Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Enerpac Tool Group Corp
Enerpac Tool Group Reports Fourth Quarter and Full-Year Fiscal 2025 Results; Introduces Fiscal 2026 Outlook
Business
Oct 15 2025
19 min read

Enerpac Tool Group Reports Fourth Quarter and Full-Year Fiscal 2025 Results; Introduces Fiscal 2026 Outlook

news images

Fiscal 2025 Continuing Operations Highlights*

  • Net sales were $617 million, an increase of 4.6% year-over-year, with organic growth of 1.0%1, representing record revenue since the relaunch of Enerpac Tool Group in 2019.

  • Operating margin was 21.6% and adjusted operating margin was 22.8%.

  • Net earnings were $93 million and adjusted net earnings were $99 million, representing year-over-year increases of 13% and 4%, respectively.

  • Diluted EPS was $1.70 and adjusted diluted EPS was $1.81, representing year-over-year increases of 13% and 5%, respectively.

  • Adjusted EBITDA was $154 million, an increase of 4% year-over-year. Adjusted EBITDA margin was 24.9%.

  • Cash from operations was $111 million, an increase of 37%.

  • Returned $69 million to shareholders through the repurchase of 1.7 million shares.

  • Board authorized a new $200 million share repurchase program on October 10, 2025.

Fourth Quarter Continuing Operations Highlights*

  • Net sales were $167.5 million, a 5.5% increase compared to the prior year, with a 1.8% decrease in organic sales.1

  • Operating profit margin was 23.8% and adjusted operating profit margin was 24.0%.

  • Net earnings were $28.1 million, or $0.52 per diluted share. Adjusted net earnings were $27.9 million, or $0.52 per diluted share. Diluted earnings per share and adjusted diluted earnings per share increased 21% and 4%, respectively.

  • Adjusted EBITDA was $44.5 million, an increase of 15% year-over-year. Adjusted EBITDA margin was 26.5%, an increase of 220 basis points.

  • Returned $40 million to shareholders through the repurchase of 1.0 million shares.

*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, Oct. 15, 2025 (GLOBE NEWSWIRE) -- Enerpac Tool Group Corp. (NYSE: EPAC) (the “Company” or “Enerpac”) today announced results for its fiscal fourth quarter ended August 31, 2025.

“I am proud of the investments we have made and actions we have taken in fiscal 2025 to continue to enhance business operations and the power of the Enerpac brand,” said Paul Sternlieb, Enerpac Tool Group’s President & CEO. “In what remains a challenging macro-environment for the general industrial marketplace, the Company posted record revenue, maintained industry-leading margins, generated strong cash flow, and returned $71 million to investors through share repurchases and dividends while preserving an extremely strong balance sheet and financial flexibility. Moreover, the integration of the acquired DTA business is fully on track, with an excellent sales funnel as we cross-sell its technology to legacy Enerpac customers.”


Consolidated Results from Continuing Operations

(US$ in millions, except per share)

 

Three Months Ended

 

Twelve Months Ended

 

August 31,
2025

 

August 31,
2024

 

August 31,
2025

 

August 31,
2024

Net Sales

$

167.5

 

$

158.7

 

$

616.9

 

$

589.5

Net Earnings

 

28.1

 

 

23.4

 

 

92.7

 

 

82.2

Diluted EPS

 

0.52

 

 

0.43

 

 

1.70

 

 

1.50

Adjusted Diluted EPS

 

0.52

 

 

0.50

 

 

1.81

 

 

1.72

Adjusted EBITDA

 

44.5

 

 

38.6

 

 

153.6

 

 

147.5


Fiscal 2025 Consolidated Results from Continuing Operations Comparisons

Consolidated net sales were $616.9 million compared to $589.5 million in the prior-year period, an increase of 4.6%. On an organic basis, sales increased 1.0% year-over-year, driven by Industrial Tools & Services segment (IT&S) organic growth of 0.5% and 14.8% growth at Cortland Biomedical.

Net sales for IT&S increased 4.3%, driven by the acquisition of DTA and organic growth. On an organic basis, IT&S product revenue and service revenue increased 0.3% and 1.3%, respectively.

Gross profit margin declined 60 basis points year-over-year to 50.5% driven by service margins and the inclusion of DTA, partially offset by stronger margins at Heavy Lifting Technology (HLT) and Cortland Biomedical.

Selling, general and administrative expenses (SG&A) of $172.8 million decreased $3.2 million year-over-year. The decrease in SG&A expense was driven primarily by the absence of ASCEND-related charges in fiscal 2025. Adjusted SG&A expense, excluding ASCEND, restructuring, and M&A charges in both periods, increased $3.1 million to $165.5 million, but declined as a percentage of revenues as the Company continues to optimize SG&A efficiency.

