Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Enerpac Tool Group Corp
Enerpac Tool Group Reports First Quarter Fiscal 2026 Results
Business
Dec 17 2025
18 min read

Enerpac Tool Group Reports First Quarter Fiscal 2026 Results

news images

First Quarter of Fiscal 2026 Highlights*

  • Net sales were $144 million, a 1% decrease compared to the prior year.

  • Operating margin and adjusted operating margin was 19.8%.

  • Net earnings were $19.1 million, or $0.36 per diluted share.

  • Adjusted EBITDA was $32.4 million and adjusted EBITDA margin was 22.4%.

  • Operating cash flow was $16 million, up from $9 million in the prior year.

  • Returned approximately $15 million to shareholders through share repurchases.

*This press release contains financial measures in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) in addition to non-GAAP financial measures. Reconciliations of the non-GAAP financial measures to the comparable GAAP measures are presented in the tables accompanying this release.

MILWAUKEE, Dec. 17, 2025 (GLOBE NEWSWIRE) -- Enerpac Tool Group Corp. (NYSE: EPAC) (the “Company” or “Enerpac”) today announced results for its fiscal first quarter ended November 30, 2025.

"Our first quarter results were essentially as expected," said Paul Sternlieb, Enerpac Tool Group's President & CEO. "We were encouraged by some favorable developments and trends in the quarter for our products, including solid sales growth, particularly in the Americas, and even stronger order growth, reinforcing our cautiously optimistic posture entering 2026."

Consolidated Results

 

 

 

 

(US$ in millions, except per share)

 

 

 

 

 

 

Three Months Ended

 

 

November 30, 2025

 

November 30, 2024

Net Sales

 

$144.2

 

$145.2

Net Earnings

 

$19.1

 

$21.7

Diluted EPS

 

$0.36

 

$0.40

Adjusted Diluted EPS

 

$0.36

 

$0.40

Adjusted EBITDA

 

$32.4

 

$34.3


First Quarter Fiscal 2026 Consolidated Results Comparisons

Consolidated net sales for the first quarter of fiscal 2026 were $144.2 million compared to $145.2 million in the prior-year period, a decrease of 1%. On an organic basis, sales declined 2% year-over-year. IT&S sales declined 3% on an organic basis, which was partially offset by 27% growth at Cortland Biomedical.

Within IT&S, product sales increased 4% organically while service revenue declined 26% year-over-year, primarily due to softness in the UK market.

First quarter fiscal 2026 net earnings and diluted EPS were $19.1 million and $0.36 respectively, compared to $21.7 million and $0.40, respectively, in the year-ago period.

First quarter adjusted EBITDA was $32.4 million compared to $34.3 million in the year-ago period. Adjusted EBITDA margin declined 120 basis points year-over-year to 22.4% as a result of a lower gross margin and slight deleveraging of operating expenses on lower sales.

Net cash provided by operating activities was $16.0 million for the first quarter of fiscal 2026 as compared to $8.6 million in the prior-year period.

Balance Sheet and Leverage

 

 

 

 

 

 

(US$ in millions)

 

November 30, 2025

 

August 31, 2025

 

November 30, 2024

Cash Balance

 

$139.0

 

$151.6

 

$130.7

Debt Balance

 

$188.5

 

$189.7

 

$193.3

Net Debt to Adjusted EBITDA1

 

0.3x

 

0.3x

 

0.5x


Net debt on November 30, 2025, was $49.4 million, resulting in a net debt to adjusted EBITDA ratio of 0.3x. The Company repurchased approximately 377,000 shares of its common stock in the first quarter of fiscal 2026 for a total of $14.9 million under its share repurchase program announced in October 2025.

Outlook

The Company is maintaining its fiscal 2026 outlook, projecting a net sales range of $635 million to $655 million and organic sales growth of 1% to 4%. The Company also forecasts adjusted EBITDA of $158 million to $168 million, adjusted EPS of $1.85 to $2.00, and free cash flow of $100 million to $110 million. This guidance is based on the Company’s key foreign exchange rate assumptions and assumes no substantial change to the current tariff or regulatory environment.

