Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
North American Construction Group Ltd
North American Construction Group Ltd. Announces Results for the Fourth Quarter and Year Ended December 31, 2025
Business
Mar 11 2026
23 min read

North American Construction Group Ltd. Announces Results for the Fourth Quarter and Year Ended December 31, 2025

news images

Free Cash Flow of $57 million for the Fourth Quarter of 2025

ACHESON, Alberta, March 11, 2026 (GLOBE NEWSWIRE) -- North American Construction Group Ltd. ("NACG") (TSX:NOA/NYSE:NOA) today announced results for the fourth quarter and year ended December 31, 2025. Unless otherwise indicated, figures are expressed in Canadian dollars with comparisons to prior periods ended December 31, 2024.

Fourth Quarter 2025 Financial Highlights:

  • Combined revenue was $344.0 million and decreased 7.7% (reported revenue of $305.6 million, no change)

  • Combined gross profit was $29.3 million (8.5%) and decreased 35.9% (reported gross profit of $38.8 million (12.7%), decreased 3%)

  • Adjusted EPS was $(0.14) and decreased from $1.01 (basic income per share of $0.00, decreased from $0.13)

  • Adjusted EBITDA was $77.6 million and decreased 28.7% (net income of $0.1 million, decreased 96%)

  • Free cash flow was an inflow of cash of $57.4 million and increased $7.0 million

  • Net debt was $878.5 million and decreased $25.5 million during the quarter

Fourth Quarter 2025 Operational & Corporate Highlights:

Fourth quarter operational and corporate achievements underscored our focus on growth, efficiency, and execution as we grow our scopes of work and set a strong foundation for future performance.

  • The Fargo project progressed during the quarter and is nearing 85% of completion with our earthworks scopes advancing as planned. The joint venture project team provided a late-stage update with approximately $50 million of cost increases for scopes related to structures, railroads and aqueducts. Our share of the late change was one-time catch-up of $13 million and severely impacted both adjusted EBITDA and earnings per share.

  • Australian operations delivered record fourth-quarter combined revenue, up 10% year-over-year, fueled by higher volumes from newly commissioned growth assets, recent contract wins and strong site performance and equipment utilization. Above average wet weather late in the quarter impacted the mines in Queensland and had a pronounced effect on the Carmichael mine given the alliance-type arrangement at that site.

  • Our oil sands operations remained stable, with consistent equipment and personnel utilization from Q3 to Q4 with mechanical availability challenges having a slight impact on margins.

  • On December 18, 2025, we executed a share purchase agreement to acquire Iron Mine Contracting ("IMC"), a privately owned Western Australia diversified mining services contractor. Together with our existing Australian operations, we believe the transaction will establish us as a national Tier 1 contractor in Australia, that it will broaden the regional client base, enhance the local operating platform, and position the business to participate in long-term, capital-intensive mining development programs across the country.

"2025 marked a year of record revenue for NACG, reflecting the continued growth and diversification of our global platform,” Barry Palmer, President and CEO of NACG commented. “However, earnings during the year were severely impacted by a number of extraordinary one-time project-level adjustments. Specific to the fourth quarter, we recognized a life-to-date adjustment for updated cost to complete of the structures, railroads and aqueducts within the Fargo-Moorhead flood diversion project. Notably, our portion of the project, the large-scale earthworks, have continued to perform well – as expected. In addition, above average rain events in Queensland had a negative impact late in the quarter.”

“Looking ahead, we are entering 2026 with a very different, significantly more positive and stable outlook based on clear operational priorities and strong demand across our markets,” Palmer continued. “In Australia, we are focused on optimizing our maintenance labour, improving inventory management and reducing overhead costs, while continuing to pursue growth opportunities across the region. We also look forward to welcoming Iron Mine Contracting in the coming weeks, which will expand our footprint in Western Australia and further strengthen our platform in the country. In the oil sands region, we are looking at right-sizing our fleet and improving mechanical availability as we position the business to better capture continued strong demand for mining services. A recent win in the region provides confidence of this continuing demand. In infrastructure, the successful execution of our scope of the Fargo-Moorhead project continues to strengthen our track record, and we are actively pursuing opportunities across Canada and the U.S. where our large-scale earthworks capabilities provide a clear competitive advantage.”