Fiscal 2025 net earnings and diluted EPS were $92.7 million and $1.70 respectively, compared to $82.2 million and $1.50, respectively, in fiscal 2024.

Fiscal 2025 adjusted EBITDA was $153.6 million compared to $147.5 million in fiscal 2024, an increase of 4%. The adjusted EBITDA margin of 24.9% was roughly flat year-over-year.

Net cash provided by operating activities was $111.3 million in fiscal 2025, compared to $81.3 million in fiscal 2024. The increase in cash from operations was driven by improvements in working capital and higher net earnings. Capital expenditures for fiscal 2025 were $19.3 million, an increase of $7.9 million, primarily related to the build-out of the Company’s new global headquarters in downtown Milwaukee.

Fourth Quarter Fiscal 2025 Consolidated Results Comparisons

Consolidated net sales for the fourth quarter of fiscal 2025 were $167.5 million compared to $158.7 million in the prior-year period, an increase of 5.5%. On an organic basis, sales decreased 1.8% year-over-year, driven by IT&S organic decline of 2.2%, partially offset by 10.4% growth at Cortland Biomedical.

Net sales for the IT&S segment increased 5.4%, driven by the acquisition of DTA. On an organic basis, IT&S product revenue and service revenue declined 1.0% and 7.4%, respectively.

Gross profit margin returned to normalized levels at 50.1% in the fourth quarter as compared to 48.8% in the prior-year period. The fourth quarter of fiscal 2024 gross profit margin was negatively impacted by service and HLT.

SG&A of $42.1 million decreased $4.5 million year-over-year. SG&A expense in the year-ago period included restructuring charges of $3.0 million and ASCEND charges of $2.1 million. Adjusted SG&A expense was $41.8 million, up slightly from $41.3 million in the year-ago period.

Fourth quarter fiscal 2025 net earnings and diluted EPS were $28.1 million and $0.52 respectively, compared to $23.4 million and $0.43, respectively, in the year-ago period.

Fourth quarter adjusted EBITDA was $44.5 million compared to $38.6 million in the year-ago period. Adjusted EBITDA margin improved 220 basis points year-over-year to 26.5%.


Balance Sheet and Leverage

(US$ in millions)

August 31, 2025

 

May 31, 2025

 

August 31, 2024

Cash Balance

$151.6

 

$140.5

 

$167.1

Debt Balance

$189.7

 

$190.9

 

$194.5

Net Debt to Adjusted EBITDA2

0.3x

 

0.4x

 

0.2x


Net debt on August 31, 2025, was $38.1 million, resulting in a net debt to adjusted EBITDA ratio of 0.3x. The company repurchased 1,039,150 shares of its common stock in the fourth quarter of fiscal 2025 at a cumulative purchase price of $40.1 million. This marks the largest return of capital to Enerpac shareholders in a single quarter since the initiation of the share repurchase program in March of 2022.

Board Authorizes a New $200 Million Share Repurchase Program

In March of 2022, the Enerpac Tool Group’s Board of Directors approved a 10 million share repurchase authorization. Since that authorization was put into effect, the Company has returned approximately $240 million to shareholders through the repurchase of approximately 9.0 million shares at an average cost of $26.71 per share.

On October 10, 2025, the Enerpac Board of Directors approved a new $200 million share repurchase program which will replace the existing authorization effective immediately. “We are pleased to announce this new $200 million share repurchase and continued commitment to returning capital to our shareholders,” said Darren Kozik, Executive Vice President and Chief Financial Officer.

Outlook

“We believe with our strong brand and operating model we can continue to outperform the market and drive profitable growth in 2026,” added Sternlieb.

The Company is introducing its fiscal 2026 guidance, including net sales of $635 million to $655 million, based on organic 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 October 16, 2025. Webcast information and conference call materials, including an earnings presentation, are available on the Enerpac Tool Group company website (www.enerpactoolgroup.com).

1Organic sales represent net sales excluding the impact of foreign exchange rates, acquisitions, and divestitures. A reconciliation of organic sales to comparable net sales is presented in the tables accompanying this release.

2Calculated 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, 2024 and its Form 10-Q for the period ended May 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 from continuing operations, adjusted EBITDA from continuing operations, adjusted earnings from continuing operations, adjusted diluted earnings per share from continuing operations, adjusted operating profit from continuing operations, 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.

Contact:
Travis Williams
Senior Director, Investor Relations
+1.262.293.1913

(tables follow)


Enerpac Tool Group Corp.