Conference Call Information

An investor conference call is scheduled for 7:30 am CT on December 18, 2025. Webcast information and conference call materials, including an earnings presentation, are available on the Enerpac Tool Group website (www.enerpactoolgroup.com).

1Calculated in accordance with the terms of the Company’s September 2022 Senior Credit Facility.

Safe Harbor Statement

Certain of the above comments represent forward-looking statements made pursuant to the provisions of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. In addition to statements with respect to guidance, the terms “outlook,” “may,” “should,” “could,” “anticipate,” “believe,” “estimate,” “expect,” “objective,” “plan,” “project” and similar expressions are intended to identify forward-looking statements. Such forward-looking statements are subject to inherent risks and uncertainties that may cause actual results or events to differ materially from those contemplated by such forward-looking statements. In addition to the assumptions and other factors referred to specifically in connection with such statements, risks and uncertainties that may cause actual results or events to differ materially from those contemplated by such forward-looking statements include, without limitation, general economic uncertainty, the impact of geopolitical activity, including the armed conflicts in the Middle East, including the impact on shipping in the area and the invasion of Ukraine by Russia and international sanctions imposed in response thereto, market conditions in the industrial, oil & gas, energy, power generation, infrastructure, commercial construction, truck and automotive industries, supply chain risks, including disruptions in deliveries from suppliers due to political tensions and armed conflicts; impacts from the imposition, or threat of imposition, of tariffs and other trade restrictions, the ability of the Company to achieve its plans or objectives related to its growth strategy, market acceptance of existing and new products, market acceptance of price increases, successful integration of acquisitions, the impact of dispositions and restructurings, the ability of the Company to continue to achieve or maintain operational improvements related to the ASCEND program and other restructuring actions, operating margin risk due to competitive pricing and operating efficiencies, risks related to reliance on independent agents and distributors for the distribution and service of products, material, labor, or overhead cost increases, tax law changes, foreign currency risk, interest rate risk, commodity risk, tariffs, litigation matters, cybersecurity risk, impairment of goodwill or other intangible assets, the Company’s ability to access capital markets and other risks and uncertainties that may be referred to or noted in the Company’s reports filed with the Securities and Exchange Commission from time to time, including those described in the Company’s Form 10-K for the fiscal year ended August 31, 2025. Enerpac Tool Group disclaims any obligation to publicly update or revise any forward-looking statements as a result of new information, future events or any other reason, except to the extent required by law.

Non-GAAP Financial Information

This press release contains financial measures that are not measures presented in conformity with GAAP. These non-GAAP measures include organic sales, EBITDA, adjusted EBITDA, adjusted, adjusted diluted earnings per share, adjusted operating profit, segment adjusted operating profit and adjusted EBITDA, adjusted corporate expense, adjusted SG&A expense, free cash flow and net debt. This press release includes reconciliations of non-GAAP measures to the most comparable GAAP measure, included in the tables attached to this press release or in footnotes to the tables included in this press release. Management believes the non-GAAP measures presented in this press release are commonly used financial measures for investors to evaluate Enerpac Tool Group’s operating performance and financial position with respect to the periods presented and, when read in conjunction with the condensed consolidated financial statements, present a useful tool to evaluate ongoing operations and provide investors with metrics they can use to evaluate aspects of the Company’s performance from period to period. In addition, these are some of the financial metrics management uses in internal evaluations of the overall performance of the Company’s business. Management acknowledges that there are many items that impact a company’s reported results and the adjustments reflected in these non-GAAP measures are not intended to present all items that may have impacted these results. In addition, these non-GAAP measures are not necessarily comparable to similarly titled measures used by other companies. Adjusted diluted earnings per share anticipated for fiscal year 2026 is calculated in a manner consistent with the historical presentation of that measure in the accompanying tables. Because of the forward-looking nature of this estimate, it is impractical to present a quantitative reconciliation of this non-GAAP measure to the comparable GAAP measure, and accordingly no such GAAP measure for that period is being presented.

