IPG Photonics Announces First Quarter 2025 Financial Results
Materials processing sales (86% of revenue) declined 14% YoY, while other applications grew 25% driven by medical and advanced applications. By region, Asia sales increased 8%, while North America and Europe decreased 12% and 28% respectively.
For Q2 2025, IPG expects revenue of $210-240 million, with adjusted EPS guidance of -$0.05 to $0.25. The revenue guidance is approximately $15 million lower due to potential shipment delays related to tariffs. The company reported strong Q1 book-to-bill ratio above one, indicating healthy demand despite near-term tariff challenges.
Le vendite nel settore della lavorazione dei materiali (86% dei ricavi) sono diminuite del 14% su base annua, mentre le altre applicazioni sono cresciute del 25%, trainate dai settori medico e applicazioni avanzate. Per regione, le vendite in Asia sono aumentate dell'8%, mentre Nord America ed Europa sono calate rispettivamente del 12% e del 28%.
Per il secondo trimestre 2025, IPG prevede ricavi tra 210 e 240 milioni di dollari, con una guidance sull'utile per azione rettificato compresa tra -0,05 e 0,25 dollari. La previsione dei ricavi è inferiore di circa 15 milioni a causa di possibili ritardi nelle spedizioni legati ai dazi. L'azienda ha riportato un solido rapporto book-to-bill superiore a uno nel primo trimestre, segnalando una domanda sana nonostante le sfide tariffarie a breve termine.
Las ventas en procesamiento de materiales (86% de los ingresos) disminuyeron un 14% interanual, mientras que otras aplicaciones crecieron un 25%, impulsadas por los sectores médico y aplicaciones avanzadas. Por región, las ventas en Asia aumentaron un 8%, mientras que en Norteamérica y Europa disminuyeron un 12% y un 28%, respectivamente.
Para el segundo trimestre de 2025, IPG espera ingresos entre 210 y 240 millones de dólares, con una guía de ganancias ajustadas por acción de -0,05 a 0,25 dólares. La guía de ingresos es aproximadamente 15 millones menor debido a posibles retrasos en los envíos relacionados con aranceles. La compañía reportó una sólida relación book-to-bill superior a uno en el primer trimestre, indicando una demanda saludable a pesar de los desafíos tarifarios a corto plazo.
소재 가공 매출(전체 매출의 86%)은 전년 대비 14% 감소했으나, 의료 및 첨단 응용 분야의 성장으로 기타 응용 분야 매출은 25% 증가했습니다. 지역별로는 아시아 매출이 8% 증가했고, 북미와 유럽은 각각 12%, 28% 감소했습니다.
2025년 2분기 IPG는 2억 1,000만~2억 4,000만 달러의 매출과 조정 EPS 가이던스를 -0.05달러에서 0.25달러로 제시했습니다. 매출 가이던스는 관세 관련 출하 지연 가능성으로 약 1,500만 달러 낮아졌습니다. 회사는 1분기 북투빌(book-to-bill) 비율이 1을 넘는 강한 수요를 보여 단기 관세 문제에도 견조한 수요를 나타냈습니다.
Les ventes dans le traitement des matériaux (86 % du chiffre d'affaires) ont diminué de 14 % en glissement annuel, tandis que les autres applications ont progressé de 25 %, portées par les secteurs médical et des applications avancées. Par région, les ventes en Asie ont augmenté de 8 %, tandis qu’elles ont diminué de 12 % en Amérique du Nord et de 28 % en Europe.
Pour le deuxième trimestre 2025, IPG prévoit un chiffre d'affaires entre 210 et 240 millions de dollars, avec un BPA ajusté attendu entre -0,05 et 0,25 dollar. Les prévisions de chiffre d'affaires sont inférieures d'environ 15 millions en raison de possibles retards d'expédition liés aux tarifs douaniers. L'entreprise a enregistré un solide ratio book-to-bill supérieur à un au premier trimestre, indiquant une demande saine malgré les défis tarifaires à court terme.
