss) income as a % of net revenues (30.3) % 5.0  % (6.8) % 4.2  %
Adjusted EBITDA as a % of net revenues 16.2  % 15.8  % 16.0  % 15.1  %
(1) The three and nine months ended September 27, 2025 included $0.6 million and $2.0 million, respectively, of stock-based compensation expense for awards with both performance and market conditions that will be settled in cash. The three and nine months ended September 28, 2024 included $0.9 million and $2.8 million, respectively, of stock-based compensation expense for awards with both performance and market conditions that will be settled in cash. The three and nine months ended September 27, 2025 included $0.1 million and $0.3 million, respectively, of stock-based compensation expense recorded as cost of sales. The three and nine months ended September 28, 2024 included $0.1 million and $0.3 million, respectively, of stock-based compensation expense recorded as cost of sales.
(2) The three and nine months ended September 28, 2024 included zero and $0.9 million, respectively, of restructuring charges that were recorded as cost of sales.
8


DUCOMMUN INCORPORATED AND SUBSIDIARIES
BUSINESS SEGMENT PERFORMANCE
(Unaudited)
(Dollars in thousands)
  Three Months Ended Nine Months Ended
  %
Change
September 27,
2025
September 28,
2024
%
of Net  Revenues
2025
%
of Net  Revenues
2024
%
Change
September 27,
2025
September 28,
2024
%
of Net  Revenues
2025
%
of Net  Revenues
2024
Net Revenues
Electronic Systems 6.6  % $ 123,082  $ 115,412  57.9  % 57.3  % 5.8  % $ 343,056  $ 324,391  56.3  % 55.1  %
Structural Systems 4.0  % 89,476  86,000  42.1  % 42.7  % 0.4  % 265,876  264,868  43.7  % 44.9  %
Total Net Revenues 5.5  % $ 212,558  $ 201,412  100.0  % 100.0  % 3.3  % $ 608,932  $ 589,259  100.0  % 100.0  %
Segment Operating Income
Electronic Systems $ 21,098  $ 18,910  17.1  % 16.4  % $ 60,212  $ 54,685  17.6  % 16.9  %
Structural Systems 11,927  8,289  13.3  % 9.6  % 31,844  21,716  12.0  % 8.2  %
33,025  27,199  92,056  76,401 
Corporate General and Administrative Expenses (1)
(113,075) (11,933) (53.2) % (5.9) % (138,358) (34,589) (22.7) % (5.9) %
Total Operating (Loss) Income $ (80,050) $ 15,266  (37.7) % 7.6  % $ (46,302) $ 41,812  (7.6) % 7.1  %
Adjusted EBITDA
Electronic Systems
Operating Income
$ 21,098  $ 18,910  $ 60,212  $ 54,685 
Depreciation and Amortization 3,553  3,575  10,694  10,869 
Stock-Based Compensation Expense (2)
71  70  294  241 
Restructuring Charges 71  91  242  562 
24,793  22,646  20.1  % 19.6  % 71,442  66,357  20.8  % 20.5  %
Structural Systems
Operating Income
11,927  8,289  31,844  21,716 
Depreciation and Amortization 4,670  4,849  14,182  14,058 
Stock-Based Compensation Expense (3)
60  105  381  261 
Restructuring Charges 512  1,833  1,375  4,843 
Inventory Purchase Accounting Adjustments —  663  —  1,745 
17,169  15,739  19.2  % 18.3  % 47,782  42,623  18.0  % 16.1  %
Corporate General and Administrative Expenses (1)
Operating loss
(113,075) (11,933) (138,358) (34,589)
Depreciation and Amortization 115  107  319  202 
Stock-Based Compensation Expense (4)
5,677  4,292  16,836  12,251 
Professional Fees Related to Unsolicited Non-Binding Acquisition Offer —  1,033  —  2,407 
Litigation Settlement and Related Costs, Net 99,675  —  99,675  — 
(7,608) (6,501) (21,528) (19,729)
Adjusted EBITDA
$ 34,354  $ 31,884  16.2  % 15.8  % $ 97,696  $ 89,251  16.0  % 15.1  %
Capital Expenditures
Electronic Systems $ 1,216  $ 1,011  $ 4,264  $ 2,950 
Structural Systems 1,029  1,295  6,272  4,172 
Corporate Administration 109  —  122  3,024 
Total Capital Expenditures $ 2,354  $ 2,306  $ 10,658  $ 10,146 
(1)Includes costs not allocated to either the Electronic Systems or Structural Systems operating segments.
(2)The three and nine months ended September 27, 2025 each included $0.1 million of stock-based compensation expense recorded as cost of sales. The three and nine months ended September 28, 2024 each included $0.1 million of stock-based compensation expense recorded as cost of sales.
9