About Enerpac Tool Group

Enerpac Tool Group Corp. is a premier industrial tools, services, technology, and solutions provider serving a broad and diverse set of customers and end markets for mission-critical applications in more than 100 countries. The Company makes complex, often hazardous jobs possible safely and efficiently. Enerpac Tool Group’s businesses are global leaders in high pressure hydraulic tools, controlled force products, and solutions for precise positioning of heavy loads that help customers safely and reliably tackle some of the most challenging jobs around the world. The Company was founded in 1910 and is headquartered in Milwaukee, Wisconsin. Enerpac Tool Group common stock trades on the NYSE under the symbol EPAC. For further information on Enerpac Tool Group and its businesses, visit the Company's website at www.enerpactoolgroup.com.

(tables follow)

Enerpac Tool Group Corp.

Condensed Consolidated Balance Sheets

(In thousands)

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

November 30,

 

August 31,

 

 

 

2025

 

 

 

2025

 

Assets

 

 

 

 

Current assets

 

 

 

 

Cash and cash equivalents

 

$

139,047

 

 

$

151,558

 

Accounts receivable, net

 

 

98,067

 

 

 

106,085

 

Inventories, net

 

 

90,307

 

 

 

78,774

 

Other current assets

 

 

45,054

 

 

 

39,701

 

Total current assets

 

 

372,475

 

 

 

376,118

 

 

 

 

 

 

Property, plant and equipment, net

 

 

52,739

 

 

 

53,275

 

Goodwill

 

 

287,988

 

 

 

289,787

 

Other intangible assets, net

 

 

44,954

 

 

 

46,942

 

Other long-term assets

 

 

59,905

 

 

 

61,745

 

 

 

 

 

 

Total assets

 

$

818,061

 

 

$

827,867

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

Current liabilities

 

 

 

 

Current maturities of long-term debt

 

$

8,750

 

 

$

7,500

 

Trade accounts payable

 

 

41,698

 

 

 

42,944

 

Accrued compensation and benefits

 

 

21,746

 

 

 

28,108

 

Income taxes payable

 

 

9,841

 

 

 

5,425

 

Other current liabilities

 

 

49,743

 

 

 

53,125

 

Total current liabilities

 

 

131,778

 

 

 

137,102

 

 

 

 

 

 

Long-term debt, net

 

 

179,710

 

 

 

182,168

 

Deferred income taxes

 

 

7,337

 

 

 

6,192

 

Pension and postretirement benefit liabilities

 

 

6,744

 

 

 

7,147

 

Other long-term liabilities

 

 

61,438

 

 

 

61,564

 

Total liabilities

 

 

387,007

 

 

 

394,173

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

Capital stock

 

 

10,555

 

 

 

10,589

 

Additional paid-in capital

 

 

240,842

 

 

 

243,137

 

Retained earnings

 

 

288,408

 

 

 

284,102

 

Accumulated other comprehensive loss

 

 

(108,751

)

 

 

(104,134

)

Stock held in trust

 

 

(3,542

)

 

 

(3,542

)

Deferred compensation liability

 

 

3,542

 

 

 

3,542

 

Total shareholders' equity

 

 

431,054

 

 

 

433,694

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

818,061

 

 

$

827,867

 


Enerpac Tool Group Corp.

Condensed Consolidated Statements of Earnings

(In thousands)

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

Three Months Ended

 

 

November 30,

 

November 30,

 

 

 

2025

 

 

 

2024

 

Net sales

 

$

144,208

 

 

$

145,196

 

Cost of products sold

 

 

71,026

 

 

 

70,544

 

Gross profit

 

 

73,182

 

 

 

74,652

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

43,095

 

 

 

42,318

 

Amortization of intangible assets

 

 

1,597

 

 

 

1,202

 

Operating profit

 

 

28,490

 

 

 

31,132

 

 

 

 

 

 

 

 

Financing costs, net

 

 

2,265

 

 

 

2,770

 

Other expense, net

 

 

668

 

 

 

487

 

Earnings before income tax expense

 

 

25,557

 

 

 

27,875

 

 

 

 

 

 

 

 

Income tax expense

 

 

6,426

 

 

 

6,152

 

Net earnings

 

$

19,131

 

 

$

21,723

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

Basic

 

$

0.36

 

 

$

0.40

 

Diluted

 

 

0.36

 

 

 

