Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Commercial Vehicle Group Inc
CVG Reports Fourth Quarter and Full Year 2024 Results
Business
Mar 10 2025
25 min read

CVG Reports Fourth Quarter and Full Year 2024 Results

news images

Accelerating operational momentum through strategic portfolio actions

Provides outlook and guidance for full year 2025

NEW ALBANY, Ohio, March 10, 2025 (GLOBE NEWSWIRE) -- CVG (NASDAQ: CVGI), a diversified industrial products and services company, today announced financial results for its fourth quarter and full year ended December 31, 2024.

As a result of completing our strategic portfolio actions, the following are reported as discontinued operations: (1) the Industrial Automation segment, and (2) the financial information from the Cab Structures facility that was previously reported in Vehicle Solutions and Aftermarket and Accessories. CVG has three reportable segments for 2024: Vehicle Solutions, Electrical Systems and Aftermarket & Accessories. The results and comparisons presented below reflect continuing operations unless otherwise noted.

Fourth Quarter 2024 Highlights (Compared with prior-year period, where comparisons are noted)

  • Revenue of $163.3 million, down 15.7% due primarily to a global softening in Construction and Agriculture customer demand and drop-in Class 8 Heavy Truck builds.

  • Operating loss of $5.3 million, and adjusted operating loss of $4.3 million, down compared to operating income of $4.1 million and adjusted operating income of $5.4 million. The decrease in operating income was driven primarily by lower sales volumes and operational inefficiencies.

  • Net loss from continuing operations of $35.0 million, or $(1.04) per diluted share, compared to net income of $22.6 million, or $0.67 per diluted share. Net loss included a non-cash tax valuation allowance of $28.8 million. Adjusted net loss from continuing operations of $5.1 million, or $(0.15) per diluted share, compared to adjusted net income of $2.1 million, or $0.06 per diluted share.

  • Adjusted EBITDA of $0.9 million, down 89.2%, with an adjusted EBITDA margin of 0.6%, down from 4.3%.

  • The sale of CVG’s Industrial Automation business closed on October 30, 2024, allowing CVG to focus on its core segments.

Full Year 2024 Highlights (Compared with prior-year period, where comparisons are noted)

  • Revenue of $723.4 million, down 13.4%, driven by a global softening in customer demand and the wind-down of certain programs in our Vehicle Solutions segment.

  • New business wins in excess of $97 million when fully ramped; these wins were concentrated in our Electrical Systems segment, predominantly outside of Construction and Agriculture end markets.

  • Operating loss of $0.8 million, down $40.6 million, and adjusted operating income of $6.5 million, down $35.2 million. The decrease in operating income was due to lower sales volumes and operational inefficiencies.

  • Continued shifting production capacity to new, lower-cost facilities in Morocco and Mexico, in an effort to improve operating leverage.

James Ray, President and Chief Executive Officer, said, “2024 was a year of meaningful change for CVG. Over the course of the year, we undertook immediate and decisive actions, including the divestitures of non-strategic assets and businesses, and improvement initiatives that we believe position us for future accretive growth. Even in the face of continued external market headwinds, we believe the improvement initiatives executed in 2024 will unlock significant operational efficiencies that we have already started to benefit from in 2025. Additionally, we were pleased to open our new Morocco facility and we continue to ramp up our facility in Aldama, Mexico.”

Mr. Ray continued, “Moving forward, our team is focused on accelerating the operational momentum we’ve built, driving margin accretive growth through a product-focused, operationally efficient enterprise strategy. With a stronger foundation, and as our key end markets stabilize, we expect that we will continue to strengthen the company’s position in the market and deliver value for our stakeholders.”

Andy Cheung, Chief Financial Officer, added, “CVG delivered results consistent with our adjusted full-year guidance ranges, which reflect the Company’s past portfolio and restructuring actions. We anticipate that the benefits from these strategic efforts will become more apparent in 2025 despite notable end market softening and the slower than expected ramp of new business wins. We believe that these organizational improvements, combined with working capital and inventory reductions driving increased cash generation this year, will greatly improve our ability to continue paying down debt. We have implemented a more focused business strategy and continue to streamline our enterprise cost structure. We expect to see EBITDA growth and margin expansion in 2025 which are reflected in our full year 2025 guidance ranges.”

Financial Results from Continuing Operations
(amounts in millions except per share data and percentages)

 

Fourth Quarter

 

 

 

 

 

 

2024

 

 

 

2023

 

 

 

Change

 

Revenues

$

163.3

 

 

$

193.7

 

 

 

(15.7

)%

Gross profit

$

13.1

 

 

$

24.4

 

 

 

(46.3

)%

Gross margin

 

8.0

%

 

 

12.6

%

 

 

 

 

Adjusted gross profit1

$

13.6

 

 

$

24.8

 

 

 

(45.2

)%

Adjusted gross margin1

 

8.3

%

 

 

12.8

%

 

 

 

 

Operating income (loss)

$

(5.3

)

 

$

4.1

 

 

 

NM2

 

Operating margin

 

(3.2

)%

 

 

2.1

%

 

 

 

 

Adjusted operating income (loss)1

$

(4.3

)

 

$

5.4

 

 

 

NM2

 