Condensed Consolidated Balance Sheets

(In thousands)

 

 

 

 

 

(Unaudited)

 

 

 

August 31,

 

August 31,

 

 

2025

 

 

 

2024

 

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

151,558

 

 

$

167,094

 

Accounts receivable, net

 

106,085

 

 

 

104,335

 

Inventories, net

 

78,774

 

 

 

72,887

 

Other current assets

 

39,701

 

 

 

27,942

 

Total current assets

 

376,118

 

 

 

372,258

 

 

 

 

 

Property, plant and equipment, net

 

53,275

 

 

 

40,285

 

Goodwill

 

289,787

 

 

 

269,597

 

Other intangible assets, net

 

46,942

 

 

 

36,058

 

Other long-term assets

 

61,745

 

 

 

59,130

 

 

 

 

 

Total assets

$

827,867

 

 

$

777,328

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

Current liabilities

 

 

 

Current maturities of long-term debt

$

7,500

 

 

$

5,000

 

Trade accounts payable

 

42,944

 

 

 

43,368

 

Accrued compensation and benefits

 

28,108

 

 

 

25,856

 

Income taxes payable

 

5,425

 

 

 

5,321

 

Other current liabilities

 

53,125

 

 

 

49,848

 

Total current liabilities

 

137,102

 

 

 

129,393

 

 

 

 

 

Long-term debt, net

 

182,168

 

 

 

189,503

 

Deferred income taxes

 

6,192

 

 

 

3,696

 

Pension and postretirement benefit liabilities

 

7,147

 

 

 

10,073

 

Other long-term liabilities

 

61,564

 

 

 

52,684

 

Total liabilities

 

394,173

 

 

 

385,349

 

 

 

 

 

Shareholders' equity

 

 

 

Capital stock

 

10,589

 

 

 

10,847

 

Additional paid-in capital

 

243,137

 

 

 

235,660

 

Retained earnings

 

284,102

 

 

 

261,870

 

Accumulated other comprehensive loss

 

(104,134

)

 

 

(116,398

)

Stock held in trust

 

(3,542

)

 

 

(3,777

)

Deferred compensation liability

 

3,542

 

 

 

3,777

 

Total shareholders' equity

 

433,694

 

 

 

391,979

 

 

 

 

 

Total liabilities and shareholders' equity

$

827,867

 

 

$

777,328

 

 

 

 

 


Enerpac Tool Group Corp.

 

Condensed Consolidated Statements of Earnings

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

August 31,

 

August 31,

 

August 31,

 

August 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net sales

$

167,515

 

$

158,714

 

$

616,899

 

$

589,510

 

Cost of products sold

 

83,671

 

 

81,312

 

 

305,070

 

 

288,499

 

Gross profit

 

83,844

 

 

77,402

 

 

311,829

 

 

301,011

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

42,055

 

 

43,524

 

 

166,920

 

 

168,565

 

Amortization of intangible assets

 

1,952

 

 

831

 

 

5,576

 

 

3,312

 

Restructuring charges

 

-

 

 

3,007

 

 

5,862

 

 

7,400

 

Impairment & divestiture charges

 

-

 

 

-

 

 

-

 

 

147

 

Operating profit

 

39,837

 

 

30,040

 

 

133,471

 

 

121,587

 

 

 

 

 

 

 

 

 

 

Financing costs, net

 

2,376

 

 

2,731

 

 

9,911

 

 

13,524

 

Other expense, net

 

647

 

 

465

 

 

2,831

 

 

2,544

 

Earnings before income tax expense

 

36,814

 

 

26,844

 

 

120,729

 

 

105,519

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

8,734

 

 

3,435

 

 

27,980

 

 

23,312

 

Net earnings from continuing operations

 

28,080

 

 

23,409

 

 

92,749

 

 

82,207

 

Income from discontinued operations, net of income taxes

 

-

 

 

1,007

 

 

-

 

 

3,542

 

Net earnings

$

28,080

 

$

24,416

 

$

92,749

 

$

85,749

 

 

 

 

 

 

 

 

 

 

Earnings per share from continuing operations

 

 

 

 

 

 

 

 

Basic

$

0.52

 

$

0.43

 

$

1.72

 

$

1.51

 

Diluted

 

0.52

 

 

0.43

 

 

1.70

 

 

1.50

 

 

 

 

 

 

 

 

 

 

Loss per share from discontinued operations

 

 

 

 

 

 

 

 

Basic

$

-

 

$

0.02

 

$

-

 

$

0.07

 

Diluted

 

-

 

 

0.02

 

 

-

 

 

0.06

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

Basic

$

0.52

 

$

0.45

 

$

1.72

 

$

1.58

 

Diluted

 

0.52

 

 

0.44

 

 

1.70

 

 

