STOCK TITAN

Aebi Schmidt (AEBI) lifts Q2 2026 sales, EBITDA and trims leverage

(High)
(Neutral)
Form Type
8-K

Rhea-AI Filing Summary

Aebi Schmidt Holding reported strong second-quarter 2026 performance, with Net Sales of $496m, up 9% versus Q2 2025, and a return to profitability. Net Income reached $10.5m, compared with a loss of $7.9m a year earlier, reflecting improved execution and margin expansion.

Order trends were robust, with Q2 2026 Order Intake of $516m, up 16%, and an Order Backlog of $1,279m, up 20% year over year, providing visibility for the remainder of 2026 and beyond. Adjusted EBITDA was $42.1m, up 22% versus Q2 2025, representing 8.5% of Net Sales, driven by realized synergies and operational efficiency.

Regionally, North America delivered 11% Net Sales growth and Adjusted EBITDA of $35.5m, up 22%, while Europe and the rest of the world grew 7% with Adjusted EBITDA of $6.6m, up 25%. The company reported Net Debt of $450m and leverage of 2.72x, improved from 3.28x a year earlier, and confirmed full-year 2026 guidance for Net Sales of $1.95b–$2.15b and Adjusted EBITDA of $175m–$195m.

Positive

  • Adjusted EBITDA growth outpacing sales: Q2 2026 Adjusted EBITDA rose 22% to $42.1m on 9% Net Sales growth, lifting margin to 8.5% and indicating stronger underlying profitability.
  • Strong demand and backlog expansion: Q2 2026 Order Intake reached $516m, up 16%, and Order Backlog grew 20% to $1,279m, supporting visibility for future Net Sales.
  • Return to profitability: Q2 2026 Net Income was $10.5m, a swing of about $18m from a $7.9m loss in Q2 2025, reflecting improved operational performance.
  • Deleveraging trend: Net Debt was $450m at June 30, 2026, with leverage reduced to 2.72x from 3.28x a year earlier, supported by stronger cash generation and working capital efficiency.

Negative

  • None.

Filing Explained

The August 13 8-K furnishes Q2 results; its combined Aebi-Shyft comparison basis means reported growth is not a standalone Aebi comparison.

This Form 8-K reports completed results for the quarter ended June 30, 2026; the results information is furnished under Item 2.02 and is not deemed filed for Section 18 purposes or incorporated by reference.

The headline growth figures require a scope qualification: the release compares Aebi Schmidt and The Shyft Group on a combined basis, including pre-acquisition periods, rather than presenting a standalone Aebi Schmidt comparison.

Adjusted EBITDA, net debt, and net working capital are non-GAAP measures; the company says they supplement rather than replace GAAP measures and may differ from similarly named measures elsewhere. Cash and cash equivalents were $109,734 thousand at June 30, 2026, compared with $115,886 thousand at March 31, 2026.

The confirmed 2026 guidance remains expressly conditioned on continued normalization of geopolitical uncertainty, tariff discussions, and related inflationary pressures through year-end.