Adjusted operating margin1

 

(2.6

)%

 

 

2.8

%

 

 

 

 

Net income (loss) from continuing operations

$

(35.0

)

 

$

22.6

 

 

 

NM2

 

Adjusted net income (loss) from continuing operations1

$

(5.1

)

 

$

2.1

 

 

 

NM2

 

Earnings (loss) per share, diluted

$

(1.04

)

 

$

0.67

 

 

 

NM2

 

Adjusted earnings (loss) per share, diluted1

$

(0.15

)

 

$

0.06

 

 

 

NM2

 

Adjusted EBITDA1

$

0.9

 

 

$

8.3

 

 

 

(89.2

)%

Adjusted EBITDA margin1

 

0.6

%

 

 

4.3

%

 

 

 

 

1See Appendix A for GAAP to Non-GAAP reconciliation

 

 

 

 

2Not meaningful

 

 

 

 


Consolidated Results from Continuing Operations

Fourth Quarter 2024 Results

  • Fourth quarter 2024 revenues were $163.3 million compared to $193.7 million in the prior year period, a decline of 15.7%. The decrease in revenues is due primarily to lower sales as a result of a softening in customer demand in our Vehicle Solutions and Electrical Systems segments.

  • Operating loss for the fourth quarter 2024 was $5.3 million compared to operating income of $4.1 million in the prior year period. Excluding special costs, the fourth quarter of 2024 adjusted operating loss was $4.3 million, down from adjusted operating income of $5.4 million in 2023. The decline in adjusted operating income was driven primarily by the impact of lower sales volumes, unfavorable mix, and operational inefficiencies.

  • Interest expense was $2.2 million and $2.3 million for the fourth quarter ended December 31, 2024 and 2023, respectively.

  • Net loss from continuing operations was $35.0 million, or $(1.04) per diluted share, for the fourth quarter 2024 compared to net income of $22.6 million, or $0.67 per diluted share, in the prior year period.

At December 31, 2024, the Company had $50.5 million outstanding borrowings on its revolving credit facility, $26.6 million of cash and $84.4 million availability from revolving credit facilities, resulting in total liquidity of $111.0 million.

Fourth Quarter 2024 Segment Results (Compared with prior-year period, where comparisons are noted)

Vehicle Solutions Segment

  • Revenues were $91.4 million compared to $107.1 million for the prior year period, a decrease of 14.7% primarily due to lower sales volume as a result of decreased customer demand and the wind-down of certain programs.

  • Operating income for the fourth quarter 2024 was $1.7 million compared to $3.6 million in the prior year period, a decrease of 52.5%, primarily due to lower customer demand, operational remediation investments, and increased freight costs. The fourth quarter of 2024 adjusted operating income was $2.8 million compared to $4.0 million in the prior year period, a decrease of 30.5%.

Electrical Systems Segment

  • Revenues were $40.3 million compared to $56.2 million in the prior year period, a decrease of 28.3%, primarily resulting from a global softening in the Construction & Agriculture end-markets.

  • Operating loss was $1.7 million compared to operating income of $6.7 million, a decrease of 125.2% primarily attributable to lower sales volumes and unfavorable foreign exchange.

Aftermarket and Accessories Segment

  • Revenues were $31.6 million compared to $30.4 million in the prior year period, an increase of 4.0%, primarily resulting from slightly higher customer demand driving increased volumes.

  • Operating income was $3.2 million compared to $3.3 million in the prior year period, a decrease of 4.6%. The decrease in operating income was increased manufacturing costs. The fourth quarter of 2024 adjusted operating income was $3.1 million compared to $3.3 million in the prior year period.

Outlook

CVG is providing the following outlook for the full year 2025:

Metric

2025 Outlook ($ millions)

Net Sales

$670 - $710

Adjusted EBITDA

$25 - $30


This outlook reflects, among others, current industry forecasts for North American Class 8 truck builds. According to ACT Research, 2025 North American Class 8 truck production levels are expected to be at 316,000 units. The 2024 actual Class 8 truck builds according to the ACT Research was 332,382 units.

Construction and Agriculture end markets are projected to decline approximately 5-10% in 2025. However, we expect contribution from new business wins outside of Construction and Agriculture end markets in Electrical Systems to soften this decline.

Effective January 1, 2025, the Company announced a new organizational structure designed to enhance alignment with its customers and end markets. Under this new structure, CVG will reorganize its vertical business units into the following three operating divisions and reporting segments: Global Electrical Systems, Global Seating, Trim Systems and Components. As part of this realignment, the Company’s Aftermarket & Accessories business unit will be absorbed in these three segments. Its seating and electrical portfolio will transition to Global Seating and Global Electrical Systems, respectively. Its wiper systems will become part of the newly formed Trim Systems and Components business unit in addition to the trim and components businesses from the prior Vehicle Solutions segment. CVG expects this structure to enhance clarity and focus, with each business unit positioned to deliver on its specific strategic and operational objectives.

GAAP to Non-GAAP Reconciliation

A reconciliation of GAAP to non-GAAP financial measures referenced in this release is included as Appendix A to this release.