1.56

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

Basic

 

53,508

 

 

54,313

 

 

54,049

 

 

54,336

 

Diluted

 

53,905

 

 

54,930

 

 

54,485

 

 

54,862

 

 

 

 

 

 

 

 

 

 


Enerpac Tool Group Corp.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

 

 

 

 

Twelve Months Ended

 

August 31,

 

August 31,

 

 

2025

 

 

 

2024

 

Operating Activities

 

 

 

Cash provided by operating activities - continuing operations

 

111,284

 

 

 

84,016

 

Cash used in operating activities - discontinued operations

 

-

 

 

 

(2,697

)

Cash provided by operating activities

$

111,284

 

 

$

81,319

 

 

 

 

 

Investing Activities

 

 

 

Capital expenditures

 

(19,340

)

 

 

(11,411

)

Cash paid for business acquisitions, net of cash acquired

 

-

 

 

 

-

 

Working capital adjustment from the sale of business assets

 

-

 

 

 

(1,133

)

Purchase of business assets

 

(26,661

)

 

 

(1,402

)

Cash used in investing activities - continuing operations

$

(46,001

)

 

$

(13,946

)

Cash used in investing activities

$

(46,001

)

 

$

(13,946

)

 

 

 

 

Financing Activities

 

 

 

Borrowings on revolving credit facility

 

14,421

 

 

 

62,743

 

Principal repayments on revolving credit facility

 

(14,421

)

 

 

(78,743

)

Principal repayments on term loan

 

(5,000

)

 

 

(3,750

)

Purchase of treasury shares

 

(68,742

)

 

 

(38,354

)

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

 

(5,548

)

 

 

4,016

 

Payment of cash dividend

 

(2,167

)

 

 

(2,178

)

Cash used in financing activities - continuing operations

$

(81,457

)

 

$

(56,266

)

Cash used in financing activities

$

(81,457

)

 

$

(56,266

)

 

 

 

 

Effect of exchange rate changes on cash

 

638

 

 

 

1,572

 

 

 

 

 

Net (decrease) increase from cash and cash equivalents

$

(15,536

)

 

$

12,679

 

Cash and cash equivalents - beginning of period

 

167,094

 

 

 

154,415

 

Cash and cash equivalents - end of period

$

151,558

 

 

$

167,094

 

 

 

 

 


Enerpac Tool Group Corp.

 

 

 

 

 

 

 

Supplemental Unaudited Data

 

 

 

 

Reconciliation of GAAP Measures to Non-GAAP Measures for Continuing Operations

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

Fiscal 2024

 

Fiscal 2025

 

Q1

Q2

Q3

Q4

TOTAL

 

Q1

Q2

Q3

Q4

TOTAL

Net Sales

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

137,035

 

$

134,822

 

$

145,936

 

$

153,360

 

$

571,153

 

 

$

140,134

 

$

140,716

 

$

153,374

 

$

161,602

 

$

595,825

 

Other

 

4,935

 

 

3,615

 

 

4,453

 

 

5,354

 

 

18,357

 

 

 

5,062

 

 

4,812

 

 

5,287

 

 

5,913

 

 

21,074

 

Enerpac Tool Group

$

141,970

 

$

138,437

 

$

150,389

 

$

158,714

 

$

589,510

 

 

$

145,196

 

$

145,528

 

$

158,661

 

$

167,515

 

$

616,899

 

 

 

 

 

 

 

 

 

 

 

 

 

% Net Sales Growth (Decline) Year over Year

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

7.6

%

 

3.0

%

 

1.3

%

 

0.3

%

 

2.9

%

 

 

2.3

%

 

4.4

%

 

5.1

%

 

5.4

%

 

4.3

%

Other

 

-59.2

%

 

-67.3

%

 

-63.3

%

 

-31.0

%

 

-57.3

%

 

 

2.6

%

 

33.1

%

 

18.7

%

 

10.4

%

 

14.8

%

Enerpac Tool Group

 

1.9

%

 

-2.5

%

 

-3.8

%

 

-1.2

%

 

-1.5

%

 

 

2.3

%

 

5.1

%

 

5.5

%

 

5.5

%

 

4.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Selling, general and administrative expenses

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

$

42,216

 

$

40,723

 

$

42,101

 

$

43,524

 

$

168,565

 

 

$

42,318

 

$

41,423

 

$

41,125

 

$

42,055

 

$

166,920

 

M&A charges

 

-

 

 

-

 

 

-

 

 

(121

)

 

(121

)

 

 

(152

)

 

(258

)

 

(714

)

 

(292

)

 

(1,415

)

ASCEND transformation program charges

 

(1,093

)

 

(1,370

)

