UFP Technologies Announces Strong Q3 2025 Results
UFP Technologies (Nasdaq: UFPT) reported Q3 2025 net income of $16.4M or $2.11 diluted EPS, matching Q3 2024, and adjusted EPS of $2.39. Q3 sales were $154.6M (+6.5% YoY) and nine-month sales were $453.9M (+26.0% YoY). Nine-month net income was $50.7M versus $42.6M year‑ago. Medical market sales strengthened (+31.1% YTD). The company cited $3M incremental labor costs at its Illinois AJR facility and > $8M of unfulfilled Q3 orders tied to that issue. Management highlighted DR facility ramp, robotic surgery program launches, and two recent acquisitions performing ahead of expectations.
UFP Technologies (Nasdaq: UFPT) ha riportato un utile netto del terzo trimestre 2025 di $16.4M o $2.11 per azione diluita, in linea con il terzo trimestre 2024, e un utile per azione rettificato di $2.39. Le vendite del terzo trimestre ammontano a $154.6M (+6,5% annuo) e le vendite dei primi nove mesi a $453.9M (+26,0% YoY). L'utile netto dei nove mesi è stato $50.7M rispetto a $42.6M dello scorso anno. Le vendite nel mercato medico sono aumentate (+31,1% da inizio anno). L'azienda ha citato costi aggiuntivi per manodopera di $3M presso l'impianto AJR in Illinois e > $8M di ordini del terzo trimestre non evasi legati a quel problema. La gestione ha evidenziato la crescita della DR facility, i lanci di programmi di chirurgia robotica e due recenti acquisizioni che stanno performando al di sopra delle aspettative.
UFP Technologies (Nasdaq: UFPT) reportó ingresos netos del tercer trimestre de 2025 de $16.4M o $2.11 por acción diluido, en línea con el tercer trimestre de 2024, y un BPA ajustado de $2.39. Las ventas del tercer trimestre fueron de $154.6M (+6.5% interanual) y las ventas de los primeros nueve meses fueron de $453.9M (+26.0% interanual). El ingreso neto de nueve meses fue de $50.7M frente a $42.6M en el año anterior. Las ventas en el mercado médico se fortalecieron (+31.1% en lo que va de año). La compañía señaló $3M de costos laborales incrementales en su instalación AJR en Illinois y > $8M de pedidos del tercer trimestre sin cumplir vinculados a ese problema. La dirección destacó la ramp-up de la instalación DR, lanzamientos de programas de cirugía robótica, y dos adquisiciones recientes que están superando las expectativas.
UFP Technologies ( Nasdaq: UFPT ) 2025년 3분기 순이익은 $16.4M 또는 희석 EPS $2.11로 2024년 3분기와 일치, 조정 EPS는 $2.39입니다. 3분기 매출은 $154.6M으로 YoY +6.5%이며 9개월 매출은 $453.9M로 YoY +26.0%입니다. 9개월 순이익은 $50.7M로 전년 동기의 $42.6M와 비교됩니다. 의료 시장 매출은 (+31.1% YTD) 증가했습니다. 회사는 일리노이주 AJR 시설에서의 인건비 추가 비용이 $3M이며 해당 이슈와 관련된 3분기 미완성 주문이 > $8M이라고 밝혔습니다. 경영진은 DR 시설의 가동 확대, 로봇 수술 프로그램 출시, 그리고 기대치를 상회하는 최근 두 건의 인수에 주목했습니다.
UFP Technologies (Nasdaq: UFPT) a enregistré au troisième trimestre 2025 un bénéfice net de $16.4M ou $2.11 par action diluée, en ligne avec le T3 2024, et un BPA ajusté de $2.39. Les ventes du T3 s’élevaient à $154.6M (+6,5% sur un an) et les ventes des neuf premiers mois à $453.9M (+26,0% sur un an). Le bénéfice net des neuf mois s’élevait à $50.7M contre $42.6M l’an dernier. Les ventes sur le marché médical se sont renforcées (+31,1% depuis le début de l’année). La société a cité des coûts de main-d’œuvre supplémentaires de $3M à son installation AJR de l’Illinois et plus de $8M de commandes du T3 non satisfaites liées à ce problème. La direction a mis en avant le démarrage de l’installation DR, les lancements de programmes de chirurgie robotique et deux acquisitions récentes qui performent au-delà des attentes.