Conference Call

A conference call to discuss this press release is scheduled for Tuesday, March 11, 2025, at 8:30 a.m. ET. Management intends to reference the Q4 2024 Earnings Call Presentation posted on our website during the conference call. To participate, dial (800) 549-8228 using conference code 45919. International participants dial (289) 819-1520 using conference code 45919.

This call is being webcast and can be accessed through the “Investors” section of CVG’s website at www.cvgrp.com, where it will be archived for one year.

A telephonic replay of the conference call will be available for a period of two weeks following the call. To access the replay, dial (888) 660-6264 using access code 45919 and international callers can dial (289) 819-1325 using access code 45919.

Company Contact

Andy Cheung
Chief Financial Officer
CVG
IR@cvgrp.com

Investor Relations Contact

Ross Collins or Stephen Poe
Alpha IR Group
CVGI@alpha-ir.com

About CVG

Commercial Vehicle Group, Inc. and its subsidiaries, is a global provider of systems, assemblies and components to the global commercial vehicle market and the electric vehicle markets. We deliver real solutions to complex design, engineering and manufacturing problems while creating positive change for our customers, industries, and communities we serve. Information about the Company and its products is available on the internet at www.cvgrp.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended. For this purpose, any statements contained herein that are not statements of historical fact, including without limitation, certain statements herein regarding industry outlook, the Company’s expectations for future periods with respect to its plans to improve financial results, the future of the Company’s end markets changes in the Class 8 and Class 5-7 North America truck build rates, performance of the global construction and agricultural equipment business, the Company’s prospects in the wire harness and electric vehicle markets, the Company’s initiatives to address customer needs, organic growth, the Company’s strategic plans and plans to focus on certain segments, competition faced by the Company, volatility in and disruption to the global economic environment, including global supply chain constraints, inflation and labor shortages, tariffs and counter-measures, financial covenant compliance, anticipated effects of acquisitions or divestitures, production of new products, plans for capital expenditures and our results of operations or financial position and liquidity, may be deemed to be forward-looking statements. Without limiting the foregoing, the words “believe”, “anticipate”, “plan”, “expect”, “intend”, “will”, “should”, “could”, “would”, “project”, “continue”, “likely”, and similar expressions, as they relate to us, are intended to identify forward-looking statements. The important factors discussed in “Item 1A - Risk Factors” in the Company’s Annual Report on Form 10-K, among others, could cause actual results to differ materially from those indicated by forward-looking statements made herein and presented elsewhere by management from time to time. Such forward-looking statements represent management’s current expectations and are inherently uncertain. Investors are warned that actual results may differ from management’s expectations. Additionally, various economic and competitive factors could cause actual results to differ materially from those discussed in such forward-looking statements, including, but not limited to, factors which are outside our control.

Any forward-looking statement that we make in this press release speaks only as of the date of such statement, and we undertake no obligation to update any forward-looking statement or to publicly announce the results of any revision to any of those statements to reflect future events or developments. Comparisons of results for current and any prior periods are not intended to express any future trends or indications of future performance, unless specifically expressed as such, and should only be viewed as historical data.


COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three and Twelve Months Ended December 31, 2024 and 2023
(Unaudited)
(Amounts in thousands, except per share amounts)

 

 

Three Months Ended

 

Twelve Months Ended

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenues

$

163,292

 

 

$

193,721

 

 

$

723,355

 

 

$

835,469

 

Cost of revenues

 

150,217

 

 

 

169,344

 

 

 

650,236

 

 

 

714,378

 

Gross profit

 

13,075

 

 

 

24,377

 

 

 

73,119

 

 

 

121,091

 

Selling, general and administrative expenses

 

18,346

 

 

 

20,309

 

 

 

73,877

 

 

 

81,218

 

Operating income (loss)

 

(5,271

)

 

 

4,068

 

 

 

(758

)

 

 

39,873

 

Other (income) expense

 

(1,585

)

 

 

707

 

 

 

(2,200

)

 

 

1,195

 

Interest expense

 

2,200

 

 

 

2,338

 

 

 

9,174

 

 

 

10,248

 

Loss on extinguishment of debt

 

509

 

 

 

 

 

 

509

 

 

 

 

Income (loss) before provision for income taxes

 

(6,395

)

 

 

1,023

 

 

 

(8,241

)

 

 

28,430

 

Provision (benefit) for income taxes

 

28,603

 

 

 

(21,548

)

 

 

27,493

 

 

 

(15,203

)

Net income (loss) from continuing operations

$

(34,998

)

 

$

22,571

 

 

$

(35,734

)

 

$

43,633

 

Net income (loss) from discontinued operations

 

(3,721

)

 

 

711

 

 

 

7,867

 

 

 

5,778

 

Net income (loss)

 

(38,719

)

 

 

23,282

 

 

 

(27,867

)

 

 

49,411

 

Earnings (loss) per common share

 

 

 

 

 

 

 

Income (loss) from continuing operations

$

(1.04

)

 

$

0.68

 

 

$

(1.07

)

 

$

1.32

 

Income (loss) from discontinued operations

$

(0.11

)

 

$

0.02

 

 

$

0.24

 

 

$

0.18

 

Diluted earning (loss) per share

 

 

 

 

 

 

 

Income (loss) from continuing operations

$

(1.04

)

 

