Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Esco Technologies Inc
ESCO Reports Third Quarter Fiscal 2025 Results
Business
Aug 7 2025
22 min read

ESCO Reports Third Quarter Fiscal 2025 Results

- Q3 Sales increase 27% to $296 Million - Q3 GAAP EPS from Continuing Operations decreases 13% to $0.96 - Q3 Adjusted EPS from Continuing Operations increases 25% to $1.60 - Q3 Orders increase 194% to $749 Million / Book-to-Bill of 2.53x - Increasing Guidance for FY’25 Adjusted EPS from Continuing Operations to $5.75-5.90 (21%-24% growth) -

St. Louis, Aug. 07, 2025 (GLOBE NEWSWIRE) -- ESCO Technologies Inc. (NYSE: ESE) (ESCO, or the Company) today reported its operating results for the third quarter ended June 30, 2025 (Q3 2025).

On July 21, 2025, the Company announced that it had completed the sale of VACCO Industries. The VACCO operating results are presented as Discontinued Operations in the attached tables and are excluded from the following discussion of the Company’s results from Continuing Operations for the comparable periods. Prior Adjusted Earnings per Share guidance of $1.58 to $1.72 for the third quarter included VACCO’s estimated results, and actual Adjusted Earnings per Share on this basis was $1.67.

Operating Highlights

  • Q3 2025 Sales increased $62.7 million (27 percent) to $296.3 million compared to $233.6 million in Q3 2024. Organic Sales (excluding $37.1 million of Maritime sales for the 2 months post-closing) increased $25.6 million (11 percent) to $259.2 million.

  • Q3 2025 Entered Orders were $749.0 million with a book-to-bill ratio of 2.53x, resulting in record backlog of $1.17 billion. Q3 Orders included $364.2 million of acquired backlog at Maritime.

  • Q3 2025 GAAP EPS from Continuing Operations decreased 13 percent to $0.96 per share compared to $1.10 per share in Q3 2024. The decrease in GAAP EPS was primarily due to costs related to the Maritime acquisition in the quarter.

  • Q3 2025 Adjusted EPS from Continuing Operations increased 25 percent to $1.60 per share compared to $1.28 per share in Q3 2024.

  • Net Cash provided by Operating Activities from Continuing Operations was $88 million YTD, an increase of $25 million compared to the prior year period. Net Cash provided by Operating Activities from Discontinued Operations was $44 million for total Cash Flow from Operating Activities of $132 million YTD, an increase of $77 million compared to the prior year period.

Bryan Sayler, Chief Executive Officer and President, commented, “It has been a transformational period at ESCO as we have focused on integrating ESCO Maritime Solutions (Maritime) and finalizing the divestiture of VACCO Industries. With the completion of these transactions, we have taken an important step forward in the evolution of ESCO. We now have a meaningfully larger Navy business and have exited the space business. The impact of these changes can be seen both in our top and bottom line results, as our Sales increased 27 percent, Adjusted EPS from Continuing Operations increased 25 percent, and Adjusted EBIT margin increased 180 basis points to 21.1 percent in the quarter.

“Our newly enhanced portfolio of businesses is well positioned in end markets with attractive long term growth dynamics. With this strong market presence and our record backlog, we expect to continue to deliver above market growth and are pleased to issue Q4 guidance that once again raises our full year FY 2025 outlook.”

Segment Performance
Aerospace & Defense (A&D)

  • Sales increased $49.1 million (56 percent) to $136.3 million in Q3 2025 from $87.2 million in Q3 2024. The sales strength was driven by higher Navy (increased $34 million or 200 percent) and Aerospace (increased $13 million or 19 percent) compared to the prior year. Organic Sales (excluding $37.1 million of Maritime revenue for the 2 months post-closing) increased $12.0 million (14 percent) to $99.2 million.

