NPK Reports Third Quarter 2026 Results
Higher revenue and adjusted EBITDA accompanied weaker cash generation and a weather-related reduction in full-year expectations.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
THIRD QUARTER 2026 RESULTS
(all comparisons versus the prior year period unless otherwise noted)
-
Revenues of
, +$76.3 million 11% -
Operating income from continuing operations of
,$9.2 million 12.0% operating margin -
Income from continuing operations of
, or$6.3 million per diluted share$0.07 -
Adjusted EBITDA from Continuing Operations of
, +$20.0 million 30% -
Adjusted EBITDA margin of
26.2% , +390 basis points -
Total debt of
and cash of$26.3 million as of September 30, 2026$4.2 million -
Repurchased
of common equity in the third quarter of 2026$13.4 million
|
Third Quarter |
|
|
|
||||||||
(In millions) |
2026 |
|
2025 |
|
Change |
|
||||||
Revenues |
$ |
76.3 |
|
|
$ |
68.8 |
|
|
$ |
7.5 |
|
|
Operating income from continuing operations |
$ |
9.2 |
|
|
$ |
9.1 |
|
|
$ |
0.1 |
|
|
Income from continuing operations per common share - Diluted |
$ |
0.07 |
|
|
$ |
0.07 |
|
|
$ |
— |
|
|
Adjusted EBITDA from continuing operations |
$ |
20.0 |
|
|
$ |
15.4 |
|
|
$ |
4.6 |
|
|
Operating margin from continuing operations (%) |
|
12.0 |
% |
|
|
13.2 |
% |
|
|
-120 |
|
bps |
Adjusted EBITDA margin from continuing operations (%) |
|
26.2 |
% |
|
|
22.3 |
% |
|
|
390 |
|
bps |
Net cash provided by operating activities |
$ |
7.1 |
|
|
$ |
24.7 |
|
|
$ |
(17.6 |
) |
|
Free Cash Flow |
$ |
(4.4 |
) |
|
$ |
12.5 |
|
|
$ |
(16.9 |
) |
|
MANAGEMENT COMMENTARY
“We generated third quarter year-over-year revenue and adjusted EBITDA growth of
Lanigan continued, “We remain focused on executing our key growth initiatives, including expanding our manufacturing capacity, growing our rental fleet, and further diversifying our customer base and geographic footprint. Our manufacturing facility expansion remains on track to begin operations by mid-2027, supporting accelerated fleet growth and reducing our reliance on cross-rental mats. We also continue to evaluate organic growth opportunities and strategic acquisitions to expand our presence in new and underpenetrated markets and further increase market share. These investments reflect our confidence in the strength and long-term durability of the growth trends driving our business.
“Our strong liquidity position provides us the flexibility to balance our growth investments with the return of capital through our disciplined share repurchase program. During the third quarter, we invested
“Our quoting activity has remained robust, maintaining year-over-year growth of approximately
BUSINESS UPDATE
NPK’s business plan is designed to drive organic commercial growth within targeted, higher-margin product and rental markets; improve asset optimization and organizational efficiency; and pursue a capital allocation strategy that prioritizes investments with superior return profiles, together with a programmatic return of capital program.
Third quarter 2026 highlights include:
-
Consistent customer demand from core markets. Business activity remains robust in core markets, driven by sustained demand from power transmission customers. Quoting activity remains consistent at elevated levels, with year-over-year growth of at least
20% throughout 2026, with much of the volume being originated in expansion geographies. This supports the Company’s longer-term expectation for double-digit rental growth. -
Improved operating efficiency. NPK remains focused on efficiency improvements and operating cost optimization across every aspect of its business. In the third quarter of 2026, NPK’s Adjusted EBITDA Margin was
26.2% , a 390 basis point improvement from the prior year period. -
Manufacturing capacity expansion. Based on the continued favorable long-term demand outlook, NPK continues to execute on plans to expand our
Carencro, Louisiana manufacturing capacity by approximately50% from current levels. The Company expects to invest to$40 million by mid-2027, including$45 million invested through September 30, 2026, with additional production expected to start up by mid-2027.$10.5 million -
Robust return of capital program. During the third quarter of 2026, the Company used
of cash to repurchase 1.0 million outstanding shares under the repurchase program. The Company has$13.4 million remaining under the current share repurchase authorization.$76 million
FINANCIAL PERFORMANCE
In the third quarter of 2026, NPK generated revenue of
Gross margin was
Selling, general and administrative expenses were
NPK generated income from continuing operations of
The Company reported Adjusted EBITDA from Continuing Operations of
BALANCE SHEET AND LIQUIDITY
As of September 30, 2026, NPK had total cash of
Operating cash flow was
FINANCIAL GUIDANCE
The following forward-looking guidance reflects the Company’s current expectations and beliefs as of October 29, 2026, and is subject to change. The following statements apply only as of the date of this disclosure and are expressly qualified in their entirety by the cautionary statements included elsewhere in this document.
