Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Broadwind Energy Inc
Broadwind Announces Fourth Quarter and Full-Year 2024 Results
Business
Mar 5 2025
19 min read

Broadwind Announces Fourth Quarter and Full-Year 2024 Results

news images

CICERO, Ill., March 05, 2025 (GLOBE NEWSWIRE) -- Broadwind (Nasdaq: BWEN, or the “Company”), a diversified precision manufacturer of specialized components and solutions serving global markets, today announced results for the fourth quarter and full-year 2024.

FOURTH QUARTER 2024 RESULTS

  • Total revenue of $33.6 million

  • Net loss of ($0.9) million, or ($0.04) per share

  • Total non-GAAP adjusted EBITDA of $2.1 million, or 6.4% of total revenue

  • Ratio of net debt to trailing twelve-month non-GAAP adjusted EBITDA of 0.6x as of December 31, 2024

FULL-YEAR 2024 RESULTS

  • Total revenue of $143.1 million

  • Net income of $1.2 million, or $0.05 per share

  • Total non-GAAP adjusted EBITDA of $13.3 million, or 9.3% of total revenue

Broadwind reported a net loss of ($0.9) million, or ($0.04) per share in the fourth quarter 2024, compared to net income of $1.1 million, or $0.05 per share, in the fourth quarter 2023. The Company reported adjusted EBITDA, a non-GAAP measure, of $2.1 million in the fourth quarter compared to $4.4 million in the prior year period. For a reconciliation of GAAP to non-GAAP metrics, please see the appendix of this release.

Fourth quarter results were impacted by lower customer demand across each reporting segment, when compared to the prior year period, particularly within the Company’s wind and oil/gas end-markets. Total wind-related revenue within our heavy fabrication segment decreased 27% compared to the prior year period, as weakness in the domestic onshore wind activity persisted into the fourth quarter.

Total orders increased 85% in the fourth quarter, when compared to the prior year period, benefiting from increased customer demand across all reporting segments and most of the Company’s vertical markets. Within the Industrial Solutions segment, orders and backlog reached record levels during the fourth quarter driven by demand for natural gas turbines. Consolidated backlog increased on a sequential basis to $125.5 million as of December 31, 2024.

As of December 31, 2024, Broadwind had total cash on hand and availability under its credit facility of $33 million. The Company’s ratio of net debt to trailing twelve month non-GAAP adjusted EBITDA was 0.6x at the end of the fourth quarter 2024.

MANAGEMENT COMMENTARY

“While customer project activity remained below prior year levels during the fourth quarter, primarily due to lower activity within our wind and oil/gas markets, new orders increased to the highest level in nearly two years, resulting in a book-to-bill of 1.1x in the period,” stated Eric Blashford, President and CEO of Broadwind. “We expect that a combination of increased order intake and recent cost-saving measures will enhance our operating leverage over the coming year, consistent with our strategic focus on profitable growth.”

“Total orders increased 85% in the fourth quarter versus the prior year period, supported by demand growth across nearly every customer end-market,” continued Blashford. “Orders within our industrial end-markets increased by more than 300% in the fourth quarter, while wind orders doubled as compared to the prior year period. While we expect our oil/gas markets to remain soft in the near-term, we anticipate ratable improvements in order activity across our diverse end-markets as we move through 2025.”

“Within our Heavy Fabrications segment, we received our first substantial order for large fabrications serving the hydroelectric market during the fourth quarter. Within our Gearing segment, we’ve continued to gain traction with new customers within the aeroderivative turbine and medical technology markets where our precision machining expertise is in high demand,” continued Blashford. “Natural gas turbine demand remained very strong in the fourth quarter, which continued to benefit our Industrial Solutions segment, which generated record orders and backlog in the period.”

“We remain highly focused on asset optimization, particularly with respect to utilization rates across our manufacturing system,” continued Blashford. “Recent order growth is expected to support a meaningful uplift in plant utilization in 2025, well above the levels experienced this past year. As order rates continue to recover, and backlog conversion accelerates, we intend to realize improved fixed-cost absorption across the Company during 2025.”

