NEW GOLD ANNOUNCES RESULTS OF VOTE FOR ELECTION OF BOARD OF DIRECTORS

PR Newswire


TORONTO
, May 7, 2025 /PRNewswire/ – New Gold Inc. (“New Gold” or the “Company”) (TSX: NGD) (NYSE American: NGD) today announces the voting results from the election of its Board of Directors at New Gold’s Annual and Special Meeting of Shareholders (the “Meeting”) held on May 6, 2025, as set out below.

Election of Directors


Director Nominee


Votes For


% For


Votes Withheld


% Withheld

Patrick Godin

428,081,129

99.70 %

1,303,979

0.30 %

Sophie Bergeron

427,630,255

99.59 %

1,754,853

0.41 %

Ross Bhappu

427,911,430

99.66 %

1,473,678

0.34 %

Nicholas Chirekos

394,885,856

91.97 %

34,499,252

8.03 %

Gillian Davidson

426,373,176

99.30 %

3,011,932

0.70 %

Thomas McCulley

427,919,939

99.66 %

1,465,169

0.34 %

Christian Milau

424,822,124

98.94 %

4,562,984

1.06 %

Richard O’Brien

405,488,179

94.43 %

23,896,929

5.57 %

Marilyn Schonberner

426,184,735

99.25 %

3,200,373

0.75 %

Say on Pay Advisory Vote


Votes For


Votes Against


% For


% Against

405,189,666

24,195,443

94.37 %

5.63 %

The results of the other matters considered at the Meeting are disclosed in the Report of Voting Results filed on SEDAR+ at www.sedarplus.com on May 7, 2025.

About New Gold

New Gold is a Canadian-focused intermediate mining Company with a portfolio of two core producing assets in Canada, the New Afton copper-gold mine and the Rainy River gold mine. New Gold’s vision is to be the most valued intermediate gold and copper producer through profitable and responsible mining for our shareholders and stakeholders. For further information on the Company, visit www.newgold.com

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/new-gold-announces-results-of-vote-for-election-of-board-of-directors-302449199.html

SOURCE New Gold Inc.

Volaris Reports April 2025 Traffic Results: Load Factor of 82%

MEXICO CITY, May 07, 2025 (GLOBE NEWSWIRE) — Controladora Vuela Compañía de Aviación, S.A.B. de C.V. (NYSE: VLRS and BMV: VOLAR) (“Volaris” or “the Company”), the ultra-low-cost carrier (ULCC) serving Mexico, the United States, Central and South America, reports its April 2025 preliminary traffic results.

In April, Volaris’ ASM capacity increased by 16.9% year-over-year, while RPMs for the month grew by 12.7%. Mexican domestic RPMs increased 12.9%, while international RPMs increased 12.2%. As a result, the load factor decreased by 3.1 percentage points year-over-year to 81.6%. During the month, Volaris transported 2.6 million passengers.

Enrique Beltranena, Volaris’ President and CEO, said: “April figures reflect one of the most complex months to forecast capacity, given the macro volatility. We grew RPMs in both our domestic and international markets and, staying true to our ULCC model, proactively implemented competitive pricing strategies to sustain high occupancy levels while optimizing TRASM. Looking ahead, we continue to cautiously modulate growth, grounded in two guiding priorities: customer demand and sustained profitability.”

  Apr 2025 Apr 2024 Variance YTD Apr 2025 YTD Apr 2024 Variance
RPMs (million, scheduled & charter)            
Domestic 1,596   1,413   12.9 % 6,132   5,742   6.8 %
International 932   830   12.2 % 3,858   3,647   5.8 %
Total 2,528   2,243   12.7 % 9,990   9,389   6.4 %
ASMs (million, scheduled & charter)            
Domestic 1,836   1,568   17.1 % 6,944   6,336   9.6 %
International 1,260   1,079   16.7 % 4,889   4,528   8.0 %
Total 3,096   2,647   16.9 % 11,833   10,864   8.9 %
Load Factor (%, RPMs/ASMs)            
Domestic 86.9 % 90.1 % (3.2) pp 88.3 % 90.6 % (2.3) pp
International 73.9 % 76.9 % (3.0) pp 78.9 % 80.5 % (1.6) pp
Total 81.6 % 84.7 % (3.1) pp 84.4 % 86.4 % (2.0) pp
Passengers (thousand, scheduled & charter)            
Domestic 1,967   1,716   14.6 % 7,375   6,701   10.1 %
International 649   563   15.4 % 2,659   2,501   6.3 %
Total 2,616   2,278   14.8 % 10,034   9,202   9.0 %

The information included in this report has not been audited and does not provide information on the Company’s future performance. Volaris’ future performance depends on several factors. It cannot be inferred that any period’s performance or its comparison year-over-year will indicate a similar performance in the future. Figures are rounded for convenience purposes.

Glossary

Revenue passenger miles (RPMs): Number of seats booked by passengers multiplied by the number of miles flown.

Available seat miles (ASMs): Number of seats available for passengers multiplied by the number of miles flown.

Load factor: RPMs divided by ASMs and expressed as a percentage.

Passengers: The total number of passengers booked on all flight segments.

Investor Relations Contact

Ricardo Martínez / [email protected]

Media Contact
Israel Álvarez / [email protected]

About Volaris

*Controladora Vuela Compañía de Aviación, S.A.B. de C.V. (“Volaris” or “the Company”) (NYSE: VLRS and BMV: VOLAR) is an ultra-low-cost carrier, with point-to-point operations, serving Mexico, the United States, Central, and South America. Volaris offers low base fares to build its market, providing quality service and extensive customer choice. Since the beginning of operations in March 2006, Volaris has increased its routes from 5 to more than 229 and its fleet from 4 to 145 aircraft. Volaris offers more than 500 daily flight segments on routes that connect 44 cities in Mexico and 29 cities in the United States, Central, and South America, with one of the youngest fleets in Mexico. Volaris targets passengers who are visiting friends and relatives, cost-conscious business and leisure travelers in Mexico, the United States, Central, and South America. For more information, please visit ir.volaris.com. Volaris routinely posts information that may be important to investors on its investor relations website. The Company encourages investors and potential investors to consult the Volaris website regularly for important information about Volaris.



NN, Inc. Reports First Quarter 2025 Results

Company reaffirms full-year adjusted EBITDA 2025 outlook and five-year sales and margin targets

Company initiates full-year 2025 free cash flow guidance of $14-$16 million

CHARLOTTE, N.C., May 07, 2025 (GLOBE NEWSWIRE) — NN, Inc. (NASDAQ: NNBR) (“NN” or the “Company”), a global diversified industrial company that engineers and manufactures high-precision components and assemblies, today reported results for the first quarter ended March 31, 2025.

First Quarter Highlights

  • Net sales of $105.7 million, decreased by 12.8% versus the prior year first quarter.
  • Pro forma net sales, adjusted for the sale of Lubbock, rationalized business, and currency translation, decreased by 1.3% compared to the prior year first quarter.
    • Strong China domestic sales growth continues, up by 12.5% versus the prior year first quarter.
    • NN does not directly sell Chinese manufactured products into the U.S.
  • GAAP earnings per share of $(0.23) and adjusted earnings per share results of $(0.03), increases versus ($0.34) and ($0.08), respectively, versus the prior year first quarter.
  • Pro forma adjusted EBITDA of $10.6 million, flat to prior year first quarter.
  • Adjusted EBITDA margin of 10%, an increase compared to 9.3% in the prior year first quarter.
  • NN is tracking to all long-term goals and transformational pillars – growth, diversification, costs, and cash.
  • Recently raised 5-year adjusted EBITDA margin target to 13-14%.
    • Rationalization of underperforming business and plants remains on track with additional footprint reductions under evaluation; an estimated $15 million total cost savings are expected in 2025.
  • New business wins were $16.4 million, concentrated in the key focus areas of industrial products, electrical and power products, medical, and high-value automotive products.
    • NN’s new business pipeline remains robust at over $740 million and continues to expand in key targeted growth areas. Approximately 30% of the pipeline focused on non-traditional automotive applications.
    • NN’s pipeline and new business wins are improving sales and margin mix and strengthening the Company’s sales growth and structural earnings power.
  • Medical products business growth plan stays focused; currently adding specialized equipment to meet expanded new business pipeline and support initial wins. NN’s medical pipeline is currently at peak levels of $40+ million since re-entering the medical market in October 2023.
  • Term Loan refinancing process completed post quarter-end, positioning the Company to advance its 5-year transformation plans.

“NN marked another quarter of solid steps forward across key areas of our transformation, and our results for the quarter have kept us on track with our full-year outlook and five-year plan. Our strategic and transformation-led progress was highlighted by growth and new wins in targeted markets, including stamped, medical, and electrical products, as well as high-value automotive” said Harold Bevis, President and Chief Executive Officer of NN, Inc. “Our commercial growth agenda captured $16.4 million of new business wins in the quarter, progress that has kept the Company on pace to meet its aggressive multi-year sales growth target.

Mr. Bevis continued, “Our commercial pipeline remains robust at over $740 million and we continue to grow our presence in highly-accretive growth markets. Due to programs won in prior years and programs won in 2025 year to date through early May, we have now won 120 new programs worth $55 million (peak annual sales) launching in 2025. This will add incremental sales in the second half of fiscal 2025. We have had some foundational wins thus far in 2025, and we are excited about our future.”

“Operationally, our team continues to diligently execute against our cost-out and plant level productivity enhancement initiatives, with a 2025 goal of $15 million cost reduction. 2025 will mark a significant turning point in NN’s free cash flow performance, and we are initiating full-year 2025 guidance of $14 to $16 million.”

Mr. Bevis concluded, “Despite heightened macroeconomic uncertainty, the threat of U.S. tariffs is thus far immaterial to NN, and our business segments have showed continued resilience. We believe we are well positioned to continue driving organic growth, reduce our cost profile, and increase our cash flow. Although there are well-known uncertainties across the global economy, we know that have ample cause for optimism and we remain excited about our transformation plan, both commercially and operationally. 2025 will serve as a pivotal year in our progression, and we look forward to delivering strong results for our shareholders and stakeholders this year and continuing upon that momentum into the future.”


First Quarter Results

Net sales were $105.7 million, a decrease of 12.8% compared to the first quarter of 2024 net sales of $121.2 million, primarily due to the rationalization of underperforming business and plants, the sale of our Lubbock operations in 2024, lower volumes and unfavorable foreign exchange effects. These decreases were partially offset by higher precious metals pass-through pricing. Loss from operations for the first quarter of 2025 was $4.8 million, flat compared to prior year.


First Quarter Adjusted Results

Pro forma net sales when adjusted for rationalized sales and currency changes and the sale of Lubbock, were a decrease of 1.3% in the first quarter when compared to the first quarter of 2024.

Adjusted income from operations for the first quarter of 2025 was $2.0 million compared to adjusted loss from operations of $0.7 million for the same period in 2024. Adjusted EBITDA was $10.6 million, or 10.0% of sales, compared to $11.3 million, or 9.3% of sales, for the same period in 2024.

Adjusted net loss from operations was $1.4 million, or $0.03 per diluted share, compared to adjusted net loss of $4.0 million, or $0.08 per diluted share, for the same period in 2024. Free cash flow was a use of cash of $7.1 million compared to a generation of cash of $0.3 million for the same period in 2024.


Power Solutions


Net sales for the first quarter of 2025 were $43.5 million compared to $48.2 million in the same period in 2024.

The decrease is primarily due to the sale of our Lubbock operations, lower volumes and unfavorable foreign exchange effects of $0.8 million. These decreases were partially offset by higher precious metals pass-through pricing. Income from operations was $3.0 million compared to income from operations of $4.0 million for the same period in 2024.

Adjusted income from operations was $5.5 million compared to $6.8 million in the first quarter of 2024. The decrease in adjusted income from operations was primarily due to lower revenues and unfavorable product mix, partially offset by lower operating costs due to the sale of the Lubbock operations in 2024.


Mobile Solutions

Net sales for the first quarter of 2025 were $62.2 million compared to $73.1 million in the first quarter of 2024. The decrease in sales was primarily due to the closure of the Juarez plant, lower volumes and unfavorable foreign exchange effects of $1.9 million. Loss from operations was $2.7 million compared to loss from operations of $2.1 million for the same period in 2024.

Adjusted income from operations was $1.6 million compared to adjusted loss from operations of $1.2 million in the first quarter of 2024. The increase in adjusted income from operations was primarily due to lower headcount and lower incentive compensation expense.


2025 Outlook

Guidance assumes that key markets remain stable, global foreign currency exchange rates remain consistent with current bank forward rates, the global metals market conditions remain similar to current levels, and start of production on new programs remains stable.

Note that core performance metrics for net sales and adjusted EBITDA are normalized for sale of Lubbock and rationalized business during 2024.