Der Umsatz im Bereich Materialverarbeitung (86 % des Umsatzes) sank im Jahresvergleich um 14 %, während andere Anwendungen dank des medizinischen und fortschrittlichen Bereichs um 25 % wuchsen. Regional stiegen die Umsätze in Asien um 8 %, während Nordamerika und Europa um 12 % bzw. 28 % zurückgingen.
Für das zweite Quartal 2025 erwartet IPG einen Umsatz zwischen 210 und 240 Millionen US-Dollar mit einer bereinigten Ergebnisprognose je Aktie von -0,05 bis 0,25 US-Dollar. Die Umsatzprognose liegt etwa 15 Millionen US-Dollar unter der vorherigen Schätzung aufgrund möglicher Versandverzögerungen im Zusammenhang mit Zöllen. Das Unternehmen meldete eine starke Buchungsrate (book-to-bill) über eins im ersten Quartal, was auf eine gesunde Nachfrage trotz kurzfristiger Zollherausforderungen hinweist.
- Book-to-bill ratio was above one and highest in over two years, indicating strong future demand
- Emerging growth products increased to 51% of total revenue from 48% in prior quarter
- Gross margin improved 70 basis points year-over-year to 39.4%
- Asia region sales grew 8% year-over-year
- Generated $13 million in cash from operations
- Revenue declined 10% year-over-year to $227.8 million
- Operating income fell 91% year-over-year to $1.8 million
- Net income decreased 84% to $3.8 million
- Q2 guidance reduced by $15 million due to tariff-related shipment delays
- Materials processing sales declined 14% year-over-year
- European sales dropped 28% and North American sales fell 12%
Insights
Mixed results with revenue exceeding guidance but major profit decline; tariff impacts creating near-term uncertainty despite positive book-to-bill ratio.
IPG Photonics delivered $227.8 million in Q1 2025 revenue, exceeding guidance midpoint despite a 10% year-over-year decline. The standout positive indicator is the book-to-bill ratio above one—the highest in over two years—signaling potential future growth. However, profitability metrics show concerning deterioration with operating income plummeting 91% to just $1.8 million and operating margin compressing from 7.6% to 0.8%.
Despite revenue outperformance, the dramatic profit compression demands attention. Gross margin improved slightly to 39.4% (up 70 basis points), but clearly couldn't offset other financial pressures. The regional performance reveals a bifurcated market with Asia growing 8% while Europe declined 28% and North America fell 12%.
The Q2 guidance reflects significant tariff headwinds, reducing expected revenue by approximately $15 million and compressing gross margins by 150-200 basis points. The adjusted EPS guidance range of -$0.05 to $0.25 includes the possibility of negative earnings, highlighting near-term challenges despite management's optimistic strategic outlook.
The evolving product mix shows emerging growth products now represent 51% of total revenue (up from 48% last quarter), demonstrating the company's strategic shift is gaining traction, though not yet enough to offset broader challenges.
Strategic shift toward emerging applications gaining traction while core business declines; tariff disruptions forcing manufacturing network reconfiguration.
IPG's product portfolio transformation shows promising early signs with strategic growth initiatives in medical, micromachining, and advanced applications driving the "other applications" category up 25% year-over-year. Emerging growth products now account for 51% of revenue, demonstrating meaningful progress in the company's strategic pivot.
However, the core materials processing segment (representing 86% of total revenue) declined 14% year-over-year, with particular weakness in welding and cutting applications. Bright spots within this segment include growth in micromachining, cleaning, and additive manufacturing applications.
The current tariff situation presents significant operational challenges. Management notes these are not order cancellations but shipment delays as they reconfigure their global manufacturing network. The $15 million revenue guidance reduction and 150-200 basis point gross margin impact quantify the near-term disruption.
The continued capital expenditure of $25 million against $13 million in operating cash flow indicates management remains committed to their long-term strategy despite near-term headwinds. Their emphasis on leveraging their global manufacturing footprint suggests they're actively reconfiguring production to mitigate tariff impacts.