Financial Results for the Fourth Quarter 2025:

Combined revenue and reported revenue were generated during the quarter by the following primary segments:

  • Heavy Equipment - Australia revenue increased 10% to $175.9 million from $160.3 million, primarily due to scope expansion on existing projects and continued higher volumes from three major Australian contracts secured over the past year.

  • Heavy Equipment - Canada revenue decreased 10% to $127.9 million from $141.6 million, primarily due to reduced scopes at the Syncrude mines and the divestiture of the ultra-class 797 fleet, partially offset by the ramp-up of a stream diversion project at the Kearl mines.

  • Revenue generated by joint ventures and affiliates, net of eliminations, decreased 43% to $38.4 million from $67.1 million, primarily attributed to the combination of a $12.9 million adjustment to Fargo revenue, reflecting updated forecasted costs associated with the bridge portion of the project, decreased activity from the Mikisew North American Limited Partnership, and lower revenue contributions from the Nuna Group of companies.

Gross profit for the current quarter came in lower than the prior year. Heavy Equipment - Australia recorded a steady gross margin percentage in the current year of 15.5%, compared to the prior year 15.2%. Heavy Equipment - Canada margins were impacted by mechanical availability issues driving higher costs. Combined gross profit was largely impacted by the downward revision to the forecast margin on the Fargo project.

The Q4 adjusted EBITDA was lower year-over-year due to the same factors that impacted gross profit and equity earnings on our joint ventures. Adjusted EPS of $(0.14) compared to $1.01 in the prior year Q4 reflects our earnings and the impact of a higher average share count of 28.2 million (up from 26.8 million in 2024 Q4), driven by the issuance of 3.0 million shares from convertible debentures in February 2025, partially offset by share repurchases.

Strong free cash flow for the quarter was $57.4 million and was primarily based on adjusted EBITDA of $77.6 million offset by sustaining capital additions ($7.6 million) and cash interest expense ($15.3 million).

Declaration of Quarterly Dividend

On March 9, 2026, the NACG Board of Directors declared a regular quarterly dividend (the “Dividend”) of twelve Canadian cents ($0.12) per common share, payable to common shareholders of record at the close of business on March 26, 2026. The Dividend will be paid on April 9, 2026, and is an eligible dividend for Canadian income tax purposes.

Outlook for 2026

Our operational priorities for 2026 are:

  • Safety - safety-first mentality across all global operations - ensuring EVERYONE GETS HOME SAFE;

  • Australian workforce mix - optimize heavy equipment maintenance workforce mix in Australia, following the improvements implemented in the second half of 2025;

  • Cost reduction - following two years of major growth in Queensland, review and reduce discretionary operating costs while fully maintaining customer requirements;

  • Integration - upon the expected completion of the Iron Mine Contracting transaction, commission the expanded fleet in Western Australia to support growth and operational scale;

  • Civil execution - deliver the successful completion of the Fargo-Moorhead flood diversion project, reinforcing our large-scale civil execution capabilities; and

  • Mechanical availability - continue to improve mechanical availability and reliability of a right-sized heavy equipment fleet in the oil sands region.

Our growth drivers for 2026 and beyond are the strategic building blocks of our success:

  • Scaling into a Tier 1 Contractor in Australia - provides ability to secure Tier 1 scopes in the much sought-after mining regions of Western Australia and Queensland;

  • Securing infrastructure awards across North America - targeting nation-building projects in Canada and mass civil earthwork scopes in the United States for which we have deep experience and expertise; and

  • Expanding mining services in Canada and the United States - leveraging our over 70 years of experience, ensuring we are front and center as ever increasing mine scopes in both countries are issued and awarded.

The following table provides projected key measures for 2026 and actual results of 2025. Inclusive of IMC, the 2026 outlook is based on strong proforma contractual backlog of $3.9 billion, $1.2 billion of which relates to 2026, and a total bid pipeline of $12.6 billion. The bid pipeline amount includes $4.6 billion in active tender.

Key measures

 

2025 Actual

 

2026 Outlook

Combined revenue(i)

 

$1.5B

 

$1.5 - $1.7B

Adjusted EBITDA(i)

 

$357M

 

$380 - $420M

Free cash flow(i)

 

$61M

 

$110 - $130M

(i)See "Non-GAAP Financial Measures".