  • EBIT increased $16.4 million in Q3 2025 to $36.6 million from $20.2 million in Q3 2024. Adjusted EBIT increased $19.1 million in Q3 2025 to $39.3 million (28.8 percent margin) from $20.2 million (23.2 percent margin) in Q3 2024. Margin improvement was driven by price increases, mix, and leverage on higher volume, partially offset by inflationary pressures. The addition of Maritime also had a positive impact on the Adjusted EBIT margin in the quarter.

  • Entered Orders increased $492 million (547 percent) to $582 million in Q3 2025 compared to $90 million in Q3 2024. Q3 2025 included $364 million of acquired backlog at Maritime. Without this impact, A&D orders increased $128 million (142 percent) to $218 million. The orders strength was driven by over $80 million in Virginia Class and Columbia Class orders at Globe and almost $50 million in orders at Maritime during the quarter. The segment book-to-bill was 4.27x in the quarter (1.60x without the acquired Maritime backlog), resulting in record backlog of $832 million.

Utility Solutions Group (USG)

  • Sales increased $2.1 million (2 percent) to $92.4 million in Q3 2025 from $90.3 million in Q3 2024. Doble’s sales increased by $0.7 million (1 percent) driven by higher offline testing products, partially offset by lower protection testing products revenue. NRG sales increased $1.4 million (8 percent) on higher wind and solar hardware sales. USG Q3 YTD Sales increased $9.2 million (4 percent) as Doble sales are up 6 percent, partially offset by lower NRG sales due to renewables market weakness.

  • EBIT decreased $0.7 million in Q3 2025 to $21.5 million from $22.2 million in Q3 2024. Adjusted EBIT decreased $0.4 million in Q3 2025 to $21.8 million (23.6 percent margin) from $22.2 million (24.6 percent margin) in Q3 2024. Margin was unfavorably impacted by inflationary pressures and mix, partially offset by price increases. USG’s Q3 YTD Adjusted EBIT margin of 23.4 percent has increased 130 basis points over the prior year as price increases and leverage on higher volume have more than offset inflationary pressures.

  • Entered Orders increased $6 million (6 percent) to $106 million in Q3 2025. Record quarterly orders at Doble of $87 million increased by $6 million (7 percent) over the prior year on strength across all product lines and highlighted by a large HV Test System order. NRG orders were flat to the prior year as lower orders in the U.S. were offset by higher wind orders in Canada and solar orders in Europe. The segment book-to-bill was 1.14x in the quarter, resulting in backlog of $137 million.

RF Test & Measurement (Test)

  • Sales increased $11.6 million (21 percent) to $67.7 million in Q3 2025 from $56.1 million in Q3 2024. Sales growth was driven by higher Test and Measurement (EMC), industrial shielding, and services sales.

  • EBIT and Adjusted EBIT increased $1.4 million in Q3 2025 to $10.7 million (15.9 percent margin) from $9.3 million (16.6 percent margin) in Q3 2024. Margin was unfavorably impacted by inflationary pressures and tariffs, partially offset by leverage on higher volume and price increases.

  • Entered Orders decreased $4 million (6 percent) to $61 million in Q3 2025. The decrease was primarily driven by lower U.S. industrial orders (large project booked in Q3 2024) partially offset by a strong quarter for Test & Measurement. The segment book-to-bill was 0.90x in the quarter, resulting in backlog of $196 million.

Business Outlook – 2025
FY 2025 full year guidance for revenue from continuing operations is being increased by $20 million and is now expected to be in the range of $1.075 to $1.105 billion (17 to 20 percent increase over the prior year). Organic revenue from continuing operations (excluding Maritime revenue of $90 to $100 million) is expected to be $985 to $1,005 million (7 to 9 percent increase over the prior year).

Guidance Range ($ Millions)

Prior Guidance including Maritime (May)

$

1,180

$

1,210

Less Discontinued Operations (VACCO)

$

(125

)

$

(125

)

Guidance Increase

$

20

$

20

Updated Sales Guidance

$

1,075

$

1,105

Due to continued market strength and improvement in operational performance, our FY 2025 Adjusted EPS guidance reflects an increase and narrowing of our guidance range to $5.75 to $5.90 (21 to 24 percent growth over FY 2024 EPS from Continuing Operations of $4.77).