For the full year 2026, NPK currently anticipates the following:
-
Revenues in a range of
to$300 million $305 million -
Adjusted EBITDA in a range of
to$90 million $93 million -
Capital expenditures in a range of
to$70 million , which includes$75 million to$40 million invested to expand our rental fleet and approximately$45 million for the manufacturing expansion$20 million
THIRD QUARTER 2026 RESULTS CONFERENCE CALL
A conference call will be held Friday, October 30, 2026 at 9:30 a.m. ET to review the Company’s financial results and conduct a question-and-answer session.
A webcast of the conference call will be available in the Investor Relations section of the Company’s website at npki.com. Individuals can also participate by teleconference dial-in. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.
To participate in the live teleconference:
Domestic Live: |
833-461-5787 |
International Live: |
585-542-9983 |
Conference ID: |
336 340 669 |
After the webcast, a replay will be available on the Company’s website.
ABOUT NPK INTERNATIONAL
NPK International Inc. is a worksite access solutions company that manufactures, sells, and rents recyclable composite matting products, along with a full suite of services, including planning, logistics, and site restoration. The Company delivers superior quality and reliability across critical infrastructure markets, including electrical transmission and distribution, oil and gas exploration, pipeline, renewable energy, petrochemical, construction, and other industries. For more information, visit our website at npki.com.
FORWARD-LOOKING STATEMENTS
This news release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. All statements other than statements of historical facts are forward-looking statements. Words such as “will,” “may,” “could,” “would,” “should,” “anticipates,” “believes,” “estimates,” “expects,” “plans,” “intends,” “guidance,” and similar expressions are intended to identify these forward-looking statements but are not the exclusive means of identifying them. These statements are not guarantees that our expectations will prove to be correct and involve a number of risks, uncertainties, and assumptions. Many factors, including those discussed more fully elsewhere in this release and in documents filed with the Securities and Exchange Commission by NPK, particularly its Annual Report on Form 10-K, and its Quarterly Reports on Form 10-Q, as well as others, could cause actual plans or results to differ materially from those expressed in, or implied by, these statements. These risk factors include, but are not limited to, risks related to our ability to generate organic growth; economic and market conditions that may impact our customers’ future spending; customer concentration; the effective management of our fleet, including our ability to properly manufacture, safeguard, and maintain our fleet; international operations; manufacturing capacity expansion projects; operating hazards present in our and our customers’ industries and substantial liability claims; our contracts that can be terminated or downsized by our customers without penalty; our product offering and market expansion; our ability to attract, retain, and develop qualified leaders, key employees, and skilled personnel; expanding our services in the utilities sector, which may require unionized labor; the price and availability of raw materials; inflation; capital investments and business acquisitions; market competition; technological developments and intellectual property; severe weather, natural disasters, and seasonality; public health crises, epidemics, and pandemics; our cost and continued availability of borrowed funds, including noncompliance with debt covenants; environmental laws and regulations; legal compliance; the inherent limitations of insurance coverage; income taxes; cybersecurity incidents or business system disruptions; complications with the design or implementation of our updated enterprise resource planning system; activist stockholders that may attempt to effect changes at our Company or acquire control over our Company; share repurchases; and our amended and restated bylaws, which could limit our stockholders’ ability to obtain what such stockholders believe to be a favorable judicial forum for disputes with us or our directors, officers or other employees. We assume no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by securities laws. NPK’s filings with the Securities and Exchange Commission can be obtained at no charge at sec.gov, as well as through our website at npki.com.