“Our 2026 outlook is supported by strong visibility, with approximately $1.2 billion of revenue already secured, representing roughly 75% of our midpoint revenue guidance,” said Jason Veenstra, Chief Financial Officer of NACG. “Beyond that, we continue to see a promising bidding environment with a sizeable pipeline currently already in active tender and procurement processes. Based on historical performance and current operating plans, we expect a stable first half of 2026 fairly consistent with the Q4 run rate, excluding the Fargo impacts, followed by stronger second half of the year as newly commissioned equipment, IMC integration benefits, and typical seasonal activity drive increased performance.”

Results for the three months and year ended December 31, 2025

Consolidated Financial Highlights

 

 

Three months ended

 

Year ended

 

 

December 31,

 

December 31,

(dollars in thousands, except per share amounts)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue

 

$

305,576

 

 

$

305,590

 

 

$

1,284,291

 

 

$

1,165,787

 

Cost of sales(i)

 

 

214,221

 

 

 

215,285

 

 

 

904,775

 

 

 

770,800

 

Depreciation(i)

 

 

52,515

 

 

 

50,090

 

 

 

217,232

 

 

 

185,005

 

Gross profit(i)

 

$

38,840

 

 

$

40,215

 

 

$

162,284

 

 

$

209,982

 

Gross profit margin(i)(ii)

 

 

12.7

%

 

 

13.2

%

 

 

12.6

%

 

 

18.0

%

 

 

 

 

 

 

 

 

 

Total combined revenue(ii)

 

 

344,013

 

 

 

372,738

 

 

 

1,496,582

 

 

 

1,415,329

 

Combined gross profit(ii)

 

$

29,284

 

 

$

45,694

 

 

$

163,511

 

 

$

234,085

 

Combined gross profit margin(ii)

 

 

8.5

%

 

 

12.3

%

 

 

10.9

%

 

 

16.5

%

 

 

 

 

 

 

 

 

 

General and administrative expenses (excluding stock-based compensation)(ii)

 

 

14,944

 

 

 

13,245

 

 

 

50,758

 

 

 

45,854

 

Stock-based compensation expense (benefit)

 

 

2,168

 

 

 

5,625

 

 

 

(432

)

 

 

8,706

 

Operating income(i)

 

 

20,063

 

 

 

20,768

 

 

 

109,181

 

 

 

153,264

 

Interest expense, net

 

 

16,027

 

 

 

14,401

 

 

 

58,931

 

 

 

59,340

 

Net income(i)

 

 

125

 

 

 

3,506

 

 

 

33,834

 

 

 

44,009

 

Comprehensive (loss) income(i)

 

 

(458

)

 

 

1,058

 

 

 

44,323

 

 

 

43,314

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA(i)(ii)

 

 

77,643

 

 

 

108,883

 

 

 

356,549

 

 

 

410,115

 

Adjusted EBITDA margin(i)(ii)(iii)

 

 

22.6

%

 

 

29.2

%

 

 

23.8

%

 

 

29.0

%

 

 

 

 

 

 

 

 

 

Free cash flow(ii)

 

 

57,445

 

 

 

50,481

 

 

 

61,164

 

 

 

17,963

 

 

 

 

 

 

 

 

 

 

Per share information

 

 

 

 

 

 

 

 

Basic net income per share

 

$

0.00

 

 

$

0.13

 

 

$

1.18

 

 

$

1.64

 

Diluted net income per share

 

$

0.00

 

 

$

0.13

 

 

$

1.14

 

 

$

1.51

 

Adjusted EPS(ii)

 

$

(0.14

)

 

$

1.01

 

 

$

1.06

 

 

$

3.78

 

(i) The prior year amounts are adjusted to reflect a change in accounting policy. See "Change in significant accounting policy".
(ii) See "Non-GAAP Financial Measures".
(iii) Adjusted EBITDA margin is calculated using adjusted EBITDA over total combined revenue.

Conference Call and Webcast

Management will hold a conference call and webcast to discuss our financial results for the three months and year ended December 31, 2025, tomorrow, Thursday, March 12, 2026, at 9:00 am Eastern Time (7:00 am Mountain Time).