Item 2.02 Results of Operations and Financial Condition Financial
Disclosure of earnings results, typically an earnings press release or preliminary financials.
Item 9.01 Financial Statements and Exhibits Exhibits
Financial statements, pro forma financial information, and exhibit attachments filed with this report.
Q2 2026 Net Sales $496m Quarter ended June 30, 2026; up 9% vs Q2 2025
Q2 2026 Net Income $10.5m Quarter ended June 30, 2026; from a $7.9m loss in Q2 2025
Q2 2026 Adjusted EBITDA $42.1m Quarter ended June 30, 2026; up 22% vs Q2 2025, 8.5% margin
Q2 2026 Order Intake $516m Quarter ended June 30, 2026; up 16% vs Q2 2025
Order Backlog $1,279m As of June 30, 2026; up 20% vs June 30, 2025
Net Debt $450m As of June 30, 2026; used to calculate 2.72x Net Debt Leverage
Net Debt Leverage 2.72x As of June 30, 2026; improved from 3.28x at June 30, 2025
Net Working Capital $449m As of June 30, 2026; down 4% or $17m vs end of Q2 2025
Adjusted EBITDA financial
"Adjusted EBITDA1 of $42.1m in Q2 2026, up 22% vs Q2 2025"
Adjusted EBITDA is a way companies measure how much money they make from their core operations, like running a business, by removing certain costs or income that aren’t part of regular business activities. It helps investors see how well a company is doing without distractions from unusual expenses or gains, making it easier to compare companies or track performance over time.
Order Backlog financial
"Order Backlog of $1,279m expanding 20% vs Q2 2025"
Order backlog is the total value or number of customer orders a company has received but not yet fulfilled or delivered. It acts like a queue at a busy restaurant: a healthy backlog signals steady future sales and revenue visibility, while a growing backlog can also warn of production bottlenecks, delayed cash collection, or rising costs — all important when assessing a company’s near-term performance and operational risks.
Net Debt financial
"Net Debt1 of $450m at the end of Q2 2026"
Net debt is the total amount a company owes after subtracting the cash and assets it has that can be used to pay off that debt. It shows how much debt is truly a burden, helping investors understand if a company is financially healthy or heavily borrowed. Think of it like calculating how much money you owe after using your savings to pay part of it.
Net Working Capital financial
"Net Working Capital1 improved to $449m at the end of Q2 2026"
Net working capital is the amount left when you subtract a company’s short-term bills (like accounts payable and short-term loans) from its short-term assets (cash, money owed to it, and inventory). Think of it as the cash cushion a business has to keep daily operations running — a bigger cushion means fewer short-term funding worries, while a small or negative number can signal pressure to raise cash or cut activity, which matters to investors assessing stability and short-term risk.
Non-GAAP financial measures financial
"Aebi Schmidt utilizes certain non-GAAP financial measures."
Non-GAAP financial measures are numbers companies use to show their financial performance that exclude certain expenses or income. They help investors see how the company might perform without one-time costs or other unusual items, giving a different perspective from official reports. However, since they can be adjusted, they don’t always tell the full story and should be looked at alongside standard financial figures.
Leverage financial
"Leverage1 at 2.72x at the end of Q2 2026 vs 3.28x"
Leverage is the use of borrowed money or other financial tools to try to amplify the returns from an investment, like using a crowbar to move a heavier rock than you could with your hands. It can boost gains when things go well but also magnifies losses and the chances of running into trouble if income or asset values fall, so investors watch leverage to judge both growth potential and financial risk.
Net Sales $496m up 9% vs Q2 2025
Net Income $10.5m up $18m vs Q2 2025 (from a $7.9m loss)
Adjusted EBITDA $42.1m up 22% vs Q2 2025; 8.5% of Net Sales
Order Intake $516m up 16% vs Q2 2025
Order Backlog $1,279m up 20% vs June 30, 2025
Net Debt Leverage 2.72x improved from 3.28x at June 30, 2025
Guidance

Company confirms 2026 guidance for Net Sales of $1.95b–$2.15b and Adjusted EBITDA of $175m–$195m, assuming continued normalization of geopolitical and inflationary pressures.

FAQ

How did Aebi Schmidt (AEBI) perform financially in Q2 2026?

Aebi Schmidt reported Q2 2026 Net Sales of $496m, up 9% year over year, and Net Income of $10.5m, versus a $7.9m loss in Q2 2025. Adjusted EBITDA rose 22% to $42.1m, representing 8.5% of Net Sales.

What were Aebi Schmidt (AEBI)'s order intake and backlog in Q2 2026?

In Q2 2026, Aebi Schmidt generated Order Intake of $516m, a 16% increase versus Q2 2025. The Order Backlog reached $1,279m, up 20% year over year, providing visibility for expected growth through the rest of 2026 and beyond.

What guidance did Aebi Schmidt (AEBI) reaffirm for full-year 2026?

Aebi Schmidt confirmed 2026 guidance for Net Sales of $1.95b to $2.15b and Adjusted EBITDA of $175m to $195m. Management stated this outlook is supported by strong order momentum, ongoing commercial execution and continued operational improvements.

