M-tron Industries, Inc. Reports Third Quarter 2025 Results
M-tron Industries (NYSE: MPTI) reported third quarter 2025 results: revenue $14.2M (+7.2% YoY), gross margin 44.3% (down from 47.8% YoY), net income $1.8M and EPS $0.63 (diluted). Fiscal YTD revenue was $40.2M (+11.0% YoY) and Adjusted EBITDA was $8.1M YTD. Backlog grew to $58.8M (+47.9% YoY). Management cited product mix, higher tariff costs, and increased R&D, sales commissions, and stock-based compensation as drivers of margin and EPS pressure. A conference call is scheduled for Nov 13, 2025 at 10:30 AM ET, and warrants are exercisable through Dec 11, 2025.
M-tron Industries (NYSE: MPTI) ha riportato i risultati del terzo trimestre 2025: ricavi 14,2 mln di USD (+7,2% YoY), margine lordo 44,3% (in calo rispetto al 47,8% YoY), utile netto 1,8 mln e EPS 0,63 USD (diluito). I ricavi YTD fiscali sono stati 40,2 mln USD (+11,0% YoY) e l'EBITDA rettificato è stato 8,1 mln USD YTD. Il backlog è salito a 58,8 mln USD (+47,9% YoY). La direzione ha indicato mix di prodotto, costi delle tariffe più alti e l'aumento di R&D, delle commissioni di vendita e della retribuzione basata su azioni come fattori che esercitano pressione su margine ed EPS. Una conference call è prevista per 13 nov 2025 alle 10:30 ET, e i warrant sono esercitabili fino al 11 dic 2025.
M-tron Industries (NYSE: MPTI) presentó los resultados del tercer trimestre de 2025: ingresos de 14,2 millones de USD (+7,2% interanual), margen bruto del 44,3% (bajo del 47,8% interanual), ingreso neto de 1,8 millones y EPS de 0,63 USD (diluido). Los ingresos acumulados del año fiscal fueron 40,2 millones (+11,0% interanual) y el EBITDA ajustado fue de 8,1 millones YTD. El backlog creció a 58,8 millones (+47,9% interanual). La dirección citó la mezcla de productos, mayores costos de aranceles y un aumento en I+D, comisiones de ventas y compensación basada en acciones como factores de presión sobre el margen y el EPS. Una conferencia telefónica está programada para 13 de noviembre de 2025 a las 10:30 a.m. ET, y las warrants pueden ejercerse hasta el 11 de diciembre de 2025.
M-tron Industries (NYSE: MPTI)가 2025년 3분기 실적을 발표했습니다: 매출 1420만 달러 (+YoY 7.2%), 총이익률 44.3% (YoY 47.8%에서 하락), 순이익 180만 달러 및 주당순이익 0.63달러 (희석). 회계연도 누적 매출은 4020만 달러 (+YoY 11.0%)이며 조정 EBITDA는 810만 달러 YTD. 백로그는 5880만 달러로 증가했습니다 (+YoY 47.9%). 경영진은 제품구성, 더 높은 관세 비용, 증가한 R&D, 영업수수료 및 주식기반 보상으로 인해 마진과 EPS에 압박이 가해졌다고 지적했습니다. 컨퍼런스 콜은 2025년 11월 13일 동부 표준시 10:30에 예정되어 있으며, 워런트는 2025년 12월 11일까지 행사할 수 있습니다.
M-tron Industries (NYSE: MPTI) a publié les résultats du troisième trimestre 2025 : chiffre d'affaires de 14,2 M$ (+7,2 % sur un an), marge brute de 44,3% (en baisse par rapport à 47,8 % sur un an), résultat net de 1,8 M$ et BPA de 0,63$ (dilué). Le chiffre d'affaires cumulé de l'exercice est de 40,2 M$ (+11,0 % sur un an) et l'EBITDA ajusté est de 8,1 M$ YTD. Le carnet de commandes a augmenté à 58,8 M$ (+47,9 % sur un an). La direction a attribué le mix produit, des coûts de tarifs plus élevés et une augmentation des dépenses en R&D, des commissions de vente et de la rémunération basée sur les actions comme facteurs de pression sur la marge et le BPA. Une conférence téléphonique est prévue le 13 novembre 2025 à 10h30 HE, et les warrants peuvent être exercés jusqu’au 11 décembre 2025.