Growth from Strategic Initiatives Drove Revenue Above the Midpoint of Guidance
Book-to-Bill was Above One and Highest in Over Two Years
MARLBOROUGH, Mass., May 06, 2025 (GLOBE NEWSWIRE) -- IPG Photonics Corporation (NASDAQ: IPGP) today reported financial results for the first quarter ended March 31, 2025.
Three Months Ended March 31, | |||||||||||
(In millions, except per share data and percentages) | 2025 | 2024 | Change | ||||||||
Revenue | $ | 227.8 | $ | 252.0 | (10 | )% | |||||
Gross margin | 39.4 | % | 38.7 | % | |||||||
Operating income | $ | 1.8 | $ | 19.1 | (91 | )% | |||||
Operating margin | 0.8 | % | 7.6 | % | |||||||
Net income | $ | 3.8 | $ | 24.1 | (84 | )% | |||||
Earnings per diluted share | $ | 0.09 | $ | 0.52 | (83 | )% | |||||
Non-GAAP Measures | |||||||||||
Adjusted EBITDA* | $ | 32.7 | $ | 40.3 | (19 | )% | |||||
Adjusted earnings per diluted share* | $ | 0.31 | $ | 0.50 | (38 | )% |
*Adjusted EBITDA and Adjusted earnings per diluted share include non-GAAP adjustments. A reconciliation from GAAP to non-GAAP metrics is provided in this earnings release.
Management Comments
“IPG had a strong start to the year, delivering revenue, adjusted earnings per share and adjusted EBITDA above the midpoint of our guidance and gaining early traction in key areas that are central to our strategy, including medical, micromachining, and advanced applications,” said Dr. Mark Gitin, Chief Executive Officer of IPG Photonics. "We’re confident that our strategy will further differentiate our products, unlock new market opportunities, and fuel our long-term growth."
Financial Highlights
First quarter revenue of
GAAP gross margin of
Business Outlook and Financial Guidance
“The first quarter book-to-bill ratio was solidly above one and we entered the second quarter with a strong outlook given the bookings momentum. While recent tariffs have caused uncertainty related to the timing of shipments and some increased costs in the near term, we are able to take advantage of our global manufacturing footprint and supply chain to mitigate their impact while continuing to invest in the future growth of our business," concluded Dr. Gitin.
For the second quarter of 2025, IPG expects revenue of
As discussed in more detail in the "Safe Harbor" passage of this news release, actual results may differ from this guidance due to various factors including, but not limited to, trade policy changes and trade restrictions, product demand, order cancellations and delays, competition, tariffs and retaliatory tariffs, currency fluctuations and general economic conditions. The current uncertainty related to the trade environment and tariff policies increases the risks to the outlook that we have provided. This guidance is based upon current market conditions and expectations, and is subject to the risks outlined in the Company's reports filed with the SEC, and assumes exchange rates relative to the U.S. dollar of
Supplemental Financial Information
Additional supplemental financial information is provided in the unaudited Financial Data Workbook and First Quarter 2025 Earnings Call Presentation available on the investor relations section of the Company's website at investor.ipgphotonics.com.
Conference Call Reminder
The Company will hold a conference call today, May 6, 2025 at 10:00 am ET. To access the call, please dial 877-407-6184 in the US or 201-389-0877 internationally. A live webcast of the call will also be available and archived on the investor relations section of the Company's website at investor.ipgphotonics.com.
Contact
Eugene Fedotoff
Senior Director, Investor Relations
IPG Photonics Corporation
508-597-4713
efedotoff@ipgphotonics.com
About IPG Photonics Corporation
IPG Photonics Corporation is the leader in high-power fiber lasers and amplifiers used primarily in materials processing and other diverse applications. The Company’s mission is to develop innovative laser solutions making the world a better place. IPG accomplishes this mission by delivering superior performance, reliability and usability at a lower total cost of ownership compared with other types of lasers and non-laser tools, allowing end users to increase productivity and decrease costs. IPG is headquartered in Marlborough, Massachusetts and has more than 30 facilities worldwide. For more information, visit www.ipgphotonics.com.