How did Aebi Schmidt (AEBI)'s regional segments perform in Q2 2026?

North America delivered Net Sales growth of 11% versus Q2 2025 and Adjusted EBITDA of $35.5m, up 22%. Europe and the rest of the world grew Net Sales by 7%, with Adjusted EBITDA of $6.6m, up 25%, supported by higher gross margins and cost discipline.

What is Aebi Schmidt (AEBI)'s leverage and net debt position as of June 30, 2026?

As of June 30, 2026, Aebi Schmidt reported Net Debt of $450m and Net Debt Leverage of 2.72x, improved from 3.28x a year earlier. Management slightly updated leverage guidance, now expecting year-end 2026 leverage of about 2.0x or slightly above.

How is Aebi Schmidt (AEBI) managing working capital in Q2 2026?

Net Working Capital was $449m at the end of Q2 2026, down 4% or $17m versus Q2 2025 despite strong sales growth. Management attributes this to structural efficiency gains and a continued focus on working capital management and disciplined capital allocation.

AI-generated analysis. How Rhea-AI works. Not financial advice.

See more from StockTitan in Google Search and AI answers. Adds StockTitan as a preferred source · opens Google
Add on Google
Learn about SEC filing dates
False000204851900020485192026-08-132026-08-13iso4217:USDxbrli:sharesiso4217:USDxbrli:shares
 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_________________

FORM 8-K

_________________

CURRENT REPORT

Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported):  August 13, 2026

_______________________________

AEBI SCHMIDT HOLDING AG

(Exact name of registrant as specified in its charter)

_______________________________

Switzerland001-42663Not Applicable
(State or Other Jurisdiction of Incorporation)(Commission File Number)(I.R.S. Employer Identification No.)

Schulstrasse 4

FrauenfeldSwitzerland CH-8500

(Address of Principal Executive Offices) (Zip Code)

+41 44-308-5800

(Registrant's telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report)

_______________________________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each classTrading Symbol(s)Name of each exchange on which registered
Common StockAEBIThe NASDAQ Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 
 
Item 2.02. Results of Operations and Financial Condition.

 

On August 13, 2026, Aebi Schmidt Holding AG (“Aebi Schmidt”) issued a press release announcing its financial results for the quarter ended June 30, 2026. A copy of the Press Release is being furnished as Exhibit 99.1 to this Current Report on Form 8-K.

 

The information contained in this Item 2.02 and Exhibit 99.1, attached hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and shall not be deemed incorporated by reference in any filing with the Securities and Exchange Commission under the Exchange Act or the Securities Act of 1933, as amended, whether made before or after the date hereof and irrespective of any general incorporation language in any filings.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

The following exhibits are filed herewith:

 

Exhibit No. Description
   
99.1 Press Release dated August 13, 2026
104 Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document

 

 
 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, Aebi Schmidt Holding AG has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 AEBI SCHMIDT HOLDING AG
   
  
Date: August 13, 2026By: /s/ Barend Fruithof        
 Name: Barend Fruithof
 Title: Group CEO
  
Date: August 13, 2026By: /s/ Marco Portmann        
 Name: Marco Portmann
 Title: Group CFO
  

 

EXHIBIT 99.1

Aebi Schmidt Group Reports 22% Increase in Adjusted EBITDA, 16% Growth in Order Intake and 9% Increase in Net Sales, Reflecting Strong Order Momentum and Over-Proportional Profitability Improvement

  • Continued strong order momentum, with Q2 2026 Order Intake of $516m, up 16% vs Q2 2025 and Order Backlog of $1,279m expanding 20% vs Q2 2025
  • Net Sales of $496m in Q2 2026, up 9% vs Q2 2025, with Order Backlog beginning to translate into higher Net Sales, largely attributable to execution of operational improvements and expanded market footprint
  • Net Income of $10.5m in Q2 2026, up $18m vs Q2 2025
  • Adjusted EBITDA1 of $42.1m in Q2 2026, up 22% vs Q2 2025, representing 8.5% of Net Sales, with Adjusted EBITDA increasing over-proportionally vs Net Sales growth, driven by realized synergies, and efficiency improvements from operational ramp-up
  • Aebi Schmidt Group confirms full-year 2026 guidance3 of Net Sales of $1.95b to $2.15b and Adjusted EBITDA1 of $175m to $195m, supported by strong order momentum, continued commercial execution and ongoing operational improvements