“On a full-year basis, we successfully advanced our strategic priorities during a period of softer demand, culminating in another year of profitability,” continued Blashford. “Our 100% U.S. manufacturing footprint, highly skilled domestic workforce, and depth of experience producing large-scale, technical fabrications remain highly valued competitive advantages, particularly in a policy environment that is expected to favor domestic manufacturers. Looking ahead, we remain focused on further expanding our commercial focus across high-value, growing end-markets, further improving our operational efficiency and asset utilization, while selectively deploying capital toward high-return intellectual property and manufacturing capabilities valued by our customers.”

“At the end of the fourth quarter, we had $33 million of available cash and liquidity to support our operations, which includes an advanced payment negotiated with a major customer late in the year,” noted Blashford. “As of December 31, 2024, our net leverage was 0.6x, well within our target range of at or below 2.0x.”

“Today, we introduced financial guidance for the full year 2025,” concluded Blashford. “While new U.S. onshore wind development is expected to remain muted over the coming year, we’re encouraged by the pace of order growth within our core, non-wind markets, which positions us for improved optimization of our manufacturing base over the coming year. Amidst a policy environment that favors domestic manufacturers, we believe that our business is well-positioned ahead of a cyclical demand recovery.”

SEGMENT RESULTS

Heavy Fabrications Segment
Broadwind provides large, complex and precision fabrications, and proprietary industrial processing equipment, to customers in a broad range of industrial markets. Key products include wind towers, compressed natural gas pressure reducing systems and industrial fabrications, including mining and material handling components and other frames/structures.

Heavy Fabrications segment sales declined by 30.8% to $20.4 million in the fourth quarter 2024, as compared to the prior year period, primarily driven by a 27% decline in wind-related revenue. The segment reported operating income of $1.3 million in the fourth quarter, as compared to operating income of $2.6 million in the prior year period. Segment non-GAAP adjusted EBITDA was $2.6 million in the fourth quarter, as compared to $3.7 million in the prior year period.

Gearing Segment
Broadwind provides custom gearboxes, loose gearing, precision machined components and heat treat services to a broad set of customers in diverse markets, including oil & gas production, surface and underground mining, wind energy, steel, material handling and other infrastructure markets.

Gearing segment sales declined by 31.0% to $7.6 million in the fourth quarter 2024, as compared to the prior year period, primarily driven by softness in demand from our oil & gas markets. The segment reported an operating loss of ($0.6) million in the fourth quarter, compared to operating income of $0.7 million in the prior year period. Segment non-GAAP adjusted EBITDA was $0.1 million in the fourth quarter, as compared to $1.3 million in the prior year period.

Industrial Solutions Segment
Broadwind provides supply chain solutions, light fabrication, inventory management, kitting and assembly services, primarily serving the combined cycle natural gas turbine market as well as other clean technology markets.

Industrial Solutions segment sales declined by 2.8% to $5.9 million in the fourth quarter 2024, as compared to the prior year period, primarily driven by lower demand for aftermarket units. The segment reported operating income of $0.4 million in the fourth quarter compared to operating income of $0.8 million in the prior year period. Segment non-GAAP adjusted EBITDA was $0.6 million in the fourth quarter, as compared to $1.0 million in the prior year period.

FINANCIAL GUIDANCE

Today, Broadwind introduced financial guidance for the full year 2025. The following financial guidance reflects the Company’s current expectations and beliefs. All guidance is current as of the time provided and is subject to change.

 

Full Year 2025

$ in Millions

Low

Mid

High

 

 

 

 

Total Revenue

$140

$150

$160

Adjusted EBITDA

$13

$14

$15

 

 

 

 

FOURTH QUARTER AND FULL-YEAR 2024 RESULTS CONFERENCE CALL

Broadwind will host a conference call today, March 5, 2025, at 11:00 a.m. ET to review the Company’s financial results, discuss recent events and conduct a question-and-answer session.