Guidance Range

Previous FY 2025 Adjusted EPS Guidance including Maritime (May)

$

5.85

$

6.15

Less Discontinued Operations (VACCO)

$

(0.50

)

$

(0.50

)

Continuing Operations Guidance Increase

$

0.40

$

0.25

Updated FY 2025 Adjusted EPS Guidance - Continuing Operations

$

5.75

$

5.90

Management’s expectation is for Q4 Adjusted EPS from Continuing Operations to be in the range of $2.04 to $2.19 (14 to 22 percent growth over Q4 2024 Adjusted EPS from Continuing Operations of $1.79).

Dividend Payment
The next quarterly cash dividend of $0.08 per share will be paid on October 16, 2025 to stockholders of record on October 2, 2025.

Conference Call
The Company will host a conference call today, August 7, at 4:00 p.m. Central Time, to discuss the Company’s Q3 2025 results. A live audio webcast and an accompanying slide presentation will be available in the Investor Center of ESCO’s website. Participants may also access the webcast using this registration link. For those unable to participate, a webcast replay will be available after the call in the Investor Center of ESCO’s website.

Forward-Looking Statements
Statements in this press release regarding Management’s intentions, expectations and guidance for fiscal 2025, including restructuring and cost reduction actions, sales, orders, revenues, margin, earnings, Adjusted EPS, acquisition related amortization, and any other statements which are not strictly historical, are “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. securities laws.

Investors are cautioned that such statements are only predictions and speak only as of the date of this presentation, and the Company undertakes no duty to update them except as may be required by applicable laws or regulations. The Company’s actual results in the future may differ materially from those projected in the forward-looking statements due to risks and uncertainties that exist in the Company’s operations and business environment including but not limited to those described in Item 1A, “Risk Factors”, of the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2024 and the following: the impacts of climate change and related regulation of greenhouse gases; the impacts of labor disputes, civil disorder, wars, elections, political changes, tariffs and trade disputes, terrorist activities, cyberattacks or natural disasters on the Company’s operations and those of the Company’s customers and suppliers; disruptions in manufacturing or delivery arrangements due to shortages or unavailability of materials or components or supply chain disruptions; inability to access work sites; the timing and content of future contract awards or customer orders; the timely appropriation, allocation and availability of Government funds; the termination for convenience of Government and other customer contracts or orders; weakening of economic conditions in served markets; the success of the Company’s competitors; changes in customer demands or customer insolvencies; competition; intellectual property rights; technical difficulties or data breaches; the availability of acquisitions; delivery delays or defaults by customers; performance issues with key customers, suppliers and subcontractors; material changes in the costs and availability of certain raw materials; material changes in the cost of credit; changes in laws and regulations including but not limited to changes in accounting standards and taxation; changes in interest, inflation and employment rates; costs relating to environmental matters arising from current or former facilities; uncertainty regarding the ultimate resolution of current disputes, claims, litigation or arbitration; and the integration and performance of acquired businesses.

Non-GAAP Financial Measures
The financial measures EBIT, Adjusted EBIT, EBITDA, Adjusted EBITDA, and Adjusted EPS are presented in this press release. The Company defines “EBIT” as earnings before interest and taxes, “EBITDA” as earnings before interest, taxes, depreciation and amortization, “Adjusted EBIT” and “Adjusted EBITDA” as excluding the net impact of the items described in the attached Reconciliation of Non-GAAP Financial Measures, and “Adjusted EPS” as GAAP earnings per share excluding the net impact of the items described and reconciled in the attached Reconciliation of Non-GAAP Financial Measures.