FRAUENFELD, Switzerland, Aug. 13, 2026 (GLOBE NEWSWIRE) -- Aebi Schmidt Group (NASDAQ: AEBI) (“Aebi Schmidt”, the “Group”, or the “Company”), a world-class specialty vehicles leader, reports strong order momentum, net sales growth and increased profitability.

"Aebi Schmidt delivered an excellent second quarter, marked by a significant improvement in profitability," said Barend Fruithof, Chairman and Group CEO of Aebi Schmidt. "Adjusted EBITDAˆ increased 22%, over-proportionally to an already strong 9% growth in Net Sales, reflecting the execution of operational initiatives."

Second Quarter2 2026 Financial Results

  • Q2 2026 Order Intake increased 16% vs Q2 2025, supported by Airport, Walk-in Van, Municipal and a large Truck Body order
  • June 30, 2026, Order Backlog grew 20% to $1,279m vs June 30, 2025, providing visibility into expected growth for the remainder of 2026 and beyond
  • Net Sales of $496m, a 9% increase vs Q2 2025, driven by strengthening market footprint, sales excellence improvement programs and solid execution across key end markets
    • North America Net Sales with substantial organic growth of 11% vs Q2 2025 driven by successful Walk-in Van backlog conversion following completion of production ramp-up, together with continued strength in Airport and Municipal
    • Europe and RoW with solid 7% year-over-year growth, driven by continued sales execution and healthy underlying demand
  • Q2 2026 Net Income of $10.5m from a loss of $7.9m in Q2 2025
  • Adjusted EBITDA1 in Q2 2026 of $42.1m, a 22% increase vs Q2 2025, sustaining strong momentum toward our 2026 Adjusted EBITDA1 guidance3
    • North America Adjusted EBITDA of $35.5m, an increase of $6.3m or 22% vs prior year quarter, reflecting completed Walk-in Van production ramp-up and strong contributions from Service Bodies and Airport
    • Europe and RoW delivering another strong quarter, with Adjusted EBITDA of $6.6m, an increase of $1.3m or 25% vs prior year quarter, driven by higher gross margins in both new equipment and aftermarket, together with strong cost discipline

“The Group upheld its strong momentum in the second quarter, driven by Airport, Walk-in Van and Municipal,” commented Marco Portmann, Group CFO. “We expect continued strong revenue conversion in the back half of the year, with revenue increasing sequentially through the rest of the year.”

  • Net Working Capital1 improved to $449m at the end of Q2 2026, down 4% or $17m vs the end of Q2 2025 despite continued strong sales growth, reflecting structural efficiency gains
  • Net Debt1 of $450m at the end of Q2 2026, decreasing $5m since the end of Q1 2026. Leverage1 at 2.72x at the end of Q2 2026 vs 3.28x at the end of Q2 2025

“Our continued focus on working capital efficiency and disciplined capital allocation is translating into stronger cash generation and ongoing deleveraging going forward,” said Marco Portmann. “Nonetheless, we are slightly updating our leverage guidance3, now expecting to end 2026 with a leverage of 2.0x or slightly above, reflecting temporary investments in securing our supply chain and protecting our margins.”

Second Quarter 2026 Earnings Call

The Company will host an earnings conference call and webcast today at 8:30am Eastern Time. Investors and analysts can access the conference call and webcast, including conference call materials, at https://www.aebi-schmidt.com/investors, or directly through: 

  • https://edge.media-server.com/mmc/p/zezjzoxj/ for the webcast, and
  • https://register-conf.media-server.com/register/BI503275d72b6241de9941e252348e9fe9 for the live conference call with the ability to ask questions during the Q&A.       
    