UFP Technologies (Nasdaq: UFPT) meldete für das Q3 2025 einen Nettogewinn von $16.4M bzw. eine dilutierte EPS von $2.11, was dem Q3 2024 entspricht, und eine bereinigte EPS von $2.39. Der Umsatz im Q3 betrug $154.6M (+6.5% YoY) und der Umsatz in den ersten neun Monaten betrug $453.9M (+26.0% YoY). Der Nettogewinn der neun Monate lag bei $50.7M gegenüber $42.6M im Vorjahr. Der Medizinmarkt verzeichnete eine Stärkung des Geschäfts (+31.1% YTD). Das Unternehmen verwies auf zusätzliche Arbeitskosten in Höhe von $3M an der AJR-Anlage in Illinois und über $8M von ungedeckten Bestellungen im Q3, die mit diesem Problem verbunden sind. Das Management hob den DR-Einrüstungsprozess, die Einführung von Robotik-Chirurgie-Programmen und zwei kürzlich erfolgte Akquisitionen hervor, die die Erwartungen übertreffen.
UFP Technologies (Nasdaq: UFPT) أعلنت عن صافي دخل للربع الثالث من عام 2025 بلغ $16.4M أو $2.11 للسهم المخفف، وهو مطابق للربع الثالث 2024، وربح السهم المعدل $2.39. بلغت المبيعات للربع الثالث $154.6M (+6.1% على أساس سنوي) والمبيعات للأن nine أشهر حتى تاريخه $453.9M (+26.0% على أساس سنوي). كان صافي الدخل لغاية تسعة أشهر $50.7M مقابل $42.6M في العام الماضي. سوق الأجهزة الطبية سجل تعزيزاً في المبيعات (+31.1% حتى الآن في السنة). أشارت الشركة إلى تكاليف إضافية في العمل قدرها $3M في منشأة AJR في إلينوي و> $8M من طلبات الربع الثالث غير الملباة المرتبطة بتلك المشكلة. شددت الإدارة على توسيع منشأة DR، وإطلاق برامج جراحة روبوتية، واثنتين من عمليات الاستحواذ الحديثة التي تؤدي أداءً يتجاوز التوقعات.
- Q3 sales of $154.6M, up 6.5% year‑over‑year
- Nine‑month sales $453.9M, up 26.0% year‑over‑year
- Nine‑month net income $50.7M versus $42.6M prior year
- Medical market nine‑month sales $417.1M, up 31.1%
- Nine‑month adjusted EBITDA $92.8M, up 20.6%
- Approximately $3M incremental labor cost at AJR in Q3 reduced margins
- More than $8M of Q3 orders unfulfilled due to AJR labor issue
- Q3 SG&A increased 20.8% to $19.1M, raising operating leverage risk
Insights
UFP shows clear year‑to‑date revenue and profit expansion, with one quarter of operational noise limiting near‑term upside.
Revenue growth concentrated in the medical segment drove a year‑to‑date sales increase to
Key drivers and near‑term risks center on operational disruptions and ramp timing. The
Watch the completion of program transfers in the Dominican Republic and the commercial contribution from the robotic surgery programs into
NEWBURYPORT, Mass., Nov. 03, 2025 (GLOBE NEWSWIRE) -- UFP Technologies, Inc. (Nasdaq: UFPT), a contract development and manufacturing organization that specializes in single-use and single-patient medical devices, today reported net income of
“I am pleased with our third quarter results and continued progress with our strategic initiatives,” said R. Jeffrey Bailly, Chairman and CEO. “Sales grew
“We have made progress on several key initiatives, including the ramp-up and qualification of programs transferring to our new Santiago, Dominican Republic, facility,” Bailly continued. “The first program is now in commercial production, and the second is in its qualification phase. This facility now has over 300 employees. In addition, our two new large robotic surgery programs are launching and on track to be in commercial production by year-end; we expect each will generate significant revenue in 2026 and beyond. We are also in discussions to extend and expand our contract with our largest customer, with volumes expected to significantly increase over the added term of the contract.”
“Our two most recent acquisitions, UNIPEC in Rockland, Maryland, and TPI in Anasco, Puerto Rico, are both performing ahead of expectations, and their integrations are on track,” said Bailly. “Looking ahead, we will continue to execute on our expansion plans in both Santiago and La Romana, Dominican Republic, integrate our new acquisitions, and seek additional acquisitions that increase our value to customers. With the benefit of rapidly improving results in Illinois, the expected completion of our program transfers in the DR, increased revenue from major new program launches, and significant anticipated long-term growth in our robotic surgery platform, we remain very bullish about our future.”