A webcast of the conference call and accompanying presentation materials will be available in the Investor Relations section of the Company’s corporate website at https://investors.bwen.com/investors. 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:

Live Teleconference:                877-407-9716

To listen to a replay of the teleconference, which will be available through Wednesday, March 12, 2025:

Teleconference Replay:           844-512-2921
Conference ID:                           13751146

ABOUT BROADWIND

Broadwind (Nasdaq: BWEN) is a precision manufacturer of structures, equipment and components for clean tech and other specialized applications. With facilities throughout the U.S., our talented team is committed to helping customers maximize performance of their investments—quicker, easier and smarter. Find out more at www.bwen.com

NON-GAAP FINANCIAL MEASURES

The Company provides non-GAAP adjusted EBITDA (earnings before interest, income taxes, depreciation, amortization, share-based compensation and other stock payments, restructuring costs, impairment charges, proxy contest-related expenses and other non-cash gains and losses) as supplemental information regarding the Company’s business performance. The Company’s management uses this supplemental information when it internally evaluates its performance, reviews financial trends and makes operating and strategic decisions. The Company believes that this non-GAAP financial measure is useful to investors because it provides investors with a better understanding of the Company’s past financial performance and future results, which allows investors to evaluate the Company’s performance using the same methodology and information as used by the Company’s management. The Company's definition of adjusted EBITDA may be different from similar non-GAAP financial measures used by other companies and/or analysts.

FORWARD-LOOKING STATEMENTS

This release contains “forward-looking statements”—that is, statements related to future, not past, events— as defined in Section 21E of the Securities Exchange Act of 1934, as amended, (the “Exchange Act”), that reflect our current expectations regarding our future growth, results of operations, financial condition, cash flows, performance, business prospects and opportunities, as well as assumptions made by, and information currently available to, our management. We have tried to identify forward looking statements by using words such as “anticipate,” “believe,” “expect,” “intend,” “will,” “should,” “may,” “plan” and similar expressions, but these words are not the exclusive means of identifying forward looking statements. Forward-looking statements include any statement that does not directly relate to a current or historical fact. Our forward-looking statements may include or relate to our beliefs, expectations, plans and/or assumptions with respect to the following: (i) our expectations and beliefs with respect to our financial guidance as set forth in this release; (ii) the impact of global health concerns on the economies and financial markets and the demand for our products; (iii) state, local and federal regulatory frameworks affecting the industries in which we compete, including the wind energy industry, and the related extension, continuation or renewal of federal tax incentives and grants, including the advanced manufacturing tax credits, and state renewable portfolio standards as well as new or continuing tariffs on steel or other products imported into the United States; (iv) our customer relationships and our substantial dependency on a few significant customers and our efforts to diversify our customer base and sector focus and leverage relationships across business units; (v) our ability to operate our business efficiently, comply with our debt obligations, manage capital expenditures and costs effectively, and generate cash flow; (vi) the economic and operational stability of our significant customers and suppliers, including their respective supply chains, and the ability to source alternative suppliers as necessary; (vii) our ability to continue to grow our business organically and through acquisitions; (viii) the production, sales, collections, customer deposits and revenues generated by new customer orders and our ability to realize the resulting cash flows; (ix) information technology failures, network disruptions, cybersecurity attacks or breaches in data security; (x) the sufficiency of our liquidity and alternate sources of funding, if necessary; (xi) our ability to realize revenue from customer orders and backlog (including our ability to finalize the terms of the remaining obligations under a supply agreement with a leading global wind turbine manufacturer); (xii) the economy and the potential impact it may have on our business, including our customers; (xiii) the state of the wind energy market and other energy and industrial markets generally, including the availability of tax credits, and the impact of competition and economic volatility in those markets; (xiv) the effects of market disruptions and regular market volatility, including fluctuations in the price of oil, gas and other commodities; (xv) competition from new or existing industry participants including, in particular, increased competition from foreign tower manufacturers; (xvi) the effects of the change of administrations in the U.S. federal government; (xvii) our ability to successfully integrate and operate acquired companies and to identify, negotiate and execute future acquisitions; (xviii) the potential loss of tax benefits if we experience an “ownership change” under Section 382 of the Internal Revenue Code of 1986, as amended; (xix) the effects of proxy contests and actions of activist stockholders; (xx) the limited trading market for our securities and the volatility of market price for our securities; (xxi) our outstanding indebtedness and its impact on our business activities (including our ability to incur additional debt in the future); and (xxii) the impact of future sales of our common stock or securities convertible into our common stock on our stock price. These statements are based on information currently available to us and are subject to various risks, uncertainties and other factors that could cause our actual growth, results of operations, financial condition, cash flows, performance, business prospects and opportunities to differ materially from those expressed in, or implied by, these statements including, but not limited to, those set forth under the caption “Risk Factors” in Part I, Item 1A of our most recently filed Form 10-K. We are under no duty to update any of these statements. You should not consider any list of such factors to be an exhaustive statement of all of the risks, uncertainties or other factors that could cause our current beliefs, expectations, plans and/or assumptions to change. Accordingly, forward-looking statements should not be relied upon as a predictor of actual results.