NPK International Inc. |
|||||||||||||||||||
Condensed Consolidated Statements of Operations |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
(In thousands, except per share data) |
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||||
Revenues |
$ |
76,276 |
|
|
$ |
81,585 |
|
|
$ |
68,838 |
|
|
$ |
232,931 |
|
|
$ |
201,848 |
|
Cost of revenues |
|
52,371 |
|
|
|
51,426 |
|
|
|
46,870 |
|
|
|
151,681 |
|
|
|
129,449 |
|
Selling, general and administrative expenses |
|
14,738 |
|
|
|
14,160 |
|
|
|
13,279 |
|
|
|
42,089 |
|
|
|
38,682 |
|
Other operating (income) loss, net |
|
8 |
|
|
|
(91 |
) |
|
|
(368 |
) |
|
|
(511 |
) |
|
|
(497 |
) |
Operating income from continuing operations |
|
9,159 |
|
|
|
16,090 |
|
|
|
9,057 |
|
|
|
39,672 |
|
|
|
34,214 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign currency exchange (gain) loss |
|
101 |
|
|
|
(154 |
) |
|
|
31 |
|
|
|
92 |
|
|
|
(909 |
) |
Interest (income) expense, net |
|
460 |
|
|
|
347 |
|
|
|
(47 |
) |
|
|
1,130 |
|
|
|
(94 |
) |
Income from continuing operations before income taxes |
|
8,598 |
|
|
|
15,897 |
|
|
|
9,073 |
|
|
|
38,450 |
|
|
|
35,217 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Provision for income taxes from continuing operations |
|
2,268 |
|
|
|
3,908 |
|
|
|
3,010 |
|
|
|
9,773 |
|
|
|
9,995 |
|
Income from continuing operations |
|
6,330 |
|
|
|
11,989 |
|
|
|
6,063 |
|
|
|
28,677 |
|
|
|
25,222 |
|
Loss from discontinued operations, net of tax |
|
(221 |
) |
|
|
(22 |
) |
|
|
(409 |
) |
|
|
(143 |
) |
|
|
(887 |
) |
Net income |
$ |
6,109 |
|
|
$ |
11,967 |
|
|
$ |
5,654 |
|
|
$ |
28,534 |
|
|
$ |
24,335 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) per common share - basic |
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations |
$ |
0.07 |
|
|
$ |
0.14 |
|
|
$ |
0.07 |
|
|
$ |
0.34 |
|
|
$ |
0.30 |
|
Loss from discontinued operations |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
Net income (loss) |
$ |
0.07 |
|
|
$ |
0.14 |
|
|
$ |
0.07 |
|
|
$ |
0.34 |
|
|
$ |
0.29 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) per common share - diluted |
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations |
$ |
0.07 |
|
|
$ |
0.14 |
|
|
$ |
0.07 |
|
|
$ |
0.33 |
|
|
$ |
0.29 |
|
Loss from discontinued operations |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
Net income |
$ |
0.07 |
|
|
$ |
0.14 |
|
|
$ |
0.07 |
|
|
$ |
0.33 |
|
|
$ |
0.28 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average shares: |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
84,420 |
|
|
|
84,526 |
|
|
|
84,359 |
|
|
|
84,454 |
|
|
|
84,959 |
|
Diluted |
|
85,372 |
|
|
|
85,844 |
|
|
|
85,066 |
|
|
|
85,688 |
|
|
|
85,821 |
|
NPK International Inc. |
|||||||||||||||||||
Operating Results |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
(In thousands) |
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||||
Revenues |
|
|
|
|
|
|
|
|
|
||||||||||
Rental revenues |
$ |
31,840 |
|
|
$ |
37,208 |
|
|
$ |
29,591 |
|
|
$ |
104,673 |
|
|
$ |
89,355 |
|
Service revenues |
|
17,724 |
|
|
|
16,344 |
|
|
|
14,688 |
|
|
|
50,396 |
|
|
|
44,629 |
|
Product sales revenues |
|
26,712 |
|
|
|
28,033 |
|
|
|
24,559 |
|
|
|
77,862 |
|
|
|
67,864 |
|
Total revenues |
$ |
76,276 |
|
|
$ |
81,585 |
|
|
$ |
68,838 |