EBIT, Adjusted EBIT, EBITDA, Adjusted EBITDA, and Adjusted EPS are not recognized in accordance with U.S. generally accepted accounting principles (GAAP). However, Management believes EBIT, Adjusted EBIT, EBITDA, and Adjusted EBITDA are useful in assessing the operational profitability of the Company’s business segments because they exclude interest, taxes, depreciation, and amortization, which are generally accounted for across the entire Company on a consolidated basis. EBIT is also one of the measures used by Management in determining resource allocations within the Company as well as incentive compensation. The presentation of EBIT, Adjusted EBIT, EBITDA, Adjusted EBITDA, and Adjusted EPS provides important supplemental information to investors by facilitating comparisons with other companies, many of which use similar non-GAAP financial measures to supplement their GAAP results. The use of non-GAAP financial measures is not intended to replace any measures of performance determined in accordance with GAAP.

About ESCO
ESCO Technologies is a global provider of highly engineered products and solutions serving diverse end-markets. It manufactures filtration and fluid control products, advanced composites, as well as signature and power management solutions for aviation, Navy, and industrial customers. ESCO is an industry leader in designing and manufacturing RF test and measurement products and systems; and provides diagnostic instruments, software and services to industrial power users and the electric utility and renewable energy industries. Headquartered in St. Louis, Missouri, ESCO and its subsidiaries have offices and manufacturing facilities worldwide. For more information on ESCO and its subsidiaries, visit ESCO’s website at www.escotechnologies.com.

ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations (Unaudited)

(Dollars in thousands, except per share amounts)

Three Months
Ended
June 30, 2025

Three Months
Ended
June 30, 2024

Net Sales

$

296,344

233,568

Cost and Expenses:

Cost of sales

174,350

135,373

Selling, general and administrative expenses

62,042

51,013

Amortization of intangible assets

16,753

8,145

Interest expense

7,921

3,335

Other (income) expenses, net

2,209

(264

)

Total costs and expenses

263,275

197,602

Earnings before income taxes

33,069

35,966

Income tax expense

8,314

7,654

Earnings from continuing operations

24,755

28,312

Earnings from discontinued operations, net of tax expense

(benefit) of $599 and $288

1,310

918

Net earnings

$

26,065

29,230

Diluted - GAAP

Continuing operations

$

0.96

1.10

Discontinued operations

0.05

0.03

Net earnings

$

1.01

1.13

Diluted - As Adjusted Basis

Continuing Operations

$

1.60

(1

)

1.28

(2

)

Diluted average common shares O/S:

25,918

25,840

(1

)

Q3 2025 Adjusted EPS from continuing operations excludes $0.64 per share of after-tax charges consisting of: $0.15 of Corporate acquisition costs, $0.08 of Maritime inventory step-up charges and stamp duties, $0.01 of restructuring charges (primarily severance) within the USG segment, and $0.40 of acquisition related amortization.

(2

)

Q3 2024 Adjusted EPS from continuing operations excludes $0.18 per share of after-tax charges consisting of: $0.02 of Corporate acquisition costs, $0.01 or restructuring charges within the A&D and USG segments, and $0.15 of acquisition related amortization.


ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations (Unaudited)

(Dollars in thousands, except per share amounts)

Nine Months
Ended
June 30, 2025

Nine Months
Ended
June 30, 2024

Net Sales

$

742,714

645,621

Cost and Expenses:

Cost of sales

431,068

378,427

Selling, general and administrative expenses

171,305

152,607

Amortization of intangible assets

32,735

24,585

Interest expense

12,373

9,228

Other expenses (income), net

1,947

404

Total costs and expenses

649,428

565,251

Earnings before income taxes

93,286

80,370

Income tax expense

21,841

17,040

Earnings from continuing operations

71,445

63,330

Earnings from discontinued operations, net of tax expense

(benefit) of $3,006 and $1,189

9,126

4,288

Net earnings

$

80,571

67,618

Diluted - GAAP

Continuing operations

2.76

2.46

Discontinued operations

0.35

0.16

Net earnings

$

3.11

2.62

Diluted - As Adjusted Basis

Continuing Operations

$

3.71

(1

)

2.99

(2

)

Diluted average common shares O/S:

25,876

25,844

(1

)

YTD Q3 2025 Adjusted EPS from continuing operations excludes $0.95 per share of after-tax charges consisting primarily of: $0.15 of Corporate acquisition costs, $0.08 of Maritime inventory step-up charges and stamp duties, $0.02 of restructuring charges within the Test and USG segments, and $0.70 of acquisition related amortization.