Financial Highlights for Q3 and YTD 2025
- Sales for the third quarter increased
6.5% to$154.6 million , from$145.2 million in the same period of 2024. Year-to-date sales through September increased26.0% to$453.9 million , from$360.4 million in the same period of 2024. Organic sales were essentially flat for the three-month period ended September 30, 2025. Organic growth for the nine-month period ended September 30, 2025, was approximately2.2% . More than$8 million in incremental orders were not fulfilled in the third quarter due to the labor issue at AJR. - Third quarter sales to the medical market increased
7.3% to$142.4 million . Non-medical sales decreased2.7% to$12.2 million . For the nine-month period ended September 30, 2025, sales to the medical market increased31.1% to$417.1 million . Non-medical sales decreased13.0% to$36.8 million . - Gross profit as a percentage of sales (“gross margin”) decreased to
27.7% for the third quarter of 2025, from28.6% in the same quarter of 2024. Gross margin for the nine-month period ended September 30, 2024, decreased to28.3% from29.0% in the same period of 2024. Approximately$3 million in incremental labor cost was incurred at AJR during the third quarter of 2025. Third quarter gross margin, absent that expense, would have been29.6% . - Selling, general and administrative expenses (“SG&A”) for the third quarter increased
20.8% to$19.1 million in 2025 compared to$15.8 million in the same quarter of 2024. As a percentage of sales, SG&A increased to12.3% in the third quarter of 2025, from10.9% in the same period of 2024. As a percentage of sales, adjusted SG&A increased in the third quarter of 2025 to10.7% from9.5% in the same period of 2024. The SG&A increase for the three-month period ended September 30, 2025 was primarily due to investments in back-office resources to support our recent acquisitions. For the nine-month period ended September 30, 2025, SG&A increased29.5% to$56.5 million from$43.6 million in the same period of 2024. As a percentage of sales, SG&A in the nine-month period ended September 30, 2025, increased slightly to12.4% from12.1% in the same period of 2024. For the nine months ended September 30, 2025, as a percentage of sales, adjusted SG&A decreased to10.8% from10.9% in the same period of 2024. - For the third quarter, operating income decreased
5.6% to$23.4 million , from$24.8 million in the same quarter of 2024. Adjusted operating income for the third quarter decreased8.8% to$26.3 million from$28.8 million in the third quarter of 2024. For the nine-month period ended September 30, 2025, operating income increased20.8% to$70.8 million from$58.6 million in the same period of 2024. Adjusted operating income for the nine-month period ended September 30, 2025, increased19.7% to$79.4 million from$66.3 million in the same period of 2024. - Net income was
$16.4 million in the third quarter of 2025, the same as in Q3 of 2024. Adjusted net income decreased4.3% to$18.6 million in the third quarter of 2025. For the nine-month period ended September 30, 2025, net income increased to$50.7 million , from$42.6 million in the same period of 2024. Adjusted net income increased18.2% to$57.1 million for the nine-month period ended September 30, 2025. - Adjusted EBITDA for the third quarter decreased
4.9% to$30.7 million from$32.3 million in the third quarter of 2024. Adjusted EBITDA for the nine-month period ended September 30, 2025, increased20.6% to$92.8 million from$77.0 million in the same period of 2024.
About UFP Technologies, Inc.
UFP Technologies is a contract development and manufacturing organization that specializes in single-use and single-patient medical devices. UFP is a vital link in the medical device supply chain and a valued outsourcing partner to many of the world's top medical device manufacturers. The Company’s single-use and single-patient devices and components are used in a wide range of medical devices and packaging for minimally invasive surgery, infection prevention, wound care, wearables, orthopedic soft goods, and orthopedic implants.