The call can be accessed by dialing:

Toll free: 1-800-717-1738
Conference ID: 33259

A replay will be available through April 10, 2026, by dialing:

Toll Free: 1-888-660-6264
Conference ID: 33259
Playback Passcode: 33259

A slide deck for the webcast will be available for download the evening prior to the call and will be found on the company’s website at www.nacg.ca/presentations/

The live presentation and webcast can be accessed at:

https://onlinexperiences.com/scripts/Server.nxp?LASCmd=AI:4;F:QS!10100&ShowUUID=7273AAD5-F43A-4771-A1B2-021084A7BB7C

A replay will be available until April 10, 2026, using the link provided.

About the Company

North American Construction Group Ltd. is a premier provider of heavy civil construction and mining services in Australia, Canada, and the U.S. For over 70 years, NACG has provided services to the mining, resource and infrastructure construction markets.

For further information contact:

Jason Veenstra, CPA, CA
Chief Financial Officer
North American Construction Group Ltd.
(780) 960.7171
ir@nacg.ca
www.nacg.ca

Basis of Presentation

We have prepared our consolidated financial statements in conformity with accounting principles generally accepted in the United States ("US GAAP"). Unless otherwise specified, all dollar amounts discussed are in Canadian dollars. Please see the Management’s Discussion and Analysis ("MD&A") for the three months and year ended December 31, 2025, for further detail on the matters discussed in this release. In addition to the MD&A, please reference the dedicated 2025 Q4 Results Presentation for more information on our results and projections which can be found on our website under Investors - Presentations.

Change in Significant Accounting Policy - Basis of Presentation

Effective the first quarter of 2025, we changed our accounting policy for the classification of heavy equipment tires. These tires are now recognized as property, plant, and equipment on the Consolidated Balance Sheets and are amortized through depreciation on the Consolidated Statements of Operations and Comprehensive Income. Previously, all tires were classified as inventories and expensed through cost of sales when placed into service. This change in accounting policy provides a more accurate reflection of the role of tires as components of the heavy equipment in which they are utilized, aligning the accounting treatment with the economic substance of their use.

We have applied this change retrospectively in accordance with Accounting Standards Codification ("ASC") 250, Accounting Changes and Error Corrections, by restating the comparative period. For further details regarding the retrospective adjustments, refer to note 24 in the consolidated financial statements for the period ended December 31, 2025.

Forward-Looking Information

The information provided in this release contains forward-looking statements. Forward-looking statements include statements preceded by, followed by or that include the words "anticipate", "believe", "expect", "should" or similar expressions and include guidance with respect to financial metrics provided in our outlook for 2026.

The material factors or assumptions used to develop the above forward-looking statements include, and the risks and uncertainties to which such forward-looking statements are subject, are highlighted in the MD&A for the three months and year ended December 31, 2025. Actual results could differ materially from those contemplated by such forward-looking statements because of any number of factors and uncertainties, many of which are beyond NACG’s control. Undue reliance should not be placed upon forward-looking statements and NACG undertakes no obligation, other than those required by applicable law, to update or revise those statements. For more complete information about NACG, please read our disclosure documents filed with the SEC and the CSA. These free documents can be obtained by visiting EDGAR on the SEC website at www.sec.gov or on the CSA website at www.sedarplus.com and on our company website at www.nacg.ca.

Non-GAAP Financial Measures

This press release presents certain non-GAAP financial measures, non-GAAP ratios, and supplementary financial measures that may be useful to investors in analyzing our business performance, leverage, and liquidity. A non-GAAP financial measure is defined by relevant regulatory authorities as a numerical measure of an issuer's historical or future financial performance, financial position or cash flow that is not specified, defined or determined under the issuer’s GAAP and that is not presented in an issuer’s financial statements. A "non-GAAP ratio" is a ratio, fraction, percentage or similar expression that has a non-GAAP financial measure as one or more of its components. Non-GAAP financial measures and ratios do not have standardized meanings under GAAP and therefore may not be comparable to similar measures presented by other issuers. They should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. A "supplementary financial measure" is a financial measure disclosed, or intended to be disclosed, on a periodic basis to depict historical or future financial performance, financial position or cash flows that does not fall within the definition of a non-GAAP financial measure or non-GAAP ratio. The non-GAAP financial measures and ratios we present include, "adjusted EBIT", "adjusted EBITDA", "adjusted EBITDA margin" "adjusted EPS", "adjusted net earnings", "backlog", "capital additions", "capital expenditures, net", "capital inventory", "capital work in progress", "cash liquidity", "cash related interest expense", "cash provided by operating activities prior to change in working capital", "combined backlog", "combined gross profit", "combined gross profit margin", "equity investment depreciation and amortization", "equity investment EBIT", "equity method investment backlog", "free cash flow", "general and administrative expenses (excluding stock-based compensation)", "growth capital", "growth spending", "invested capital", "margin", "net debt", "net debt leverage", "senior-secured debt", "share of affiliate and joint venture capital additions", "sustaining capital", "total capital liquidity", "total combined revenue", and "total debt". We also use supplementary financial measures such as "gross profit margin" and "total net working capital (excluding cash and current portion of long-term debt)" in our MD&A. Each non-GAAP financial measure used in this press release is defined under "Financial Measures" in our Management's Discussion and Analysis filed on EDGAR on the SEC website at www.sec.gov or on the CSA website at www.sedarplus.com and on our company website at www.nacg.ca.