IR CONTACT

Noel Ryan, IRC
BWEN@val-adv.com


BROADWIND, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT SHARE DATA)

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

 

2024

 

 

 

2023

 

ASSETS

 

 

 

CURRENT ASSETS:

 

 

 

 

Cash

$

7,721

 

 

$

1,099

 

 

Accounts receivable, net

 

13,454

 

 

 

19,231

 

 

AMP credit receivable

 

2,533

 

 

 

7,051

 

 

Contract assets

 

836

 

 

 

1,460

 

 

Inventories

 

39,950

 

 

 

37,405

 

 

Prepaid expenses and other current assets

 

2,374

 

 

 

3,500

 

 

 

Total current assets

 

66,868

 

 

 

69,746

 

LONG-TERM ASSETS:

 

 

 

 

Property and equipment, net

 

45,572

 

 

 

47,123

 

 

Operating lease right-of-use assets, net

 

13,841

 

 

 

15,593

 

 

Intangible assets, net

 

1,403

 

 

 

2,064

 

 

Other assets

 

606

 

 

 

630

 

TOTAL ASSETS

$

128,290

 

 

$

135,156

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

CURRENT LIABILITIES:

 

 

 

 

Line of credit and current maturities of long-term debt

$

1,454

 

 

$

5,903

 

 

Current portion of finance lease obligations

 

2,266

 

 

 

2,153

 

 

Current portion of operating lease obligations

 

2,115

 

 

 

1,851

 

 

Accounts payable

 

16,080

 

 

 

20,728

 

 

Accrued liabilities

 

3,605

 

 

 

6,477

 

 

Customer deposits

 

18,037

 

 

 

16,500

 

 

 

Total current liabilities

 

43,557

 

 

 

53,612

 

LONG-TERM LIABILITIES

 

 

 

 

Long-term debt, net of current maturities

 

7,742

 

 

 

6,250

 

 

Long-term finance lease obligations, net of current portion

 

3,777

 

 

 

3,372

 

 

Long-term operating lease obligations, net of current portion

 

13,799

 

 

 

15,888

 

 

Other

 

15

 

 

 

15

 

 

 

Total long-term liabilities

 

25,333

 

 

 

25,525

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY:

 

 

 

 

Preferred stock, $0.001 par value; 10,000,000 shares authorized; no shares issued

 

 

 

 

or outstanding

 

-

 

 

 

-

 

 

Common stock, $0.001 par value; 45,000,000 shares authorized; 22,593,589

 

 

 

 

and 21,840,301 shares issued as of December 31, 2024 and

 

 

 

 

December 31, 2023, respectively

 

23

 

 

 

22

 

 

Treasury stock, at cost, 273,937 shares as of December 31, 2024 and December 31, 2023,

 

 

 

respectively

 

(1,842

)

 

 

(1,842

)

 

Additional paid-in capital

 

401,564

 

 

 