Safe Harbor Statement
Information and statements provided by IPG and its employees, including statements in this press release, that relate to future plans, events or performance are forward-looking statements. These statements involve risks and uncertainties. Any statements in this press release that are not statements of historical fact are forward-looking statements, including those statements related to being confident that our strategy will further differentiate our products, unlock new market opportunities, and fuel the long-term expansion of laser applications, actively taking advantage of our global manufacturing footprint and our in-house supply chain to mitigate potential impacts from tariffs, potential delays in shipping product due to tariffs, the expectation of fulfilling such orders and optimizing production across our global footprint, and statements related to revenue, adjusted gross margin and operating expenses outlook, adjusted earnings per diluted share and adjusted EBITDA guidance, including the expected impact of tariffs, and the impact of the U.S. dollar on our guidance for second quarter of 2025. Factors that could cause actual results to differ materially include risks and uncertainties, including risks associated with the strength or weakness of the business conditions in industries and geographic markets that IPG serves, particularly the effect of downturns in the markets IPG serves; uncertainties and adverse changes in the general economic conditions of markets; inability to manage risks associated with international customers and operations; changes in trade controls and trade and tariff policies; IPG's ability to penetrate new applications for fiber lasers and increase market share; the rate of acceptance and penetration of IPG's products; foreign currency fluctuations; high levels of fixed costs from IPG's vertical integration; the appropriateness of IPG's manufacturing capacity for the level of demand; competitive factors, including declining average selling prices; the effect of acquisitions and investments; inventory write-downs; asset impairment charges; intellectual property infringement claims and litigation; interruption in supply of key components; manufacturing risks; government regulations and trade sanctions; and other risks identified in IPG's SEC filings. Readers are encouraged to refer to the risk factors described in IPG's Annual Report on Form 10-K (filed with the SEC on February 20, 2025) and IPG's reports filed with the SEC, as applicable. Actual results, events and performance may differ materially. Readers are cautioned not to rely on the forward-looking statements, which speak only as of the date hereof. IPG undertakes no obligation to update the forward-looking statements that may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.
IPG PHOTONICS CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
(In thousands, except per share data) | |||||||
Net sales | $ | 227,793 | $ | 252,009 | |||
Cost of sales | 137,981 | 154,473 | |||||
Gross profit | 89,812 | 97,536 | |||||
Operating expenses: | |||||||
Sales and marketing | 24,430 | 22,998 | |||||
Research and development | 28,336 | 29,381 | |||||
General and administrative | 32,808 | 31,158 | |||||
Gain on sale of assets | — | (6,776 | ) | ||||
Loss on foreign exchange | 2,411 | 1,675 | |||||
Total operating expenses | 87,985 | 78,436 | |||||
Operating income | 1,827 | 19,100 | |||||
Other income, net: | |||||||
Interest income, net | 7,444 | 14,177 | |||||
Other income, net | 1,344 | 325 | |||||
Total other income | 8,788 | 14,502 | |||||
Income before provision for income taxes | 10,615 | 33,602 | |||||
Provision for income taxes | 6,857 | 9,503 | |||||
Net income | $ | 3,758 | $ | 24,099 | |||
Net income per share: | |||||||
Basic | $ | 0.09 | $ | 0.52 | |||
Diluted | $ | 0.09 | $ | 0.52 | |||
Weighted average common shares outstanding: | |||||||
Basic | 42,605 | 45,960 | |||||
Diluted | 42,832 | 46,175 |
IPG PHOTONICS CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) | |||||||
March 31, | December 31, | ||||||
2025 | 2024 | ||||||
(In thousands, except share and per share data) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 363,046 | $ | 620,040 | |||
Short-term investments | 563,832 | 310,152 | |||||
Accounts receivable, net | 176,909 | 171,131 | |||||
Inventories | 287,623 | 284,780 | |||||
Prepaid income taxes | 16,955 | 17,592 | |||||
Prepaid expenses and other current assets | 35,022 | 27,300 | |||||
Total current assets | 1,443,387 | 1,430,995 | |||||
Deferred income taxes, net | 109,232 | 115,031 | |||||
Goodwill | 68,617 | 67,241 | |||||
Intangible assets, net | 54,297 | 55,376 | |||||