| Consolidated Condensed Statements of Income (in thousands, except per share data) (Unaudited) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net sales | $ | 154,558 | $ | 145,165 | $ | 453,882 | $ | 360,351 | |||||||
| Cost of sales | 111,811 | 103,642 | 325,440 | 255,714 | |||||||||||
| Gross profit | 42,747 | 41,523 | 128,442 | 104,637 | |||||||||||
| Selling, general & administrative expenses | 19,069 | 15,789 | 56,474 | 43,601 | |||||||||||
| Acquisition costs | 14 | 732 | 334 | 1,676 | |||||||||||
| Change in fair value of contingent consideration | 263 | 238 | 789 | 714 | |||||||||||
| Loss on disposal of property, plant & equipment | 22 | — | 11 | 7 | |||||||||||
| Operating income | 23,379 | 24,764 | 70,834 | 58,639 | |||||||||||
| Interest expense, net | 2,393 | 3,475 | 7,873 | 4,683 | |||||||||||
| Other (income) expense | (78 | ) | 70 | (10 | ) | 30 | |||||||||
| Income before income tax expense | 21,064 | 21,219 | 62,971 | 53,926 | |||||||||||
| Income tax expense | 4,681 | 4,858 | 12,224 | 11,320 | |||||||||||
| Net income | $ | 16,383 | $ | 16,361 | $ | 50,747 | $ | 42,606 | |||||||
| Net income per share | $ | 2.12 | $ | 2.13 | $ | 6.59 | $ | 5.56 | |||||||
| Net income per diluted share | $ | 2.11 | $ | 2.11 | $ | 6.52 | $ | 5.49 | |||||||
| Weighted average common shares outstanding | 7,712 | 7,674 | 7,703 | 7,666 | |||||||||||
| Weighted average diluted common shares outstanding | 7,780 | 7,772 | 7,783 | 7,763 | |||||||||||
| Consolidated Condensed Balance Sheets (in thousands) (Unaudited) | |||||||
| September 30, 2025 | December 31, 2024 | ||||||
| Assets: | |||||||
| Cash and cash equivalents | $ | 18,226 | $ | 13,450 | |||
| Receivables, net | 85,176 | 84,677 | |||||
| Inventories | 86,149 | 87,536 | |||||
| Other current assets | 8,420 | 9,282 | |||||
| Net property, plant, and equipment | 77,540 | 70,564 | |||||
| Goodwill | 197,302 | 189,657 | |||||
| Intangible assets, net | 143,261 | 144,252 | |||||
| Other assets | 36,747 | 29,577 | |||||
| Total assets | $ | 652,821 | $ | 628,995 | |||
| Liabilities and equity: | |||||||
| Accounts payable | $ | 29,442 | $ | 24,269 | |||
| Current installments, net of long-term debt | 12,500 | 12,500 | |||||
| Other current liabilities | 40,284 | 39,526 | |||||
| Long-term debt, excluding current installments | 133,620 | 176,875 | |||||
| Other liabilities | 33,062 | 33,065 | |||||
| Total liabilities | 248,908 | 286,235 | |||||
| Total equity | 403,913 | 342,760 | |||||
| Total liabilities and stockholders' equity | $ | 652,821 | $ | 628,995 | |||
Conference Call
The Company has scheduled a conference call on Tuesday, November 4, 2025, at 8:30 AM Eastern time. Participants may join the call using the following dial-in numbers:
- Toll-Free: 1-412-206-6478
- International: 1-833-890-4010
A live webcast of the conference call and accompanying materials will be available at www.ufpt.com. A replay of the webcast will be accessible following the event on the Company’s Investor Relations website at https://ufpt.com/investors/.
Forward-Looking Statements
Certain statements in this press release may be considered “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements generally relate to future events or the Company’s future financial or operating performance and may be identified by words such as “may,” “should,” “expect,” “intend,” “will,” “estimate,” “anticipate,” “believe,” “predict,” or similar words. Such statements include, but are not limited to, statements about the Company’s future financial or operating performance; statements of the Company’s position in the marketplace; statements about the Company’s acquisition strategies and opportunities and the Company’s growth potential and strategies for growth; statements about the integration and performance of recent acquisitions, including that such acquisitions will be accretive to the Company's revenue, income and EBITDA; statements about the Company’s ability to realize the benefits expected from our pipeline of acquisition opportunities and recently completed acquisitions, including any related synergies; expectations regarding an increase in revenue as a result of the Company’s new robotic programs; expectations regarding an increase in product demand as a result of negotiating favorable terms with the Company’s largest customer; expectations regarding customer demand; statements about profitability improvements in the Company’s Illinois facility; statements about the completion of program transfers to the Dominican Republic, and any indication that the Company may be able to sustain or increase its sales, earnings or earnings per share, or its sales, earnings or earnings per share growth rates. Such forward-looking statements are based upon assumptions made by the Company as of the date hereof and are subject to risks, uncertainties, and other factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: the Company's general ability to execute its business plans; industry conditions, including