(2

)

YTD Q3 2024 Adjusted EPS from continuing operations excludes $0.53 per share of after-tax charges consisting of: $0.06 of MPE acquisition backlog and inventory step-up charges and acquisition costs, $0.03 of restructuring charges (primarily severance) within the Test, A&D and USG segments, and $0.44 of acquisition related amortization.


ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Condensed Business Segment Information (Unaudited) - Continuing Operations basis

(Dollars in thousands)

GAAP

As Adjusted

Q3 2025

Q3 2024

Q3 2025

Q3 2024

Net Sales

Aerospace & Defense

$

136,324

87,235

136,324

87,235

USG

92,357

90,277

92,357

90,277

Test

67,663

56,056

67,663

56,056

Totals

$

296,344

233,568

296,344

233,568

EBIT

Aerospace & Defense

$

36,577

20,150

39,319

20,233

USG

21,540

22,155

21,789

22,230

Test

10,732

9,292

10,732

9,297

Corporate

(27,859

)

(12,296

)

(9,184

)

(6,566

)

Consolidated EBIT

40,990

39,301

62,656

45,194

Less: Interest expense

(7,921

)

(3,335

)

(7,921

)

(3,335

)

Less: Income tax expense

(8,314

)

(7,654

)

(13,297

)

(9,009

)

Net earnings

$

24,755

28,312

41,438

32,850

Note 1: Adjusted net earnings of $41.4 million in Q3 2025 exclude $16.6 million (or $0.64 per share) of after-tax charges consisting of: $0.15 of Corporate acquisition costs, $0.08 of Maritime inventory step-up charges and stamp duties, $0.01 of restructuring charges (primarily severance) within the USG segment, and $0.40 of acquisition related amortization.

Note 2: Adjusted net earnings of $32.9 million in Q3 2024 exclude $4.5 million (or $0.18 per share) of after-tax charges consisting of: $0.02 of Corporate acquisition related costs, $0.01 of restructuring charges (primarily severance) within the A&D and USG segments, and $0.15 of acquisition related amortization.

EBITDA Reconciliation to Net earnings:

Q3 2025 -

Q3 2024 -

Q3 2025

Q3 2024

As Adj

As Adj

Consolidated EBITDA

$

63,350

52,302

71,545

53,195

Less: Depr & Amort

(22,360

)

(13,001

)

(8,889

)

(8,001

)

Consolidated EBIT

40,990

39,301

62,656

45,194

Less: Interest expense

(7,921

)

(3,335

)

(7,921

)

(3,335

)

Less: Income tax expense

(8,314

)

(7,654

)

(13,297

)

(9,009

)

Net earnings

$

24,755

28,312

41,438

32,850


ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Condensed Business Segment Information (Unaudited) - Continuing Operations basis

(Dollars in thousands)

GAAP

As Adjusted

YTD

YTD

YTD

YTD

Q3 2025

Q3 2024

Q3 2025

Q3 2024

Net Sales

Aerospace & Defense

$

307,819

241,279

307,819

241,279

USG

269,784

260,570

269,784

260,570

Test

165,111

143,772

165,111

143,772

Totals

$

742,714

645,621

742,714

645,621

EBIT

Aerospace & Defense

$

78,246

55,919

81,016

56,061

USG

62,808

57,355

63,140

57,550

Test

21,523

16,613

21,988

17,094

Corporate

(56,918

)

(40,289

)

(28,142

)

(23,426

)

Consolidated EBIT

105,659

89,598

138,002

107,279

Less: Interest expense

(12,373

)

(9,228

)

(12,373

)

(9,228

)

Less: Income tax

(21,841

)

(17,040

)

(29,279

)

(21,106

)

Net earnings

$

71,445

63,330

96,350

76,945

Note 1: Adjusted net earnings of $96.4 million in YTD 2025 exclude $24.9 million (or $0.95 per share) of after-tax charges consisting of: $0.15 of Corporate acquisition costs, $0.08 of Maritime inventory step-up charges and stamp duties, $0.02 of restructuring charges within the Test and USG segments, and $0.70 of acquisition related amortization.