 [1]See Non-GAAP Financial Measures for additional information regarding non-GAAP financial measures.
 [2]Financial results up until June 30, 2025, include results for Aebi Schmidt and The Shyft Group on a combined basis inclusive of the period prior to the acquisition on July 1, 2025. This also applies to 2025 figures used as the basis for year-over-year comparisons throughout this release, which are presented on a combined basis as if the acquisition had closed on January 1, 2024. Historical information presented on a combined basis does not reflect any pro-forma adjustments or adjustments for costs related to integration activities, cost savings or synergies that have occurred or may be achieved if the acquisition occurred on January 1, 2024.
 [3]Guidance assumes continued normalization of geopolitical uncertainty, tariff discussions and related inflationary pressures through year-end.
    


Media contact
Tina Fischer, Corporate Communication
media@aebi-schmidt.com
Phone: +41 44 308 58 48

Investor Contact
Simone Grancini, Director Investor Relations
investor.relations@aebi-schmidt.com
Phone: +41 44 308 58 77
Further information
https://www.aebi-schmidt.com
https://www.youtube.com/AebiSchmidtGroup
https://media.aebi-schmidt.com (pictures, logos)

  

About Aebi Schmidt Group

Aebi Schmidt Group (NASDAQ: AEBI) is a world-class specialty vehicles leader, positioned to accelerate growth and drive exceptional value. The Company is headquartered in Switzerland, employs approximately 6,000 employees, and operates production facilities and service and upfit centers across Europe and North America.

Forward-looking statements

This release contains information, including our sales and earnings guidance, all other information provided with respect to our outlook for 2026 and future periods, and other statements concerning our business, strategic position, financial projections, financial strength, future plans, objectives, and the performance of our products and operations that may constitute "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. We intend the forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in those sections. Generally, we have identified such forward-looking statements by using words such as "believe," "expect," "intend," "potential," "future," "may," "will," "should," and similar expressions or by using future dates or targets in connection with any discussion of, among other things, the construction or operation of new or existing facilities, operating performance, trends, events or developments that we expect or anticipate will occur in the future, statements relating to volume changes, share of sales and earnings per share changes, anticipated cost savings and attainment of acquisition synergies, potential capital and operational cash improvements, changes in supply and demand conditions and prices for our products, trade duties and other aspects of trade policy, statements regarding our future strategies, products and innovations, and statements expressing general views about future operating results. However, the absence of these words or similar expressions does not mean that a statement is not forward-looking. Forward-looking statements are not historical facts but instead represent only Aebi Schmidt's beliefs regarding future events, many of which, by their nature, are inherently uncertain and outside of Aebi Schmidt's control. It is possible that Aebi Schmidt's actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Management believes that these forward-looking statements are reasonable as of the time made. However, caution should be taken not to place undue reliance on any such forward-looking statements because such statements speak only as of the date when made. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from Aebi Schmidt's historical experience and our present expectations or projections. More information about factors that potentially could affect our financial results is included in our filings with the SEC, which are available at www.sec.gov or our website. All forward-looking statements in this release are qualified by this paragraph. Investors should not place undue reliance on forward-looking statements as a prediction of actual results.

Non-GAAP Financial Measures
To supplement its reporting of financial measures determined in accordance with generally accepted accounting principles in the United States ("GAAP"), Aebi Schmidt utilizes certain non-GAAP financial measures. Aebi Schmidt utilizes non-GAAP financial measures such as Adjusted EBITDA, Adjusted EBITDA margin, Net Working Capital and Net Debt to separate the impact of certain items from the underlying business. Because Aebi Schmidt uses these adjusted financial results in the management of its business, management believes this supplemental information is useful to investors for their independent evaluation and understanding of Aebi Schmidt's underlying business performance and the performance of its management. To aid investors and analysts with year-over-year comparability for the combined business of Aebi Schmidt and Shyft, the Company has also presented certain of these non-GAAP financial measures on a "Combined " basis. Combined non-GAAP financial measures include results for both Aebi Schmidt and Shyft on a combined basis inclusive of periods prior to the acquisition. Information presented on a combined basis does not reflect pro-forma adjustments or other adjustments for costs related to integration activities, cost savings or synergies that have been or may be achieved if the business combination occurred on January 1, 2024. The non-GAAP financial measures described above are in addition to, and not meant to be considered superior to, or a substitute for, Aebi Schmidt's financial statements prepared in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect all of the amounts associated with the Company's results of operations as determined in accordance with GAAP. Also, other companies might calculate these measures differently. Investors are encouraged to review the reconciliations of the non-GAAP financial measures to their most directly comparable GAAP measures included in this press release and the accompanying tables. In addition, the non-GAAP financial measures included in this earnings announcement reflect management's judgment of particular items, and may be different from, and therefore may not be comparable to, similarly titled measures reported by other companies.