  • Net sales to range between $430 to $460 million
  • Adjusted EBITDA to range between $53 to $63 million
  • Free cash flow to range between $14 to $16 million; guidance assumes receipt of CARES Act refund in 2025
  • New business wins to range between $60 to $70 million
    • Targeting larger amounts from stamped products, electrical products, and medical products
    • China will fund its own new wins program
    • Continue to leverage $340 million of machinery and equipment to minimize cash capex spend

Chris Bohnert, Senior Vice President and Chief Financial Officer, commented, “Thus far the direct impacts of tariff and trade negotiations are immaterial to our results and, as a result, we are maintaining our full-year 2025 guidance range for adjusted EBITDA. Given the current lower relative visibility in the context of growing global economic uncertainty, we expect prevailing market conditions to push our adjusted EBITDA guidance towards the lower half of the provided range. In response to the contraction in GDP in early 2025, we are slightly modifying our full-year net sales outlook, now expecting net sales in the range of $430 million to $460 million. Additionally, with the recently completed refinancing of our term loan, we are initiating full-year free cash flow guidance, expecting results to range between $14 million and $16 million. Our action plans and forecast are supported by continued operational and cost efficiencies across this year, which will help us maintain the strong pace of our transformation and rate of growth.”


Conference Call

NN will discuss its results during its quarterly investor conference call on May 8, 2025, at 9 a.m. ET. The call and supplemental presentation may be accessed via NN’s website, www.nninc.com. The conference call can also be accessed by dialing 1-877-255-4315 or 1-412-317-6579. For those who are unavailable to listen to the live broadcast, a replay will be available shortly after the call until May 8, 2026.

NN discloses in this press release the non-GAAP financial measures of adjusted income (loss) from operations, adjusted EBITDA, adjusted net income (loss), adjusted net income (loss) per diluted common share, and free cash flow. Each of these non-GAAP financial measures provides supplementary information about the impacts of restructuring and integration expense, acquisition and transition expenses, foreign exchange impacts on inter-company loans, amortization of intangibles and deferred financing costs, and other non-operating impacts on our business.

The financial tables found later in this press release include a reconciliation of adjusted income (loss) from operations, adjusted operating margin, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss), adjusted net income (loss) per diluted share, free cash flow to the U.S. GAAP financial measures of income (loss) from operations, net income (loss), net income (loss) per diluted common share, and cash provided (used) by operating activities.


About NN, Inc

.

NN, Inc., a global diversified industrial company, combines advanced engineering and production capabilities with in-depth materials science expertise to design and manufacture high-precision components and assemblies for a variety of markets on a global basis. Headquartered in Charlotte, North Carolina, NN has facilities in North America, South America, Europe and China. For more information about the company and its products, please visit www.nninc.com.

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Except for specific historical information, many of the matters discussed in this press release may express or imply projections of revenues or expenditures, statements of plans and objectives or future operations or statements of future economic performance. These statements may discuss goals, intentions and expectations as to future trends, plans, events, results of operations or financial condition, or state other information relating to NN, Inc. (the “Company”) based on current beliefs of management as well as assumptions made by, and information currently available to, management. Forward-looking statements generally will be accompanied by words such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “forecast,” “growth,” “guidance,” “intend,” “may,” “will,” “possible,” “potential,” “predict,” “project”, “trajectory” or other similar words, phrases or expressions. Forward-looking statements involve a number of risks and uncertainties that are outside of management’s control and that may cause actual results to be materially different from such forward-looking statements. Such factors include, among others, general economic conditions and economic conditions in the industrial sector; the impacts of pandemics, epidemics, disease outbreaks and other public health crises on our financial condition, business operations and liquidity; the potential impacts of tariffs on the U.S. economy, the economy of other countries in which we conduct operations and our industry, as well as the potential implications and ramifications of tariffs on our business and the local and global supply chains supporting the same, and our ability to mitigate any adverse impacts of such; competitive influences; risks that current customers will commence or increase captive production; risks of capacity underutilization; quality issues; material changes in the costs and availability of raw materials; economic, social, political and geopolitical instability, military conflict, currency fluctuation, and other risks of doing business outside of the United States; inflationary pressures and changes in the cost or availability of materials, supply chain shortages and disruptions, the availability of labor and labor disruptions along the supply chain; our dependence on certain major customers, some of whom are not parties to long-term agreements (and/or are terminable on short notice); the impact of acquisitions and divestitures, as well as expansion of end markets and product offerings; our ability to hire or retain key personnel; the level of our indebtedness; the restrictions contained in our debt agreements; our ability to obtain financing at favorable rates, if at all, and to refinance existing debt as it matures; our ability to secure, maintain or enforce patents or other appropriate protections for our intellectual property; new laws and governmental regulations; the impact of climate change on our operations; uncertainty of government policies and actions after recent U.S. elections in respect to global trade, tariffs and international trade agreements; and cyber liability or potential liability for breaches of our or our service providers’ information technology systems or business operations disruptions. The foregoing factors should not be construed as exhaustive and should be read in conjunction with the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in the Company’s filings made with the U.S. Securities and Exchange Commission. Any forward-looking statement speaks only as of the date of this press release, and the Company undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for the Company to predict their occurrence or how they will affect the Company. The Company qualifies all forward-looking statements by these cautionary statements.

With respect to any non-GAAP financial measures included in the following document, the accompanying information required by SEC Regulation G can be found in the back of this document or in the “Investors” section of the Company’s web site, www.nninc.com, under the heading “News & Events” and subheading “Presentations.”

Investor & Media Contacts:

Joe Caminiti or Stephen Poe
[email protected]
312-445-2870

Financial Tables Follow

 
NN, Inc.

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)

(Unaudited)
 
  Three Months Ended

March 31,

(in thousands, except per share data)
  2025       2024  
Net sales $ 105,688     $ 121,198  
Cost of sales (exclusive of depreciation and amortization shown separately below)   91,646       101,086  
Selling, general, and administrative expense   11,170       13,348  
Depreciation and amortization   8,774       12,547  
Other operating income, net   (1,113 )     (1,000 )
Loss from operations   (4,789 )     (4,783 )
Interest expense   5,194       5,366  
Other expense (income), net   (2,169 )     4,153  
Loss before provision for income taxes and share of net income from joint venture   (7,814 )     (14,302 )
Provision for income taxes   (1,310 )     (506 )
Share of net income from joint venture   2,439       2,271  
Net loss $ (6,685 )   $ (12,537 )
Other comprehensive income (loss):      
Foreign currency transaction gain (loss)   3,125       (2,346 )
Reclassification adjustments from the interest rate swap included in net loss, net of tax         (449 )
Other comprehensive income (loss) $ 3,125     $ (2,795 )
Comprehensive loss $ (3,560 )   $ (15,332 )
       
Basic and diluted net loss per share $ (0.23 )   $ (0.34 )
Shares used to calculate basic and diluted net loss per share   49,075       47,724  
               

NN, Inc.

Condensed Consolidated Balance Sheets

(Unaudited) 
 

(in thousands, except per share data)
March 31,

2025
  December 31,

2024
Assets      
Current assets:      
Cash and cash equivalents $ 11,739     $ 18,128  
Accounts receivable, net   67,750       61,549  
Inventories   62,927       61,877  
Income tax receivable   12,688       12,634  
Prepaid assets   5,600       2,855  
Other current assets   12,270       10,519  
Total current assets   172,974       167,562  
Property, plant and equipment, net   162,040       162,034  
Operating lease right-of-use assets   38,305       39,317  
Intangible assets, net   41,005       44,410  
Investment in joint venture   37,622       34,971  
Deferred tax assets   1,329       1,329  
Other non-current assets   7,449       7,270  
Total assets $ 460,724     $ 456,893  
Liabilities, Preferred Stock, and Stockholders’ Equity      
Current liabilities:      
Accounts payable $ 45,876     $ 38,879  
Accrued salaries, wages and benefits   17,698       19,915  
Income tax payable   534       659  
Short-term debt and current maturities of long-term debt   3,719       5,039  
Current portion of operating lease liabilities   5,566       6,038  
Other current liabilities   16,711       13,382  
Total current liabilities   90,104       83,912  
Deferred tax liabilities   5,088       4,969  
Long-term debt, net of current maturities   147,604       143,591  
Operating lease liabilities, net of current portion   41,007       42,291  
Other non-current liabilities   11,673       14,111  
Total liabilities   295,476       288,874  
Commitments and contingencies      
Series D perpetual preferred stock   97,904       93,497  
Stockholders’ equity:      
Common stock   505       499  
Additional paid-in capital   452,187       455,811  
Accumulated deficit   (340,306 )     (333,621 )
Accumulated other comprehensive loss   (45,042 )     (48,167 )
Total stockholders’ equity   67,344       74,522  
Total liabilities, preferred stock, and stockholders’ equity $ 460,724     $ 456,893  
               

NN, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)
 
  Three Months Ended

March 31,

(in thousands) 
  2025       2024  
Cash flows from operating activities      
Net loss $ (6,685 )   $ (12,537 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Depreciation and amortization   8,774       12,547  
Amortization of debt issuance costs and discount   716       544  
Paid-in-kind interest   316       730  
Total derivative loss (gain), net of cash settlements   (1,762 )     3,331  
Share of net income from joint venture   (2,439 )     (2,271 )
Share-based compensation expense   839       846  
Deferred income taxes   174       (260 )
Other   (519 )     (666 )
Changes in operating assets and liabilities:      
Accounts receivable   (5,403 )     (6,888 )
Inventories   (220 )     (1,554 )
Other operating assets   (3,444 )     (4,821 )
Income taxes receivable and payable, net   (163 )     (163 )
Accounts payable   6,468       6,130  
Other operating liabilities   3       5,744  
Net cash provided by (used in) operating activities   (3,345 )     712  
Cash flows from investing activities      
Acquisition of property, plant and equipment   (3,907 )     (5,460 )
Proceeds from sale of property, plant, and equipment   177       98  
Net cash used in investing activities   (3,730 )     (5,362 )
Cash flows from financing activities      
Proceeds from long-term debt   11,000       13,001  
Repayments of long-term debt   (9,026 )     (29,808 )
Cash paid for debt issuance costs         (646 )
Proceeds from sale-leaseback of equipment         4,910  
Proceeds from sale-leaseback of land and buildings         16,863  
Repayments of financing obligations   (297 )     (99 )
Repayments of short-term debt   (63 )      
Other   (1,031 )     (651 )
Net cash provided by financing activities   583       3,570  
Effect of exchange rate changes on cash flows   103       (213 )
Net change in cash and cash equivalents   (6,389 )     (1,293 )
Cash and cash equivalents at beginning of year   18,128       21,903  
Cash and cash equivalents at end of quarter $ 11,739     $ 20,610  
               

Reconciliation of GAAP Income (Loss) from Operations to Non-GAAP Adjusted Income (Loss) from Operations
 

(in thousands)
Three Months Ended March 31,
NN, Inc. Consolidated   2025       2024  
GAAP loss from operations $ (4,789 )   $ (4,783 )
Professional fees   50       70  
Personnel costs (1)   3,365       300  
Facility costs (2)         258  
Amortization of intangibles   3,405       3,456  
Non-GAAP adjusted income (loss) from operations (a) $ 2,031     $ (699 )
       
Non-GAAP adjusted operating margin (3)   1.9 %     (0.6 )%
GAAP net sales $ 105,688     $ 121,198  
               


(in thousands)
Three Months Ended March 31,
Power Solutions   2025       2024  
GAAP income from operations $ 3,023     $ 3,979  
Personnel costs (1)   (66 )     35  
Facility costs (2)         211  
Amortization of intangibles   2,567       2,618  
Non-GAAP adjusted income from operations (a) $ 5,524     $ 6,843  
       
Non-GAAP adjusted operating margin (3)   12.7 %     14.2 %
GAAP net sales $ 43,508     $ 48,238  
               


(in thousands)
Three Months Ended March 31,
Mobile Solutions   2025       2024  
GAAP loss from operations $ (2,687 )   $ (2,143 )
Personnel costs (1)   3,431       86  
Facility costs (2)         54  
Amortization of intangibles   838       838  
Non-GAAP adjusted income (loss) from operations (a) $ 1,582     $ (1,165 )
       
Share of net income from joint venture   2,439       2,271  
Non-GAAP adjusted income from operations with JV (a) $ 4,021     $ 1,106  
       
Non-GAAP adjusted operating margin (3)   6.5 %     1.5 %
GAAP net sales $ 62,244     $ 73,060  
               


(in thousands)
Three Months Ended March 31,
Elimination   2025       2024  
GAAP net sales $ (64 )   $ (100 )
               

(1) Personnel costs include recruitment, retention, relocation, and severance costs
(2) Facility costs include costs of opening / closing facilities and relocation / exit of manufacturing operations
(3) Non-GAAP adjusted operating margin = Non-GAAP adjusted income (loss) from operations / GAAP net sales

Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted EBITDA
 
  Three Months Ended March 31,

(in thousands)
  2025       2024  
GAAP net loss $ (6,685 )   $ (12,537 )
       
Provision for income taxes   1,310       506  
Interest expense   5,194       5,366  
Change in fair value of preferred stock derivatives and warrants   (1,763 )     3,781  
Depreciation and amortization   8,774       12,547  
Professional fees   50       70  
Personnel costs (1)   3,365       300  
Facility costs (2)         258  
Non-cash stock compensation   839       845  
Non-cash foreign exchange (gain) loss on inter-company loans   (506 )     161  
Non-GAAP adjusted EBITDA (b) $ 10,578     $ 11,297  
       
Non-GAAP adjusted EBITDA margin (3)   10.0 %     9.3 %
GAAP net sales $ 105,688     $ 121,198  