0.40

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

Basic

 

 

52,980

 

 

 

54,242

 

Diluted

 

 

53,348

 

 

 

54,812

 


Enerpac Tool Group Corp.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

 

 

 

 

 

 

November 30,

 

November 30,

 

 

 

2025

 

 

 

2024

 

Operating Activities

 

 

 

 

Cash provided by operating activities

 

$

15,976

 

 

$

8,649

 

 

 

 

 

 

Investing Activities

 

 

 

 

Capital expenditures

 

 

(2,677

)

 

 

(5,857

)

Deferred acquisition payment

 

 

(949

)

 

 

 

Cash paid for business acquisitions, net of cash acquired

 

 

 

 

 

(27,196

)

 

 

 

 

 

Financing Activities

 

 

 

 

Principal repayments on term loan

 

 

(1,250

)

 

 

(1,250

)

Borrowings on revolving credit facility

 

 

 

 

 

14,421

 

Principal repayments on revolving credit facility

 

 

 

 

 

(14,421

)

Purchase of treasury shares

 

 

(14,899

)

 

 

(4,379

)

Stock options, taxes paid related to the net share settlement of equity awards & other

 

 

(5,229

)

 

 

(4,987

)

Payment of cash dividend

 

 

(2,119

)

 

 

(2,167

)

Cash used in financing activities

 

$

(23,497

)

 

$

(12,783

)

 

 

 

 

 

Effect of exchange rate changes on cash

 

 

(1,364

)

 

 

826

 

 

 

 

 

 

Net decrease from cash and cash equivalents

 

$

(12,511

)

 

$

(36,361

)

Cash and cash equivalents – beginning of period

 

 

151,558

 

 

 

167,094

 

Cash and cash equivalents – end of period

 

$

139,047

 

 

$

130,733

 


Supplemental Unaudited Data

Reconciliation of GAAP Measures to Non-GAAP Measures

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal 2025

 

Fiscal 2026

 

 

Q1

Q2

Q3

Q4

TOTAL

 

Q1

Q2

Q3

Q4

TOTAL

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

$

140,134

 

$

140,716

 

$

153,374

 

$

161,602

 

$

595,825

 

 

$

137,762

 

$

 

$

 

$

 

$

137,762

 

Other

 

 

5,062

 

 

4,812

 

 

5,287

 

 

5,913

 

 

21,074

 

 

 

6,446

 

 

 

 

 

 

 

 

6,446

 

Enerpac Tool Group

 

$

145,196

 

$

145,528

 

$

158,661

 

$

167,515

 

$

616,899

 

 

$

144,208

 

$

 

$

 

$

 

$

144,208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Net Sales Growth (Decline) Year over Year

Industrial Tools & Services Segment

 

 

2.3

%

 

4.4

%

 

5.1

%

 

5.4

%

 

4.3

%

 

 

(1.7

%)

 

 

 

 

 

 

 

(1.7

%)

Other

 

 

2.6

%

 

33.1

%

 

18.7

%

 

10.4

%

 

14.8

%

 

 

27.3

%

 

 

 

 

 

 

 

27.3

%

Enerpac Tool Group

 

 

2.3

%

 

5.1

%

 

5.5

%

 

5.5

%

 

4.6

%

 

 

(0.7

%)

 

 

 

 

 

 

 

(0.7

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Selling, general and administrative expenses

Selling, general and administrative expenses

 

$

42,318

 

$

41,423

 

$

41,125

 

$

42,055

 

$

166,920

 

 

$

43,095

 

$

 

$

 

$

 

$

43,095

 

M&A charges

 

 

(152

)

 

(258

)

 

(714

)

 

(292

)

 

(1,415

)

 

 

(91

)

 

 

 

 

 

 

 

(91

)

Adjusted Selling, general and administrative expenses

 

$

42,166

 

$

41,165

 

$

40,411

 

$

41,763

 

$

165,505

 

 

$

43,004

 

$

 

$

 

$

 

$

43,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Selling, general and administrative expenses %

Enerpac Tool Group

 

 

29.0

%

 

28.3

%

 

25.5

%

 

24.9

%

 

26.8

%

 

 

29.8

%

 