399,336

 

 

Accumulated deficit

 

(340,345

)

 

 

(341,497

)

 

 

Total stockholders' equity

 

59,400

 

 

 

56,019

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

128,290

 

 

$

135,156

 

 

 

 

 

 

 

 

 


BROADWIND, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

33,565

 

 

$

46,598

 

 

$

143,136

 

 

$

203,477

 

Cost of sales

 

29,776

 

 

 

39,566

 

 

 

121,947

 

 

 

170,969

 

Gross profit

 

3,789

 

 

 

7,032

 

 

 

21,189

 

 

 

32,508

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

Selling, general and administrative

 

3,912

 

 

 

4,592

 

 

 

16,303

 

 

 

20,705

 

Intangible amortization

 

165

 

 

 

166

 

 

 

661

 

 

 

664

 

 

Total operating expenses

 

4,077

 

 

 

4,758

 

 

 

16,964

 

 

 

21,369

 

Operating (loss) income

 

(288

)

 

 

2,274

 

 

 

4,225

 

 

 

11,139

 

 

 

 

 

 

 

 

 

 

OTHER (EXPENSE) INCOME, net:

 

 

 

 

 

 

 

Interest expense, net

 

(762

)

 

 

(1,030

)

 

 

(3,078

)

 

 

(3,201

)

Other, net

 

77

 

 

 

(11

)

 

 

79

 

 

 

(48

)

 

Total other expense, net

 

(685

)

 

 

(1,041

)

 

 

(2,999

)

 

 

(3,249

)

 

 

 

 

 

 

 

 

 

Net (loss) income before provision for income taxes

 

(973

)

 

 

1,233

 

 

 

1,226

 

 

 

7,890

 

(Benefit) provision for income taxes

 

(59

)

 

 

162

 

 

 

74

 

 

 

241

 

NET (LOSS) INCOME

$

(914

)

 

$

1,071

 

 

$

1,152

 

 

$

7,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME PER COMMON SHARE - BASIC:

 

 

 

 

 

 

 

Net (loss) income

$

(0.04

)

 

$

0.05

 

 

$

0.05

 

 

$

0.36

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC

 

22,172

 

 

 

21,449

 

 

 

21,896

 

 

 

21,189

 

 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME PER COMMON SHARE - DILUTED:

 

 

 

 

 

 

 

Net (loss) income

$

(0.04

)

 

$

0.05

 

 

$

0.05

 

 

$

0.36

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED

 

22,224

 

 

 

21,633

 

 

 

21,975

 

 

 

21,491

 

 

 

 

 

 

 

 

 

 


BROADWIND, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended December 31,

 

 

 

 

 

2024

 

 

 

2023

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

Net income

$

1,152

 

 

$

7,649

 

 

 

 

 

 

 

Adjustments to reconcile net cash provided by (used in) operating activities:

 

 

 

Depreciation and amortization expense

 

6,684

 

 

 

6,383

 

 

 

Deferred income taxes

 

-

 

 

 

(10

)

 

 

Share-based compensation

 

1,160

 

 

 

877

 

 

 

Allowance for credit losses

 

(5

)

 

 

82

 

 

 

Common stock issued under defined contribution 401(k) plan

 

1,199

 

 

 

1,336

 

 

 

(Gain) loss on disposal of assets

 

(114

)

 

 

42

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

5,782

 

 

 

(2,295

)

 

 

 

AMP credit receivable

 

4,518

 

 

 

(7,051

)

 

 

 

Contract assets

 

624

 

 

 

495

 

 

 

 

Inventories

 

(2,545

)

 

 

6,857

 

 

 

 

Prepaid expenses and other current assets

 

1,126

 

 

 

(210

)

 

 

 

Accounts payable

 

(4,392

)

 

 

(6,008

)

 

 

 

Accrued liabilities

 

(2,872

)

 

 

2,782

 

 

 

 

Customer deposits

 

1,537

 

 

 

(18,050

)

 

 

 

Other non-current assets and liabilities

 

(48

)