 

(1,457

)

 

(2,109

)

 

(6,029

)

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Adjusted Selling, general and administrative expenses

$

41,123

 

$

39,353

 

$

40,644

 

$

41,294

 

$

162,415

 

 

$

42,166

 

$

41,165

 

$

40,411

 

$

41,763

 

$

165,505

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Selling, general and administrative expenses %

 

 

 

 

 

 

 

 

 

Enerpac Tool Group

 

29.0

%

 

28.4

%

 

27.0

%

 

26.0

%

 

27.6

%

 

 

29.0

%

 

28.3

%

 

25.5

%

 

24.9

%

 

26.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating profit

 

 

 

 

 

 

 

 

 

 

 

Operating profit

$

28,662

 

$

29,521

 

$

33,363

 

$

30,040

 

$

121,587

 

 

$

31,132

 

$

30,820

 

$

31,681

 

$

39,837

 

$

133,471

 

Impairment & divestiture charges

 

147

 

 

-

 

 

-

 

 

-

 

 

147

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Restructuring charges (1)

 

2,401

 

 

398

 

 

1,595

 

 

3,450

 

 

7,843

 

 

 

-

 

 

-

 

 

5,862

 

 

-

 

 

5,862

 

M&A charges

 

-

 

 

-

 

 

-

 

 

121

 

 

121

 

 

 

152

 

 

261

 

 

714

 

 

292

 

 

1,419

 

ASCEND transformation program charges

 

1,229

 

 

1,607

 

 

2,042

 

 

2,168

 

 

7,047

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Adjusted Operating profit

$

32,439

 

$

31,526

 

$

37,000

 

$

35,779

 

$

136,745

 

 

$

31,284

 

$

31,081

 

$

38,257

 

$

40,129

 

$

140,752

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating profit by Segment

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

38,470

 

$

38,909

 

$

43,648

 

$

42,989

 

$

164,016

 

 

$

38,074

 

$

38,748

 

$

42,837

 

$

47,092

 

$

166,751

 

Other

 

2,118

 

 

(79

)

 

1,284

 

 

1,120

 

 

4,443

 

 

 

1,319

 

 

1,301

 

 

2,083

 

 

1,360

 

 

6,063

 

Corporate / General

 

(8,149

)

 

(7,304

)

 

(7,932

)

 

(8,330

)

 

(31,714

)

 

 

(8,109

)

 

(8,968

)

 

(6,663

)

 

(8,323

)

 

(32,062

)

Adjusted operating profit

$

32,439

 

$

31,526

 

$

37,000

 

$

35,779

 

$

136,745

 

 

$

31,284

 

$

31,081

 

$

38,257

 

$

40,129

 

$

140,752

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating profit %

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

28.1

%

 

28.9

%

 

29.9

%

 

28.0

%

 

28.7

%

 

 

27.2

%

 

27.5

%

 

27.9

%

 

29.1

%

 

28.0

%

Other

 

42.9

%

 

-2.2

%

 

28.8

%

 

20.9

%

 

24.2

%

 

 

26.1

%

 

27.0

%

 

39.4

%

 

23.0

%

 

28.8

%

Adjusted Operating Profit %

 

22.8

%

 

22.8

%

 

24.6

%

 

22.5

%

 

23.2

%

 

 

21.5

%

 

21.4

%

 

24.1

%

 

24.0

%

 

22.8

%

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA from Continuing Operations (2)

 

 

 

 

 

 

 

 

 

 

 

Net earnings from continuing operations

$

18,305

 

$

17,871

 

$

22,621

 

$

23,409

 

$

82,207

 

 

$

21,723

 

$

20,901

 

$

22,044

 

$

28,080

 

$

92,749

 

Financing costs, net

 

3,697

 

 

3,711

 

 

3,385

 

 

2,731

 

 

13,524

 

 

 

2,770

 

 

2,371

 

 

2,395

 

 

2,376

 

 

9,911

 

Income tax expense

 

5,669

 

 

7,396

 

 

6,813

 

 

3,435

 

 

23,312

 

 

 

6,152

 

 

6,798

 

 

6,295

 

 

8,734

 

 

27,980

 

Depreciation & amortization

 

3,426

 

 

3,328

 

 

3,216

 

 

3,304

 

 

13,275

 

 

 

3,514

 

 

3,471

 

 

3,721

 

 

4,968

 

 

15,674

 

EBITDA

$

31,097

 

$

32,306

 

$

36,035

 

$

32,879

 

$

132,318

 

 

$

34,159

 

$

33,541

 

$

34,455

 

$

44,158

 

$

146,314

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

EBITDA

$

31,097

 

$

32,306

 