fluctuations in supply, demand and prices for the Company's products and services due to inflation or otherwise; risks associated with governmental regulations and/or sanctions affecting the import and export of products, including global trade barriers, additional taxes, tariff increases, cash repatriation restrictions, retaliations and boycotts between the U.S. and other countries; risks associated with domestic, regional and global political risks and uncertainties; risks associated with our or third-party use of artificial intelligence technologies; risks related to our indebtedness and compliance with covenants contained in our financing arrangements, and whether any available financing may be sufficient to address our needs; risks relating to delayed payments by our customers and the potential for reduced or canceled orders; risks related to customer concentration; risks associated with new product and program launches; risks relating to our performance and the performance of our counterparties under the agreements we have entered into; the risk that our two largest customers, on whom we depend for a substantial portion of our annual revenues, will not purchase the expected volume of goods under the supply agreements we have entered into with them because, among other things, they no longer require the products at all or to the degree they anticipated or because, among other things, our largest customer, decides to manufacture the products itself or through one of its affiliates it obtains the products from other listed suppliers specified in our agreement; risks associated with our inability to extend or otherwise renegotiate favorable terms with the Company's largest customer, if at all; the risk that we will not achieve expected rebates under the applicable supply agreement; risks relating to our ability to maintain increased levels of production at profitable levels, if at all; or to continue to increase production rates and/or timely and successfully transfer programs to the Dominican Republic and risks relating to disruptions and delays in our supply chain or labor force; risks associated with delays or failures to improve profitability in our Illinois facility; risks associated with the identification of suitable acquisition candidates and the successful, efficient execution of acquisition transactions, the integration of any such acquisition candidates, the value of those acquisitions to our customers and shareholders, and the financing of such acquisitions; and other risks and uncertainties set forth in the sections entitled "Risk Factors" and "Cautionary Note Regarding Forward-Looking Statements" in the Company's filings with the Securities and Exchange Commission ("SEC"), which are available on the SEC's website at www.sec.gov. The Company expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any such statement to reflect any change in the Company’s expectations or any change in events, conditions, or circumstances on which any such statement is based. Forward-looking statements are also subject to the risks and other issues described above under “Use of non-GAAP Financial Information,” which could cause actual results to differ materially from current expectations included in the Company’s forward-looking statements included in this press release.
Non-GAAP Financial Information
This news release includes non-generally accepted accounting principles (“GAAP”) performance measures. Management considers organic sales growth, adjusted gross margin, adjusted SG&A, adjusted operating income, adjusted net income, EBITDA, and adjusted EBITDA, non-GAAP measures. The Company uses these non-GAAP financial measures to facilitate management's financial and operational decision-making, including evaluation of the Company’s historical operating results. The Company’s management believes these non-GAAP measures are useful in evaluating the Company’s operating performance and are similar measures reported by publicly listed U.S. competitors, and regularly used by securities analysts, institutional investors, and other interested parties in analyzing operating performance and prospects. These non-GAAP financial measures reflect an additional way of viewing aspects of the Company's operations that, when viewed with GAAP results and the reconciliations to corresponding GAAP financial measures, may provide a more complete understanding of factors and trends affecting the Company’s business. By providing these non-GAAP measures, the Company’s management intends to provide investors with a meaningful, consistent comparison of the Company’s performance for the periods presented. These non-GAAP financial measures should be considered supplemental to, and not a substitute for, financial information prepared in accordance with GAAP. The Company's definition of these non-GAAP measures may differ from similarly titled measures of performance used by other companies in other industries or within the same industry.