|
|
$ |
232,931 |
|
|
$ |
201,848 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income from continuing operations |
$ |
9,159 |
|
|
$ |
16,090 |
|
|
$ |
9,057 |
|
|
$ |
39,672 |
|
|
$ |
34,214 |
|
Operating margin from continuing operations |
|
12.0 |
% |
|
|
19.7 |
% |
|
|
13.2 |
% |
|
|
17.0 |
% |
|
|
17.0 |
% |
NPK International Inc. |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(Unaudited) |
|||||||
(In thousands, except share data) |
September 30,
|
|
December 31,
|
||||
ASSETS |
|
|
|
||||
Cash and cash equivalents |
$ |
4,230 |
|
|
$ |
5,140 |
|
Receivables, net |
|
65,735 |
|
|
|
59,806 |
|
Inventories |
|
16,417 |
|
|
|
11,500 |
|
Prepaid expenses and other current assets |
|
6,947 |
|
|
|
5,046 |
|
Total current assets |
|
93,329 |
|
|
|
81,492 |
|
|
|
|
|
||||
Property, plant and equipment, net |
|
257,058 |
|
|
|
233,048 |
|
Operating lease assets |
|
11,573 |
|
|
|
11,195 |
|
Goodwill |
|
75,914 |
|
|
|
76,341 |
|
Other intangible assets, net |
|
17,525 |
|
|
|
21,297 |
|
Deferred tax assets |
|
1,558 |
|
|
|
5,535 |
|
Other assets |
|
8,682 |
|
|
|
12,850 |
|
Total assets |
$ |
465,639 |
|
|
$ |
441,758 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Current debt |
$ |
5,067 |
|
|
$ |
5,170 |
|
Accounts payable |
|
23,353 |
|
|
|
22,327 |
|
Accrued liabilities |
|
27,175 |
|
|
|
29,647 |
|
Total current liabilities |
|
55,595 |
|
|
|
57,144 |
|
|
|
|
|
||||
Long-term debt, less current portion |
|
21,229 |
|
|
|
11,692 |
|
Noncurrent operating lease liabilities |
|
9,778 |
|
|
|
9,877 |
|
Deferred tax liabilities |
|
11,039 |
|
|
|
7,476 |
|
Other noncurrent liabilities |
|
1,908 |
|
|
|
4,413 |
|
Total liabilities |
|
99,549 |
|
|
|
90,602 |
|
|
|
|
|
||||
Common stock, |
|
900 |
|
|
|
902 |
|
Paid-in capital |
|
489,664 |
|
|
|
489,632 |
|
Accumulated other comprehensive loss |
|
(2,716 |
) |
|
|
(1,610 |
) |
Retained earnings (deficit) |
|
(71,993 |
) |
|
|
(100,527 |
) |
Treasury stock, at cost (6,046,343 and 5,616,798 shares, respectively) |
|
(49,765 |
) |
|
|
(37,241 |
) |
Total stockholders’ equity |
|
366,090 |
|
|
|
351,156 |
|
Total liabilities and stockholders’ equity |
$ |
465,639 |
|
|
$ |
441,758 |
|
NPK International Inc. |
|||||||
Condensed Consolidated Statements of Cash Flows |
|||||||
(Unaudited) |
|||||||
|
Nine Months Ended September 30, |
||||||
(In thousands) |
2026 |
|
2025 |
||||
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
28,534 |
|
|
$ |
24,335 |
|
Adjustments to reconcile net income to net cash provided by operations: |
|
|
|
||||
Gain on divestitures |
|
(500 |
) |
|
|
— |
|
Depreciation and amortization |
|
25,404 |
|
|
|
18,235 |
|
Stock-based compensation expense |
|
6,154 |
|
|
|
4,137 |
|
Provision for deferred income taxes |
|
7,697 |
|
|
|
9,362 |
|
Credit loss expense |
|
95 |
|
|
|
19 |
|
Gain on sale of assets |
|
(1,261 |
) |
|
|
(2,203 |
) |
Amortization of original issue discount and debt issuance costs |
|
237 |
|
|
|
394 |
|
Change in assets and liabilities: |
|
|
|
||||
Increase in receivables |
|
(7,558 |
) |
|
|
(2,462 |
) |
(Increase) decrease in inventories |
|
(4,790 |
) |
|
|
5,007 |
|
Increase in other assets |
|
(3,119 |
) |
|
|
(3,711 |
) |
Increase in accounts payable |
|
2,425 |
|
|
|
1,466 |
|
Increase (decrease) in accrued liabilities and other |