M-tron Industries (NYSE: MPTI) berichtete über die Ergebnisse des dritten Quartals 2025: Umsatz 14,2 Mio. USD (+7,2 % YoY), Bruttomarge 44,3 % (von 47,8 % YoY gesunken), Nettogewinn 1,8 Mio. USD und diluted EPS 0,63 USD. Jahres-zu-Datum-Umsatz 40,2 Mio. USD (+11,0 % YoY) und bereinigtes EBITDA 8,1 Mio. USD YTD. Der Auftragsbestand wuchs auf 58,8 Mio. USD (+47,9 % YoY). Das Management führte Produktmix, höhere Zölle sowie gestiegene F&E-Ausgaben, Vertriebsprovisionen und aktienbasierte Vergütungen als Treiber für Druck auf Margen und EPS an. Eine Telefonkonferenz ist vorgesehen für 13. November 2025 um 10:30 Uhr ET, und Warrants sind bis zum 11. Dezember 2025 ausübbar.
M-tron Industries (NYSE: MPTI) أصدرت نتائج الربع الثالث من 2025: الإيرادات 14.2 مليون دولار (+7.2% على أساس سنوي)، الهامش الإجمالي 44.3% (انخفاض من 47.8% على أساس سنوي)، صافي الدخل 1.8 مليون دولار و EPS 0.63 دولار (مخفّف). الإيرادات حتى تاريخه من السنة المالية بلغت 40.2 مليون دولار (+11.0% على أساس سنوي) و EBITDA المعدل 8.1 مليون دولار حتى تاريخه. ارتفع الطلب المتراكم إلى 58.8 مليون دولار (+47.9% على أساس سنوي). أشارت الإدارة إلى مزيج المنتجات، وتكاليف الرسوم الجمركية الأعلى، وزيادة الإنفاق على البحث والتطوير، وعمولات المبيعات، والتعويضات القائمة على الأسهم كعوامل تضغط على الهامش وربحية السهم. من المقرر عقد مؤتمر هاتفي في 13 نوفمبر 2025 الساعة 10:30 صباحاً بتوقيت شرق الولايات المتحدة، ويمكن Exercising لـ Warrants حتى 11 ديسمبر 2025.
- Revenue +7.2% year-over-year in Q3 2025
- Fiscal YTD revenue +11.0% through Sept 30, 2025
- Backlog $58.8M, up 47.9% year-over-year
- Adjusted EBITDA stable at $8.1M YTD
- Gross margin declined to 44.3% from 47.8% YoY
- Q3 net income down 19.2% year-over-year
- Diluted EPS fell to $0.63 from $0.81 YoY
- Higher R&D, sales commissions, and stock-based comp
Insights
M-tron shows revenue and backlog growth but compressed margins and lower net income signal mixed near-term profitability.