 

 

175

 

Net cash provided by (used in) operating activities

 

13,806

 

 

 

(6,946

)

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

Purchases of property and equipment

 

(3,618

)

 

 

(6,405

)

 

Proceeds from disposals of property and equipment

 

159

 

 

 

21

 

Net cash used in investing activities

 

(3,459

)

 

 

(6,384

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

(Payments on) proceeds from line of credit, net

 

(4,637

)

 

 

4,705

 

 

Payments for deferred financing costs

 

(20

)

 

 

(48

)

 

Proceeds from long-term debt

 

4,107

 

 

 

1,056

 

 

Payments on long-term debt

 

(1,399

)

 

 

(1,872

)

 

Payments on finance leases

 

(1,646

)

 

 

(1,409

)

 

Shares withheld for taxes in connection with issuance of restricted stock

 

(130

)

 

 

(735

)

Net cash (used in) provided by financing activities

 

(3,725

)

 

 

1,697

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH

 

6,622

 

 

 

(11,633

)

CASH beginning of the period

 

1,099

 

 

 

12,732

 

CASH end of the period

$

7,721

 

 

$

1,099

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

Interest paid

$

1,555

 

 

$

2,073

 

 

Income taxes paid

$

192

 

 

$

17

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

Equipment additions via finance lease

$

1,376

 

 

$

719

 

 

Non-cash purchases of property and equipment

$

257

 

 

$

482

 

 

Settlement of incentive compensation liability with stock

$

-

 

 

$

619

 

 

 

 

 

 

 


BROADWIND, INC. AND SUBSIDIARIES
SELECTED SEGMENT FINANCIAL INFORMATION
(IN THOUSANDS)
(UNAUDITED)

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

ORDERS:

 

 

 

 

 

 

Heavy Fabrications

$

22,428

 

 

$

9,985

 

 

$

53,934

 

 

$

50,594

 

 

Gearing

 

7,016

 

 

 

3,603

 

 

 

26,562

 

 

 

24,814

 

 

Industrial Solutions

 

8,026

 

 

 

6,619

 

 

 

27,317

 

 

 

25,652

 

 

 

Total orders

$

37,470

 

 

$

20,207

 

 

$

107,813

 

 

$

101,060

 

 

 

 

 

 

 

 

 

 

 

REVENUES:

 

 

 

 

 

 

Heavy Fabrications

$

20,429

 

 

$

29,503

 

 

$

82,657

 

 

$

133,368

 

 

Gearing

 

7,630

 

 

 

11,061

 

 

 

35,588

 

 

 

45,408

 

 

Industrial Solutions

 

5,863

 

 

 

6,035

 

 

 

26,056

 

 

 

25,159

 

 

Corporate and Other

 

(357

)

 

 

(1

)

 

 

(1,165

)

 

 

(458

)

 

 

Total revenues

$

33,565

 

 

$

46,598

 

 

$

143,136

 

 

$

203,477

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME/(LOSS):

 

 

 

 

 

 

Heavy Fabrications

$

1,296

 

 

$

2,554

 

 

$

7,128

 

 

$

15,006

 

 

Gearing

 

(567

)

 

 

654

 

 

 

(138

)

 

 

1,846

 

 

Industrial Solutions

 

413

 

 

 

848

 

 

 

3,265

 

 

 

3,160

 

 

Corporate and Other

 

(1,430

)

 

 

(1,782

)

 

 

(6,030

)

 

 

(8,873

)

 

 

Total operating income (loss)

$

(288

)

 

$

2,274

 

 

$

4,225

 

 

$

11,139

 

 

 

 

 

 

 

 

 

 

 


BROADWIND, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(IN THOUSANDS)
(UNAUDITED)

 

 

 

 

 

 

 

 

 

Consolidated

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net (Loss) Income

 

$

(914

)

 

$

1,072

 

 

$

1,152

 

 

$

7,649

 

Interest Expense

 

 

762

 

 

 

1,031

 

 

 

3,078

 

 

 

3,201

 