|
(3,172 |
) |
|
|
405 |
|
Net cash provided by operating activities |
|
50,146 |
|
|
|
54,984 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Capital expenditures |
|
(45,519 |
) |
|
|
(34,419 |
) |
Proceeds from divestitures |
|
5,490 |
|
|
|
14,485 |
|
Proceeds from sale of property, plant and equipment |
|
1,811 |
|
|
|
3,819 |
|
Other investing activities |
|
(627 |
) |
|
|
3,089 |
|
Net cash used in investing activities |
|
(38,845 |
) |
|
|
(13,026 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Borrowings on lines of credit |
|
49,100 |
|
|
|
— |
|
Payments on lines of credit |
|
(38,500 |
) |
|
|
— |
|
Debt issuance costs |
|
— |
|
|
|
(811 |
) |
Purchases of treasury stock |
|
(19,330 |
) |
|
|
(22,695 |
) |
Proceeds from employee stock plans |
|
528 |
|
|
|
1,497 |
|
Other financing activities |
|
(3,979 |
) |
|
|
(2,639 |
) |
Net cash used in financing activities |
|
(12,181 |
) |
|
|
(24,648 |
) |
|
|
|
|
||||
Effect of exchange rate changes on cash |
|
(30 |
) |
|
|
91 |
|
|
|
|
|
||||
Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
(910 |
) |
|
|
17,401 |
|
Cash, cash equivalents, and restricted cash at beginning of period |
|
5,140 |
|
|
|
18,237 |
|
Cash, cash equivalents, and restricted cash at end of period |
$ |
4,230 |
|
|
$ |
35,638 |
|
NPK International Inc.
Non-GAAP Reconciliations
(Unaudited)
To help understand the Company’s financial performance, the Company has supplemented its financial results that it provides in accordance with generally accepted accounting principles (“GAAP”) with non-GAAP financial measures. Such financial measures include Adjusted Income from Continuing Operations, Adjusted Income from Continuing Operations Per Common Share, earnings before interest, taxes, depreciation and amortization (“EBITDA”) from Continuing Operations, Adjusted EBITDA from Continuing Operations, Adjusted EBITDA Margin from Continuing Operations, and Free Cash Flow.
We believe these non-GAAP financial measures are frequently used by investors, securities analysts and other parties in the evaluation of our performance and liquidity with that of other companies in our industry. Management uses these measures to evaluate our operating performance, liquidity and capital structure. In addition, our incentive compensation plan measures performance based on our consolidated EBITDA, along with other factors. The methods we use to produce these non-GAAP financial measures may differ from methods used by other companies. These measures should be considered in addition to, not as a substitute for, financial measures prepared in accordance with GAAP.
Adjusted Income from Continuing Operations and Adjusted Income from Continuing Operations Per Common Share
The following tables reconcile the Company’s income from continuing operations and income from continuing operations per common share calculated in accordance with GAAP to the non-GAAP financial measures of Adjusted Income from Continuing Operations and Adjusted Income from Continuing Operations Per Common Share:
Consolidated |
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
(In thousands) |
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||||
Income from continuing operations (GAAP) |
$ |
6,330 |
|
|
$ |
11,989 |
|
|
$ |