M-tron delivered
Gross margin declined to
Watch whether sequential margin improvement continues and if backlog converts to revenue without further tariff or mix pressure; near-term focus is on sustaining adjusted EBITDA (about
- Revenues were
for the three months ended September 30, 2025$14.2 million - Gross margin was
44.3% for the three months ended September 30, 2025 - Net income per diluted share was
for the three months ended September 30, 2025$0.63 - Backlog was
as of September 30, 2025$58.8 million
"The third quarter delivered
|
|
|
Three Months |
|
|
|
|
|
Nine Months Ended |
|
|
|
|
||||||||||||
|
(in thousands, except share data) |
|
2025 |
|
2024 |
|
% Change |
|
2025 |
|
2024 |
|
% Change |
||||||||||||
|
|
||||||||||||||||||||||||
|
Revenues |
|
$ |
14,170 |
|
|
$ |
13,214 |
|
|
|
7.2 |
% |
|
$ |
40,184 |
|
|
$ |
36,207 |
|
|
|
11.0 |
% |
|
|
|
44.3 |
% |
|
|
47.8 |
% |
|
|
-7.2 |
% |
|
|
43.5 |
% |
|
|
45.8 |
% |
|
|
-5.1 |
% |
|
|
Net income |
|
$ |
1,832 |
|
|
$ |
2,267 |
|
|
|
-19.2 |
% |
|
$ |
5,022 |
|
|
$ |
5,497 |
|
|
|
-8.6 |
% |
|
Net income per diluted share |
|
$ |
0.63 |
|
|
$ |
0.81 |
|
|
|
-22.2 |
% |
|
$ |
1.72 |
|
|
$ |
1.97 |
|
|
|
-12.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures (a) |
||||||||||||||||||||||||
|
Adjusted EBITDA |
|
$ |
3,176 |
|
|
$ |
3,300 |
|
|
|
-3.8 |
% |
|
$ |
8,097 |
|
|
$ |
8,085 |
|
|
|
0.1 |
% |
|
|
|
|
(a) |
A reconciliation of non-GAAP financial measures to the most comparable GAAP measure is provided at the end of this press release. |
Results from Operations
Third Quarter 2025
Revenue was
Gross margin was
Net income was
- the decrease in gross margin discussed above;
- higher engineering, selling and administrative expenses driven by higher research and development investment, higher sales commissions consistent with the increase in revenues, higher stock-based compensation, and an increase in administrative and corporate expenses consistent with the overall growth in the business; and
- higher income taxes driven by a one-time adjustment to reverse a deferred tax asset associated with capitalized research and development costs to reflect recent charges in the
U.S. tax code.
Adjusted EBITDA
was
Fiscal Year to Date 2025
Revenue was
Gross margin was
Net income was
- the decrease in gross margin discussed above;
- higher engineering, selling and administrative expenses driven by higher research and development investment, higher sales commissions consistent with the increase in revenues, higher stock-based compensation, and an increase in administrative and corporate expenses to support the growth in revenues; and
- higher income taxes driven by a one-time adjustment to reverse a deferred tax asset associated with capitalized research and development costs to reflect recent charges in the
U.S. tax code.
Adjusted EBITDA was
Backlog
Backlog was
Earnings Call
Management, including Mr. Pforr, will host a conference call with the investment community on Thursday November 13, 2025, to discuss the Company's third quarter 2025 results and to respond to investor questions.
The call will begin at 10:30 a.m. Eastern Time (
|
Toll-Free Dial-in Number: |
(800) 715-9871 |
|
Toll Dial-in Number: |
+1 (646) 307-1963 |
|
Conference ID: |
5302531 |
An archive will be available after the call on the Investor Relations section of Mtron's website at ir.mtron.com, along with Mtron's earnings release.
Warrants
As announced on October 23, 2025, Mtron's warrants are exercisable through Thursday December 11, 2025 and contain the following terms:
- Five (5) Warrants required to purchase one (1) share of Common Stock;
- Common Stock can be purchased at an exercise price of
per share;$47.50 - Over-subscription privilege available to Warrant holders who exercise their Warrants in full, whereby such Warrant holder subscribes for any or all of the shares issuable pursuant to any unexercised Warrants on the terms and subject to the conditions set forth in the Warrant Agreement; and
- No fractional shares will be issued.
All exercise notices and payments (including with respect to any exercise of a Warrant holder's over-subscription privilege) must be received by Computershare Trust Company, N.A. no later than 5:00 p.m. on Thursday December 11, 2025. Holders in street name should contact their broker, bank, or other intermediary for information on how to exercise warrants (including pursuant to any exercise of the over-subscription privilege).
For further details, Warrant holders are encouraged to review the Warrant Agreement, the FAQ on our website at ir.mtron.com/financials/2025-Warrants/2025-Warrant-FAQ, or contact ir@mtron.com. The information contained on, or that can be accessed through, our website is not part of this press release or any filing with the Securities and Exchange Commission; we have included this website address solely as an inactive textual reference.