 

 

 

 

 

 

29.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

$

31,132

 

$

30,820

 

$

31,681

 

$

39,837

 

$

133,471

 

 

$

28,490

 

$

 

$

 

$

 

$

28,490

 

Restructuring charges

 

 

 

 

 

 

5,862

 

 

 

 

5,862

 

 

 

 

 

 

 

 

 

 

 

 

M&A charges

 

 

152

 

 

261

 

 

714

 

 

292

 

 

1,419

 

 

 

91

 

 

 

 

 

 

 

 

91

 

Adjusted Operating profit

 

$

31,284

 

$

31,081

 

$

38,257

 

$

40,129

 

$

140,752

 

 

$

28,581

 

$

 

$

 

$

 

$

28,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating profit by Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

$

38,074

 

$

38,748

 

$

42,837

 

$

47,092

 

$

166,751

 

 

$

35,740

 

$

 

$

 

$

 

$

35,740

 

Other

 

 

1,319

 

 

1,301

 

 

2,083

 

 

1,360

 

 

6,063

 

 

 

2,214

 

 

 

 

 

 

 

 

2,214

 

Corporate / General

 

 

(8,109

)

 

(8,968

)

 

(6,663

)

 

(8,323

)

 

(32,062

)

 

 

(9,373

)

 

 

 

 

 

 

 

(9,373

)

Adjusted operating profit

 

$

31,284

 

$

31,081

 

$

38,257

 

$

40,129

 

$

140,752

 

 

$

28,581

 

$

 

$

 

$

 

$

28,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating profit %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

 

27.2

%

 

27.5

%

 

27.9

%

 

29.1

%

 

28.0

%

 

 

25.9

%

 

 

 

 

 

 

 

25.9

%

Other

 

 

26.1

%

 

27.0

%

 

39.4

%

 

23.0

%

 

28.8

%

 

 

34.3

%

 

 

 

 

 

 

 

34.3

%

Adjusted Operating Profit %

 

 

21.5

%

 

21.4

%

 

24.1

%

 

24.0

%

 

22.8

%

 

 

19.8

%

 

 

 

 

 

 

 

19.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

21,723

 

$

20,901

 

$

22,044

 

$

28,080

 

$

92,749

 

 

$

19,131

 

$

 

$

 

$

 

$

19,131

 

Financing costs, net

 

 

2,770

 

 

2,371

 

 

2,395

 

 

2,376

 

 

9,911

 

 

 

2,265

 

 

 

 

 

 

 

 

2,265

 

Income tax expense

 

 

6,152

 

 

6,798

 

 

6,295

 

 

8,734

 

 

27,980

 

 

 

6,426

 

 

 

 

 

 

 

 

6,426

 

Depreciation & amortization

 

 

3,514

 

 

3,471

 

 

3,721

 

 

4,968

 

 

15,674

 

 

 

4,448

 

 

 

 

 

 

 

 

4,448

 

EBITDA

 

$

34,159

 

$

33,541

 

$

34,455

 

$

44,158

 

$

146,314

 

 

$

32,270

 

$

 

$

 

$

 

$

32,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

34,159

 

$

33,541

 

$

34,455

 

$

44,158

 

$

146,314

 

 

$

32,270

 

$

 

$

 

$

 

$

32,270

 

Restructuring charges

 

 

 

 

 

 

5,862

 

 

 

 

5,862

 

 

 

 

 

 

 

 

 

 

 

 

M&A charges

 

 

152

 

 

261

 

 

714

 

 

292

 

 

1,419

 

 

 

91

 

 

 

 

 

 

 

 

91

 

Adjusted EBITDA (1)

 

$

34,311

 

$

33,802

 

$

41,031

 

$

44,450

 

$

153,595

 

 

$

32,361

 

$

 

$

 

$

 

$

32,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (1) by Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

$

40,807

 

$

41,313

 

$

45,317

 

$

50,726

 

$

178,163

 

 

$

38,903

 

$

 

$

 

$

 

$

38,903

 

Other

 

 

1,546

 

 

1,525

 

 

2,309

 

 

1,579

 

 

6,959

 

 

 

2,462

 

 