(1) Personnel costs include recruitment, retention, relocation, and severance costs
(2) Facility costs include costs of opening / closing facilities and relocation / exit of manufacturing operations
(3) Non-GAAP adjusted EBITDA margin = Non-GAAP adjusted EBITDA / GAAP net sales

Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted Net Income and GAAP Net Income (Loss) per Diluted Common Share to Non-GAAP Adjusted Net Income (Loss) per Diluted Common Share
 
  Three Months Ended March 31,

(in thousands)
  2025       2024  
GAAP net loss $ (6,685 )   $ (12,537 )
       
Pre-tax professional fees   50       70  
Pre-tax personnel costs   3,365       300  
Pre-tax facility costs         258  
Pre-tax foreign exchange (gain) loss on inter-company loans   (506 )     161  
Pre-tax change in fair value of preferred stock derivatives and warrants   (1,763 )     3,781  
Pre-tax amortization of intangibles and deferred financing costs   4,125       4,000  
Tax effect of adjustments reflected above (c)         (29 )
Non-GAAP adjusted net income (loss) (d) $ (1,414 )   $ (3,996 )
       
  Three Months Ended March 31,

(per diluted common share)
  2025       2024  
GAAP net loss per diluted common share $ (0.23 )   $ (0.34 )
       
Pre-tax personnel costs   0.07       0.01  
Pre-tax facility costs         0.01  
Pre-tax foreign exchange (gain) loss on inter-company loans   (0.01 )      
Pre-tax change in fair value of preferred stock derivatives and warrants   (0.04 )     0.08  
Pre-tax amortization of intangibles and deferred financing costs   0.08       0.08  
Preferred stock cumulative dividends and deemed dividends   0.09       0.09  
Non-GAAP adjusted net income (loss) per diluted common share (d) $ (0.03 )   $ (0.08 )
Shares used to calculate net earnings (loss) per share   49,075       47,724  
               

Reconciliation of Operating Cash Flow to Free Cash Flow
 
  Three Months Ended

March 31,

(in thousands)
  2025       2024  
Net cash provided by (used in) operating activities $ (3,345 )   $ 712  
Acquisition of property, plant, and equipment   (3,907 )     (5,460 )
Proceeds from sale of property, plant, and equipment   177       98  
Proceeds from sale-leaseback of equipment         4,910  
Free cash flow $ (7,075 )   $ 260  
               

The Company discloses in this presentation the non-GAAP financial measures of adjusted income (loss) from operations, adjusted EBITDA, adjusted net income (loss), adjusted net income (loss) per diluted common share, and free cash flow. Each of these non-GAAP financial measures provides supplementary information about the impacts of acquisition, divestiture and integration related expenses, foreign-exchange impacts on inter-company loans, reorganizational and impairment charges. The costs we incur in completing acquisitions, including the amortization of intangibles and deferred financing costs, and divestitures are excluded from these measures because their size and inconsistent frequency are unrelated to our commercial performance during the period, and we believe are not indicative of our ongoing operating costs. We exclude the impact of currency translation from these measures because foreign exchange rates are not under management’s control and are subject to volatility. Other non-operating charges are excluded as the charges are not indicative of our ongoing operating cost. We believe the presentation of adjusted income (loss) from operations, adjusted EBITDA, adjusted net income (loss), adjusted net income (loss) per diluted common share, and free cash flow provides useful information in assessing our underlying business trends and facilitates comparison of our long-term performance over given periods.

The non-GAAP financial measures provided herein may not provide information that is directly comparable to that provided by other companies in the Company’s industry, as other companies may calculate such financial results differently. The Company’s non-GAAP financial measures are not measurements of financial performance under GAAP and should not be considered as alternatives to actual income growth derived from income amounts presented in accordance with GAAP. The Company does not consider these non-GAAP financial measures to be a substitute for, or superior to, the information provided by GAAP financial results.

(a) Non-GAAP adjusted income (loss) from operations represents GAAP income (loss) from operations, adjusted to exclude the effects of restructuring and integration expense; non-operational charges related to acquisition and transition expense, intangible amortization costs for fair value step-up in values related to acquisitions, non-cash impairment charges, and when applicable, our share of income from joint venture operations. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating, and investment recommendations of companies in the industrial industry. We use this information for comparative purposes within the industry. Non-GAAP adjusted income (loss) from operations is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to GAAP income (loss) from operations.

(b) Non-GAAP adjusted EBITDA represents GAAP net income (loss), adjusted to include income taxes, interest expense, write-off of unamortized debt issuance costs, interest rate swap payments and change in fair value that was recognized in earnings, change in fair value of preferred stock derivatives and warrants, depreciation and amortization, charges related to acquisition and transition costs, non-cash stock compensation expense, foreign exchange gain (loss) on inter-company loans, restructuring and integration expense, costs related to divested businesses and litigation settlements, income from discontinued operations, and non-cash impairment charges, to the extent applicable. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating, and investment recommendations of companies in the industrial industry. We use this information for comparative purposes within the industry. Non-GAAP adjusted EBITDA is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to GAAP income (loss) from continuing operations.

(c) This line item reflects the aggregate tax effect of all non-tax adjustments reflected in the respective table. NN, Inc. estimates the tax effect of the adjustment items identified in the reconciliation schedule above by applying the applicable statutory rates by tax jurisdiction unless the nature of the item and/or the tax jurisdiction in which the item has been recorded requires application of a specific tax rate or tax treatment.

(d) Non-GAAP adjusted net income (loss) represents GAAP net income (loss) adjusted to exclude the tax-affected effects of charges related to acquisition and transition costs, foreign exchange gain (loss) on inter-company loans, restructuring and integration charges, amortization of intangibles costs for fair value step-up in values related to acquisitions and amortization of deferred financing costs, non-cash impairment charges, write-off of unamortized debt issuance costs, interest rate swap payments and change in fair value, change in fair value of preferred stock derivatives and warrants, costs related to divested businesses and litigation settlements, income (loss) from discontinued operations, and preferred stock cumulative dividends and deemed dividends. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating, and investment recommendations of companies in the industrial industry. We use this information for comparative purposes within the industry.



Ultragenyx to Participate at Bank of America’s 2025 Healthcare Conference

NOVATO, Calif., May 07, 2025 (GLOBE NEWSWIRE) — Ultragenyx Pharmaceutical Inc. (NASDAQ: RARE), a biopharmaceutical company focused on the development and commercialization of novel therapies for serious rare and ultra-rare genetic diseases, today announced that Howard Horn, the company’s chief financial officer and executive vice president, will participate in a fireside at Bank of America’s 2025 Healthcare Conference on Tuesday, May 13, 2025, at 8:00 a.m. PT.

The live and archived webcast of the panel will be accessible from the company’s website at https://ir.ultragenyx.com/events-presentations.

About Ultragenyx Pharmaceutical Inc.

Ultragenyx is a biopharmaceutical company committed to bringing novel products to patients for the treatment of serious rare and ultra-rare genetic diseases. The company has built a diverse portfolio of approved therapies and product candidates aimed at addressing diseases with high unmet medical need and clear biology for treatment, for which there are typically no approved therapies treating the underlying disease.

The company is led by a management team experienced in the development and commercialization of rare disease therapeutics. Ultragenyx’s strategy is predicated upon time- and cost-efficient drug development, with the goal of delivering safe and effective therapies to patients with the utmost urgency.

For more information on Ultragenyx, please visit the company’s website at: www.ultragenyx.com.

Contacts – Ultragenyx Pharmaceutical, Inc.
Investors
Joshua Higa
[email protected]



Pasithea Therapeutics Announces Closing of $5 Million Public Offering

Additional Gross Proceeds of Approximately $1.3 Million Received Upon Exercise of Certain Warrants Issued in the Public Offering

MIAMI, May 07, 2025 (GLOBE NEWSWIRE) — Pasithea Therapeutics, Corp. (“Pasithea,” or the “Company”) (Nasdaq: KTTA; KTTAW), a clinical-stage biotechnology company developing PAS-004, a next-generation macrocyclic MEK inhibitor, for the treatment of neurofibromatosis type 1 (NF1) and other cancer indications, today announced the closing of its previously announced public offering of 3,571,428 shares of its common stock (or pre-funded warrants in lieu thereof) and accompanying Series C warrants to purchase up to 3,571,428 shares of common stock and Series D warrants to purchase up to 3,571,428 shares of common stock, at a combined offering price of $1.40 per share of common stock (or per pre-funded warrant in lieu thereof) and accompanying warrants.

The Series C warrants have an exercise price of $1.40 per share, are exercisable upon issuance and will expire five years thereafter. The Series D warrants have an exercise price of $1.40 per share, are exercisable upon issuance and will expire 18 months thereafter. Simultaneously with the closing of the offering, certain investors exercised Series D warrants to purchase an aggregate of 914,286 shares of common stock, resulting in additional gross proceeds to the Company of approximately $1.3 million.

H.C. Wainwright & Co. acted as the exclusive placement agent for the offering.

Total gross proceeds to the Company from the offering were $5.0 million, before deducting the placement agent’s fees and other offering expenses payable by the Company. The aggregate gross proceeds from the offering and the exercise of the Series D warrants were approximately $6.3 million. The Company intends to use the total net proceeds received from the offering for general corporate purposes, which includes, without limitation, ongoing research and pre-clinical studies, clinical trials, the development of new biological and pharmaceutical technologies, investing in or acquiring companies that are synergistic with or complementary to the Company’s technologies, licensing activities related to its current and future product candidates, and to the development of emerging technologies, investing in or acquiring companies that are developing emerging technologies, licensing activities, or the acquisition of other businesses and working capital.

The securities described above were offered pursuant to a registration statement on Form S-1 (File No. 333-286889) originally filed with the Securities and Exchange Commission (“SEC”) on May 1, 2025 and declared effective on May 6, 2025. The offering was made only by means of a prospectus, which is part of the effective registration statement. A final prospectus relating to the offering has been filed with the SEC and is available for free on the SEC’s website located at http://www.sec.gov. Electronic copies of the final prospectus may also be obtained by contacting H.C. Wainwright & Co., LLC at 430 Park Avenue, 3rd Floor, New York, NY 10022, by phone at (212) 856-5711 or e-mail at [email protected].

This press release does not constitute an offer to sell or the solicitation of an offer to buy any of the securities described herein, nor shall there be any sale of these securities in any state or other jurisdiction in which such an offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state or other jurisdiction.

About Pasithea Therapeutics Corp.

Pasithea is a clinical-stage biotechnology company focused on the discovery, research and development of innovative treatments for central nervous system (CNS) disorders, RASopathies and MAPK pathway driven tumors. 

Forward Looking Statements

This press release contains statements that constitute “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements regarding the use of proceeds from the offering, the timing of receipt of NF1 clinical data, the Company’s ongoing Phase 1 clinical trial and the safety, tolerability, pharmacokinetic (PK), pharmacodynamics (PD) and preliminary efficacy of PAS-004, as well as all other statements, other than statements of historical fact, regarding the Company’s current views and assumptions with respect to future events regarding its business, as well as other statements with respect to the Company’s plans, assumptions, expectations, beliefs and objectives, the success of the Company’s current and future business strategies, product development, preclinical studies, clinical studies, clinical and regulatory timelines, market opportunity, competitive position, business strategies, potential growth opportunities and other statements that are predictive in nature. Forward-looking statements are subject to numerous conditions, many of which are beyond the control of the Company. While the Company believes these forward-looking statements are reasonable, undue reliance should not be placed on any such forward-looking statements, which are based on information available to the Company on the date of this release. These forward-looking statements are based upon current estimates and assumptions and are subject to various risks and uncertainties, including risks that future clinical trial results may not match results observed to date, may be negative or ambiguous, or may not reach the level of statistical significance required for regulatory approval, as well as other factors set forth in the Company’s most recent Annual Report on Form 10-K, Quarterly Report on Form 10-Q and other filings made with the U.S. Securities and Exchange Commission (SEC). Thus, actual results could be materially different. The Company undertakes no obligation to update these statements whether as a result of new information, future events or otherwise, after the date of this release, except as required by law.

Pasithea Therapeutics Contact

Patrick Gaynes
Corporate Communications
[email protected]

Source: Pasithea



Kratos to Webcast Annual Shareholders Meeting Featuring CEO Business-Wide Update

SAN DIEGO, May 07, 2025 (GLOBE NEWSWIRE) — Kratos Defense & Security Solutions, Inc. (NASDAQ: KTOS), a Technology Company in the Defense, National Security and Global Markets, today announced it will webcast a special presentation from President and CEO Eric DeMarco as part of its 2025 Annual Meeting of Shareholders. The webcast will be open to the public and will take place on Wednesday, May 14, 2025, at 9:00 a.m. PDT.

During the webcast, Mr. DeMarco will provide a comprehensive business-wide update covering Kratos’ strategic priorities, operational highlights, technology initiatives, and market outlook across all divisions. The presentation will also highlight the company’s progress in hypersonic systems, unmanned platforms, propulsion, space-based capabilities, and dual-use technologies.