$

0.67

 

 

$

(1.07

)

 

$

1.30

 

Income (loss) from discontinued operations

$

(0.11

)

 

$

0.03

 

 

$

0.24

 

 

$

0.17

 

Weighted average shares outstanding

 

 

 

 

 

 

 

Basic

 

33,497

 

 

 

33,132

 

 

 

33,418

 

 

 

33,040

 

Diluted

 

33,497

 

 

 

33,443

 

 

 

33,418

 

 

 

33,581

 



COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
December 31, 2024 and 2023
(Unaudited)
(Amounts in thousands, except per share amounts)

 

ASSETS

 

2024

 

 

 

2023

 

Current Assets:

 

 

 

Cash

$

26,630

 

 

$

37,848

 

Accounts receivable, net

 

118,683

 

 

 

129,346

 

Inventories

 

128,224

 

 

 

117,267

 

Current assets held for sale

 

 

 

 

15,603

 

Other current assets

 

29,763

 

 

 

27,678

 

Total current assets

 

303,300

 

 

 

327,742

 

Property, plant and equipment, net

 

68,861

 

 

 

68,923

 

Operating lease right-of-use asset, net

 

29,931

 

 

 

31,165

 

Intangible assets, net

 

3,918

 

 

 

6,594

 

Deferred income taxes, net

 

11,084

 

 

 

33,568

 

Noncurrent assets held for sale

 

 

 

 

9,173

 

Other assets

 

7,479

 

 

 

6,049

 

TOTAL ASSETS

$

424,573

 

 

$

483,214

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Current Liabilities:

 

 

 

Accounts payable

$

77,002

 

 

$

75,246

 

Current operating lease liabilities

 

8,033

 

 

 

7,502

 

Accrued liabilities and other

 

32,325

 

 

 

44,836

 

Current portion of long-term debt and short-term debt

 

8,438

 

 

 

15,313

 

Current liabilities held-for-sale

 

 

 

 

2,292

 

Total current liabilities

 

125,798

 

 

 

145,189

 

Long-term debt

 

127,062

 

 

 

126,201

 

Noncurrent liabilities held-for-sale

 

 

 

 

31

 

Long-term operating lease liabilities

 

22,795

 

 

 

24,417

 

Pension and other post-retirement liabilities

 

8,143

 

 

 

9,196

 

Other long-term liabilities

 

5,183

 

 

 

5,248

 

Total liabilities

 

288,981

 

 

 

310,282

 

Stockholders’ equity:

 

 

 

Preferred stock

 

 

 

 

 

Common stock

 

337

 

 

 

333

 

Treasury stock, at cost

 

(16,468

)

 

 

(16,150

)

Additional paid-in capital

 

269,117

 

 

 

265,217

 

Retained deficit

 

(74,051

)

 

 

(46,184

)

Accumulated other comprehensive loss

 

(43,343

)

 

 

(30,284

)

Total stockholders’ equity

 

135,592

 

 

 

172,932

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

424,573

 

 

$

483,214

 



COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES
BUSINESS SEGMENT FINANCIAL INFORMATION
Three and Twelve Months Ended December 31, 2024 and 2023
(Unaudited)
(Amounts in thousands)

 

 

Three Months Ended

 

Vehicle Solutions

 

Electrical Systems

 

Aftermarket and Accessories

 

Corporate / Other

 

Total

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenues

$

91,379

 

 

$

107,140

 

 

$

40,299

 

 

$

56,188

 

 

$

31,614

 

 

$

30,393

 

 

$

 

 

$

 

 

$

163,292

 

 

$

193,721

 

Gross profit

 

7,051

 

 

 

10,100

 

 

 

767

 

 

 

8,873

 

 

 

5,257

 

 

 

5,442

 

 

 

 

 

 

(38

)

 

 

13,075

 

 

 

24,377

 

Selling, general & administrative expenses

 

5,341

 

 

 

6,501

 

 

 

2,452

 

 

 

2,176

 

 

 

2,096

 

 

 

2,127

 

 

 

8,457

 

 

 

9,505

 

 

 

18,346

 

 

 

20,309

 

Operating income (loss)

$

1,710

 

 

$

3,599

 

 

$

(1,685

)

 

$

6,697

 

 

$

3,161

 

 

$

3,315

 

 

$

(8,457

)

 

$

(9,543

)

 

$

(5,271

)

 

$

4,068

 


 

Twelve Months Ended

 

Vehicle Solutions

 

Electrical Systems

 

Aftermarket and Accessories

 

Corporate / Other

 

Total

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenues

$

404,164

 

 

$

469,962

 

 

$

189,626

 

 

$

228,424

 

 

$

129,565

 

 

$

137,083

 

 

$

 

 

$

 

 

$

723,355

 

 

$

835,469

 

Gross profit

 

39,228

 

 

 

59,363

 

 

 

10,701

 

 

 

35,397

 

 

 

23,348

 

 

 

26,514

 

 

 

(158

)

 

 

(183

)

 

 

73,119

 

 

 

121,091

 

Selling, general & administrative expenses

 

21,326

 

 

 

26,109

 

 

 

10,252

 

 

 

9,107

 

 

 

8,322

 

 

 