About Mtron
M-tron Industries, Inc. (NYSE American: MPTI) designs, manufactures, and markets highly engineered, high reliability frequency and spectrum control products and solutions. As an engineering-centric company, Mtron provides close support to its customers throughout our products' entire life cycle, including product design, prototyping, production, and subsequent product upgrades. Mtron has design and manufacturing facilities in
Cautionary Note Concerning Forward-Looking Statements
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, such as those pertaining to the uncertain financial impact of COVID-19 and the Company's financial condition, results of operations, business strategy and financial needs. All statements other than statements of current or historical fact contained in this press release are forward-looking statements. The words "believe," "expect," "anticipate," "should," "plan," "will," "may," "could," "intend," "estimate," "predict," "potential," "continue" or the negative of these terms and similar expressions, as they relate to Mtron, are intended to identify forward-looking statements.
These forward-looking statements are largely based on current expectations and projections about future events and financial trends that may affect the financial condition, results of operations, business strategy and financial needs of the Company. They can be affected by inaccurate assumptions, including the risks, uncertainties and assumptions described in the filings made by Mtron with the Securities and Exchange Commission ("SEC"), including those risks set forth under the heading "Risk Factors" in the Company's Annual Report on Form 10-K as filed with the SEC on March 27, 2025. In light of these risks, uncertainties and assumptions, the forward-looking statements in this press release may not occur and actual results could differ materially from those anticipated or implied in the forward-looking statements. When you consider these forward-looking statements, you should keep in mind these risk factors and other cautionary statements in this press release.
These forward-looking statements speak only as of the date of this press release. Mtron undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. Accordingly, readers are cautioned not to place undue reliance on these forward-looking statements. For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
|
M-tron Industries, Inc. Quarterly Summary (Unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
2022 |
|
2023 |
|
2024 |
|
2025 |
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(in thousands) |
|
Q1 |
|
Q2 |
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|||||||||||||||||||||||||||||||
|
Revenues |
|
$ |
7,691 |
|
|
$ |
7,064 |
|
|
$ |
8,417 |
|
|
$ |
8,673 |
|
|
$ |
9,367 |
|
|
$ |
10,140 |
|
|
$ |
10,888 |
|
|
$ |
10,773 |
|
|
$ |
11,185 |
|
|
$ |
11,808 |
|
|
$ |
13,214 |
|
|
$ |
12,805 |
|
|
$ |
12,732 |
|
|
$ |
13,282 |
|
|
$ |
14,170 |
|
|
Y/Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.8 |
% |
|
|
43.5 |
% |
|
|
29.4 |
% |
|
|
24.2 |
% |
|
|
19.4 |
% |
|
|
16.4 |
% |
|
|
21.4 |
% |
|
|
18.9 |
% |
|
|
13.8 |
% |
|
|
12.5 |
% |
|
|
7.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
37.3 |
% |
|
|
37.5 |