6,063 |
|
|
$ |
28,677 |
|
|
$ |
25,222 |
|
Strategic planning, diligence, and acquisition-related costs |
|
719 |
|
|
|
— |
|
|
|
— |
|
|
|
751 |
|
|
|
— |
|
Modification of retirement terms |
|
— |
|
|
|
858 |
|
|
|
— |
|
|
|
858 |
|
|
|
— |
|
Plant expansion expenses |
|
107 |
|
|
|
226 |
|
|
|
— |
|
|
|
333 |
|
|
|
— |
|
Severance and related costs |
|
1,210 |
|
|
|
— |
|
|
|
69 |
|
|
|
1,210 |
|
|
|
455 |
|
Tax on adjustments |
|
(428 |
) |
|
|
(228 |
) |
|
|
(14 |
) |
|
|
(662 |
) |
|
|
(96 |
) |
Adjusted Income from Continuing Operations (non-GAAP) |
$ |
7,938 |
|
|
$ |
12,845 |
|
|
$ |
6,118 |
|
|
$ |
31,167 |
|
|
$ |
25,581 |
|
Adjusted Income from Continuing Operations (non-GAAP) |
$ |
7,938 |
|
$ |
12,845 |
|
$ |
6,118 |
|
$ |
31,167 |
|
$ |
25,581 |
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average common shares outstanding - basic |
|
84,420 |
|
|
84,526 |
|
|
84,359 |
|
|
84,454 |
|
|
84,959 |
|||||
Dilutive effect of restricted stock awards and stock options |
|
952 |
|
|
1,318 |
|
|
707 |
|
|
1,234 |
|
|
862 |
|||||
Weighted average common shares outstanding - diluted |
|
85,372 |
|
|
85,844 |
|
|
85,066 |
|
|
85,688 |
|
|
85,821 |
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Income from Continuing Operations Per Common Share - Diluted (non-GAAP): |
$ |
0.09 |
|
$ |
0.15 |
|
$ |
0.07 |
|
$ |
0.36 |
|
$ |
0.30 |
|||||
NPK International Inc.
Non-GAAP Reconciliations (Continued)
(Unaudited)
EBITDA from Continuing Operations, Adjusted EBITDA from Continuing Operations, and Adjusted EBITDA Margin from Continuing Operations
The following table reconciles the Company’s income from continuing operations calculated in accordance with GAAP to the non-GAAP financial measures of EBITDA from Continuing Operations, Adjusted EBITDA from Continuing Operations, and Adjusted EBITDA Margin from Continuing Operations:
Consolidated |
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
(In thousands) |
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||||
Revenues |
$ |
76,276 |
|
|
$ |
81,585 |
|
|
$ |
68,838 |
|
|
$ |
232,931 |
|
|
$ |
201,848 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income from continuing operations (GAAP) |
$ |
9,159 |
|
|
$ |
16,090 |
|
|
$ |
9,057 |
|
|
$ |
39,672 |
|
|
$ |
34,214 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations (GAAP) |
$ |
6,330 |
|
|
$ |
11,989 |
|
|
$ |
6,063 |
|
|
$ |
28,677 |
|
|
$ |
25,222 |
|
Interest (income) expense, net |
|
460 |
|
|
|
347 |
|
|
|
(47 |
) |
|
|
1,130 |
|
|
|
(94 |
) |
Provision for income taxes from continuing operations |
|
2,268 |
|
|
|
3,908 |
|
|
|
3,010 |
|
|
|
9,773 |
|
|
|
9,995 |
|
Depreciation and amortization |
|
8,859 |
|
|
|
8,378 |
|
|
|
6,261 |
|
|
|
25,404 |
|
|
|
18,235 |
|
EBITDA from Continuing Operations (non-GAAP) |
|
17,917 |
|
|
|
24,622 |
|
|
|
15,287 |
|
|
|
64,984 |
|
|
|
53,358 |
|
Strategic planning, diligence, and acquisition-related costs |
|
719 |
|
|
|
— |
|
|
|
— |
|
|
|
751 |
|
|
|
— |
|
Modification of retirement terms |
|
— |
|
|
|
858 |
|
|
|
— |
|
|
|
858 |
|
|
|
— |
|
Plant expansion expenses |
|
107 |
|
|
|
226 |
|
|
|
— |
|
|
|
333 |
|
|
|
— |
|
Severance and related costs |
|
1,210 |
|
|
|
— |
|
|
|
69 |
|
|
|
1,210 |
|
|
|
455 |
|
Adjusted EBITDA from Continuing Operations (non-GAAP) |