8,144

 

 

 

33,977

 

 

 

37,858

 

 

 

73,877

 

 

 

81,218

 

Operating income (loss)

$

17,902

 

 

$

33,254

 

 

$

449

 

 

$

26,290

 

 

$

15,026

 

 

$

18,370

 

 

$

(34,135

)

 

$

(38,041

)

 

$

(758

)

 

$

39,873

 



COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES
Appendix A: Reconciliation of GAAP to Non-GAAP Financial Measures
Three and Twelve Months Ended December 31, 2024 and 2023
(Unaudited)
(Amounts in thousands, except per share amounts and percentages)

 

 

Three Months Ended

 

Twelve Months Ended

 

December 31,
2024

 

December 31,
2023

 

December 31,
2024

 

December 31,
2023

Gross profit

$

13,075

 

 

$

24,377

 

 

$

73,119

 

 

$

121,091

 

Restructuring

 

568

 

 

 

385

 

 

 

9,186

 

 

 

759

 

Adjusted gross profit

$

13,643

 

 

$

24,762

 

 

$

82,305

 

 

$

121,850

 

% of revenues

 

8.4

%

 

 

12.8

%

 

 

11.4

%

 

 

14.6

%


 

Three Months Ended

 

Twelve Months Ended

 

December 31,
2024

 

December 31,
2023

 

December 31,
2024

 

December 31,
2023

Operating income (loss)

$

(5,271

)

 

$

4,068

 

 

$

(758

)

 

$

39,873

 

Restructuring

 

1,015

 

 

 

1,367

 

 

 

10,784

 

 

 

1,800

 

Gain on sale of fixed assets

 

 

 

 

 

 

 

(3,544

)

 

 

 

Total operating income adjustments

 

1,015

 

 

 

1,367

 

 

 

7,240

 

 

 

1,800

 

Adjusted operating income (loss)

$

(4,256

)

 

$

5,435

 

 

$

6,482

 

 

$

41,673

 

% of revenues

 

(2.6

)%

 

 

2.8

%

 

 

0.9

%

 

 

5.0

%


 

Three Months Ended

 

Twelve Months Ended

 

December 31,
2024

 

December 31,
2023

 

December 31,
2024

 

December 31,
2023

Net income (loss) from continuing operations

 

(34,998

)

 

 

22,571

 

 

 

(35,734

)

 

 

43,633

 

Pre-tax adjusting items:

 

 

 

 

 

 

 

Operating income (loss) adjustments

 

1,015

 

 

 

1,367

 

 

 

7,240

 

 

 

1,800

 

Loss on early extinguishment of debt

 

509

 

 

 

 

 

 

509

 

 

 

 

Tax Valuation Allowance

 

28,769

 

 

 

(21,521

)

 

 

28,769

 

 

 

(21,521

)

Adjusted (benefit) provision for income taxes1

 

(381

)

 

 

(342

)

 

 

(1,937

)

 

 

(450

)

Adjusted net income (loss) from continuing operations

$

(5,086

)

 

$

2,075

 

 

$

(1,153

)

 

$

23,462

 

 

 

 

 

 

 

 

 

Diluted EPS

$

(1.04

)

 

$

0.67

 

 

$

(1.07

)

 

$

1.30

 

Adjustments to diluted EPS

$

0.89

 

 

$

(0.61

)

 

$

1.04

 

 

$

(0.60

)

Adjusted diluted EPS

$

(0.15

)

 

$

0.06

 

 

$

(0.03

)

 

$

0.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  1. Reported Tax (Benefit) Provision adjusted for tax effect at 25% of pre-tax adjusting items.

 

Three Months Ended

 

Twelve Months Ended

 

December 31,
2024

 

December 31
2023

 

December 31,
2024

 

December 31,
2023

Net income (loss) from continuing operations

$

(34,998

)

 

$

22,571

 

 

$

(35,734

)

 

$

43,633

 

Interest expense

 

2,200

 

 

 

2,338

 

 

 

9,174

 

 

 

10,248

 

Provision (benefit) for income taxes

 

28,603

 

 

 

(21,548

)

 

 

27,493

 

 

 

(15,203

)

Depreciation expense

 

3,480

 

 

 

3,345

 

 

 

13,919

 

 

 

13,084

 

Amortization expense

 

140

 

 

 

267

 

 

 

603

 

 

 

1,070

 

EBITDA

$

(575

)

 

$

6,973

 

 

$

15,455

 

 

$

52,832

 

% of revenues

 

(0.4

)%

 

 

3.6

%

 

 

2.1

%

 

 

6.3

%

 

 

 

 

 

 

 

 

EBITDA adjustments

 

 

 

 

 

 

 

Restructuring

 

1,015

 

 

 

1,367

 

 

 

10,784

 

 

 

1,800

 

Gain on sale of fixed assets

 

 

 

 

 

 

 

(3,544

)

 

 

 

Loss on early extinguishment of debt

 

509

 

 

 

 

 

 

509

 

 

 

 

Adjusted EBITDA

$

949

 

 

$

8,340

 

 

$

23,204

 

 

$

54,632

 

% of revenues

 

0.6

%

 

 

4.3

%

 

 

3.2

%

 

 