Property, plant and equipment, net | 603,271 | 588,375 | |||||
Other assets | 38,544 | 32,246 | |||||
Total assets | $ | 2,317,348 | $ | 2,289,264 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 37,923 | $ | 35,385 | |||
Accrued expenses and other current liabilities | 152,829 | 152,048 | |||||
Income taxes payable | 6,282 | 17,586 | |||||
Total current liabilities | 197,034 | 205,019 | |||||
Other long-term liabilities and deferred income taxes | 59,872 | 59,774 | |||||
Total liabilities | 256,906 | 264,793 | |||||
Commitments and contingencies | |||||||
IPG Photonics Corporation equity: | |||||||
Common stock, | 6 | 6 | |||||
Treasury stock, at cost, 14,084,413 shares held at both March 31, 2025 and December 31, 2024. | (1,505,216 | ) | (1,505,321 | ) | |||
Additional paid-in capital | 1,040,264 | 1,035,285 | |||||
Retained earnings | 2,617,626 | 2,613,868 | |||||
Accumulated other comprehensive loss | (92,238 | ) | (119,367 | ) | |||
Total IPG Photonics Corporation stockholders' equity | 2,060,442 | 2,024,471 | |||||
Total liabilities and equity | $ | 2,317,348 | $ | 2,289,264 |
IPG PHOTONICS CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||||
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
(In thousands) | |||||||
Cash flows from operating activities: | |||||||
Net income | $ | 3,758 | $ | 24,099 | |||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||||||
Depreciation and amortization | 15,341 | 16,214 | |||||
Provisions for inventory, warranty & bad debt | 11,876 | 14,761 | |||||
Other | 14,796 | 143 | |||||
Changes in assets and liabilities that provided (used) cash, net of acquisitions: | |||||||
Accounts receivable and accounts payable | 1,378 | 32,579 | |||||
Inventories | (8,967 | ) | 1,498 | ||||
Other | (24,737 | ) | (34,698 | ) | |||
Net cash provided by operating activities | 13,445 | 54,596 | |||||
Cash flows from investing activities: | |||||||
Purchases of and deposits on property, plant and equipment | (24,818 | ) | (28,052 | ) | |||
Proceeds from sales of property, plant and equipment | 183 | 25,262 | |||||
Purchases of short-term investments | (333,009 | ) | (226,521 | ) | |||
Proceeds from short-term investments | 83,206 | 252,890 | |||||
Other | 52 | 157 | |||||
Net cash (used in) provided by investing activities | (274,386 | ) | 23,736 | ||||
Cash flows from financing activities: | |||||||
Payments for taxes related to net share settlement of equity awards less proceeds from issuance of common stock under employee stock options | (5,775 | ) | (1,158 | ) | |||
Purchase of treasury stock net of excise tax, at cost | 105 | (89,616 | ) | ||||
Net cash used in financing activities | (5,670 | ) | (90,774 | ) | |||
Effect of changes in exchange rates on cash and cash equivalents | 9,617 | (5,780 | ) | ||||
Net decrease in cash and cash equivalents | (256,994 | ) | (18,222 | ) | |||
Cash and cash equivalents — Beginning of period | 620,040 | 514,674 | |||||
Cash and cash equivalents — End of period | $ | 363,046 | $ | 496,452 | |||
Supplemental disclosures of cash flow information: | |||||||
Cash paid for interest | $ | 5 | $ | 4 | |||
Cash paid for income taxes | $ | 10,574 | $ | 8,005 |
IPG PHOTONICS CORPORATION
SUPPLEMENTAL SCHEDULE OF NON-GAAP FINANCIAL MEASURES (UNAUDITED)
Use of Non-GAAP Adjusted Financial Information
We refer to certain financial measures that are not recognized under United States generally accepted accounting principles (“GAAP”) and are provided as supplemental information to enhance understanding of the Company’s financial performance. These measures should not be considered as a substitute for, or superior to, GAAP financial measures. The following information provides the definition of adjusted gross profit, adjusted gross margin, adjusted operating income, EBITDA, adjusted EBITDA, adjusted net income, adjusted net earnings per share (EPS), and adjusted tax rate as presented, which are financial measures that are not calculated or presented in accordance with GAAP, and reconciliation to the most directly comparable financial measures calculated and presented in accordance with GAAP. The Company has provided adjusted gross profit, adjusted gross margin, adjusted operating income, EBITDA, adjusted EBITDA, adjusted net income, adjusted EPS, and an adjusted tax rate as supplemental information and in addition to the financial measures presented by the Company that are calculated and presented in accordance with GAAP. Such non-GAAP financial measures should not be considered superior to, as a substitute for or alternative to, and should be considered in conjunction with, the GAAP financial measure presented by the Company.