Reconciliation of net income to adjusted net earnings, adjusted EBIT and adjusted EBITDA

 

 

Three months ended

 

Year ended

 

 

December 31,

 

December 31,

(dollars in thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income(i)

 

$

125

 

 

$

3,506

 

 

$

33,834

 

 

$

44,009

 

Adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation expense (benefit)

 

 

2,168

 

 

 

5,625

 

 

 

(432

)

 

 

8,706

 

Loss on disposal of property, plant and equipment

 

 

1,166

 

 

 

126

 

 

 

822

 

 

 

767

 

Unrealized foreign exchange (gain) loss

 

 

(42

)

 

 

1,592

 

 

 

647

 

 

 

1,601

 

Change in FV of contingent obligations - estimate adjustments

 

 

(20,111

)

 

 

9,464

 

 

 

(41,684

)

 

 

36,049

 

Loss (gain) on derivative financial instruments

 

 

8

 

 

 

(4,797

)

 

 

9,354

 

 

 

(3,952

)

Equity investment loss (gain) on derivative financial instruments

 

 

816

 

 

 

(173

)

 

 

3,582

 

 

 

2,633

 

Equity investment restructuring costs

 

 

 

 

 

 

 

 

 

 

 

4,517

 

Depreciation expense relating to early component failures

 

 

 

 

 

 

 

 

4,274

 

 

 

 

Acquisition costs

 

 

475

 

 

 

 

 

 

475

 

 

 

 

Canadian organizational realignment costs

 

 

1,980

 

 

 

 

 

 

1,980

 

 

 

 

Post-acquisition asset relocation and integration costs

 

 

 

 

 

10,111

 

 

 

1,640

 

 

 

10,111

 

Loss on customer bankruptcy

 

 

869

 

 

 

 

 

 

869

 

 

 

 

Equity investment loss on customer solvency settlement

 

 

4,296

 

 

 

 

 

 

4,296

 

 

 

 

Loss on extinguishment of customer claim

 

 

 

 

 

8,866

 

 

 

 

 

 

8,866

 

Write-down on assets held for sale

 

 

 

 

 

 

 

 

 

 

 

4,181

 

Tax effect of the above items

 

 

3,985

 

 

 

(7,278

)

 

 

10,749

 

 

 

(16,169

)

Adjusted net (loss) earnings(i)(ii)

 

$

(4,265

)

 

$

27,042

 

 

$

30,406

 

 

$

101,319

 

Adjustments:

 

 

 

 

 

 

 

 

Tax effect of the above items

 

 

(3,985

)

 

 

7,278

 

 

 

(10,749

)

 

 

16,169

 

Income tax expense (benefit)

 

 

6,396

 

 

 

(849

)

 

 

22,640

 

 

 

15,960

 

Equity Investment EBIT(i)

 

 

(15,978

)

 

 

5,076

 

 

 

(12,035

)

 

 

12,228

 

Equity loss (earnings) in affiliates and joint ventures

 

 

14,713

 

 

 

(5,754

)

 

 

11,331

 

 

 

(15,299

)

Change in FV of contingent obligations - interest accretion

 

 

2,905

 

 

 

4,797

 

 

 

14,775

 

 

 

17,157

 

Interest expense, net

 

 

16,027

 

 

 

14,401

 

 

 

58,931

 

 

 

59,340

 

Adjusted EBIT(i)(ii)

 

$

15,813

 

 

$

51,991

 

 