Shareholders who have logged into the meeting with their 16-digit Control Number will have the opportunity to submit questions relevant to the matters properly addressed during the meeting after the formal business of the meeting has been conducted. Instructions for submitting questions will be provided to shareholders once logged into the meeting. The Annual Meeting is open to shareholders of record as of March 17, 2025 (Record Date) and/or their designated representatives. Interested persons who were not shareholders as of the close of business on the Record Date may view, but not participate in, the Annual Meeting at www.virtualshareholdermeeting.com/KTOS2025.

Webcast Details:

About Kratos Defense & Security Solutions

Kratos Defense & Security Solutions, Inc. (NASDAQ: KTOS) is a technology, products, system and software company addressing the defense, national security, and commercial markets. Kratos makes true internally funded research, development, capital and other investments, to rapidly develop, produce and field solutions that address our customers’ mission critical needs and requirements. At Kratos, affordability is a technology, and we seek to utilize proven, leading edge approaches and technology, not unproven bleeding edge approaches or technology, with Kratos’ approach designed to reduce cost, schedule and risk, enabling us to be first to market with cost effective solutions. We believe that Kratos is known as an innovative disruptive change agent in the industry, a company that is an expert in designing products and systems up front for successful rapid, large quantity, low cost future manufacturing which is a value add competitive differentiator for our large traditional prime system integrator partners and also to our government and commercial customers. Kratos intends to pursue program and contract opportunities as the prime or lead contractor when we believe that our probability of win (PWin) is high and any investment required by Kratos is within our capital resource comfort level. We intend to partner and team with a large, traditional system integrator when our assessment of PWin is greater or required investment is beyond Kratos’ comfort level. Kratos’ primary business areas include virtualized ground systems for satellites and space vehicles including software for command & control (C2) and telemetry, tracking and control (TT&C), jet powered unmanned aerial drone systems, hypersonic vehicles and rocket systems, propulsion systems for drones, missiles, loitering munitions, supersonic systems, space craft and launch systems, C5ISR and microwave electronic products for missile, radar, missile defense, space, satellite, counter UAS, directed energy, communication and other systems, and virtual & augmented reality training systems for the warfighter. For more information, visit www.KratosDefense.com.

Press Contact:

Claire Burghoff
[email protected]

Investor Information:
877-934-4687
[email protected]



Kodiak Gas Services Announces First Quarter 2025 Financial Results, Provides Updated Full Year 2025 Guidance

Kodiak Gas Services Announces First Quarter 2025 Financial Results, Provides Updated Full Year 2025 Guidance

THE WOODLANDS, Texas–(BUSINESS WIRE)–
Kodiak Gas Services, Inc. (NYSE: KGS) (“Kodiak” or the “Company”), a leading provider of critical energy infrastructure and contract compression services, today reported financial and operating results for the quarter ended March 31, 2025 and updated full-year 2025 guidance.

Net income attributable to common shareholders for the quarter ended March 31, 2025 was $30.4 million, compared to $19.1 million and $30.2 million for the quarters ended December 31, 2024 and March 31, 2024, respectively.

First Quarter 2025 and Recent Highlights

  • Record quarterly adjusted EBITDA(1) of $177.7 million
  • Contract Services adjusted gross margin percentage(1) increased sequentially to 67.7%
  • Deployed 48,900 horsepower of new, large horsepower compression units
  • Fleet utilization increased sequentially to 96.9%
  • Repurchased approximately $10 million of common stock at an average price of $36.87
  • Increased quarterly dividend by 10% to $0.45 per share, or $1.80 per share annualized

Revised 2025 Outlook Highlights

  • Raised full-year 2025 adjusted EBITDA guidance to a range of $695 to $725 million, a $10 million increase to the low end of the range

“Kodiak had another outstanding quarter, with strong recontracting results and increased operational efficiency driving new quarterly records in total revenues, adjusted EBITDA and discretionary cash flow,” said Mickey McKee, Kodiak’s President and Chief Executive Officer. “We continued to high grade our compression fleet, adding new, large horsepower units and divesting underutilized non-core horsepower assets. Execution of this strategy drove a third consecutive quarterly increase in fleet utilization and Contract Services adjusted gross margin percentage.

“Despite recent volatility in energy prices, the long-term growth outlook for U.S. natural gas supply and associated need for large horsepower compression infrastructure is unchanged, and Kodiak is committed to delivering the high level of service our customers expect with one of the safest and most sustainable contract compression fleets in the industry.

“The production focus of our compression services—supported by fixed-revenue contracts with premier customers operating in the most economic basins—drives the strength and resilience of our business model. Given the sustainability of our cash flow and the positive outlook for the remainder of the year, we increased our full year 2025 guidance and enhanced our return of capital to shareholders through share repurchases and the recently announced increase to our quarterly dividend, while continuing to drive to our leverage target.”

(1) Adjusted EBITDA and adjusted gross margin percentage are non-GAAP financial measures. Definitions and reconciliations to the most comparable GAAP financial measure are included herein.

Segment Information

Contract Services segment revenue was $289.0 million in the first quarter of 2025, a 3.1% increase sequentially. Contract Services segment gross margin was $125.2 million and adjusted gross margin was $195.7 million in the first quarter of 2025, the latter representing a 4.6% increase sequentially.

Other Services segment revenue was $40.7 million in the first quarter of 2025, a 38.8% increase sequentially. Other Services segment gross margin and adjusted gross margin were each $5.5 million in the first quarter of 2025, compared to $4.2 million in the previous quarter.

Long-Term Debt and Liquidity

Total debt outstanding was $2.6 billion as of March 31, 2025, comprised primarily of borrowings on the ABL Facility and senior notes due 2029. At March 31, 2025, the Company had $319.3 million available on its ABL Facility, and Kodiak’s credit agreement leverage ratio was 3.7x.

Summary Financial Data

(in thousands, except percentages)

 

 

Three Months Ended

 

 

March 31,

2025

 

December 31,

2024

 

March 31,

2024

Total revenues

 

$

329,642

 

 

$

309,519

 

 

$

215,492

 

Net income attributable to common shareholders

 

$

30,411

 

 

$

19,083

 

 

$

30,232

 

Adjusted EBITDA (1)

 

$

177,664

 

 

$

169,072

 

 

$

117,762

 

Adjusted EBITDA percentage (1)

 

 

53.9

%

 

 

54.6

%

 

 

54.6

%

 

 

 

 

 

 

 

Contract Services revenue

 

$

288,956

 

 

$

280,211

 

 

$

193,399

 

Contract Services adjusted gross margin (1)

 

$

195,721

 

 

$

187,027

 

 

$

127,517

 

Contract Services adjusted gross margin percentage (1)

 

 

67.7

%

 

 

66.7

%

 

 

65.9

%

 

 

 

 

 

 

 

Other Services revenue

 

$

40,686

 

 

$

29,308

 

 

$

22,093

 

Other Services adjusted gross margin (1)

 

$

5,460

 

 

$

4,242

 

 

$

4,409

 

Other Services adjusted gross margin percentage (1)

 

 

13.4

%

 

 

14.5

%

 

 

20.0

%

 

 

 

 

 

 

 

Maintenance capital expenditures

 

$

16,407

 

 

$

14,858

 

 

$

10,642

 

 

 

 

 

 

 

 

Growth capital expenditures(2)

 

$

55,983

 

 

$

44,693

 

 

$

52,221

 

Other capital expenditures(3)

 

 

22,258

 

 

 

26,393

 

 

 

7,180

 

Total Growth and Other capital expenditures

 

$

78,241

 

 

$

71,086

 

 

$

59,401

 

 

 

 

 

 

 

 

Discretionary cash flow (1)

 

$

116,084

 

 

$

107,690

 

 

$

71,925

 

Free cash flow (1)

 

$

47,219

 

 

$

56,657

 

 

$

12,524

 

(1)

Adjusted EBITDA, adjusted EBITDA percentage, adjusted gross margin, adjusted gross margin percentage, discretionary cash flow and free cash flow are non-GAAP financial measures. For definitions and reconciliations to the most directly comparable financial measures calculated and presented in accordance with GAAP, see “Non-GAAP Financial Measures” below.

 

(2)

Growth capital expenditures made to (1) expand the operating capacity or operating income capacity of assets including, but not limited to, the acquisition of additional compression units, upgrades to existing equipment, expansion of supporting infrastructure, and implementation of new technologies, (2) maintain the operating capacity or operating income capacity of assets by acquisition of replacement compression units and their supporting infrastructure, and (3) expand the operating capacity or operating income capacity of existing assets.

 

(3)

Other capital expenditures made on assets required to support our operations—such as rolling stock, leasehold improvements, technology hardware and software and related implementation expenditures, safety enhancements to equipment, and other general items that are typically capitalized and that have a useful life beyond one year. Other capital expenditures were previously included in growth capital expenditures, but are now shown separately for both current and historical periods.

Summary Operating Data

(as of the dates indicated)

 

 

 

March 31,

2025

 

December 31,

2024

 

March 31,

2024

Fleet horsepower (1)

 

4,422,914

 

 

4,402,747

 

 

3,290,971

 

Revenue-generating horsepower (2)

 

4,284,103

 

 

4,250,499

 

 

3,285,592

 

Fleet compression units

 

4,941

 

 

5,069

 

 

3,091

 

Revenue-generating compression units

 

4,545

 

 

4,592

 

 

3,064

 

Revenue-generating horsepower per revenue-generating compression unit (3)

 

943

 

 

926

 

 

1,072

 

Fleet utilization (4)

 

96.9

%

 

96.5

%

 

99.8

%

(1)

Fleet horsepower includes (x) revenue-generating horsepower and (y) idle horsepower, which is comprised of compression units that do not have a signed contract or are not subject to a firm commitment from our customer and therefore are not currently generating revenue.

 

(2)

Revenue-generating horsepower includes compression units that are operating under contract and generating revenue and compression units which are available to be deployed and for which we have a signed contract or are subject to a firm commitment from our customer.

 

(3)

Calculated as (i) revenue-generating horsepower divided by (ii) revenue-generating compression units at period end.

 

(4)

Fleet utilization is calculated as (i) revenue-generating horsepower divided by (ii) fleet horsepower.

Full-Year 2025 Guidance

Kodiak is providing revised guidance for the full year 2025. Amounts below are in thousands except percentages.

 

 

Full-Year 2025 Guidance

 

 

Low

 

High

Adjusted EBITDA (1)

 

$

695,000

 

 

$

725,000

 

Discretionary cash flow (1)(2)

 

$

430,000

 

 

$

455,000

 

 

 

 

 

 

Segment Information

 

 

 

 

Contract Services revenues

 

$

1,150,000

 

 

$

1,200,000

 

Contract Services adjusted gross margin percentage (1)

 

 

66.5

%

 

 

68.5

%

Other Services revenues

 

$

160,000

 

 

$

180,000

 

Other Services adjusted gross margin percentage (1)

 

 

14.0

%

 

 

17.0

%

 

 

 

 

 

Capital Expenditures

 

 

 

 

Maintenance capital expenditures

 

$

75,000

 

 

$

85,000

 

 

 

 

 

 

Growth capital expenditures

 

$

180,000

 

 

$

205,000

 

Other capital expenditures

 

60,000

 

 

65,000

 

Total Growth and Other capital expenditures

 

$

240,000

 

 

$

270,000

 

(1)

The Company is unable to reconcile projected adjusted EBITDA to projected net income (loss) and discretionary cash flow to projected net cash provided by operating activities and projected adjusted gross margin percentage to projected gross margin percentage, the most comparable financial measures calculated in accordance with GAAP, respectively, without unreasonable efforts because components of the calculations are inherently unpredictable, such as changes to current assets and liabilities, unknown future events, and estimating certain future GAAP measures. The inability to project certain components of the calculation would significantly affect the accuracy of the reconciliations.

 

(2)

Discretionary cash flow guidance assumes no change to Secured Overnight Financing Rate futures.

Conference Call

Kodiak will conduct a conference call on Thursday, May 8, 2025, at 11:00 a.m. Eastern Time (10:00 a.m. Central Time) to discuss financial and operating results for the quarter ended March 31, 2025. To listen to the call by phone, dial 877-407-4012 and ask for the Kodiak Gas Services call at least 10 minutes prior to the start time. To listen to the call via webcast, please visit the Investors tab of Kodiak’s website at www.kodiakgas.com.

About Kodiak

Kodiak is a leading contract compression services provider in the United States, serving as a critical link in the infrastructure that enables the safe and reliable production and transportation of natural gas and oil. Headquartered in The Woodlands, Texas, Kodiak provides contract compression and related services to oil and gas producers and midstream customers in high–volume gas gathering systems, processing facilities, multi-well gas lift applications and natural gas transmission systems. More information is available at www.kodiakgas.com.