(3)The three and nine months ended September 27, 2025 included $0.1 million and $0.2 million, respectively, of stock-based compensation expense recorded as cost of sales. The three and nine months ended September 28, 2024 included $0.1 million and $0.2 million, respectively, of stock-based compensation expense recorded as cost of sales.
(4)The three and nine months ended September 27, 2025 included $0.6 million and $2.0 million, respectively, of stock-based compensation expense for awards with both performance and market conditions that will be settled in cash. The three and nine months ended September 28, 2024 included $0.9 million and $2.8 million, respectively, of stock-based compensation expense for awards with both performance and market conditions that will be settled in cash.
10


DUCOMMUN INCORPORATED AND SUBSIDIARIES
GAAP TO NON-GAAP OPERATING INCOME RECONCILIATION
(Unaudited)
(Dollars in thousands)
Three Months Ended Nine Months Ended
GAAP To Non-GAAP Operating Income September 27, 2025 September 28, 2024 %
of Net  Revenues
2025
%
of Net  Revenues
2024
September 27, 2025 September 28, 2024 %
of Net  Revenues
2025
%
of Net  Revenues
2024
GAAP operating (loss) income
$ (80,050) $ 15,266  $ (46,302) $ 41,812 
GAAP operating income - Electronic Systems $ 21,098  $ 18,910  $ 60,212  $ 54,685 
Adjustments to GAAP operating income - Electronic Systems:
Restructuring charges 71  91  242  562 
Amortization of acquisition-related intangible assets 373  373  1,120  1,120 
Total adjustments to GAAP operating income - Electronic Systems 444  464  1,362  1,682 
Non-GAAP adjusted operating income - Electronic Systems 21,542  19,374  17.5  % 16.8  % 61,574  56,367  17.9  % 17.4  %
GAAP operating income - Structural Systems 11,927  8,289  31,844  21,716 
Adjustments to GAAP operating income - Structural Systems:
Restructuring charges 512  1,833  1,375  4,843 
Inventory purchase accounting adjustments —  663  —  1,745 
Amortization of acquisition-related intangible assets 1,859  1,859  5,578  5,578 
Total adjustments to GAAP operating income - Structural Systems 2,371  4,355  6,953  12,166 
Non-GAAP adjusted operating income - Structural Systems 14,298  12,644  16.0  % 14.7  % 38,797  33,882  14.6  % 12.8  %
GAAP operating loss - Corporate
(113,075) (11,933) (138,358) (34,589)
Adjustments to GAAP Operating Income - Corporate
Professional fees related to unsolicited non-binding acquisition offer —  1,033  —  2,407 
Litigation settlement and related costs, net 99,675  —  99,675  — 
Total adjustments to GAAP Operating Income - Corporate 99,675  1,033  99,675  2,407 
Non-GAAP adjusted operating loss - Corporate
(13,400) (10,900) (38,683) (32,182)
Total non-GAAP adjustments to GAAP operating income
102,490  5,852  107,990  16,255 
Non-GAAP adjusted operating income
$ 22,440  $ 21,118  10.6  % 10.5  % $ 61,688  $ 58,067  10.1  % 9.9  %