$

115,299

 

 

$

206,874

 

Adjustments:

 

 

 

 

 

 

 

 

Depreciation

 

 

52,515

 

 

 

50,090

 

 

 

217,232

 

 

 

185,005

 

Amortization of intangible assets

 

 

521

 

 

 

328

 

 

 

1,955

 

 

 

1,254

 

Depreciation expense relating to early component failures

 

 

 

 

 

 

 

 

(4,274

)

 

 

 

Write-down on assets held for sale

 

 

 

 

 

 

 

 

 

 

 

(4,181

)

Equity investment depreciation and amortization

 

 

8,794

 

 

 

6,474

 

 

 

26,337

 

 

 

21,163

 

Adjusted EBITDA(i)(ii)

 

$

77,643

 

 

$

108,883

 

 

$

356,549

 

 

$

410,115

 

Adjusted EBITDA margin(i)(ii)(iii)

 

 

22.6

%

 

 

29.2

%

 

 

23.8

%

 

 

29.0

%

(i) The prior year amounts are adjusted to reflect a change in presentation. See "Change in significant accounting policy".
(ii)See "Non-GAAP Financial Measures".
(iii)Adjusted EBITDA margin is calculated using adjusted EBITDA over total combined revenue.

Reconciliation of equity earnings in affiliates and joint ventures to equity investment EBIT

 

 

Three months ended

 

Year ended

 

 

December 31,

 

December 31,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Equity (loss) earnings in affiliates and joint ventures

 

$

(14,713

)

 

$

5,754

 

 

$

(11,331

)

 

$

15,299

 

Adjustments:

 

 

 

 

 

 

 

 

Gain on disposal of property, plant and equipment

 

 

(139

)

 

 

(237

)

 

 

(26

)

 

 

(595

)

Income tax benefit

 

 

(1,242

)

 

 

(901

)

 

 

(1,019

)

 

 

(1,599

)

Interest expense (income), net

 

 

116

 

 

 

460

 

 

 

341

 

 

 

(877

)

Equity investment EBIT(i)

 

$

(15,978

)

 

$

5,076

 

 

$

(12,035

)

 

$

12,228

 

(i) See "Non-GAAP Financial Measures"

Reconciliation of total reported revenue to total combined revenue

 

 

Three months ended

 

Year ended

 

 

December 31,

 

December 31,

(dollars in thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue from wholly-owned entities per financial statements

 

$

305,576

 

 

$

305,590

 

 

$

1,284,291

 

 

$

1,165,787

 

Share of revenue from investments in affiliates and joint ventures

 

 

101,914

 

 

 

134,348

 

 

 

494,600

 

 

 

517,137

 

Elimination of joint venture subcontract revenue

 

 

(63,477

)

 

 

(67,200

)

 

 

(282,309

)

 

 

(267,595

)

Total combined revenue(i)

 

$

344,013

 

 

$

372,738

 

 

$

1,496,582

 

 

$

1,415,329

 

(i) See "Non-GAAP Financial Measures".

Reconciliation of reported gross profit to combined gross profit

 

 

Three months ended

 

Year ended

 

 

December 31,

 

December 31,

(dollars in thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Gross profit from wholly-owned entities per financial statements

 

$

38,840

 

 

$

40,215

 

 

$

162,284

 

 

$

209,982

 

Share of gross (loss) profit from investments in affiliates and joint ventures

 

 

(9,556

)

 

 

5,479

 

 

 

1,227

 

 

 

24,103

 

Combined gross profit(i)(ii)(iii)

 

$

29,284

 

 

$

45,694

 

 

$

163,511

 

 

$

234,085

 

Combined gross profit margin(i)(ii)(iii)

 

 

8.5

%

 

 

12.3

%

 

 

10.9

%

 

 

16.5

%

(i)See "Non-GAAP Financial Measures".
(ii)The prior year amounts are adjusted to reflect a change in presentation. See "Change in significant accounting policy".
(iii) Certain prior period costs within the Fargo joint venture have been reclassified from non-operating to operating to better align with NACG classifications. This reclassification has no impact on revenue, income before taxes, or net income.