Non-GAAP Financial Measures

Adjusted EBITDA is defined as net income (loss) before interest expense; income tax expense; and depreciation and amortization; plus (i) loss on extinguishment of debt; (ii) loss (gain) on derivatives; (iii) equity compensation expense; (iv) severance expenses; (v) transaction expenses; (vi) loss (gain) on sale of assets; and (vii) impairment of compression equipment. Adjusted EBITDA percentage is defined as adjusted EBITDA divided by total revenues. Adjusted EBITDA and adjusted EBITDA percentage are used as supplemental financial measures by our management and external users of our financial statements, such as investors, commercial banks and other financial institutions, to assess: (i) the financial performance of our assets without regard to the impact of financing methods, capital structure or historical cost basis of our assets; (ii) the viability of capital expenditure projects and the overall rates of return on alternative investment opportunities; (iii) the ability of our assets to generate cash sufficient to make debt payments and pay dividends; and (iv) our operating performance as compared to those of other companies in our industry without regard to the impact of financing methods and capital structure. We believe adjusted EBITDA and adjusted EBITDA percentage provide useful information because, when viewed with our GAAP results and the accompanying reconciliation, they provide a more complete understanding of our performance than GAAP results alone. We also believe that external users of our financial statements benefit from having access to the same financial measures that management uses in evaluating the results of our business. Reconciliations of adjusted EBITDA to net income (loss), the most directly comparable GAAP financial measure, and net cash provided by operating activities are presented below.

Adjusted gross margin is defined as revenue less cost of operations, exclusive of depreciation and amortization expense. Adjusted gross margin percentage is defined as adjusted gross margin divided by total revenues. We believe adjusted gross margin and adjusted gross margin percentage are useful as supplemental measures to investors of our operating profitability. Reconciliations of adjusted gross margin to gross margin are presented below.

Discretionary cash flow is defined as net cash provided by operating activities less (i) maintenance capital expenditures; (ii) certain changes in operating assets and liabilities; and (iii) certain other expenses; plus (w) cash loss on extinguishment of debt; (x) severance expenses; and (y) transaction expenses. We believe discretionary cash flow is a useful liquidity and performance measure and supplemental financial measure for us in assessing our ability to pay cash dividends to our stockholders, make growth capital expenditures and assess our operating performance. A reconciliation of discretionary cash flow to net cash provided by operating activities is presented below.

Free cash flow is defined as net cash provided by operating activities less (i) maintenance capital expenditures; (ii) certain changes in operating assets and liabilities; (iii) certain other expenses; and (iv) growth and other capital expenditures; plus (w) cash loss on extinguishment of debt; (x) severance expenses; (y) transaction expenses; and (z) proceeds from sale of assets. We believe free cash flow is a liquidity measure and useful supplemental financial measure for us in assessing our ability to pursue business opportunities and investments to grow our business and to service our debt. A reconciliation of free cash flow to net cash provided by operating activities is presented below.

Cautionary Note Regarding Forward-Looking Statements

This news release contains, and our officers and representatives may from time to time make, “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Forward-looking statements can be identified by words such as: “anticipate,” “intend,” “plan,” “goal,” “seek,” “believe,” “project,” “estimate,” “expect,” “strategy,” “future,” “likely,” “may,” “should,” “will” and similar references to future periods. Examples of forward-looking statements include, among others, statements we make regarding: (i) expected operating results, such as revenue growth and earnings, including upon the continued integration of CSI Compressco LP into our operations, and our ability to service our indebtedness; (ii) anticipated levels of capital expenditures and uses of capital; (iii) current or future volatility in the credit markets and future market conditions; (iv) potential or pending acquisition transactions or other strategic transactions, the timing thereof, the receipt of necessary approvals to close such acquisitions, our ability to finance such acquisitions, and our ability to achieve the intended operational, financial, and strategic benefits from any such transactions; (v) expectations of the effect on our financial condition of claims, litigation, environmental costs, contingent liabilities and governmental and regulatory investigations and proceedings; (vi) production and capacity forecasts for the natural gas and oil industry; (vii) strategy for customer retention, growth, fleet maintenance, market position and financial results; (viii) our interest rate hedges; and (ix) strategy for risk management.

Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not place undue reliance on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: (i) a reduction in the demand for natural gas and oil and/or a decrease in natural gas and oil prices; (ii) the loss of, or the deterioration of the financial condition of, any of our key customers; (iii) nonpayment and nonperformance by our customers, suppliers or vendors; (iv) competitive pressures that may cause us to lose market share; (v) the structure of our Contract Services contracts and the failure of our customers to continue to contract for services after expiration of the primary term; (vi) our ability to successfully integrate any acquired businesses, including CSI Compressco, and realize the expected benefits thereof in the expected timeframe or at all; (vii) our ability to fund purchases of additional compression equipment; (viii) our ability to successfully implement our share repurchase program; (ix) a deterioration in general economic, business, geopolitical or industry conditions, including as a result of the conflict between Russia and Ukraine and the Israel-Hamas war, inflation, and slow economic growth in the United States; (x) a downturn in the economic environment, as well as continued inflationary pressures; (xi) international operations and related mobilization and demobilization of compression units, operational interruptions, delays, upgrades, refurbishment and repair of compression assets and any related delays and costs overruns or reduced payment of contracted rates; (xii) tax legislation and administrative initiatives or challenges to our tax positions; (xiii) the loss of key management, operational personnel or qualified technical personnel; (xiv) our dependence on a limited number of suppliers; (xv) the cost of compliance with existing and new governmental regulations, including climate change legislation, and associated uncertainty given the new U.S. federal government administration; (xvi) changes in trade policies and regulations, including increases or changes in duties, current and potentially new tariffs or quotas and other similar measures, as well as the potential direct and indirect impact of retaliatory tariffs and other actions; (xvii) the cost of compliance with regulatory initiatives and stakeholders’ pressures, including sustainability and corporate responsibility; (xviii) the inherent risks associated with our operations, such as equipment defects and malfunctions; (xix) our reliance on third-party components for use in our IT systems; (xx) legal and reputational risks and expenses relating to the privacy, use and security of employee and client information; (xxi) threats of cyber-attacks or terrorism; (xxii) agreements that govern our debt contain features that may limit our ability to operate our business and fund future growth and also increase our exposure to risk during adverse economic conditions; (xxiii) volatile and/or elevated interest rates and associated central bank policy actions; (xxiv) our ability to access the capital and credit markets or borrow on affordable terms (or at all) to obtain additional capital that we may require; (xxv) major natural disasters, severe weather events or other similar events that could disrupt operations; (xxvi) unionization of our labor force, labor interruptions and new or amended labor regulations; (xxvii) renewal of insurance; (xxviii) the effectiveness of our disclosure controls and procedures; and (xxix) such other factors as discussed throughout the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the U.S. Securities and Exchange Commission.(“SEC”) on March 7, 2025, which can be obtained free of charge on the SEC’s website at http://www.sec.gov.

Any forward-looking statement made by us in this news release is based only on information currently available to us and speaks only as of the date on which it is made. Except as may be required by applicable law, we undertake no obligation to publicly update any forward-looking statement whether as a result of new information, future developments or otherwise.

 

KODIAK GAS SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

(in thousands, except per share data)

 

 

 

Three Months Ended

 

 

March 31,

2025

 

December 31,

2024

 

March 31,

2024

Revenues:

 

 

 

 

 

 

Contract Services

 

$

288,956

 

 

$

280,211

 

 

$

193,399

 

Other Services

 

 

40,686

 

 

 

29,308

 

 

 

22,093

 

Total revenues

 

 

329,642

 

 

 

309,519

 

 

 

215,492

 

Operating expenses:

 

 

 

 

 

 

Cost of operations (exclusive of depreciation and amortization shown below):

 

 

 

 

 

 

Contract Services

 

 

93,235

 

 

 

93,184

 

 

 

65,882

 

Other Services

 

 

35,226

 

 

 

25,066

 

 

 

17,684

 

Depreciation and amortization

 

 

70,529

 

 

 

70,413

 

 

 

46,944

 

Selling, general and administrative

 

 

32,255

 

 

 

31,401

 

 

 

24,824

 

Loss on sale of assets

 

 

9,211

 

 

 

20,409

 

 

 

 

Total operating expenses

 

 

240,456

 

 

 

240,473

 

 

 

155,334

 

Income from operations

 

 

89,186

 

 

 

69,046

 

 

 

60,158

 

Other income (expenses):

 

 

 

 

 

 

Interest expense

 

 

(47,224

)

 

 

(51,280

)

 

 

(39,740

)

Gain on derivatives

 

 

 

 

 

17,790

 

 

 

19,757

 

Other expense, net

 

 

(402

)

 

 

(409

)

 

 

(68

)

Total other expenses, net

 

 

(47,626

)

 

 

(33,899

)

 

 

(20,051

)

Income before income taxes

 

 

41,560

 

 

 

35,147

 

 

 

40,107

 

Income tax expense

 

 

10,524

 

 

 

15,547

 

 

 

9,875

 

Net income

 

 

31,036

 

 

 

19,600

 

 

 

30,232

 

Less: Net income attributable to noncontrolling interests

 

 

625

 

 

 

517

 

 

 

 

Net income attributable to common shareholders

 

$

30,411

 

 

$

19,083

 

 

$

30,232

 

 

 

 

 

 

 

 

Earnings per share attributable to common shareholders:

 

 

 

 

 

 

Basic

 

$

0.34

 

 

$

0.21

 

 

$

0.39

 

Diluted

 

$

0.33

 

 

$

0.21

 

 

$

0.39

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

Basic

 

 

87,879

 

 

 

87,011

 

 

 

77,432

 

Diluted

 

 

90,606

 

 

 

89,272

 

 

 

78,102

 

 

KODIAK GAS SERVICES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(in thousands)

 

 

 

March 31,

2025

 

December 31,

2024

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

1,950

 

 

$

4,750

 

Accounts receivable, net

 

 

253,660

 

 

 

253,637

 

Inventories, net

 

 

99,802

 

 

 

103,341

 

Fair value of derivative instruments

 

 

 

 

 

3,672

 

Contract assets

 

 

19,888

 

 

 

7,575

 

Prepaid expenses and other current assets

 

 

11,778

 

 

 

10,686

 

Total current assets

 

 

387,078

 

 

 

383,661

 

Property, plant and equipment, net

 

 

3,400,154

 

 

 

3,395,022

 

Operating lease right-of-use assets, net

 

 

51,367

 

 

 

53,754

 

Finance lease right-of-use assets, net

 

 

8,177

 

 

 

5,696

 

Goodwill

 

 

415,213

 

 

 

415,213

 

Identifiable intangible assets, net

 

 

161,040

 

 

 

162,747

 

Fair value of derivative instruments

 

 

11,619

 

 

 

17,544

 

Other assets

 

 

1,474

 

 

 

1,486

 

Total assets

 

$

4,436,122

 

 

$

4,435,123

 

Liabilities and Stockholders’ Equity

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

71,724

 

 

$

57,562

 

Accrued liabilities

 

 

179,157

 

 

 

188,732

 

Contract liabilities

 

 

78,988

 

 

 

73,075

 

Total current liabilities

 

 

329,869

 

 

 

319,369

 

Long-term debt, net of unamortized debt issuance cost

 

 

2,588,329

 

 

 

2,581,909

 

Operating lease liabilities

 

 

46,524

 

 

 

49,748

 

Finance lease liabilities

 

 

5,978

 

 

 

3,514

 

Deferred tax liabilities

 

 

108,666

 

 

 

103,826

 

Other liabilities

 

 

899

 

 

 

3,150

 

Total liabilities

 

$

3,080,265

 

 

$

3,061,516

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

Preferred stock

 

 

8

 

 

 

9

 

Common stock

 

 

895

 

 

 

892

 

Additional paid-in capital

 

 

1,311,473

 

 

 

1,305,375

 

Treasury stock, at cost

 

 

(49,956

)

 

 

(40,000

)

Noncontrolling interest

 

 

12,029

 

 

 

13,694

 

Accumulated other comprehensive loss

 

 

(5,684

)

 

 

 

Retained earnings

 

 

87,092

 

 

 

93,637

 

Total stockholders’ equity

 

 

1,355,857

 

 

 

1,373,607

 

Total liabilities and stockholders’ equity

 

$

4,436,122

 

 

$

4,435,123

 

 

KODIAK GAS SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

(in thousands)

 

Three Months Ended March 31,

 

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

Net income

$

31,036

 

 

$

30,232

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

70,529

 

 

 

46,944

 

Equity compensation expense

 

6,978

 

 

 

2,848

 

Amortization of debt issuance costs

 

3,133

 

 

 

2,643

 

Non-cash lease expense

 

2,555

 

 

 

1,200

 

Provision for credit losses

 

 

 

 

85

 

Inventory reserve

 

123

 

 

 

126

 

Loss on sale of assets

 

9,211

 

 

 

 

Change in fair value of derivatives

 

 

 

 

(14,241

)

Amortization of interest rate swap

 

2,426

 

 

 

 

Deferred tax provision

 

7,016

 

 

 

6,261

 

Changes in operating assets and liabilities, exclusive of effects of business acquisition:

 

 

 

Accounts receivable

 

(23

)

 

 

(30,130

)

Inventories

 

3,416

 

 

 

(6,794

)

Contract assets

 

(12,313

)

 

 

(906

)

Prepaid expenses and other current assets

 

(1,235

)

 

 

5,103

 

Accounts payable

 

2,182

 

 

 

(2,324

)

Accrued and other liabilities

 

(16,258

)

 

 

5,872

 

Contract liabilities

 

5,913

 

 

 

4,623

 

Other assets

 

(361

)

 

 

 

Net cash provided by operating activities

 

114,328

 

 

 

51,542

 

Cash flows from investing activities:

 

 

 

Purchase of property, plant and equipment

 

(77,553

)

 

 

(60,153

)

Proceeds from sale of assets

 

9,376

 

 

 

 

Other

 

 

 

 

3

 

Net cash used for investing activities

 

(68,177

)

 

 

(60,150

)

Cash flows from financing activities:

 

 

 

Borrowings on debt instruments

 

347,491

 

 

 

1,008,476

 

Payments on debt instruments

 

(344,204

)

 

 

(957,975

)

Principal payments on other borrowings

 

(1,950

)

 

 

 

Payment of debt issuance cost

 

 

 

 

(7,594

)

Principal payments on finance leases

 

(719

)

 

 

 

Offering costs

 

 

 

 

(446

)

Dividends paid to stockholders

 

(36,445

)

 

 

(29,815

)

Repurchase of common shares

 

(9,956

)

 

 

 

Cash paid for shares withheld to cover taxes

 

(2,827

)

 

 

(294

)

Net effect on deferred taxes and taxes payable related to the vesting of restricted stock

 

16

 

 

 

 

Distributions to noncontrolling interest

 

(357

)

 

 

 

Net cash provided by (used for) financing activities

 

(48,951

)

 

 

12,352

 

Net increase (decrease) in cash and cash equivalents

 

(2,800

)

 

 

3,744

 

Cash and cash equivalents – beginning of period

 

4,750

 

 

 

5,562

 

Cash and cash equivalents – end of period

$

1,950

 

 

$

9,306

 

 

KODIAK GAS SERVICES, INC.

RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA

(UNAUDITED)

(in thousands, excluding percentages)

 

 

 

Three Months Ended

 

 

March 31,

2025

 

December 31,

2024

 

March 31,

2024

Net income

 

$

31,036

 

 

$

19,600

 

 

$

30,232

 

Interest expense

 

 

47,224

 

 

 

51,280

 

 

 

39,740

 

Income tax expense

 

 

10,524

 

 

 

15,547

 

 

 

9,875

 

Depreciation and amortization

 

 

70,529

 

 

 

70,413

 

 

 

46,944

 

Gain on derivatives

 

 

 

 

 

(17,790

)

 

 

(19,757

)

Equity compensation expense

 

 

6,978

 

 

 

5,594

 

 

 

2,848

 

Severance expense (1)

 

 

376

 

 

 

(712

)

 

 

 

Transaction expenses (2)

 

 

1,786

 

 

 

4,731

 

 

 

7,880

 

Loss on sale of assets

 

 

9,211

 

 

 

20,409

 

 

 

 

Adjusted EBITDA

 

$

177,664

 

 

$

169,072

 

 

$

117,762

 

 

 

 

 

 

 

 

Net income percentage

 

 

9.4

%

 

 

6.3

%

 

 

14.0

%

Adjusted EBITDA percentage

 

 

53.9

%

 

 

54.6

%

 

 

54.6

%

(1)

Represents severance expense related to the CSI acquisition.

 

(2)

Represents certain costs associated with non-recurring professional services and other costs, primarily related to the CSI Acquisition and secondary offerings.

 

 

KODIAK GAS SERVICES, INC.

RECONCILIATION OF ADJUSTED GROSS MARGIN TO GROSS MARGIN

(UNAUDITED)

(in thousands, excluding percentages)

 

Contract Services

 

 

Three Months Ended

 

 

March 31,

2025

 

December 31,

2024

 

March 31,

2024

Total revenues

 

$

288,956

 

 

$

280,211

 

 

$

193,399

 

Cost of operations (excluding depreciation and amortization)

 

 

(93,235

)

 

 

(93,184

)

 

 

(65,882

)

Depreciation and amortization

 

 

(70,529

)

 

 

(70,413

)

 

 

(46,944

)

Gross margin

 

$

125,192

 

 

$

116,614

 

 

$

80,573

 

Gross margin percentage

 

 

43.3

%

 

 

41.6

%

 

 

41.7

%

Depreciation and amortization

 

 

70,529

 

 

 

70,413

 

 

 

46,944

 

Adjusted gross margin

 

$

195,721

 

 

$

187,027

 

 

$

127,517

 

Adjusted gross margin percentage

 

 

67.7

%

 

 

66.7

%

 

 

65.9

%

Other Services

 

 

 

Three Months Ended

 

 

March 31,

2025

 

December 31,

2024

 

March 31,

2024

Total revenues

 

$

40,686

 

 

$

29,308

 

 

$

22,093

 

Cost of operations (excluding depreciation and amortization)

 

 

(35,226

)

 

 

(25,066

)

 

 

(17,684

)

Depreciation and amortization

 

 

 

 

 

 

 

 

 

Gross margin

 

$

5,460

 

 

$

4,242

 

 

$

4,409

 

Gross margin percentage

 

 

13.4

%

 

 

14.5

%

 

 

20.0

%

Depreciation and amortization

 

 

 

 

 

 

 

 

 

Adjusted gross margin

 

$

5,460

 

 

$

4,242

 

 

$

4,409

 

Adjusted gross margin percentage

 

 

13.4

%

 

 

14.5

%

 

 

20.0

%

 

KODIAK GAS SERVICES, INC.

RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO DISCRETIONARY CASH FLOW AND FREE CASH FLOW

(UNAUDITED)

(in thousands)

 

 

 

Three Months Ended

 

 

March 31,

2025

 

December 31,

2024

 

March 31,

2024

Net cash provided by operating activities

 

$

114,328

 

 

$

118,485

 

 

$

51,542

 

Maintenance capital expenditures

 

 

(16,407

)

 

 

(14,858

)

 

 

(10,642

)

Severance expense (1)

 

 

376

 

 

 

(712

)

 

 

 

Transaction expenses (2)

 

 

1,786

 

 

 

4,731

 

 

 

7,880

 

Change in operating assets and liabilities

 

 

18,679

 

 

 

1,732

 

 

 

24,556

 

Other (3)

 

 

(2,678

)

 

 

(1,688

)

 

 

(1,411

)

Discretionary cash flow

 

$

116,084

 

 

$

107,690

 

 

$

71,925

 

Growth capital expenditures (4)(5)

 

 

(55,983

)

 

 

(44,693

)

 

 

(52,221

)

Other capital expenditures (4)

 

 

(22,258

)

 

 

(26,393

)

 

 

(7,180

)

Proceeds from sale of assets

 

 

9,376

 

 

 

20,053

 

 

 

 

Free cash flow

 

$

47,219

 

 

$

56,657

 

 

$

12,524

(1)

Represents severance expense related to the CSI acquisition.

 

 

(2)

Represents certain costs associated with non-recurring professional services and other costs, primarily related to the CSI Acquisition and secondary offerings.

 

 

(3)

Includes non-cash lease expense, provision for credit losses and inventory reserve.

 

 

(4)

For the three months ended March 31, 2025, December 31, 2024, and March 31, 2024, growth and other capital expenditures includes a $14.1 million increase, an $11.1 million increase and a $9.9 million increase in accrued capital expenditures, respectively.

 

 

(5)

For the three months ended March 31, 2025, December 31, 2024, and March 31, 2024, growth capital expenditures includes a non-cash increase in the sales tax accrual on compression equipment purchases of $1.2 million, $0.8 million and $0.3 million, respectively. These accrual amounts are estimated based on the best-known information as it relates to open audit periods with the State of Texas.

 

Investor Contact

Graham Sones, VP – Investor Relations

[email protected]

(936) 755-3529

KEYWORDS: United States North America Texas

INDUSTRY KEYWORDS: Other Energy Utilities Oil/Gas Coal Alternative Energy Energy Nuclear

MEDIA:

Logo
Logo

Marubeni and ExxonMobil’s Low-Carbon Ammonia Deal Marks Major Step in Unleashing New Energy Supply

Marubeni and ExxonMobil’s Low-Carbon Ammonia Deal Marks Major Step in Unleashing New Energy Supply

  • ExxonMobil will supply approximately 250,000 tonnes of low-carbon ammonia annually on a long-term basis to Marubeni
  • The deal will drive new energy supply, support jobs, and strengthen U.S. and Japanese industrial cooperation

SPRING, Texas & TOKYO–(BUSINESS WIRE)–
Marubeni Corporation (Marubeni) and Exxon Mobil Corporation (ExxonMobil) (NYSE: XOM) have signed a long-term offtake agreement for approximately 250,000 tonnes of low-carbon ammonia per year from ExxonMobil’s facility in Baytown, Texas, which is expected to produce virtually carbon-free hydrogen with approximately 98% of CO2 removed and low-carbon ammonia. Marubeni will supply the ammonia mainly to Kobe Power Plant, a fully owned subsidiary of Kobe Steel, Ltd. (Kobe Steel). Marubeni has also agreed to acquire an equity stake in ExxonMobil’s low-carbon hydrogen and ammonia facility.

ExxonMobil’s facility is expected to be the world’s largest of its kind upon startup, capable of producing up to 1 billion cubic feet (bcf) daily of low-carbon hydrogen, which is virtually carbon-free1, and more than 1 million tons of low-carbon ammonia per year. Contingent on ongoing supportive government policy and necessary regulatory permits, a final investment decision is expected in 2025.

“This is another positive step forward for our landmark project,” said Barry Engle, president of ExxonMobil Low Carbon Solutions. “By using American-produced natural gas we can boost global energy supply, support Japan’s decarbonization goals and create jobs at home. Our strong relationship with Marubeni sets the stage for delivering low-carbon ammonia from the U.S. to Japan for years to come.”

“Marubeni will take this first step together with ExxonMobil in the aim of establishing a global low-carbon ammonia supply chain for Japan through the supply of low-carbon ammonia to the Kobe Power Plant,” said Yoshiaki Yokota, Senior Managing Executive Officer, Member of Corporate Management Committee, Supervisor of Energy & Chemicals Div. and Power & Infrastructure Services Div., Marubeni Corporation. “Additionally, we aim to collaborate beyond this supply chain and strive towards the launch of a global market for low-carbon ammonia. We hope to continue to actively cooperate with ExxonMobil, with a view of utilizing this experience and relationship we have built to strategically decarbonize our power projects in Japan and Southeast Asia in the near future.”

By Japan’s fiscal year 2030, Kobe Power Plant aims to co-fire low-carbon ammonia with existing fuel, reducing CO2 emissions. Through this supply chain, Marubeni aims to assist the decarbonization of not only Japan’s power sector but also its hard-to-abate sectors, such as the steel manufacturing industry, chemical industry, transportation industry and others.

About Marubeni:

Company Name: Marubeni Corporation

Head Office: 4-2, Ohtemachi 1-chome, Chiyoda-ku, Tokyo

Establishment: December 1949

Representative: Masayuki Omoto (President and CEO)

Main Business: Marubeni Corporation and its consolidated subsidiaries use their broad business networks, both within Japan and overseas, to conduct importing and exporting (including third country trading), as well as domestic business, encompassing a diverse range of business activities across wide-ranging fields including lifestyle, food & agri business, metals & mineral resources, energy & chemicals, power & infrastructure services, finance, leasing & real estate business, aerospace & mobility, next generation business development and next generation corporate development. Additionally, the Marubeni Group offers a variety of services, makes internal and external investments, and is involved in resource development throughout all of the above industries.

Website: https://www.marubeni.com/en/

Follow us on LinkedIn

About ExxonMobil:

ExxonMobil, one of the largest publicly traded international energy and petrochemical companies, creates solutions that improve quality of life and meet society’s evolving needs.

The corporation’s primary businesses – Upstream, Product Solutions and Low Carbon Solutions – provide products that enable modern life, including energy, chemicals, lubricants, and lower emissions technologies. ExxonMobil holds an industry-leading portfolio of resources, and is one of the largest integrated fuels, lubricants, and chemical companies in the world. ExxonMobil also owns and operates the largest CO2 pipeline network in the United States. In 2021, ExxonMobil announced Scope 1 and 2 greenhouse gas emission-reduction plans for 2030 for operated assets, compared to 2016 levels. The plans are to achieve a 20-30% reduction in corporate-wide greenhouse gas intensity; a 40-50% reduction in greenhouse gas intensity of upstream operations; a 70-80% reduction in corporate-wide methane intensity; and a 60-70% reduction in corporate-wide flaring intensity.

With advancements in technology and the support of clear and consistent government policies, ExxonMobil aims to achieve net-zero Scope 1 and 2 greenhouse gas emissions from its operated assets by 2050. To learn more, visit exxonmobil.com and ExxonMobil’s Advancing Climate Solutions.

Follow us on LinkedInor contact +1(737) 272-1452

Cautionary Statement

Statements of future events, investments, contractual obligations, or partnerships in this release are forward-looking statements. Actual future results, including final investment decisions, project plans, partner participation, timing, capacities, and costs could differ materially depending on a number of factors including the ability to execute operational objectives on a timely and successful basis; implementation of U.S. and Japanese government frameworks for capture and storage, hydrogen, ammonia and other lower-emission technologies; U.S. permitting policies, processes and timing; timely completion of construction projects; commercial and consumer interest in lower-emissions opportunities; changes in plans or objectives prior to final funding decisions or project startups; unforeseen technical or operational difficulties; and other factors discussed under the heading Factors Affecting Future Results in the Investors section of our website at www.exxonmobil.com. Any forward-looking statement speaks only as of the date of this press release and the companies named herein disclaim any obligation to update any forward-looking statement.