$

36,035

 

$

32,879

 

$

132,318

 

 

$

34,159

 

$

33,541

 

$

34,455

 

$

44,158

 

$

146,314

 

Impairment & divestiture charges

 

147

 

 

-

 

 

-

 

 

-

 

 

147

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Restructuring charges (1)

 

2,401

 

 

398

 

 

1,595

 

 

3,450

 

 

7,843

 

 

 

-

 

 

-

 

 

5,862

 

 

-

 

 

5,862

 

M&A charges

 

-

 

 

-

 

 

-

 

 

121

 

 

121

 

 

 

152

 

 

261

 

 

714

 

 

292

 

 

1,419

 

ASCEND transformation program charges

 

1,229

 

 

1,607

 

 

2,042

 

 

2,168

 

 

7,047

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Adjusted EBITDA

$

34,874

 

$

34,311

 

$

39,672

 

$

38,618

 

$

147,476

 

 

$

34,311

 

$

33,802

 

$

41,031

 

$

44,450

 

$

153,595

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA by Segment

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

40,880

 

$

41,443

 

$

45,706

 

$

45,629

 

$

173,659

 

 

$

40,807

 

$

41,313

 

$

45,317

 

$

50,726

 

$

178,163

 

Other

 

2,324

 

 

141

 

 

1,497

 

 

1,367

 

 

5,330

 

 

 

1,546

 

 

1,525

 

 

2,309

 

 

1,579

 

 

6,959

 

Corporate / General

 

(8,330

)

 

(7,273

)

 

(7,531

)

 

(8,378

)

 

(31,513

)

 

 

(8,042

)

 

(9,036

)

 

(6,595

)

 

(7,855

)

 

(31,527

)

Adjusted EBITDA

$

34,874

 

$

34,311

 

$

39,672

 

$

38,618

 

$

147,476

 

 

$

34,311

 

$

33,802

 

$

41,031

 

$

44,450

 

$

153,595

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA %

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

29.8

%

 

30.7

%

 

31.3

%

 

29.8

%

 

30.4

%

 

 

29.1

%

 

29.4

%

 

29.5

%

 

31.4

%

 

29.9

%

Other

 

47.1

%

 

3.9

%

 

33.6

%

 

25.5

%

 

29.0

%

 

 

30.5

%

 

31.7

%

 

43.7

%

 

26.7

%

 

33.0

%

Adjusted EBITDA %

 

24.6

%

 

24.8

%

 

26.4

%

 

24.3

%

 

25.0

%

 

 

23.6

%

 

23.2

%

 

25.9

%

 

26.5

%

 

24.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

 

 

 

 

 

 

 

 

 

 

(1) Approximately $0.4 million of the Q4 fiscal 2024 restructuring charges were recorded in cost of products sold.

(2) EBITDA represents net earnings from continuing operations 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 2024

 

Fiscal 2025

 

Q1

Q2

Q3

Q4

YTD

 

Q1

Q2

Q3

Q4

YTD

Net Sales

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

137,035

$

134,822

 

$

145,936

 

$

153,360

$

571,153

 

 

$

140,134

 

$

140,716

 

$

153,374

 

$

161,602

 

$

595,825

 

Other

 

4,935

 

3,615

 

 

4,453

 

 

5,354

 

18,357

 

 

 

5,062

 

 

4,812

 

 

5,287

 

 

5,913

 

 

21,074

 

Enerpac Tool Group

$

141,970

$

138,437

 

$

150,389

 

$

158,714

$

589,510

 

 

$

145,196

 

$

145,528

 

$

158,661

 

$

167,515

 

$

616,899

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Fx Impact on Net Sales

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

1,229

$

(2,863

)

$

744

 

$

2,977

$

2,087

 

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

Other

 

-

 

-

 

 

-

 

 

-

 

-

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Enerpac Tool Group

$

1,229

$

(2,863

)

$

744

 

$

2,977

$

2,087

 

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Impact from Divestitures or Acquisitions on Net Sales

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

-

 

-

 

 

-

 

 

-

 

-

 

 

 

(3,184

)

 

(3,185

)

 

(4,504

)

 

(8,697

)

 

(19,571

)

Other

 

-

 

-

 

 

-

 

 

-

 

-

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Enerpac Tool Group

$

-

$

-

 

$

-

 

$

-

$

-

 

 

$

(3,184

)

$

(3,185

)

$

(4,504

)

$

(8,697

)

$

(19,571

)

 

 

 

 

 

 

 

 

 

 

 

 

Organic Sales by Segment (3)

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

$

138,264

$

131,959

 

$

146,680

 

$

156,337

$

573,240

 

 

$

136,950

 