 

 

 

 

 

 

2,462

 

Corporate / General

 

 

(8,042

)

 

(9,036

)

 

(6,595

)

 

(7,855

)

 

(31,527

)

 

 

(9,004

)

 

 

 

 

 

 

 

(9,004

)

Adjusted EBITDA (1)

 

$

34,311

 

$

33,802

 

$

41,031

 

$

44,450

 

$

153,595

 

 

$

32,361

 

$

 

$

 

$

 

$

32,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA % (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

 

29.1

%

 

29.4

%

 

29.5

%

 

31.4

%

 

29.9

%

 

 

28.2

%

 

 

 

 

 

 

 

28.2

%

Other

 

 

30.5

%

 

31.7

%

 

43.7

%

 

26.7

%

 

33.0

%

 

 

38.2

%

 

 

 

 

 

 

 

38.2

%

Adjusted EBITDA % (1)

 

 

23.6

%

 

23.2

%

 

25.9

%

 

26.5

%

 

24.9

%

 

 

22.4

%

 

 

 

 

 

 

 

22.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation.


Enerpac Tool Group Corp.

Supplemental Unaudited Data

Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)

(In thousands)

 

 

 

Fiscal 2025

 

Fiscal 2026

 

 

Q1

 

YTD

 

Q1

 

YTD

Net Sales

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

$

140,134

 

 

$

140,134

 

 

$

137,762

 

 

$

137,762

 

Other

 

 

5,062

 

 

 

5,062

 

 

 

6,446

 

 

 

6,446

 

Enerpac Tool Group

 

$

145,196

 

 

$

145,196

 

 

$

144,208

 

 

$

144,208

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Fx Impact on Net Sales

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

$

2,532

 

 

$

2,532

 

 

$

 

 

$

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

Enerpac Tool Group

 

$

2,532

 

 

$

2,532

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Impact from Divestitures or Acquisitions on Net Sales

 

 

 

 

 

Industrial Tools & Services Segment

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

Enerpac Tool Group

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

Organic Sales by Segment (2)

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

$

142,666

 

 

$

142,666

 

 

$

137,762

 

 

$

137,762

 

Other

 

 

5,062

 

 

 

5,062

 

 

 

6,446

 

 

 

6,446

 

Enerpac Tool Group

 

$

147,728

 

 

$

147,728

 

 

$

144,208

 

 

$

144,208

 

 

 

 

 

 

 

 

 

 

 

 

Organic Sales Growth (Decline) %

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

 

 

 

 

 

 

 

(3.4

%)

 

 

(3.4

%)

Other

 

 

 

 

 

 

 

 

27.3

%

 

 

27.3

%

Enerpac Tool Group

 

 

 

 

 

 

 

 

(2.4

%)

 

 

(2.4

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment Net Sales by Product Line

 

 

 

 

 

Industrial Tools & Services Product

 

$

106,087

 

 

$

106,087

 

 

$

112,111

 

 

$

112,111

 

Industrial Tools & Services Service

 

 

34,047

 

 

 

34,047

 

 

 

25,651

 

 

 

25,651

 

Industrial Tools & Services Segment

 

$

140,134

 

 

$

140,134

 

 

$

137,762

 

 

$

137,762

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Fx Impact on Net Sales

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Product

 

$

1,760

 

 

$

1,760

 

 

$

 

 

$

 

Industrial Tools & Services Service

 

 

772

 

 

 

772

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

$

2,532

 

 

$

2,532

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Impact from Divestitures or Acquisitions on Net Sales

 

 

 

 

 

Industrial Tools & Services Product

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Service

 

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

Idustrial Tools & Services Segment Organic Sales by Product Line (2)

 

 

 

 

 

Industrial Tools & Services Product

 

$

107,847

 

 

$

107,847

 

 

$

112,111

 

 

$

112,111

 

Industrial Tools & Services Service

 

 

34,819

 

 

 

34,819

 

 

 

25,651

 

 

 

25,651

 

Industrial Tools & Services Segment

 

$

142,666

 

 

$

142,666

 

 

$

137,762

 

 

$

137,762

 

 

 

 

 

 

 

 

 

 

 

 

Organic Sales Growth (Decline) %

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Product

 

 

 

 

 

 

 

 

4.0

%

 

 

4.0

%

Industrial Tools & Services Service

 

 

 

 

 

 

 

 

(26.3

%)

 

 

(26.3

%)

Industrial Tools & Services Segment

 

 

 

 

 

 

 

 

(3.4

%)

 

 

(3.4

%)

 

 

 

 

 

 

 

 

 

 

 

(2) Organic Sales is defined as sales excluding the impact to foreign currency changes and the impact from recent acquisitions and divestitures to net sales.