% |
|
|
32.4 |
% |
|
|
35.7 |
% |
|
|
34.1 |
% |
|
|
41.6 |
% |
|
|
42.8 |
% |
|
|
43.6 |
% |
|
|
42.7 |
% |
|
|
46.6 |
% |
|
|
47.8 |
% |
|
|
47.2 |
% |
|
|
42.5 |
% |
|
|
43.6 |
% |
|
|
44.3 |
% |
|
Y/Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-8.6 |
% |
|
|
10.9 |
% |
|
|
32.1 |
% |
|
|
22.1 |
% |
|
|
25.2 |
% |
|
|
12.0 |
% |
|
|
11.6 |
% |
|
|
8.3 |
% |
|
|
-0.5 |
% |
|
|
-6.4 |
% |
|
|
-7.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (a) |
|
$ |
619 |
|
|
$ |
486 |
|
|
$ |
503 |
|
|
$ |
190 |
|
|
$ |
553 |
|
|
$ |
1,277 |
|
|
$ |
1,586 |
|
|
$ |
73 |
|
|
$ |
1,486 |
|
|
$ |
1,744 |
|
|
$ |
2,267 |
|
|
$ |
2,139 |
|
|
$ |
1,630 |
|
|
$ |
1,560 |
|
|
$ |
1,832 |
|
|
Y/Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-10.7 |
% |
|
|
162.8 |
% |
|
|
215.3 |
% |
|
|
-61.6 |
% |
|
|
168.7 |
% |
|
|
36.6 |
% |
|
|
42.9 |
% |
|
|
2,830.1 |
% |
|
|
9.7 |
% |
|
|
-10.6 |
% |
|
|
-19.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (b) |
|
$ |
1,177 |
|
|
$ |
841 |
|
|
$ |
876 |
|
|
$ |
1,114 |
|
|
$ |
1,028 |
|
|
$ |
1,931 |
|
|
$ |
2,336 |
|
|
$ |
2,397 |
|
|
$ |
2,262 |
|
|
$ |
2,523 |
|
|
$ |
3,300 |
|
|
$ |
3,056 |
|
|
$ |
2,502 |
|
|
$ |
2,419 |
|
|
$ |
3,176 |
|
|
Y/Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-12.7 |
% |
|
|
129.6 |
% |
|
|
166.7 |
% |
|
|
115.2 |
% |
|
|
120.0 |
% |
|
|
30.7 |
% |
|
|
41.3 |
% |
|
|
27.5 |
% |
|
|
10.6 |
% |
|
|
-4.1 |
% |
|
|
-3.8 |
% |
|
(a) |
Q1 2022 - Q3 2022 do not include any public company costs as these periods were pre-IPO. |
|
|
|
|
(b) |
A reconciliation of non-GAAP financial measures to the most comparable GAAP measure is provided at the end of this press release. |
|
M-tron Industries, Inc. Condensed Consolidated Statements of Operations (Unaudited) |
||||||||||||||||
|
|
||||||||||||||||
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
(in thousands, except share data) |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
|
Revenues |
|
$ |
14,170 |
|
|
$ |
13,214 |
|
|
$ |
40,184 |
|
|
$ |
36,207 |
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Manufacturing cost of sales |
|
|
7,891 |
|
|
|
6,904 |
|
|
|
22,707 |
|
|
|
19,617 |
|
|
Engineering, selling and administrative |
|
|
3,729 |
|
|
|
3,389 |
|
|
|
11,070 |
|
|
|
9,773 |
|
|
Total costs and expenses |
|
|
11,620 |
|
|
|
10,293 |
|
|
|
33,777 |
|
|
|
29,390 |
|
|
Operating income |
|
|
2,550 |
|
|
|
2,921 |
|
|
|
6,407 |
|
|
|
6,817 |
|
|
Other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net |
|
|
143 |
|
|
|
63 |
|
|
|
378 |
|
|
|
139 |
|
|
Other income, net |
|
|
70 |
|
|
|
24 |
|
|
|
87 |
|
|
|
61 |
|
|
Total other income, net |
|
|
213 |
|
|
|
87 |
|
|
|
465 |
|
|
|
200 |
|
|
Income before income taxes |
|
|
2,763 |
|
|
|
3,008 |
|
|
|
6,872 |
|
|
|
7,017 |
|
|
Income tax expense |
|
|
931 |
|
|
|
741 |
|
|
|
1,850 |
|
|
|
1,520 |
|
|
Net income |
|
$ |
1,832 |
|
|
$ |
2,267 |
|
|
$ |
5,022 |
|
|
$ |
5,497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.64 |
|
|
$ |
0.82 |
|
|
$ |
1.76 |
|
|
$ |
2.01 |
|
|
Diluted |
|
$ |
0.63 |
|
|
$ |
0.81 |
|
|
$ |
1.72 |
|
|
$ |
1.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
2,860,353 |
|
|
|
2,751,924 |
|
|
|
2,850,270 |
|
|
|
2,729,803 |
|
|
Diluted |
|
|
2,916,207 |
|
|
|
2,800,820 |