$

137,531

 

$

148,870

 

$

152,905

 

$

576,254

 

Other

 

4,935

 

3,615

 

 

4,453

 

 

5,354

 

18,357

 

 

 

5,062

 

 

4,812

 

 

5,287

 

 

5,913

 

 

21,074

 

Enerpac Tool Group

$

143,199

$

135,574

 

$

151,133

 

$

161,691

$

591,597

 

 

$

142,012

 

$

142,343

 

$

154,157

 

$

158,818

 

$

597,328

 

 

 

 

 

 

 

 

 

 

 

 

 

Organic Sales Growth (Decline) %

 

 

 

 

 

 

 

 

 

 

 

Industrial Tools & Services Segment

 

 

 

 

 

 

 

-1.0

%

 

4.2

%

 

1.5

%

 

-2.2

%

 

0.5

%

Other

 

 

 

 

 

 

 

2.6

%

 

33.1

%

 

18.7

%

 

10.4

%

 

14.8

%

Enerpac Tool Group

 

 

 

 

 

 

 

-0.8

%

 

5.0

%

 

2.0

%

 

-1.8

%

 

1.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales by Product Line

 

 

 

 

 

 

 

 

 

 

 

Product

$

109,856

$

111,557

 

$

122,195

 

$

130,395

$

474,004

 

 

$

111,149

 

$

118,692

 

$

129,595

 

$

140,640

 

$

500,075

 

Service

 

32,114

 

26,880

 

 

28,194

 

 

28,319

 

115,506

 

 

 

34,047

 

 

26,836

 

 

29,066

 

 

26,875

 

 

116,824

 

Enerpac Tool Group

$

141,970

$

138,437

 

$

150,389

 

$

158,714

$

589,510

 

 

$

145,196

 

$

145,528

 

$

158,661

 

$

167,515

 

$

616,899

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Fx Impact on Net Sales

 

 

 

 

 

 

 

 

 

 

 

Product

$

1,116

$

(1,943

)

$

825

 

$

2,268

$

2,265

 

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

Service

 

113

 

(920

)

 

(81

)

 

709

 

(178

)

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Enerpac Tool Group

$

1,229

$

(2,863

)

$

744

 

$

2,977

$

2,087

 

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Impact from Divestitures or Acquisitions on Net Sales

 

 

 

 

 

 

 

 

 

Product

 

-

 

-

 

 

-

 

 

-

 

-

 

 

 

(3,184

)

 

(3,185

)

 

(4,504

)

 

(8,697

)

 

(19,571

)

Service

 

-

 

-

 

 

-

 

 

-

 

-

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Enerpac Tool Group

$

-

$

-

 

$

-

 

$

-

$

-

 

 

$

(3,184

)

$

(3,185

)

$

(4,504

)

$

(8,697

)

$

(19,571

)

 

 

 

 

 

 

 

 

 

 

 

 

Organic Sales by Product Line (3)

 

 

 

 

 

 

 

 

 

 

 

Product

$

110,972

$

109,614

 

$

123,020

 

$

132,663

$

476,269

 

 

$

107,965

 

$

115,507

 

$

125,091

 

$

131,943

 

$

480,504

 

Service

 

32,227

 

25,960

 

 

28,113

 

 

29,028

 

115,328

 

 

 

34,047

 

 

26,836

 

 

29,066

 

 

26,875

 

 

116,824

 

Enerpac Tool Group

$

143,199

$

135,574

 

$

151,133

 

$

161,691

$

591,597

 

 

$

142,012

 

$

142,343

 

$

154,157

 

$

158,818

 

$

597,328

 

 

 

 

 

 

 

 

 

 

 

 

 

Organic Sales Growth (Decline) %

 

 

 

 

 

 

 

 

 

 

 

Product

 

 

 

 

 

 

 

-2.7

%

 

5.4

%

 

1.7

%

 

-0.5

%

 

0.9

%

Service

 

 

 

 

 

 

 

5.6

%

 

3.4

%

 

3.4

%

 

-7.4

%

 

1.3

%

Enerpac Tool Group

 

 

 

 

 

 

 

-0.8

%

 

5.0

%

 

2.0

%

 

-1.8

%

 

1.0

%

 

 

 

 

 

 

 

 

 

 

 

 

(3) 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 2024

 

Fiscal 2025

 

Q1

Q2

Q3

Q4

TOTAL

 

Q1

Q2

Q3

Q4

TOTAL

Adjusted Earnings (4)

 

 

 

 

 

 

 

 

 

 

 

Net Earnings

$

17,738

 

$

17,817

 

$

25,778

 

$

24,416

 

$

85,749

 

 

$

21,723

 