Enerpac Tool Group Corp.

Supplemental Unaudited Data

Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)

(In thousands, except for per share amounts)

 

 

 

Fiscal 2025

 

Fiscal 2026

 

 

Q1

Q2

Q3

Q4

TOTAL

 

Q1

Q2

Q3

Q4

TOTAL

Adjusted Earnings (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings

 

$

21,723

 

$

20,901

 

$

22,044

 

$

28,080

 

$

92,749

 

 

$

19,131

 

$

 

$

 

$

 

$

19,131

 

Restructuring charges

 

 

 

 

 

 

5,862

 

 

 

 

5,862

 

 

 

 

 

 

 

 

 

 

 

 

M&A charges

 

 

152

 

 

261

 

 

714

 

 

292

 

 

1,419

 

 

 

91

 

 

 

 

 

 

 

 

91

 

Net tax effect of reconciling items above

 

 

(4

)

 

1

 

 

(910

)

 

(492

)

 

(1,406

)

 

 

(20

)

 

 

 

 

 

 

 

(20

)

Adjusted Net Earnings

 

$

21,871

 

$

21,163

 

$

27,710

 

$

27,880

 

$

98,624

 

 

$

19,202

 

$

 

$

 

$

 

$

19,202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings per share (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings

 

$

0.40

 

$

0.38

 

$

0.41

 

$

0.52

 

$

1.70

 

 

$

0.36

 

$

 

$

 

$

 

$

0.36

 

Restructuring charges, net of tax effect

 

 

 

 

 

 

0.09

 

 

(0.01

)

 

0.09

 

 

 

 

 

 

 

 

 

 

 

 

M&A charges, net of tax effect

 

 

0.00

 

 

0.00

 

 

0.01

 

 

0.00

 

 

0.02

 

 

 

0.00

 

 

 

 

 

 

 

 

0.00

 

Adjusted Diluted Earnings per share

 

$

0.40

 

$

0.39

 

$

0.51

 

$

0.52

 

$

1.81

 

 

$

0.36

 

$

 

$

 

$

 

$

0.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes continued:

(3) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding.


Enerpac Tool Group Corp.

 

 

 

 

Supplemental Unaudited Data

 

 

 

 

Reconciliation of GAAP To Non-GAAP Guidance

 

 

 

 

(In millions)

 

 

 

 

 

 

Fiscal 2026

 

 

Low

 

High

Reconciliation of GAAP Operating Profit

 

 

 

 

To Adjusted EBITDA (4)

 

 

 

 

GAAP Operating profit

 

$

141

 

 

$

153

 

Other expense, net

 

 

(1

)

 

 

(1

)

Depreciation & amortization

 

 

18

 

 

 

16

 

Adjusted EBITDA

 

$

158

 

 

$

168

 

 

 

 

 

 

Reconciliation of GAAP Cash Flow From Operations to Free Cash Flow

 

 

Cash provided by operating activities

 

$

115

 

 

$

120

 

Capital expenditures

 

 

(15

)

 

 

(10

)

Free Cash Flow

 

$

100

 

 

$

110

 

 

 

 

 

 

Notes continued:

 

 

 

 

(4) Management does not provide guidance on certain GAAP financial measures as we are unable to predict and estimate with certainty items such as potential impairments, refinancing costs, business divestiture gains/losses, discrete tax adjustments, or other items impacting GAAP financial metrics. As a result, we have included only those items about which we are aware and are reasonably likely to occur during the guidance period covered.


Contact:
Travis Williams
Senior Director, Investor Relations
investor.relations@enerpac.com