|
|
|
2,916,890 |
|
|
|
2,788,046 |
|
|
M-tron Industries, Inc. Condensed Consolidated Balance Sheets (Unaudited)
|
||||||||
|
|
||||||||
|
(in thousands) |
|
September 30, 2025 |
|
December 31, 2024 |
||||
|
Assets: |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
18,329 |
|
|
$ |
12,641 |
|
|
Accounts receivable, net of reserves of |
|
|
6,228 |
|
|
|
6,842 |
|
|
Inventories, net |
|
|
9,275 |
|
|
|
9,509 |
|
|
Prepaid expenses and other current assets |
|
|
1,081 |
|
|
|
760 |
|
|
Total current assets |
|
|
34,913 |
|
|
|
29,752 |
|
|
Property, plant and equipment, net |
|
|
6,466 |
|
|
|
5,061 |
|
|
Right-of-use lease asset |
|
|
252 |
|
|
|
9 |
|
|
Intangible assets, net |
|
|
40 |
|
|
|
40 |
|
|
Deferred income tax asset |
|
|
557 |
|
|
|
1,623 |
|
|
Other assets |
|
|
4 |
|
|
|
3 |
|
|
Total assets |
|
$ |
42,232 |
|
|
$ |
36,488 |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
5,062 |
|
|
|
5,216 |
|
|
Non-current liabilities |
|
|
159 |
|
|
|
— |
|
|
Total liabilities |
|
|
5,221 |
|
|
|
5,216 |
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity |
|
|
37,011 |
|
|
|
31,272 |
|
|
Total liabilities and stockholders' equity |
|
$ |
42,232 |
|
|
$ |
36,488 |
|
Non-GAAP Financial Measures
Throughout this press release, including the results from operations, the Company presents its financial condition and results of operations in the way it believes will be most meaningful and representative of its business results. Some of the measurements the Company uses are "Non-GAAP financial measures" under SEC rules and regulations. The non-GAAP financial measures the Company presents are listed below and may not be comparable to similarly-named measures reported by other companies. the reconciliations of such measures to the most comparable GAAP measures in accordance with Regulation G are included within the relevant tables attached to this press release. The presentation of this additional information is not meant to be considered in isolation or as a substitute for net earnings or diluted earnings per share prepared in accordance with GAAP.
The Company uses the following operating performance measure because the Company believes it provides both management and investors with a more complete understanding of the underlying operational results and trends and our marketplace performance
Adjusted EBITDA is derived by excluding the items set forth below from Income before income taxes. Excluded items include the following:
- Interest income
- Interest expense
- Depreciation
- Amortization
- Non-cash stock-based compensation
- Other discrete items that might have a significant impact on comparable GAAP measures and could distort the evaluation of our normal operating performance
|
Reconciliation of GAAP Income Before Income Taxes to Non-GAAP Adjusted EBITDA |
||||||||||||||||
|
|
||||||||||||||||
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
(in thousands, except share data) |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
|
Income before income taxes |
|
$ |
2,763 |
|
|
$ |
3,008 |
|
|
$ |
6,872 |
|
|
$ |
7,017 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
(143) |
|
|
|
(63) |
|
|
|
(378) |
|
|
|
(139) |
|
|
Depreciation |
|
|
280 |
|
|
|
278 |
|
|
|
800 |
|
|
|
717 |