The Company did not provide reconciliations of forward-looking non-GAAP financial measures, such as Adjusted EBITDA and Leverage, to the most comparable GAAP financial measure because the Company is unable to provide a meaningful or accurate calculation or estimation of reconciling items, and the information is not available without unreasonable effort. The Company is unable to address the probable significance of the unavailable information.

Aebi Schmidt Group
Combined Financial Summary (Non-GAAP, unaudited)1
(in thousands)

Financial results up until June 30, 2025, include results for Aebi Schmidt and The Shyft Group on a combined basis inclusive of the period prior to the acquisition on July 1, 2025. This also applies to 2025 figures used as the basis for year-over-year comparisons throughout this release, which are presented on a combined basis as if the acquisition had closed on January 1, 2024. Historical information presented on a combined basis does not reflect any pro-forma adjustments or adjustments for costs related to integration activities, cost savings or synergies that have occurred or may be achieved if the acquisition occurred on January 1, 2024.

Adjusted EBITDA ($k)

Q2 2025Q3 2025Q4 2025Q1 2026Q2 2026
      
Net Sales453,706471,325528,371455,545496,408
Net Income (Loss)-7,8951,1948,77267110,474
Add (subtract)     
Interest Expense12,15314,22811,76111,35011,126
Depreciation & amortization11,77814,99016,15913,80314,152
Income tax (benefit) / expenses-2,175-4472,0364884,848
Restructuring and other related charges5,70912,7596,3914,2161,541
Transaction related expenses and adjustments13,0475,988562434414
Foreign exchange losses on external debt2,601-252-371300-23
Pension related income, net-1,025-1,025-2,076-776-739
Other287-5,2394,8392,631320
Adjusted EBITDA34,48042,19748,07333,11742,113
Adjusted EBITDA (as % of Net Sales)7.6%9.0%9.1%7.3%8.5%


For historical comparisons to The Shyft Group results, adjustments reflected in the table above do not include non-cash stock-based compensation expense.

Net Debt ($k) and LeverageJun 30,
2025
Sep 30,
2025
Dec 31,
2025
Mar 31,
2026
Jun 30,
2026
Current portion of long-term debt27,31025,06346,90867,91166,336
Long-term debt, less current portion561,325628,359548,050560,958551,343
Total debt588,636653,422594,958628,869617,679
Subtract     
Cash and cash equivalents83,484125,97198,512115,886109,734
Subordinated Shareholder Loans58,84558,89759,10158,21357,592
Net Debt446,306468,554437,345454,770450,353
Divide by     
LTM Adjusted EBITDA136,177144,678155,995157,867165,500
Net Debt Leverage3.28x3.24x2.80x2.88x2.72x


Net Debt as defined in our Credit Facility Agreement, excluding long-term subordinated shareholder loans

Net Working Capital ($k)Jun 30,
2025
Sep 30,
2025
Dec 31,
2025
Mar 31,
2026
Jun 30,
2026
Accounts receivable267,373297,322310,755271,241276,267
Inventories405,534384,446346,423379,186380,154
Accounts payable-206,779-230,307-234,642-201,927-207,281
Total Net Working Capital466,128451,461422,536448,500449,140


Net Working Capital is calculated as Accounts Receivable plus Inventory, less Accounts Payable

Filing Exhibits & Attachments

5 documents