Reconciliation of basic net income per share to adjusted EPS

 

 

Three months ended

 

Year ended

 

 

December 31,

 

December 31,

(dollars in thousands)

 

 

2025

 

 

 

2024

 

 

2025

 

 

2024

Net income(i)

 

$

125

 

 

$

3,506

 

$

33,834

 

$

44,009

Interest from convertible debentures (after tax)

 

 

 

 

 

 

 

2,977

 

 

5,998

Diluted net income available to common shareholders(i)

 

$

125

 

 

$

3,506

 

$

36,811

 

$

50,007

 

 

 

 

 

 

 

 

 

Adjusted net (loss) earnings(i)(ii)

 

$

(4,265

)

 

$

27,042

 

$

30,406

 

$

101,319

 

 

 

 

 

 

 

 

 

Weighted-average number of common shares

 

 

28,238,872

 

 

 

26,800,922

 

 

28,657,472

 

 

26,772,113

Weighted-average number of diluted shares

 

 

29,110,709

 

 

 

27,800,953

 

 

32,266,129

 

 

33,053,877

 

 

 

 

 

 

 

 

 

Basic net income per share

 

$

0.00

 

 

$

0.13

 

$

1.18

 

$

1.64

Diluted net income per share

 

$

0.00

 

 

$

0.13

 

$

1.14

 

$

1.51

Adjusted EPS(ii)

 

$

(0.14

)

 

$

1.01

 

$

1.06

 

$

3.78

(i) The prior year amounts are adjusted to reflect a change in presentation. See "Change in significant accounting policy".
(ii)See "Non-GAAP Financial Measures".

Net Debt

(dollars in thousands)

 

December 31,
2025

 

December 31,
2024

Credit Facility(i)

 

$

174,156

 

 

$

395,844

 

Equipment financing(i)

 

 

309,238

 

 

 

253,639

 

Mortgage(i)

 

 

26,742

 

 

 

27,600

 

Senior-secured debt(ii)

 

 

510,136

 

 

 

677,083

 

Senior unsecured notes

 

 

350,000

 

 

 

 

Contingent obligations(i)

 

 

63,453

 

 

 

127,866

 

Convertible debentures(i)

 

 

55,000

 

 

 

129,106

 

Cash

 

 

(100,128

)

 

 

(77,875

)

Net debt(ii)

 

$

878,461

 

 

$

856,180

 

(i)Includes current portion.
(ii)See "Non-GAAP Financial Measures".

Free Cash Flow

 

 

Three months ended

 

Year ended

 

 

December 31,

 

December 31,

(dollars in thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Consolidated Statements of Cash Flows

 

 

 

 

 

 

 

 

Cash provided by operating activities(i)

 

$

56,173

 

 

$

100,551

 

 

$

264,089

 

 

$

241,219

 

Cash used in investing activities(i)

 

 

(33,364

)

 

 

(79,326

)

 

 

(264,830

)

 

 

(298,295

)

Effect of exchange rate on changes in cash

 

 

(688

)

 

 

1,400

 

 

 

1,430

 

 

 

353

 

Add back of growth and non-cash items included in the above figures:

 

 

 

 

 

 

 

 

Buyout of BNA Remanufacturing LP

 

 

 

 

 

4,210

 

 

 

 

 

 

4,210

 

Growth capital additions(ii)

 

 

35,937

 

 

 

23,646

 

 

 

111,741

 

 

 

84,633

 

Capital additions financed by leases(ii)

 

 

(613

)

 

 

 

 

 

(51,266

)

 

 

(14,157

)

Free cash flow(i)

 

$

57,445

 

 

$

50,481

 

 

$

61,164

 

 

$

17,963

 

(i)The prior year amounts are adjusted to reflect a change in presentation. See "Change in significant accounting policy".
(ii)See "Non-GAAP Financial Measures".

Consolidated Balance Sheets

As at December 31
(Expressed in thousands of Canadian Dollars)

 

 

 

2025

 

 

2024(i)

Assets

 

 

 

 

Current assets

 

 

 

 

Cash

 

$

100,128

 

 

$

77,875

 

Accounts receivable

 

 

148,928

 

 

 

166,070

 

Contract assets

 

 

30,472

 

 

 

4,135

 

Inventories

 

 

75,660

 

 

 

69,027

 

Prepaid expenses and deposits

 

 

6,925

 

 

 

7,676

 

Assets held for sale

 

 

107

 

 

 

683

 

 

 

 

362,220

 

 

 

325,466

 

Property, plant and equipment

 