Note 2: Adjusted net earnings of $76.9 million in YTD 2024 exclude $13.6 million (or $0.53 per share) of after-tax charges consisting of $0.06 of MPE acquisition backlog and inventory step-up charges and acquisition costs, $0.03 of restructuring costs (primarily severance) within the Test, A&D and USG segments, and $0.44 of acquisition related amortization.

EBITDA Reconciliation to Net earnings:

YTD

YTD

YTD

YTD

Q3 2025 -

Q3 2024 -

Q3 2025

Q3 2024

As Adj

As Adj

Consolidated EBITDA

$

154,060

128,570

162,975

130,718

Less: Depr & Amort

(48,401

)

(38,972

)

(24,973

)

(23,439

)

Consolidated EBIT

105,659

89,598

138,002

107,279

Less: Interest expense

(12,373

)

(9,228

)

(12,373

)

(9,228

)

Less: Income tax expense

(21,841

)

(17,040

)

(29,279

)

(21,106

)

Net earnings

$

71,445

63,330

96,350

76,945


ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets (Unaudited)

(Dollars in thousands)

June 30,
2025

September 30,
2024

Assets

Cash and cash equivalents

$

78,716

65,963

Accounts receivable, net

238,022

222,101

Contract assets

91,727

66,712

Inventories

237,110

195,465

Other current assets

32,596

21,027

Assets held for sale - current

76,552

97,381

Total current assets

754,723

668,649

Property, plant and equipment, net

167,236

149,251

Intangible assets, net

745,079

403,524

Goodwill

760,555

529,935

Operating lease assets

46,796

37,476

Other assets

17,208

13,791

Assets held for sale - other

34,788

35,994

$

2,526,385

1,838,620

Liabilities and Shareholders' Equity

Current maturities of long-term debt

$

20,000

20,000

Accounts payable

86,209

88,936

Contract liabilities

205,591

80,844

Other current liabilities

110,535

97,575

Liabilities held for sale - current

74,505

62,499

Total current liabilities

496,840

349,854

Deferred tax liabilities

115,023

72,623

Non-current operating lease liabilities

43,633

34,810

Other liabilities

36,500

39,273

Long-term debt

505,000

102,000

Liabilities held for sale - other

2,775

2,710

Shareholders' equity

1,326,614

1,237,350

$

2,526,385

1,838,620


ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows (Unaudited)

(Dollars in thousands)

Nine Months
Ended
June 30, 2025

Nine Months
Ended
June 30, 2024

Cash flows from operating activities:

Net earnings

$

80,571

67,618

(Earnings) loss from discontinued operations

(9,126

)

(4,288

)

Adjustments to reconcile net earnings to net cash

provided by operating activities:

Depreciation and amortization

48,401

38,972

Stock compensation expense

7,934

6,369

Changes in assets and liabilities

(33,473

)

(39,275

)

Effect of deferred taxes

(6,008

)

(6,302

)

Net cash provided by operating activities - continuing operations

88,299

63,094

Net cash provided (used) by operating activities - disc ops

43,703

(7,640

)

Net cash provided by operating activities

132,002

55,454

Cash flows from investing activities:

Acquisition of business, net of cash acquired

(472,006

)

(56,383

)

Capital expenditures

(24,210

)

(19,551

)

Additions to capitalized software

(13,018

)

(8,515

)

Net cash used by investing activities - continuing operations

(509,234

)

(84,449

)

Net cash used by investing activities - discontinued operations

(966

)