| Organic Sales Growth Rate Reconciliation (in thousands) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Overall net sales | $ | 154,558 | $ | 145,165 | $ | 453,882 | $ | 360,351 | |||||||
| Net sales from acquired operations | (9,415 | ) | — | (85,758 | ) | (15 | ) | ||||||||
| Organic sales | $ | 145,143 | $ | 145,165 | $ | 368,124 | $ | 360,336 | |||||||
| Organic growth sales rate | (0.02 | )% | 2.2 | % | |||||||||||
| Adjusted Gross Margin (in thousands) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Overall net sales (GAAP) | $ | 154,558 | $ | 145,165 | $ | 453,882 | $ | 360,351 | |||||||
| Gross profit (GAAP) | 42,747 | 41,523 | 128,442 | 104,637 | |||||||||||
| Gross margin (GAAP) | 27.7 | % | 28.6 | % | 28.3 | % | 29.0 | % | |||||||
| Adjustments: | |||||||||||||||
| Purchase accounting expenses | 146 | 1,100 | 146 | 1,100 | |||||||||||
| Adjusted gross profit | $ | 42,893 | $ | 42,623 | $ | 128,588 | $ | 105,737 | |||||||
| Adjusted gross margin | 27.8 | % | 29.4 | % | 28.3 | % | 29.3 | % | |||||||
| Adjusted Selling, General and Administrative Expenses (SG&A) (in thousands) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| SG&A (GAAP) | $ | 19,069 | $ | 15,789 | $ | 56,474 | $ | 43,601 | |||||||
| Amortization of intangible assets | (2,481 | ) | (2,005 | ) | (7,279 | ) | (4,203 | ) | |||||||
| Adjusted SG&A | $ | 16,588 | $ | 13,784 | $ | 49,195 | $ | 39,398 | |||||||
| Adjusted SG&A as a % of sales | 10.7 | % | 9.5 | % | 10.8 | % | 10.9 | % | |||||||
| Adjusted Operating Income Reconciliation (in thousands) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Operating income (GAAP) | $ | 23,379 | $ | 24,764 | $ | 70,834 | $ | 58,639 | |||||||
| Adjustments: | |||||||||||||||
| Purchase accounting expenses | 146 | 1,100 | 146 | 1,100 | |||||||||||
| Acquisition costs | 14 | 732 | 334 | 1,676 | |||||||||||
| Change in fair value of contingent consideration | 263 | 238 | 789 | 714 | |||||||||||
| Amortization of intangible assets | 2,481 | 2,005 | 7,279 | 4,203 | |||||||||||
| Loss on disposal of fixed assets | 22 | — | 11 | 7 | |||||||||||
| Adjusted operating income (Non-GAAP) | $ | 26,305 | $ | 28,839 | $ | 79,393 | $ | 66,339 | |||||||
| Adjusted Net Income per Diluted Common Share Outstanding Reconciliation (in thousands, except per share data) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income (GAAP) | $ | 16,383 | $ | 16,361 | $ | 50,747 | $ | 42,606 | |||||||
| Adjustments (net of taxes): | |||||||||||||||
| Purchase accounting expenses | $ | 146 | $ | 1,100 | $ | 146 | $ | 1,100 | |||||||
| Acquisition costs | 14 | 732 | 334 | 1,676 | |||||||||||
| Change in fair value of contingent consideration | 263 | 238 | 789 | 714 | |||||||||||
| Amortization of intangible assets | 2,481 | 2,005 | 7,279 | 4,203 | |||||||||||
| Loss on disposal of fixed assets | 22 | — | 11 | 7 | |||||||||||
| Taxes on adjustments | (753 | ) | (1,049 | ) | (2,204 | ) | (1,983 | ) | |||||||
| Adjusted net income (Non-GAAP) | $ | 18,556 | $ | 19,387 | $ | 57,102 | $ | 48,323 | |||||||
| Adjusted net income per diluted share outstanding (Non-GAAP) | $ | 2.39 | $ | 2.49 | $ | 7.34 | $ | 6.22 | |||||||
| Weighted average diluted common shares outstanding | 7,780 | 7,772 | 7,783 | 7,763 | |||||||||||
| EBITDA Reconciliation (in thousands) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income (GAAP) | $ | 16,383 | $ | 16,361 | $ | 50,747 | $ | 42,606 | |||||||
| Income tax expense | 4,681 | 4,858 | 12,224 | 11,320 | |||||||||||
| Interest expense, net | 2,393 | 3,475 | 7,873 | 4,683 | |||||||||||
| Depreciation | 2,393 | 2,022 | 6,948 | 5,855 | |||||||||||
| Amortization of intangible assets | 2,481 | 2,005 | 7,279 | 4,203 | |||||||||||
| EBITDA (Non-GAAP) | $ | 28,331 | $ | 28,721 | $ | 85,071 | $ | 68,667 | |||||||
| Adjustments: | |||||||||||||||
| Share based compensation | 1,959 | 1,540 | 6,456 | 4,787 | |||||||||||
| Purchase accounting expenses | 146 | 1,100 | 146 | 1,100 | |||||||||||
| Acquisition costs | 14 | 732 | 334 | 1,676 | |||||||||||
| Change in fair value of contingent consideration | 263 | 238 | 789 | 714 | |||||||||||
| Loss on disposal of fixed assets | 22 | — | 11 | 7 | |||||||||||
| Adjusted EBITDA (Non-GAAP) | $ | 30,735 | $ | 32,331 | $ | 92,807 | $ | 76,951 | |||||||
Contact: Ron Lataille
978-234-0926