6.5

%




COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES
Appendix B: Segment Reconciliation of GAAP to Non-GAAP Financial Measures
Three and Twelve Months Ended December 31, 2024 and 2023
(Unaudited)
(Amounts in thousands, except percentages)

 

 

Three Months Ended December 31, 2024

 

Vehicle Solutions

 

Electric Systems

 

Aftermarket and Accessories

 

Corporate

 

Total

Operating income (loss)

$

1,710

 

 

$

(1,685

)

 

$

3,161

 

 

$

(8,457

)

 

$

(5,271

)

Restructuring

 

1,060

 

 

 

 

 

 

(45

)

 

 

 

 

 

1,015

 

Adjusted operating income (loss)

$

2,770

 

 

$

(1,685

)

 

$

3,116

 

 

$

(8,457

)

 

$

(4,256

)

% of revenues

 

3.0

%

 

 

(4.2

)%

 

 

9.9

%

 

 

 

 

(2.6

)%


 

Twelve Months Ended December 31, 2024

 

Vehicle Solutions

 

Electric Systems

 

Aftermarket and Accessories

 

Corporate

 

Total

Operating income (loss)

$

17,902

 

 

$

449

 

 

$

15,026

 

 

$

(34,135

)

 

$

(758

)

Restructuring

 

5,936

 

 

 

3,744

 

 

 

940

 

 

 

164

 

 

 

10,784

 

Gain on sale of fixed assets

 

(3,544

)

 

 

 

 

 

 

 

 

 

 

 

(3,544

)

Adjusted operating income (loss)

$

20,294

 

 

$

4,193

 

 

$

15,966

 

 

$

(33,971

)

 

$

6,482

 

% of revenues

 

5.0

%

 

 

2.2

%

 

 

12.3

%

 

 

 

 

0.9

%


 

Three Months Ended December 31, 2023

 

Vehicle Solutions

 

Electric Systems

 

Aftermarket and Accessories

 

Corporate

 

Total

Operating income (loss)

$

3,599

 

 

$

6,697

 

 

$

3,315

 

 

$

(9,543

)

 

$

4,068

 

Restructuring

 

385

 

 

 

 

 

 

 

 

 

982

 

 

 

1,367

 

Adjusted operating income (loss)

$

3,984

 

 

$

6,697

 

 

$

3,315

 

 

$

(8,561

)

 

$

5,435

 

% of revenues

 

3.7

%

 

 

11.9

%

 

 

10.9

%

 

 

 

 

2.8

%


 

Twelve Months Ended December 31, 2023

 

Vehicle Solutions

 

Electric Systems

 

Aftermarket and Accessories

 

Corporate

 

Total

Operating income (loss)

$

33,254

 

 

$

26,290

 

 

$

18,370

 

 

$

(38,041

)

 

$

39,873

 

Restructuring

 

809

 

 

 

8

 

 

 

 

 

 

983

 

 

 

1,800

 

Adjusted operating income (loss)

$

34,063

 

 

$

26,298

 

 

$

18,370

 

 

$

(37,058

)

 

$

41,673

 

% of revenues

 

7.2

%

 

 

11.5

%

 

 

13.4

%

 

 

 

 

5.0

%


The following tables present reconciliations of the captions within CVG's Condensed Consolidated Statements of Cash Flows to Free cash flow, attributable to continuing operations, discontinued operations, and total CVG for the three and Twelve Months Ended December 31, 2024 and 2023.

 

Three Months Ended

 

Twelve Months Ended

 

December 31,
2024

 

December 31,
2023

 

December 31,
2024

 

December 31,
2023

CONTINUING OPERATIONS

 

 

 

 

 

 

 

Cash flows from operating activities

$

(17,230

)

 

$

8,495

 

 

$

(19,498

)

 

$

29,458

 

Purchases of property, plant and equipment

 

(3,973

)

 

 

(4,165

)

 

 

(17,682

)

 

 

(18,947

)

Proceeds from disposal/sale of property, plant and equipment

 

 

 

 

 

 

 

4,455

 

 

 

 

Proceeds from sale of business

 

22,001

 

 

 

 

 

 

44,961

 

 

 

 

Free cash flow from continuing operations

$

798

 

 

$

4,330

 

 

$

12,236

 

 

$

10,511

 

 

 

 

 

 

 

 

 

DISCONTINUED OPERATIONS

 

 

 

 

 

 

 

Cash flows from operating activities

$

(9,387

)

 

$

(209

)

 

$

(13,954

)

 

$

8,818

 

Purchases of property, plant and equipment

 

 

 

 

(335

)

 

 

(838

)

 

 

(749

)

Free cash flow from discontinued operations

$

(9,387

)

 

$

(544

)

 

$

(14,792

)

 

$

8,069

 

 

 

 

 

 

 

 

 

TOTAL COMPANY

 

 

 

 

 

 

 

Cash flows from operating activities

$

(26,617

)

 

$

8,286

 

 

$

(33,452

)

 

$

38,276

 

Purchases of property, plant and equipment

 

(3,973

)

 

 

(4,500

)

 

 

(18,520

)

 

 

(19,696

)

Proceeds from disposal/sale of property, plant and equipment

 

 

 

 

 

 

 

4,455

 

 

 

 

Proceeds from sale of business

 

22,001

 

 

 

 

 

 

44,961

 

 

 

 

Free cash flow

$

(8,589

)

 

$

3,786

 

 

$

(2,556

)

 

$

18,580

 



COMMERCIAL VEHICLE GROUP, INC. AND SUBSIDIARIES
Appendix C: Supplemental Quarterly Reconciliation of GAAP to Non-GAAP Financial Measures
2024 and 2023 by Quarter
(Unaudited)
(Amounts in thousands, except per share amounts and percentages)

 

The following tables present our unaudited reconciliation of GAAP to Non-GAAP financial measures, including retrospective changes for discontinued operations.