We define adjusted gross profit as reported gross profit, adjusted for non-recurring, infrequent, or unusual changes, including acquisition and integration charges and amortization of acquisition-related intangibles.
We define adjusted gross margin as adjusted gross profit divided by total revenue.
We define adjusted operating income as reported income from operations, adjusted for non-recurring, infrequent, or unusual charges, including acquisition and integration charges, amortization of acquisition-related intangibles, foreign exchange gains/losses and gain/loss on disposal of assets/divestiture.
We define EBITDA as net income plus interest expense (income), provision for income taxes, depreciation expense, and amortization expense.
We define Adjusted EBITDA as EBITDA adjusted for non-recurring, infrequent, or unusual charges, and other adjustments that the Company believes appropriate, including stock-based compensation, acquisition and integration charges, foreign exchange gains/losses and gain/loss on disposal of assets/divestiture.
We define adjusted net income as reported net income, adjusted for non-recurring, infrequent, or unusual changes, and other adjustments that the Company believes appropriate, including amortization of acquisition-related intangibles, acquisition and integration charges, foreign exchange gains/losses and gain/loss on disposal of assets/divestiture, certain discrete tax items and non-GAAP income tax reconciling adjustments.
We define adjusted EPS as adjusted net income divided by the weighted-average diluted shares outstanding.
We define adjusted tax rate as the GAAP tax rate, adjusted for discrete tax items and the net impact of non-GAAP adjustments.
Management believes that these non-GAAP financial measures provide additional means of evaluating period-over-period operating performance. Specifically, these non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in our ongoing business by eliminating certain non-cash expenses and other items that management believes might otherwise make comparisons of our ongoing business with prior periods more difficult, obscure trends in ongoing operations, or reduce management’s ability to make useful forecasts.
In addition, management understands that some investors and financial analysts find this information helpful in analyzing our financial and operational performance and comparing this performance to our peers and competitors. However, these non-GAAP financial measures have limitations as an analytical tool and are not intended to be an alternative to financial measures prepared in accordance with GAAP. In addition, it should be noted that these non-GAAP financial measures may be different from non-GAAP measures used by other companies. Management may, however, utilize other measures to illustrate performance in the future. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. A reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided below. These non-GAAP measures exclude (i) special inventory provisions, (ii) amortization of acquisition-related intangibles, (iii) restructuring charges, (iv) acquisition and integration charges, (v) goodwill and intangible asset impairments, (vi) foreign exchange gains/losses, (vii) interest income, (viii) benefit (provision) from income taxes, (ix) depreciation, (x) amortization, (xi) stock-based compensation, (xii) gain/loss on disposal of assets/divestiture, (xiii) certain discrete tax items, and (xiv) non-GAAP income tax reconciling adjustments.