(5,439

)

Net cash used by investing activities

(510,200

)

(89,888

)

Cash flows from financing activities:

Proceeds from long-term debt

645,000

193,000

Principal payments on long-term debt and short-term borrowings

(242,000

)

(122,000

)

Dividends paid

(6,196

)

(6,185

)

Purchases of common stock into treasury

0

(7,998

)

Other

(6,205

)

(1,516

)

Net cash provided by financing activities - continuing operations

390,599

55,301

Net cash used by financing activities - discontinued operations

0

0

Net cash provided by financing activities

390,599

55,301

Effect of exchange rate changes on cash and cash equivalents

452

309

Net increase in cash and cash equivalents

12,853

21,176

Cash and cash equivalents, beginning of period

65,963

41,866

Cash and cash equivalents, end of period

$

78,816

63,042

ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Other Selected Financial Data (Unaudited) - Continuing Operations Basis

(Dollars in thousands)

Backlog And Entered Orders - Q3 2025

A&D

USG

Test

Total

Beginning Backlog - 4/1/25

$

385,491

124,274

202,971

712,736

Entered Orders

582,354

105,524

61,152

749,030

Sales

(136,324

)

(92,357

)

(67,663

)

(296,344

)

Ending Backlog - 6/30/25

$

831,521

137,441

196,460

1,165,422

Backlog And Entered Orders - YTD Q3 2025

A&D

USG

Test

Total

Beginning Backlog - 10/1/24

$

385,601

119,943

158,644

664,188

Entered Orders

753,739

287,282

202,927

1,243,948

Sales

(307,819

)

(269,784

)

(165,111

)

(742,714

)

Ending Backlog - 6/30/25

$

831,521

137,441

196,460

1,165,422


ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures (Unaudited)

EPS – Adjusted Basis Reconciliation – Q3 2025

EPS Continuing Operations– GAAP Basis – Q3 2025

$

0.96

Adjustments (defined below)

0.64

EPS Continuing Operations– As Adjusted Basis – Q3 2025

$

1.60

Adjustments exclude $0.64 per share consisting primarily of: $0.15 of Corporate

acquisition costs, $0.08 of Maritime inventory step-up charges and stamp duties,

$0.01 of restructuring charges within the USG segment, and $0.40 of acquisition

related amortization.

EPS – Adjusted Basis Reconciliation – Q3 2024

EPS Continuing Operations– GAAP Basis – Q3 2024

$

1.10

Adjustments (defined below)

0.18

EPS Continuing Operations– As Adjusted Basis – Q3 2024

$

1.28

Adjustments exclude $0.18 per share consisting primarily of: $0.02 of Corporate

acquisition costs, $0.01 of restructuring charges within the A&D and USG segments,

and $0.15 of acquisition related amortization.

EPS – Adjusted Basis Reconciliation – YTD Q3 2025

EPS Continuing Operations– GAAP Basis – YTD Q3 2025

$

2.76

Adjustments (defined below)

0.95

EPS Continuing Operations – As Adjusted Basis – YTD Q3 2025

$

3.71

Adjustments exclude $0.95 per share consisting primarily of: $0.15 of Corporate

acquisition costs, $0.08 of Maritime inventory step-up charges and stamp duties,

$0.02 of restructuring charges within the Test and USG segments, and $0.70 of

acquisition related amortization.

EPS – Adjusted Basis Reconciliation – YTD Q3 2024

EPS Continuing Operations – GAAP Basis – YTD Q3 2024

$

2.46

Adjustments (defined below)

0.53

EPS Continuing Operations – As Adjusted Basis – YTD Q3 2024

$

2.99

Adjustments exclude $0.53 per share consisting primarily of: $0.06 of MPE acquisition

backlog charges and inventory step-up charges and acquisition costs, $0.03 of

restructuring charges, and $0.44 of acquisition related amortization.

SOURCE ESCO Technologies Inc.
Kate Lowrey, Vice President of Investor Relations, (314) 213-7277