Income Tax (Benefit) Provision

 

 

(59

)

 

 

162

 

 

 

74

 

 

 

241

 

Depreciation and Amortization

 

 

1,698

 

 

 

1,611

 

 

 

6,684

 

 

 

6,383

 

Share-based Compensation and Other Stock Payments

 

 

662

 

 

 

559

 

 

 

2,347

 

 

 

2,220

 

Proxy Contest-Related Expenses

 

 

-

 

 

 

1

 

 

 

(10

)

 

 

1,780

 

 

Adjusted EBITDA (Non-GAAP)

 

$

2,149

 

 

$

4,436

 

 

$

13,325

 

 

$

21,474

 

 

 

 

 

 

 

 

 

 

 

 


Heavy Fabrications Segment

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net Income

 

$

167

 

 

$

1,696

 

 

$

6,755

 

 

$

13,862

 

Interest Expense

 

 

218

 

 

 

149

 

 

 

1,071

 

 

 

649

 

Income Tax (Benefit) Provision

 

 

991

 

 

 

711

 

 

 

(617

)

 

 

493

 

Depreciation

 

 

1,006

 

 

 

907

 

 

 

3,938

 

 

 

3,518

 

Share-based Compensation and Other Stock Payments

 

 

202

 

 

 

224

 

 

 

791

 

 

 

936

 

 

Adjusted EBITDA (Non-GAAP)

 

$

2,584

 

 

$

3,687

 

 

$

11,938

 

 

$

19,458

 

 

 

 

 

 

 

 

 

 

 


Gearing Segment

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net (Loss) Income

 

$

(651

)

 

$

585

 

 

$

(405

)

 

$

1,553

 

Interest Expense

 

 

75

 

 

 

59

 

 

 

237

 

 

 

262

 

Income Tax Provision

 

 

9

 

 

 

9

 

 

 

30

 

 

 

32

 

Depreciation and Amortization

 

 

556

 

 

 

555

 

 

 

2,183

 

 

 

2,270

 

Share-based Compensation and Other Stock Payments

 

 

104

 

 

 

107

 

 

 

441

 

 

 

453

 

 

Adjusted EBITDA (Non-GAAP)

 

$

93

 

 

$

1,315

 

 

$

2,486

 

 

$

4,570

 

 

 

 

 

 

 

 

 

 

 


Industrial Solutions Segment

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net Income

 

$

332

 

 

$

625

 

 

$

2,673

 

 

$

2,504

 

Interest Expense

 

 

92

 

 

 

151

 

 

 

517

 

 

 

512

 

Income Tax (Benefit) Provision

 

 

(13

)

 

 

62

 

 

 

70

 

 

 

96

 

Depreciation and Amortization

 

 

113

 

 

 

99

 

 

 

427

 

 

 

380

 

Share-based Compensation and Other Stock Payments

 

 

75

 

 

 

48

 

 

 

258

 

 

 

196

 

 

Adjusted EBITDA (Non-GAAP)

 

$

599

 

 

$

985

 

 

$

3,945

 

 

$

3,688

 

 

 

 

 

 

 

 

 

 

 


Corporate and Other

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net Loss

 

$

(762

)

 

$

(1,834

)

 

$

(7,871

)

 

$

(10,270

)

Interest Expense

 

 

377

 

 

 

672

 

 

 

1,253

 

 

 

1,778

 

Income Tax (Benefit) Provision

 

 

(1,046

)

 

 

(620

)

 

 

591

 

 

 

(380

)

Depreciation and Amortization

 

 

23

 

 

 

50

 

 

 

136

 

 

 

215

 

Share-based Compensation and Other Stock Payments

 

 

281

 

 

 

180

 

 

 

857

 

 

 

635

 

Proxy Contest-Related Expenses

 

 

-

 

 

 

1

 

 

 

(10

)

 

 

1,780

 

 

Adjusted EBITDA (Non-GAAP)

 

$

(1,127

)

 

$

(1,551

)

 

$

(5,044

)

 

$

(6,242

)