 

Three Months Ended

 

March 31,
2024

 

June 30,
2024

 

September 30,
2024

 

December 31,
2024

Revenues by segment

 

 

 

 

 

 

 

Vehicles Solutions

$

105,207

 

 

$

110,282

 

 

$

97,296

 

 

$

91,379

 

Electrical Systems

 

55,795

 

 

 

50,152

 

 

 

43,380

 

 

 

40,299

 

Aftermarket and Accessories

 

33,624

 

 

 

33,231

 

 

 

31,096

 

 

 

31,614

 

Total revenues

$

194,626

 

 

$

193,665

 

 

$

171,772

 

 

$

163,292

 


 

Three Months Ended

 

March 31,
2024

 

June 30,
2024

 

September 30,
2024

 

December 31,
2024

Gross profit

$

23,164

 

 

$

20,459

 

 

$

16,421

 

 

$

13,075

 

Restructuring

 

1,583

 

 

 

3,517

 

 

 

3,518

 

 

 

568

 

Adjusted gross profit

$

24,747

 

 

$

23,976

 

 

$

19,939

 

 

$

13,643

 


 

Three Months Ended

 

March 31,
2024

 

June 30,
2024

 

September 30,
2024

 

December 31,
2024

Operating income (loss)

$

4,509

 

 

$

1,064

 

 

$

(1,060

)

 

$

(5,271

)

Restructuring

 

1,777

 

 

 

3,775

 

 

 

4,217

 

 

 

1,015

 

Gain on sale of fixed assets

 

 

 

 

 

 

 

(3,544

)

 

 

 

Total operating income adjustments

 

1,777

 

 

 

3,775

 

 

 

673

 

 

 

1,015

 

Adjusted operating income (loss)

$

6,286

 

 

$

4,839

 

 

$

(387

)

 

$

(4,256

)


 

Three Months Ended

 

March 31,
2024

 

June 30,
2024

 

September 30,
2024

 

December 31,
2024

Net income (loss) from continuing operations

$

1,446

 

 

$

(1,299

)

 

$

(883

)

 

$

(34,998

)

Pre-tax adjusting items:

 

 

 

 

 

 

 

Operating income (loss) adjustments

 

1,777

 

 

 

3,775

 

 

 

673

 

 

 

1,015

 

Loss on early extinguishment of debt

 

 

 

 

 

 

 

 

 

 

509

 

Tax Valuation Allowance

 

 

 

 

 

 

 

 

 

 

28,769

 

Adjusted (benefit) provision for income taxes1

 

(444

)

 

 

(944

)

 

 

(168

)

 

 

(381

)

Adjusted net income (loss) from continuing operations

$

2,779

 

 

$

1,532

 

 

$

(378

)

 

$

(5,086

)

 

 

 

 

 

 

 

 

Diluted EPS

$

0.04

 

 

$

(0.04

)

 

$

(0.03

)

 

$

(1.04

)

Adjustments to diluted EPS

$

0.04

 

 

$

0.09

 

 

$

0.02

 

 

$

0.89

 

Adjusted diluted EPS

$

0.08

 

 

$

0.05

 

 

$

(0.01

)

 

$

(0.15

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  1. Reported Tax (Benefit) Provision adjusted for tax effect at 25% of pre-tax adjusting items.

 

Three Months Ended

 

March 31,
2024

 

June 30,
2024

 

September 30,
2024

 

December 31,
2024

Net income (loss) from continuing operations

$

1,446

 

 

$

(1,299

)

 

$

(883

)

 

$

(34,998

)

Interest expense

 

2,186

 

 

 

2,417

 

 

 

2,371

 

 

 

2,200

 

Provision (benefit) for income taxes

 

665

 

 

 

(260

)

 

 

(1,515

)

 

 

28,603

 

Depreciation expense

 

3,432

 

 

 

3,445

 

 

 

3,562

 

 

 

3,480

 

Amortization expense

 

183

 

 

 

140

 

 

 

140

 

 

 

140

 

EBITDA

$

7,912

 

 

$

4,443

 

 

$

3,675

 

 

$

(575

)

% of revenues

 

4.1

%

 

 

2.3

%

 

 

2.1

%

 

 

(0.4

)%

 

 

 

 

 

 

 

 

EBITDA adjustments:

 

 

 

 

 

 

 

Restructuring

 

1,777

 

 

 

3,775

 

 

 

4,217

 

 

 

1,015

 

Gain on sale of fixed assets

 

 

 

 

 

 

 

(3,544

)

 