 

1,358,852

 

 

 

1,251,874

 

Operating lease right-of-use assets

 

 

10,734

 

 

 

12,722

 

Investments in affiliates and joint ventures

 

 

70,416

 

 

 

84,692

 

Intangible assets

 

 

12,333

 

 

 

9,901

 

Other assets

 

 

5,198

 

 

 

9,845

 

Total assets

 

$

1,819,753

 

 

$

1,694,500

 

Liabilities and shareholders' equity

 

 

 

 

Current liabilities

 

 

 

 

Accounts payable

 

$

102,054

 

 

$

110,750

 

Accrued liabilities

 

 

89,308

 

 

 

78,010

 

Contract liabilities

 

 

22,848

 

 

 

1,944

 

Current portion of long-term debt

 

 

160,557

 

 

 

84,194

 

Current portion of contingent obligations

 

 

34,597

 

 

 

39,290

 

Current portion of operating lease liabilities

 

 

1,495

 

 

 

1,771

 

 

 

 

410,859

 

 

 

315,959

 

Long-term debt

 

 

749,829

 

 

 

719,399

 

Contingent obligations

 

 

28,856

 

 

 

88,576

 

Operating lease liabilities

 

 

9,698

 

 

 

11,441

 

Other long-term obligations

 

 

22,607

 

 

 

44,711

 

Deferred tax liabilities

 

 

141,283

 

 

 

125,378

 

 

 

 

1,363,132

 

 

 

1,305,464

 

Shareholders' equity

 

 

 

 

Common shares (authorized – unlimited number of voting common shares; issued and outstanding – December 31, 2025 - 28,821,481 (December 31, 2024 – 27,704,450))

 

 

282,957

 

 

 

228,961

 

Treasury shares (December 31, 2025 - 871,244 (December 31, 2024 - 1,000,328))

 

 

(14,993

)

 

 

(15,913

)

Additional paid-in capital

 

 

2,807

 

 

 

20,819

 

Retained earnings

 

 

176,463

 

 

 

156,271

 

Accumulated other comprehensive income (loss)

 

 

9,387

 

 

 

(1,102

)

Shareholders' equity

 

 

456,621

 

 

 

389,036

 

Total liabilities and shareholders' equity

 

$

1,819,753

 

 

$

1,694,500

 

(i) The prior year amounts are adjusted to reflect a change in presentation. See "Change in significant accounting policy".

Consolidated Statements of Operations and
Comprehensive Income

For the years ended December 31
(Expressed in thousands of Canadian Dollars, except per share amounts)

 

 

 

2025

 

 

2024(i)

Revenue

 

$

1,284,291

 

 

$

1,165,787

 

Cost of sales

 

 

904,775

 

 

 

770,800

 

Depreciation

 

 

217,232

 

 

 

185,005

 

Gross profit

 

 

162,284

 

 

 

209,982

 

General and administrative expenses

 

 

50,326

 

 

 

54,560

 

Amortization of intangible assets

 

 

1,955

 

 

 

1,391

 

Loss on disposal of property, plant and equipment

 

 

822

 

 

 

767

 

Operating income

 

 

109,181

 

 

 

153,264

 

Equity loss (earnings) in affiliates and joint ventures

 

 

11,331

 

 

 

(15,299

)

Interest expense, net

 

 

58,931

 

 

 

59,340

 

Change in fair value of contingent obligations

 

 

(26,909

)

 

 

53,206

 

Loss (gain) on derivative financial instruments

 

 

9,354

 

 

 

(3,952

)

Income before income taxes

 

 

56,474

 

 

 

59,969

 

Current income tax expense (benefit)

 

 

7,961

 

 

 

(3,270

)

Deferred income tax expense

 

 

14,679

 

 

 

19,230

 

Net income

 

 

33,834

 

 

 

44,009

 

Other comprehensive income

 

 

 

 

Unrealized foreign currency translation (gain) loss

 

 

(10,489

)

 

 

695

 

Comprehensive income

 

$

44,323

 

 

$

43,314

 

 

 

 

 

 

Per share information

 

 

 

 

Basic net income per share

 

$

1.18

 

 

$

1.64

 

Diluted net income per share

 

$

1.14

 

 

$

1.51

 

(i) The prior year amounts are adjusted to reflect a change in presentation. See "Change in significant accounting policy".