$ |
19,953 |
|
|
$ |
25,706 |
|
|
$ |
15,356 |
|
|
$ |
68,136 |
|
|
$ |
53,813 |
|
Operating Margin from Continuing Operations (GAAP) |
|
12.0 |
% |
|
|
19.7 |
% |
|
|
13.2 |
% |
|
|
17.0 |
% |
|
|
17.0 |
% |
Adjusted EBITDA Margin from Continuing Operations (non-GAAP) |
|
26.2 |
% |
|
|
31.5 |
% |
|
|
22.3 |
% |
|
|
29.3 |
% |
|
|
26.7 |
% |
Free Cash Flow
The following table reconciles the Company’s net cash provided by operating activities calculated in accordance with GAAP to the non-GAAP financial measure of Free Cash Flow:
Consolidated |
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
(In thousands) |
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||||
Net cash provided by operating activities (GAAP) |
$ |
7,119 |
|
|
$ |
21,916 |
|
|
$ |
24,716 |
|
|
$ |
50,146 |
|
|
$ |
54,984 |
|
Capital expenditures |
|
(12,304 |
) |
|
|
(16,531 |
) |
|
|
(12,714 |
) |
|
|
(45,519 |
) |
|
|
(34,419 |
) |
Proceeds from sale of property, plant and equipment |
|
792 |
|
|
|
536 |
|
|
|
499 |
|
|
|
1,811 |
|
|
|
3,819 |
|
Free Cash Flow (non-GAAP) |
$ |
(4,393 |
) |
|
$ |
5,921 |
|
|
$ |
12,501 |
|
|
$ |
6,438 |
|
|
$ |
24,384 |
|
NPK International Inc. |
|||||||||||||||||||
Non-GAAP Reconciliations (Continued) |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
Trailing Twelve Months (“TTM”) |
|||||||||||||||||||
Consolidated |
Three Months Ended |
|
TTM |
||||||||||||||||
(In thousands) |
December 31,
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
||||||||||
Revenues |
$ |
75,195 |
|
|
$ |
75,070 |
|
|
$ |
81,585 |
|
|
$ |
76,276 |
|
|
$ |
308,126 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income from continuing operations (GAAP) |
$ |
12,565 |
|
|
$ |
14,423 |
|
|
$ |
16,090 |
|
|
$ |
9,159 |
|
|
$ |
52,237 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations (GAAP) |
$ |
10,723 |
|
|
$ |
10,358 |
|
|
$ |
11,989 |
|
|
$ |
6,330 |
|
|
$ |
39,400 |
|
Interest (income) expense, net |
|
107 |
|
|
|
323 |
|
|
|
347 |
|
|
|
460 |
|
|
|
1,237 |
|
Provision (benefit) for income taxes from continuing operations |
|
1,710 |
|
|
|
3,597 |
|
|
|
3,908 |
|
|
|
2,268 |
|
|
|
11,483 |
|
Depreciation and amortization |
|
7,302 |
|
|
|
8,167 |
|
|
|
8,378 |
|
|
|
8,859 |
|
|
|
32,706 |
|
EBITDA from Continuing Operations (non-GAAP) |
|
19,842 |
|
|
|
22,445 |
|
|
|
24,622 |
|
|
|
17,917 |
|
|
|
84,826 |
|
Strategic planning, diligence, and acquisition-related costs |
|
1,088 |
|
|
|
32 |
|
|
|
— |
|
|
|
719 |
|
|
|
1,839 |
|
Modification of retirement terms |
|
— |
|
|
|
— |
|
|
|
858 |
|
|
|
— |
|
|
|
858 |
|
Plant expansion expenses |
|
— |
|
|
|
— |
|
|
|
226 |
|
|
|
107 |
|
|
|
333 |
|
Severance and related costs |
|
763 |
|
|
|
— |
|
|
|
— |
|
|
|
1,210 |
|
|
|
1,973 |
|
Adjusted EBITDA from Continuing Operations (non-GAAP) |
$ |
21,693 |
|
|
$ |
22,477 |
|
|
$ |
25,706 |
|
|
$ |
19,953 |
|
|
$ |
89,829 |
|
Operating Margin from Continuing Operations (GAAP) |
|
16.7 |
% |
|
|
19.2 |
% |
|
|
19.7 |
% |
|
|
12.0 |
% |
|
|
17.0 |
% |
Adjusted EBITDA Margin from Continuing Operations (non-GAAP) |
|
28.8 |
% |
|
|
29.9 |
% |
|
|
31.5 |
% |
|
|
26.2 |
% |
|
|
29.2 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20261029804711/en/
INVESTOR RELATIONS CONTACT
Investors@npki.com
Source: NPK International Inc.