|
|
Amortization |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5 |
|
|
Total adjustments |
|
|
137 |
|
|
|
215 |
|
|
|
422 |
|
|
|
583 |
|
|
EBITDA |
|
|
2,900 |
|
|
|
3,223 |
|
|
|
7,294 |
|
|
|
7,600 |
|
|
Non-cash stock compensation |
|
|
276 |
|
|
|
77 |
|
|
|
803 |
|
|
|
485 |
|
|
Adjusted EBITDA |
|
$ |
3,176 |
|
|
$ |
3,300 |
|
|
$ |
8,097 |
|
|
$ |
8,085 |
|
The following table is a reconciliation of Income before income taxes to Adjusted EBITDA:
|
|
|
2022 |
2023 |
|
2024 |
|
2025 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(in thousands) |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
||||||||||||||||||||||||||||||
|
Revenues |
|
$ |
7,691 |
|
|
$ |
7,064 |
|
|
$ |
8,417 |
|
|
$ |
8,673 |
|
|
$ |
9,367 |
|
|
$ |
10,140 |
|
|
$ |
10,888 |
|
|
$ |
10,773 |
|
|
$ |
11,185 |
|
|
$ |
11,808 |
|
|
$ |
13,214 |
|
|
$ |
12,805 |
|
|
$ |
12,732 |
|
|
$ |
13,282 |
|
|
$ |
14,170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
$ |
794 |
|
|
$ |
592 |
|
|
$ |
614 |
|
|
$ |
595 |
|
|
$ |
719 |
|
|
$ |
1,582 |
|
|
$ |
2,046 |
|
|
$ |
53 |
|
|
$ |
1,863 |
|
|
$ |
2,146 |
|
|
$ |
3,008 |
|
|
$ |
2,758 |
|
|
$ |
2,114 |
|
|
$ |
1,995 |
|
|
$ |
2,763 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (income) |
|
|
3 |
|
|
|
2 |
|
|
|
1 |
|
|
|
5 |
|
|
|
2 |
|
|
|
5 |
|
|
|
(1) |
|
|
|
(13) |
|
|
|
(32) |
|
|
|
(44) |
|
|
|
(63) |
|
|
|
(104) |
|
|
|
(111) |
|
|
|
(124) |
|
|
|
(143) |
|
|
Depreciation |
|
|
148 |
|
|
|
165 |
|
|
|
173 |
|
|
|
185 |
|
|
|
195 |
|
|
|
190 |
|
|
|
192 |
|
|
|
220 |
|
|
|
219 |
|
|
|
220 |
|
|
|
278 |
|
|
|
251 |
|
|
|
250 |
|
|
|
270 |
|
|
|
280 |
|
|
Amortization |
|
|
13 |
|
|
|
14 |
|
|
|
13 |
|
|
|
14 |
|
|
|
13 |
|
|
|
14 |
|
|
|
13 |
|
|
|
13 |
|
|
|
5 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total adjustments |
|
|
164 |
|
|
|
181 |
|
|
|
187 |
|
|
|
204 |
|
|
|
210 |
|
|
|
209 |
|
|
|
204 |
|
|
|
220 |
|
|
|
192 |
|
|
|
176 |
|
|
|
215 |
|
|
|
147 |
|
|
|
139 |
|
|
|
146 |
|
|
|
137 |
|
|
EBITDA |
|
|
958 |
|
|
|
773 |
|
|
|
801 |
|
|
|
799 |
|
|
|
929 |
|
|
|
1,791 |
|
|
|
2,250 |
|
|
|
273 |
|
|
|
2,055 |
|
|
|
2,322 |
|
|
|
3,223 |
|
|
|
2,905 |
|
|
|
2,253 |
|
|
|
2,141 |
|
|
|
2,900 |
|
|
Non-cash stock compensation |
|
|
219 |
|
|
|
68 |
|
|
|
75 |
|
|
|
96 |
|
|
|
71 |
|
|
|
140 |
|
|
|
86 |
|
|
|
2,124 |
|
|
|
207 |
|
|
|
201 |
|
|
|
77 |
|
|
|
151 |
|
|
|
249 |
|
|
|
278 |
|
|
|
276 |
|
|
Excess Spin-off costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
219 |
|
|
|
28 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Adjusted EBITDA |
|
$ |
1,177 |
|
|
$ |
841 |
|
|
$ |
876 |
|
|
$ |
1,114 |
|
|
$ |
1,028 |
|
|
$ |
1,931 |
|
|
$ |
2,336 |
|
|
$ |
2,397 |
|
|
$ |
2,262 |
|
|
$ |
2,523 |
|
|
$ |
3,300 |
|
|
$ |
3,056 |
|
|
$ |
2,502 |
|
|
$ |
2,419 |
|
|
$ |
3,176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin |
|
|
15.3 |
% |
|
|
11.9 |
% |
|
|
10.4 |
% |
|
|
12.8 |
% |
|
|
11.0 |
% |
|
|
19.0 |
% |
|
|
21.5 |
% |
|
|
22.3 |
% |
|
|
20.2 |
% |
|
|
21.4 |
% |
|
|
25.0 |
% |
|
|
23.9 |
% |
|
|
19.7 |
% |
|
|
18.2 |
% |
|
|
22.4 |
% |
View original content to download multimedia:https://www.prnewswire.com/news-releases/m-tron-industries-inc-reports-third-quarter-2025-results-302613706.html
SOURCE Mtron