 

 

Loss on Early Extinguishment of Debt

 

 

 

 

 

 

 

 

 

 

509

 

Adjusted EBITDA

$

9,689

 

 

$

8,218

 

 

$

4,348

 

 

$

949

 

% of revenues

 

5.0

%

 

 

4.2

%

 

 

2.5

%

 

 

0.6

%


 

Three Months Ended

 

March 31,
2023

 

June 30,
2023

 

September 30,
2023

 

December 31,
2023

Revenues by segment

 

 

 

 

 

 

 

Vehicles Solutions

$

126,671

 

 

$

120,916

 

 

$

115,235

 

 

$

107,140

 

Electrical Systems

 

54,749

 

 

 

63,625

 

 

 

53,862

 

 

 

56,188

 

Aftermarket and Accessories

 

36,631

 

 

 

36,259

 

 

 

33,800

 

 

 

30,393

 

Total revenues

$

218,051

 

 

$

220,800

 

 

$

202,897

 

 

$

193,721

 


 

Three Months Ended

 

March 31,
2023

 

June 30,
2023

 

September 30,
2023

 

December 31,
2023

Gross profit

$

31,888

 

 

$

35,517

 

 

$

29,309

 

 

$

24,377

 

Restructuring

 

68

 

 

 

306

 

 

 

 

 

 

385

 

Adjusted gross profit

$

31,956

 

 

$

35,823

 

 

$

29,309

 

 

$

24,762

 


 

Three Months Ended

 

March 31,
2023

 

June 30,
2023

 

September 30,
2023

 

December 31,
2023

Operating income

$

12,399

 

 

$

14,486

 

 

$

8,920

 

 

$

4,068

 

Restructuring

 

90

 

 

 

343

 

 

 

 

 

 

1,367

 

Adjusted operating income

$

12,489

 

 

$

14,829

 

 

$

8,920

 

 

$

5,435

 


 

Three Months Ended

 

March 31,
2023

 

June 30,
2023

 

September 30,
2023

 

December 31,
2023

Net income from continuing operations

$

7,147

 

 

$

9,234

 

 

$

4,681

 

 

$

22,571

 

Pre-tax adjusting items:

 

 

 

 

 

 

 

Operating income adjustments

 

90

 

 

 

343

 

 

 

 

 

 

1,367

 

Tax Valuation Allowance

 

 

 

 

 

 

 

 

 

 

(21,521

)

Adjusted (benefit) provision for income taxes1

 

(23

)

 

 

(85

)

 

 

 

 

 

(342

)

Adjusted net income from continuing operations

$

7,214

 

 

$

9,492

 

 

$

4,681

 

 

$

2,075

 

 

 

 

 

 

 

 

 

Diluted EPS

$

0.22

 

 

$

0.28

 

 

$

0.14

 

 

$

0.67

 

Adjustments to diluted EPS

 

 

 

 

 

 

 

 

 

$

(0.61

)

Adjusted diluted EPS

$

0.22

 

 

$

0.28

 

 

$

0.14

 

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  1. Reported Tax (Benefit) Provision adjusted for tax effect at 25% of pre-tax adjusting items.


 

Three Months Ended

 

March 31,
2023

 

June 30,
2023

 

September 30,
2023

 

December 31,
2023

Net income from continuing operations

$

7,147

 

 

$

9,234

 

 

$

4,681

 

 

$

22,571

 

Interest expense

 

2,749

 

 

 

2,672

 

 

 

2,489

 

 

 

2,338

 

Provision (benefit) for income taxes

 

2,706

 

 

 

2,272

 

 

 

1,367

 

 

 

(21,548

)

Depreciation expense

 

3,114

 

 

 

3,264

 

 

 

3,361

 

 

 

3,345

 

Amortization expense

 

253

 

 

 

283

 

 

 

267

 

 

 

267

 

EBITDA

$

15,969

 

 

$

17,725

 

 

$

12,165

 

 

$

6,973

 

% of revenues

 

7.3

%

 

 

8.0

%

 

 

6.0

%

 

 

3.6

%

 

 

 

 

 

 

 

 

EBITDA adjustments:

 

 

 

 

 

 

 

Restructuring

 

90

 

 

 

343

 

 

 

 

 

 

1,367

 

Adjusted EBITDA

$

16,059

 

 

$

18,068

 

 

$

12,165

 

 

$

8,340

 

% of revenues

 

7.4

%

 

 

8.2

%

 

 

6.0

%

 

 

4.3

%


Use of Non-GAAP Measures

This earnings release contains financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). In general, the non-GAAP measures exclude items that (i) management believes reflect the Company’s multi-year corporate activities; or (ii) relate to activities or actions that may have occurred over multiple or in prior periods without predictable trends. Management uses these non-GAAP financial measures internally to evaluate the Company’s performance, engage in financial and operational planning and to determine incentive compensation.

Management provides these non-GAAP financial measures to investors as supplemental metrics to assist readers in assessing the effects of items and events on the Company’s financial and operating results and in comparing the Company’s performance to that of its competitors and to comparable reporting periods. The non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies.

The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP. The financial results calculated in accordance with GAAP and reconciliations to those financial statements set forth above should be carefully evaluated.