1References to virtually carbon-free hydrogen pertain to hydrogen expected to be produced at ExxonMobil’s Baytown, TX facility, where approximately 98% of CO2 is removed and permanently stored.

Media Relations

(737) 272-1452

 

 

KEYWORDS: United States Japan North America Asia Pacific Texas

INDUSTRY KEYWORDS: Manufacturing Other Energy Transport Green Technology Oil/Gas Steel Logistics/Supply Chain Management Alternative Energy Environment Energy Chemicals/Plastics

MEDIA:

Logo
Logo

PROG Holdings, Inc. Declares Dividend

PROG Holdings, Inc. Declares Dividend

SALT LAKE CITY–(BUSINESS WIRE)–
PROG Holdings, Inc. (NYSE:PRG), the fintech holding company for Progressive Leasing, Vive Financial, Four Technologies, and Build, announced today its Board of Directors declared a quarterly cash dividend of $0.13 per share of common stock, payable on June 3, 2025, to shareholders of record as of the close of business on May 20, 2025.

About PROG Holdings, Inc.

PROG Holdings, Inc. (NYSE:PRG) is a fintech holding company headquartered in Salt Lake City, UT, that provides transparent and competitive payment options and inclusive consumer financial products. The Company owns Progressive Leasing, a leading provider of e-commerce, app-based, and in-store point-of-sale lease-to-own solutions, Vive Financial, an omnichannel provider of second-look revolving credit products, Four Technologies, provider of Buy Now, Pay Later payment options through its platform Four, and Build, provider of personal credit building products. More information on PROG Holdings’ companies can be found at https://www.progholdings.com.

Investor Contact

John A. Baugh, CFA

VP, Investor Relations

[email protected]

KEYWORDS: United States North America Utah

INDUSTRY KEYWORDS: Banking Fintech Professional Services Finance

MEDIA:

Logo
Logo

SunOpta Announces First Quarter Fiscal 2025 Financial Results

SunOpta Announces First Quarter Fiscal 2025 Financial Results

Revenue from continuing operations increased 9% to $202 million, driven by continued volume growth

Earnings from continuing operations of $4.8 million compared to $3.8 million in the prior year

Adjusted EBITDA from continuing operations increased 2% to $22.4 million

Adjusted EPS of $0.04 compared to $0.02 in the prior year

Share Repurchase Authorization of up to $25 million

Raising 2025 outlook

MINNEAPOLIS–(BUSINESS WIRE)–
SunOpta Inc. (“SunOpta” or the “Company”) (Nasdaq:STKL) (TSX:SOY), the company that delivers customized supply chain solutions and innovation for top brands, retailers and foodservice providers across a broad portfolio of beverages, broths and better-for-you snacks today announced financial results for the first quarter ended March 29, 2025.

All amounts are expressed in U.S. dollars and results are reported in accordance with U.S. GAAP, except where specifically noted.

First quarter 2025 highlights:

  • Revenues of $201.6 million increased 9.3% compared to $184.4 million in the prior year period, driven by 12.2% volume growth partially offset by a 1.7% price reduction for pass-through raw material cost savings
  • Earnings from continuing operations of $4.8 million compared to $3.8 million in the prior year period
  • Adjusted earnings¹ from continuing operations of $5.3 million compared to $1.9 million in the prior year period
  • Adjusted earnings per share¹ from continuing operations of $0.04 compared to $0.02 in the prior year period
  • Adjusted EBITDA¹ from continuing operations increased 2.4% to $22.4 million, or 11.1% of revenues, compared to $21.9 million, or 11.9% of revenues, in the prior year period
  • Strong cash contribution from continuing operations of $22.3 million compared to $7.4 million in the prior year

“First quarter results exceeded our expectations, and we again delivered double-digit volume growth driven by broad-based gains across segments, products and customers,” said Brian Kocher, Chief Executive Officer of SunOpta. “Efforts to unlock latent capacity are ahead of schedule and our margin improvement initiatives are expected to deliver quarterly sequential margin increases throughout 2025. We are also seeing growth in our sales pipeline, reflecting incremental opportunities from both existing and potential new customers. In addition to our focus on improving margins, we remain tightly focused on optimizing cash flow and deleveraging – efforts that provide optionality and flexibility, positioning us to drive higher returns and long-term value for shareholders.”

First Quarter 2025 Results

Revenues increased 9.3% to $201.6 million for the first quarter of 2025. The increase was driven by favorable volume/mix of 12.2%, partially offset by a price reduction of 1.7% due to the pass through of certain raw material cost savings, together with a 1.3% impact related to our exit from the smoothie bowls category in March 2024. Growth in volume/mix reflected volume increases for plant-based beverages, broth and fruit snacks.

Gross profit decreased by $0.8 million, or 2.4%, to $30.3 million for the first quarter, compared to $31.1 million in the prior year period. As a percentage of revenues, gross profit margin was 15.0% compared to 16.8% in the first quarter of 2024. Adjusted gross margin¹ was 15.3% compared to 17.0% in the first quarter of 2024. The 170-basis point decrease reflects investments in talent and infrastructure to improve long-term margins, the inefficiencies related to temporary volume limitations resulting from the excess wastewater issue at our Midlothian, Texas, facility, and incremental depreciation related to assets recently placed in service but not fully utilized as production ramps up. These factors were partially offset by higher sales and production volumes for beverages, broths and fruit snacks driving improved plant utilization.

Operating income was $10.5 million up from $10.1 million in the first quarter of 2024, reflecting lower stock-based compensation in the first quarter of 2025, partially offset by a non-recurring gain on the sale of the smoothie bowl product line in the first quarter of 2024, together with lower gross profit.

Earnings from continuing operations were $4.8 million for the first quarter of 2025 compared with earnings of $3.8 million in the prior year period. Diluted earnings per share from continuing operations attributable to common shareholders (after accretion on preferred stock) was $0.04 for the first quarter compared with diluted earnings per share of $0.03 in the prior year period (after dividends and accretion on preferred stock).

Adjusted earnings¹ from continuing operations were $5.3 million or $0.04 per diluted share in the first quarter of 2025 compared to adjusted earnings from continuing operations of $1.9 million or $0.02 per diluted share in the first quarter of 2024.

Adjusted EBITDA¹ from continuing operations was $22.4 million in the first quarter of 2025 compared to $21.9 million in the first quarter of 2024.

Please refer to the discussion and table below under “Non-GAAP Measures”.

Balance Sheet and Cash Flow

As of March 29, 2025, SunOpta had total assets of $690.7 million and total debt of $260.6 million compared to total assets of $668.5 million and total debt of $265.2 million at year end fiscal 2024. During the first quarter of fiscal 2025, cash provided by operating activities of continuing operations was $22.3 million compared to $7.4 million during the first quarter of 2024. The increase in cash provided from operating activities mainly reflected improved working capital efficiency. Investing activities of continuing operations consumed $15.2 million of cash during the first quarter of fiscal 2025 compared to $4.2 million in the first quarter of fiscal 2024, reflecting higher capital expenditures, intangible asset purchase of increased wastewater allowance together with the non-recurring proceeds from the sale of the smoothie bowl product line in 2024. Leverage was 2.9x, compared to 3.0x at the end of fiscal 2024 and we continue to expect to be at our 2.5x leverage target by the end of 2025.

Capital Allocation Priorities and Share Repurchase Authorization

Our capital allocation priorities are to achieve our leverage target of 2.5 times, followed by investing in growth capex, with the third priority being returning capital to shareholders. While our immediate plans are to achieve our 2.5x leverage target, since we currently do not envision needing growth capex in 2025, we would like to be positioned for opportunistic share repurchases if we are trending ahead of plan and have excess cash available while still being able to meet our leverage target. Accordingly, on May 5, 2025, the Company’s board of directors approved a share repurchase program, authorizing the Company to purchase up to an aggregate $25 million of the Company’s common shares. The size and timing of repurchases, if any, will be determined by the Company’s management and will depend upon a multitude of factors, including the Company’s progress towards its leverage target, financial position, capital allocation priorities, market conditions, regulatory requirements and other considerations.

Tariffs

Tariffs continue to be an evolving situation that we continue to monitor. While our employees, production facilities, and customers are predominately located in the U.S. (in 2024, 98% of revenue was to U.S. based customers), we source a portion of our raw material ingredients and packaging globally, and a portion of our fruit snack products are imported into the U.S. from our Niagara, Ontario, facility. In response to these tariffs, we started communications with our customers at the beginning of the year and we intend to pass-through substantially all the incremental costs to our customers, similar to our pass-through pricing of raw material cost increases.

2025 Outlook2

For fiscal 2025, the Company is raising its outlook reflecting the strong first quarter and continues to expect strong growth in revenue and adjusted EBITDA:

($ millions)

Prior Outlook

 

 

Revised

Outlook

Revenue

$

775 – 805

 

$

788 – 805

Adj. EBITDA

$

97 – 103

 

$

99 – 103

Revenue Growth

 

7% – 11%

 

 

9% – 11%

Adj. EBITDA growth

 

9% – 16%

 

 

12% – 16%

We expect to pass-through substantially all incremental costs due to tariffs to our customers and do not expect a material impact on Adjusted EBITDA. However, there could be an increase in revenue and decrease in gross margin and adjusted EBITDA margin simply due to the pass through of the incremental tariff costs which is not reflected in the outlook above.

Kocher continued, “Based on the Q1 results and the notable increase in our sales pipeline, I’m very confident in our 2025 outlook and in achieving 2026 revenue and adjusted EBITDA growth rates that approximate the midpoints of our long-term algorithm of 10% and 15%, respectively.”

Conference Call

SunOpta plans to host a conference call at 5:30 P.M. Eastern time on Wednesday, May 7, 2025, to discuss the first quarter financial results. After prepared remarks, there will be a question and answer period. Investors interested in listening to the live webcast can access a link on SunOpta’s website at www.sunopta.com under the “Investor Relations” section or directly. A replay of the webcast will be archived and can be accessed for approximately 90 days on the Company’s website.

This call may be accessed with the toll free dial-in number (800) 715-9871 or international dial-in number (646) 307-1963 using Conference ID: 8323651.

The quarterly earnings presentation, including the long-term grow algorithm and capital allocation priorities, can be accessed through the live webcast referenced above, and on SunOpta’s website at www.sunopta.com under the “Investor Relations” section or directly.

¹ See discussion of non-GAAP measures

2 The Company has included certain forward-looking statements about the future financial performance that include non-GAAP financial measures, including Adjusted EBITDA. These non–GAAP financial measures are derived by excluding certain amounts, expenses or income, from the corresponding financial measures determined in accordance with GAAP. The determination of the amounts that are excluded from these non-GAAP financial measures is a matter of management judgment and depends upon, among other factors, the nature of the underlying expense or income amounts recognized in a given period. We are unable to present a quantitative reconciliation of the aforementioned forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures because management cannot reliably predict all the necessary components of such GAAP measures. Historically, management has excluded the following items from certain of these non-GAAP measures, and such items may also be excluded in future periods and could be significant amounts.

  • Expenses related to the acquisition or divestiture of a business, including business development costs, impairment of assets, integration costs, severance, retention costs and transaction costs;
  • Charges associated with restructuring and cost saving initiatives, including but not limited to asset impairments, accelerated depreciation, severance costs and lease abandonment charges;
  • Asset impairment charges and facility closure costs;
  • Legal settlements or awards; and
  • The tax effect of the above items.

About SunOpta

SunOpta (Nasdaq: STKL) (TSX: SOY) delivers customized supply chain solutions and innovation for top brands, retailers and foodservice providers across a broad portfolio of beverages, broths and better-for-you snacks. With over 50 years of expertise, SunOpta fuels customers’ growth with high-quality, sustainability-forward solutions distributed through retail, club, foodservice and e-commerce channels across North America. For more information, visit www.sunopta.com or follow us on LinkedIn.