$

20,901

$

22,044

 

$

28,080

 

$

92,749

 

(Loss) earnings from Discontinued Operations, net of income tax

 

(567

)

 

(54

)

 

3,157

 

 

1,007

 

 

3,542

 

 

 

-

 

 

-

 

-

 

 

-

 

 

-

 

Net Earnings from Continuing Operations

$

18,305

 

$

17,871

 

$

22,621

 

$

23,409

 

$

82,207

 

 

$

21,723

 

$

20,901

$

22,044

 

$

28,080

 

$

92,749

 

Impairment & divestiture charges

 

147

 

 

-

 

 

-

 

 

-

 

 

147

 

 

 

-

 

 

-

 

-

 

 

-

 

 

-

 

Restructuring charges (1)

 

2,401

 

 

398

 

 

1,595

 

 

3,450

 

 

7,843

 

 

 

-

 

 

-

 

5,862

 

 

-

 

 

5,862

 

M&A charges

 

-

 

 

-

 

 

-

 

 

121

 

 

121

 

 

 

152

 

 

261

 

714

 

 

292

 

 

1,419

 

ASCEND transformation program charges

 

1,229

 

 

1,607

 

 

2,042

 

 

2,168

 

 

7,047

 

 

 

-

 

 

-

 

-

 

 

-

 

 

-

 

Net tax effect of reconciling items above

 

(411

)

 

(185

)

 

(666

)

 

(1,683

)

 

(2,945

)

 

 

(4

)

 

1

 

(910

)

 

(492

)

 

(1,406

)

Other income tax expense

 

-

 

 

137

 

 

-

 

 

-

 

 

137

 

 

 

-

 

 

-

 

-

 

 

-

 

 

-

 

Adjusted Net Earnings from Continuing Operations

$

21,671

 

$

19,828

 

$

25,592

 

$

27,465

 

$

94,557

 

 

$

21,871

 

$

21,163

$

27,710

 

$

27,880

 

$

98,624

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings per share (4)

 

 

 

 

 

 

 

 

 

 

 

Net Earnings

$

0.32

 

$

0.33

 

$

0.47

 

$

0.44

 

$

1.56

 

 

$

0.40

 

$

0.38

$

0.41

 

$

0.52

 

$

1.70

 

(Loss) earnings from Discontinued Operations, net of income tax

 

(0.01

)

 

(0.00

)

 

0.06

 

 

0.02

 

 

0.06

 

 

 

-

 

 

-

 

-

 

 

-

 

 

-

 

Net Earnings from Continuing Operations

$

0.33

 

$

0.33

 

$

0.41

 

$

0.43

 

$

1.50

 

 

$

0.40

 

$

0.38

$

0.41

 

$

0.52

 

$

1.70

 

Impairment & divestiture charges, net of tax effect

 

0.00

 

 

-

 

 

-

 

 

-

 

 

0.00

 

 

 

-

 

 

-

 

-

 

 

-

 

 

-

 

Restructuring charges (1), net of tax effect

 

0.04

 

 

0.00

 

 

0.02

 

 

0.04

 

 

0.11

 

 

 

-

 

 

-

 

0.09

 

 

(0.01

)

 

0.09

 

M&A charges, net of tax effect

 

-

 

 

-

 

 

-

 

 

0.00

 

 

0.00

 

 

 

0.00

 

 

0.00

 

0.01

 

 

0.00

 

 

0.02

 

ASCEND transformation program charges, net of tax effect

 

0.02

 

 

0.03

 

 

0.03

 

 

0.03

 

 

0.11

 

 

 

-

 

 

-

 

-

 

 

-

 

 

-

 

Other income tax expense

 

-

 

 

0.00

 

 

-

 

 

-

 

 

0.00

 

 

 

-

 

 

-

 

-

 

 

-

 

 

-

 

Adjusted Diluted Earnings per share from Continuing Operations

$

0.39

 

$

0.36

 

$

0.47

 

$

0.50

 

$

1.72

 

 

$

0.40

 

$

0.39

$

0.51

 

$

0.52

 

$

1.81

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes continued:

(4) Adjusted earnings from continuing operations 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. With respect to the earnings per share reconciliations the impact of share dilution on the calculation of the net earnings or loss per share and discontinued operations per share may result in the summation of these components not equaling the total earnings per share from continuing operations.



Enerpac Tool Group Corp.

Supplemental Unaudited Data

Reconciliation of GAAP To Non-GAAP Guidance

(In millions)

 

 

 

Fiscal 2026

 

Low

High

Reconciliation of Continuing Operations GAAP Operating Profit

 

To Adjusted EBITDA (5)

 

 

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:

 

 

(5) 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.