We have not provided a quantitative reconciliation of forward-looking Non-GAAP adjusted earnings per diluted share and Adjusted EBITDA to their most directly comparable GAAP financial measures because we are unable to estimate with reasonable certainty the ultimate timing or amount of certain significant items without unreasonable efforts. This is due to the inherent difficulty of forecasting the timing and/or amount of various items that would impact adjusted earnings per diluted share and Adjusted EBITDA. This includes items that have not yet occurred, are out of the Company’s control, cannot be reasonably predicted and/or for which there would not be any meaningful adjustment or difference. For the same reasons, the Company is unable to address the probable significance of the unavailable information.
Our non-GAAP tax provision for the fiscal first quarter of 2025 is
IPG PHOTONICS CORPORATION
SUPPLEMENTAL SCHEDULE OF NON-GAAP MEASUREMENTS (UNAUDITED)
Reconciliation of Gross Profit to Adjusted Gross Profit, Adjusted Gross Margin
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
(in thousands, except per share data) | |||||||
Gross profit | $ | 89,812 | $ | 97,536 | |||
Gross margin | 39.4 | % | 38.7 | % | |||
Amortization of acquisition-related intangibles | 1,016 | 488 | |||||
Acquisition and integration charges | 222 | — | |||||
Adjusted gross profit | $ | 91,050 | $ | 98,024 | |||
Adjusted gross margin | 40.0 | % | 38.9 | % |
Reconciliation of Operating Income to Adjusted Operating Income
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
(in thousands, except per share data) | |||||||
Operating income | $ | 1,827 | $ | 19,100 | |||
Amortization of acquisition-related intangibles | 2,502 | 1,425 | |||||
Acquisition and integration charges | 991 | — | |||||
Loss on foreign exchange | 2,411 | 1,675 | |||||
Gain on sale of assets | — | (6,776 | ) | ||||
Adjusted operating income | $ | 7,731 | $ | 15,424 |
Reconciliation of Net income to Adjusted EBITDA
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
(in thousands, except per share data) | |||||||
Net income | $ | 3,758 | $ | 24,099 | |||
Interest income, net | (7,444 | ) | (14,177 | ) | |||
Provision for income taxes | 6,857 | 9,503 | |||||
Depreciation | 11,556 | 13,927 | |||||
Amortization | 3,785 | 2,287 | |||||
EBITDA | $ | 18,512 | $ | 35,639 | |||
Stock based compensation | 10,767 | 9,732 | |||||
Acquisition and integration charges | 991 | — | |||||
Loss on foreign exchange | 2,411 | 1,675 | |||||
Gain on sale of assets | — | (6,776 | ) | ||||
Adjusted EBITDA | $ | 32,681 | $ | 40,270 |
Reconciliation of GAAP to Non-GAAP Net Income, and GAAP to Non-GAAP Net Income per Share, Diluted
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
(in thousands, except per share data) | |||||||
Net income | $ | 3,758 | $ | 24,099 | |||
Amortization of acquisition-related intangibles | 2,502 | 1,425 | |||||
Acquisition and integration charges | 991 | — | |||||
Loss on foreign exchange | 2,411 | 1,675 | |||||
Gain on sale of assets | — | (6,776 | ) | ||||
Certain discrete tax items | 4,614 | 1,997 | |||||
Tax impact of non-GAAP adjustments | (1,148 | ) | 739 | ||||
Adjusted net income | $ | 13,128 | $ | 23,159 | |||
Adjusted net earnings per diluted share | $ | 0.31 | $ | 0.50 | |||
Weighted average diluted shares outstanding | 42,832 | 46,175 |
Reconciliation of GAAP to Non-GAAP Effective Tax Rate
Three Months Ended March 31, | |||||||
2025 | 2024 | ||||||
Tax rate | 65 | % | 28 | % | |||
Discrete tax items | (43 | )% | (6 | )% | |||
Net impact of non-GAAP adjustments | (1 | )% | 1 | % | |||
Adjusted tax rate | 21 | % | 23 | % |
During the first fiscal quarter of 2025, the Company refined its methodology to report non-GAAP measures. The change does not impact the Company’s financial position, cash flows, or GAAP consolidated results of operations. Prior period non-GAAP financial measures and the associated GAAP to non-GAAP reconciliations presented in this press release have been recast to conform to the current presentation.