Forward-Looking Statements

Certain statements included in this press release may be considered “forward-looking statements” within the meaning of the United States Private Securities Litigation Reform Act of 1995 and applicable Canadian securities legislation, which are based on information available to us on the date of this release. These forward-looking statements include, but are not limited to, our intention to maintain our disciplined financial approach to deliver sustainable gross margin improvement and continue to generate significant free cash flow, our expectation to continue de-levering our balance sheet and drive increasing returns on invested capital, share repurchases, our expectations to recover tariff impacts through pass-through pricing, and our anticipated Revenue, Adjusted EBITDA, Revenue growth and Adjusted EBITDA growth for fiscal 2025. Generally, forward-looking statements do not relate strictly to historical or current facts and are typically accompanied by words such as “potential”, “expect”, “believe”, “anticipate”, “estimates”, “can”, “will”, “target”, “should”, “would”, “plans”, “continue”, “becoming”, “intend”, “confident”, “may”, “project”, “intention”, “might”, “predict”, “budget”, “forecast” or other similar terms and phrases intended to identify these forward-looking statements. Forward-looking statements are based on information available to the Company on the date of this release and are based on estimates and assumptions made by the Company in light of its experience and its perception of historical trends, current conditions and expected future developments including, but not limited to, the Company’s actual financial results; uninterrupted operations and service levels to our customers; current customer demand for the Company’s products; general economic conditions; continued consumer interest in health and wellness; the Company’s ability to maintain product pricing levels; planned facility and operational expansions, closures and divestitures; cost rationalization and product development initiatives; alternative potential uses for the Company’s capital resources; portfolio optimization and productivity efforts; the sustainability of the Company’s sales pipeline; the Company’s expectations regarding commodity pricing, margins and hedging results; procurement and logistics savings; freight lane cost reductions; yield and throughput enhancements; labor cost reductions; and the terms of our insurance policies. Whether actual timing and results will agree with expectations and predictions of the Company is subject to many risks and uncertainties including, but not limited to, potential loss of suppliers and customers as well as the possibility of supply chain, logistics and other disruptions; unexpected issues or delays with the Company’s structural improvements and automation investments; failure or inability to implement portfolio changes, process improvements, go-to-market improvements and process sustainability strategies in a timely manner; changes in the level of capital investment; local and global political and economic conditions; consumer spending patterns and changes in market trends; decreases in customer demand; delayed or unsuccessful product development efforts; potential product recalls; working capital management; availability and pricing of raw materials and supplies; potential covenant breaches under the Company’s credit facilities; the impact of the imposition of tariffs, including increases in food prices and inflation, and any resulting negative impacts on the macro-economic environment; and other risks described from time to time under “Risk Factors” in the Company’s Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q (available at www.sec.gov). Consequently, all forward-looking statements made herein are qualified by these cautionary statements and there can be no assurance that the actual results or developments anticipated by the Company will be realized. The Company undertakes no obligation to publicly correct or update the forward-looking statements in this document, in other documents, or on its website to reflect future events or circumstances, except as may be required under applicable securities laws.

SunOpta Inc.

 

 

Consolidated Statements of Operations

 

 

For the quarters ended March 29, 2025 and March 30, 2024

(Unaudited)

 

 

(All dollar amounts expressed in thousands of U.S. dollars, except per share amounts)

 

 

 

 

Quarter ended

 

March 29, 2025

March 30, 2024

 

$

$

 

 

 

 

 

 

Revenues

201,628

 

184,422

 

Cost of goods sold

171,309

 

153,370

 

 

Gross profit

30,319

 

31,052

 

Selling, general and administrative expenses

19,196

 

22,334

 

Intangible asset amortization

446

 

446

 

Other expense (income), net

75

 

(1,800

)

Foreign exchange loss (gain)

115

 

(51

)

 

Operating income

10,487

 

10,123

 

Interest expense, net

5,107

 

6,050

 

Other non-operating expense

422

 

 

 

Earnings from continuing operations before income taxes

4,958

 

4,073

 

Income tax expense

147

 

277

 

 

Earnings from continuing operations

4,811

 

3,796

 

Net loss from discontinued operations

 

(917

)

 

Net earnings

4,811

 

2,879

 

Dividends and accretion on preferred stock

(140

)

(433

)

Earnings attributable to common shareholders

4,671

 

2,446

 

 

 

 

Basic and diluted earnings (loss) per share

 

 

Earnings from continuing operations attributable to common shareholders

0.04

 

0.03

 

Loss from discontinued operations

 

(0.01

)

Earnings attributable to common shareholders

0.04

 

0.02

 

 

 

 

Weighted-average common shares outstanding (000s)

 

 

Basic

117,201

 

116,033

 

Diluted

125,007

 

117,558

 

SunOpta Inc.

 

 

Consolidated Balance Sheets

 

 

As at March 29, 2025 and December 28, 2024

 

 

(Unaudited)

 

 

(All dollar amounts expressed in thousands of U.S. dollars)

 

 

 

 

 

March 29, 2025

December 28, 2024

 

$

$

 

 

 

ASSETS

 

 

Current assets

 

 

Cash and cash equivalents

2,299

 

1,552

 

Accounts receivable

64,099

 

46,314

 

Inventories

99,407

 

92,798

 

Prepaid expenses and other current assets

15,189

 

14,680

 

Income taxes recoverable

696

 

4,114

 

Total current assets

181,690

 

159,458

 

 

 

 

Restricted cash

7,442

 

7,460

 

Property, plant and equipment, net

343,465

 

343,618

 

Operating lease right-of-use assets

103,323

 

105,692

 

Intangible assets, net

22,566

 

20,077

 

Goodwill

3,998

 

3,998

 

Other long-term assets

28,201

 

28,224

 

Total assets

690,685

 

668,527

 

 

 

 

LIABILITIES

 

 

Current liabilities

 

 

Accounts payable

113,649

 

93,362

 

Accrued liabilities

21,501

 

17,876

 

Notes payable

9,772

 

11,110

 

Income taxes payable

670

 

638

 

Current portion of long-term debt

28,429

 

29,393

 

Current portion of operating lease liabilities

16,835

 

17,055

 

Total current liabilities

190,856

 

169,434

 

 

 

 

Long-term debt

232,153

 

235,798

 

Operating lease liabilities

97,348

 

99,328

 

Deferred income taxes

325

 

325

 

Total liabilities

520,682

 

504,885

 

 

 

 

Series B-1 Preferred Stock

15,188

 

15,048

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

Common shares

472,763

 

471,792

 

Additional paid-in capital

31,354

 

30,775

 

Accumulated deficit

(351,311

)

(355,982

)

Accumulated other comprehensive income

2,009

 

2,009

 

Total shareholders’ equity

154,815

 

148,594

 

Total liabilities and shareholders’ equity

690,685

 

668,527

 

SunOpta Inc.

 

 

 

Consolidated Statements of Cash Flows

 

 

 

For the quarters ended March 29, 2025 and March 30, 2024

 

(Unaudited)

 

 

 

(Expressed in thousands of U.S. dollars)

 

 

 

 

 

 

 

Quarters ended

 

 

March 29, 2025

March 30, 2024

 

 

$

$

 

 

 

 

CASH PROVIDED BY (USED IN)

 

 

 

Operating activities

 

 

 

Net earnings

 

4,811

 

2,879

 

Net loss from discontinued operations

 

 

(917

)

Earnings from continuing operations

 

4,811

 

3,796

 

Items not affecting cash:

 

 

 

Depreciation and amortization

 

9,726

 

8,576

 

Amortization of debt issuance costs

 

249

 

229

 

Stock-based compensation

 

1,543

 

4,645

 

Gain on sale of smoothie bowls product line

 

 

(1,800

)

Other

 

(97

)

(97

)

Changes in operating assets and liabilities, net of divestitures

 

6,049

 

(7,947

)

Net cash provided by operating activities of continuing operations

 

22,281

 

7,402

 

Net cash used in operating activities of discontinued operations

 

 

(2,133

)

 

Net cash provided by operating activities

 

22,281

 

5,269

 

 

Investing activities

 

 

 

Additions to property, plant and equipment

 

(12,735

)

(7,548

)

Addition to intangible assets

 

(2,419

)

 

Proceeds from sale of smoothie bowls product line

 

 

3,336

 

Net cash used in investing activities of continuing operations

 

(15,154

)

(4,212

)

Net cash provided by investing activities of discontinued operations

 

 

6,300

 

Net cash provided by (used in) investing activities

 

(15,154

)

2,088

 

 

Financing activities

 

 

 

Increase (decrease) in borrowings under revolving credit facilities

 

(1,437

)

250

 

Repayment of long-term debt

 

(12,115

)

(4,782

)

Borrowings of long-term debt

 

8,485

 

 

Proceeds from notes payable

 

41,750

 

33,424

 

Repayment of notes payable

 

(43,088

)

(34,373

)

Proceeds from the exercise of stock options and employee share purchases

 

368

 

314

 

Payment of withholding taxes on stock-based awards

 

(361

)

(86

)

Payment of cash dividends on preferred stock

 

 

(305

)

Net cash used in financing activities of continuing operations

 

(6,398

)

(5,558

)

 

Increase in cash, cash equivalents and restricted cash in the period

 

729

 

1,799

 

Cash, cash equivalents and restricted cash, beginning of the period

 

9,012

 

8,754

 

 

Cash, cash equivalents and restricted cash, end of the period

 

9,741

 

10,553

 

Non-GAAP Measures

Adjusted Gross Margin

Gross margin is a measure of gross profit (equal to revenues less cost of goods sold) as a percentage of revenues. The Company uses a measure of adjusted gross margin that excludes unusual items that are identified and evaluated on an individual basis, which due to their nature or size, the Company would not expect to occur as part of its normal business on a regular basis. The Company uses the measure of adjusted gross margin to evaluate the underlying profitability of its revenue-generating activities within each reporting period. The Company believes that disclosing this non-GAAP measure provides users with a meaningful, consistent comparison of its profitability measure for the periods presented. However, the non-GAAP measure of adjusted gross margin should not be considered in isolation or as a substitute for gross margin calculated based on gross profit determined in accordance with U.S. GAAP.

The following table presents a reconciliation of adjusted gross margin from reported gross margin calculated in accordance with U.S. GAAP.

 

Revenues

Cost of Goods Sold

Gross Profit

First Quarter Ended

$

$

$

March 29, 2025

 

 

 

As reported

201,628

171,309

 

30,319

 

Adjustments:

 

 

 

Wastewater haul-off charges(a)

(543

)

543

 

As adjusted

201,628

170,766

 

30,862

 

 

 

 

 

Reported gross margin

 

 

15.0

%

Adjusted gross margin

 

 

15.3

%

 

 

 

 

 

 

 

 

 

Revenues

Cost of Goods Sold

Gross Profit

First Quarter Ended

$

$

$

March 30, 2024

 

 

 

As reported

184,422

153,370

 

31,052

 

Adjustments:

 

 

 

Start-up costs(b)

(327

)

327

 

As adjusted

184,422

153,043

 

31,379

 

 

 

 

 

Reported gross margin

 

 

16.8

%

Adjusted gross margin

 

 

17.0

%

Adjusted Earnings and Adjusted EBITDA from continuing operations

In addition to reporting financial results in accordance with U.S. GAAP, the Company provides additional information about its operating results regarding adjusted earnings and adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”) from continuing operations, which are not measures in accordance with U.S. GAAP. The Company believes that adjusted earnings and adjusted EBITDA from continuing operations assist investors in comparing performance across reporting periods on a consistent basis by excluding items that management believes are not indicative of its operating performance. These non-GAAP measures are presented solely to allow investors to more fully assess the Company’s results of operations and should not be considered in isolation of, or as substitutes for, an analysis of the Company’s results as reported under U.S. GAAP.

The following are tabular presentations of adjusted earnings and adjusted EBITDA from continuing operations, including a reconciliation from loss from continuing operations, which the Company believes to be the most directly comparable U.S. GAAP financial measure.

 

First Quarter Ended

 

March 29, 2025

March 30, 2024

 

 

Per Share

 

Per Share

 

$

$

$

$

Earnings from continuing operations

4,811

 

 

3,796

 

 

Dividends and accretion on preferred stock

(140

)

 

(433

)

 

Earnings from continuing operations attributable to common shareholders

4,671

 

0.04

3,363

 

0.03

Adjusted for:

 

 

 

 

Wastewater haul-off charges(a)

543

 

 

 

 

Start-up costs(b)

 

 

327

 

 

Other(c)

94

 

 

 

 

Gain on sale of smoothie bowls product line(d)

 

 

(1,800

)

 

Adjusted earnings from continuing operations

5,308

 

0.04

1,890

 

0.02

 

First Quarter Ended

 

March 29, 2025

 

March 30, 2024

 

$

 

$

Earnings from continuing operations

4,811

 

3,796

 

Interest expense, net

5,107

 

6,050

 

Loss on sale of receivables*

422

 

 

Income tax expense

147

 

277

 

Depreciation and amortization

9,726

 

8,576

 

Stock-based compensation

1,543

 

4,645

 

Adjusted for:

 

 

 

Wastewater haul-off charges(a)

543

 

 

Start-up costs(b)

 

327

 

Other(c)

94

 

 

Gain on sale of smoothie bowls product line(d)

 

(1,800

)

Adjusted EBITDA from continuing operations

22,393

 

21,871

 

 

 

 

 

* Included in other non-operating expense.

 

 

 

Footnotes

(a)

For the first quarter of 2025, reflects temporary third-party haul-off charges for excess wastewater produced at our Midlothian, Texas, facility due to volume constraints within our current treatment system.

(b)

For the first quarter of 2024, start-up costs mainly related to the scale-up of production at our plant-based beverage facility in Midlothian, Texas.

(c)

For the first quarter of 2025, other reflects an unrealized foreign exchange loss associated with peso-denominated restricted cash held in Mexico and an unrelated legal settlement, which are recorded in foreign exchange loss and other expense, respectively.

(d)

For the first quarter of 2024, reflects the pre-tax gain on sale of the smoothie bowls product line, which is recorded in other income.

 

Investor Relations:

Reed Anderson

ICR

646-277-1260

[email protected]

Media Relations:

Claudine Galloway

SunOpta

952-295-9579

[email protected]

KEYWORDS: United States North America Canada Minnesota

INDUSTRY KEYWORDS: Supply Chain Management Restaurant/Bar Sustainability Supermarket Agriculture Food/Beverage Natural Resources Environment Organic Food Retail Transport Logistics/Supply Chain Management

MEDIA:

Logo
Logo