11


DUCOMMUN INCORPORATED AND SUBSIDIARIES
GAAP TO NON-GAAP NET INCOME AND EARNINGS PER SHARE RECONCILIATION
(Unaudited)
(Dollars in thousands, except per share amounts)
Three Months Ended Nine Months Ended
GAAP To Non-GAAP Net Income September 27,
2025
September 28,
2024
September 27,
2025
September 28,
2024
GAAP net (loss) income $ (64,446) $ 10,148  $ (41,382) $ 24,721 
Adjustments to GAAP net income:
Restructuring charges 583  1,924  1,617  5,405 
Professional fees related to unsolicited non-binding acquisition offer —  1,033  —  2,407 
Inventory purchase accounting adjustments —  663  —  1,745 
Gain on sale of property and other assets —  —  (1,746) — 
Amortization of acquisition-related intangible assets 2,232  2,232  6,698  6,698 
Litigation settlement and related costs, net 99,675  —  99,675  — 
Total adjustments to GAAP net income before provision for income taxes 102,490  5,852  106,244  16,255 
Income tax effect on non-GAAP adjustments (1)
(22,890) (1,170) (23,641) (3,251)
Non-GAAP adjusted net income $ 15,154  $ 14,830  $ 41,221  $ 37,725 

Three Months Ended Nine Months Ended
GAAP Earnings Per Share To Non-GAAP Earnings Per Share September 27,
2025
September 28,
2024
September 27,
2025
September 28,
2024
GAAP diluted (loss) earnings per share (“EPS”) $ (4.30) $ 0.67  $ (2.77) $ 1.65 
Adjustments to GAAP diluted EPS:
Restructuring charges 0.04  0.13  0.10  0.36 
Professional fees related to unsolicited non-binding acquisition offer —  0.07  —  0.16 
Inventory purchase accounting adjustments —  0.05  —  0.12 
Gain on sale of property and other assets —  —  (0.11) — 
Amortization of acquisition-related intangible assets 0.14  0.15  0.44  0.45 
Litigation settlement and related costs, net 6.49  —  6.53  — 
Total adjustments to GAAP diluted EPS before provision for income taxes 6.67  0.40  6.96  1.09 
Income tax effect on non-GAAP adjustments (1)
(1.49) (0.08) (1.55) (0.22)
Non-GAAP adjusted diluted EPS (2)
$ 0.99  $ 0.99  $ 2.70  $ 2.52 
GAAP weighted-average shares - basic 14,978 14,806 14,925 14,758
GAAP weighted-average shares - diluted 14,978 15,039 14,925 14,981
Non-GAAP weighted-average shares - diluted (3)
15,361 15,039 15,267 14,981
(1) Effective tax rate of 20.0% used for both 2025 and 2024 adjustments, except for litigation settlement and related costs, net which utilized the incremental tax rate of 22.4%.
(2) Non-GAAP adjusted diluted EPS will not foot for the three and nine months ended September 27, 2025 as the GAAP net loss per share was calculated using the GAAP weighted-average shares - basic but the adjustments to GAAP diluted EPS and Non-GAAP adjusted diluted EPS were calculated using the Non-GAAP weighted-average shares - diluted.
(3) In periods of GAAP net loss, non-GAAP weighted-average shares differs from GAAP diluted weighted-average shares due to the non-GAAP net income reported.
12


DUCOMMUN INCORPORATED AND SUBSIDIARIES
NON-GAAP BACKLOG* BY REPORTING SEGMENT
(Unaudited)
(Dollars in thousands)
 
September 27,
2025
December 31,
2024
Consolidated Ducommun
Military and space $ 650,749  $ 624,785 
Commercial aerospace 465,496  415,905 
Industrial 19,496  20,129 
Total $ 1,135,741  $ 1,060,819 
Electronic Systems
Military and space $ 462,142  $ 459,546 
Commercial aerospace 91,111  76,291 
Industrial 19,496  20,129 
Total $ 572,749  $ 555,966 
Structural Systems
Military and space $ 188,607  $ 165,239 
Commercial aerospace 374,385  339,614 
Total $ 562,992  $ 504,853 
* Under ASC 606, the Company defines performance obligations as customer placed purchase orders with firm fixed price and firm delivery dates. The remaining performance obligations disclosed under ASC 606 as of September 27, 2025 were $1,031.2 million. The Company defines backlog as customer placed purchase orders and long-term agreements (“LTAs”) with firm fixed price and expected delivery dates of 24 months or less. Backlog as of September 27, 2025 was $1,135.7 million compared to $1,060.8 million as of December 31, 2024.
13