Original text
Rate this translation
Your feedback will be used to help improve Google Translate
Home
Ttm Technologies Inc
TTM Technologies, Inc. Reports Fourth Quarter & Fiscal Year 2025 Results
Business
Feb 4 2026
17 min read

TTM Technologies, Inc. Reports Fourth Quarter & Fiscal Year 2025 Results

news images

SANTA ANA, Calif., Feb. 04, 2026 (GLOBE NEWSWIRE) -- TTM Technologies, Inc. (NASDAQ: TTMI) (“TTM”), a leading global manufacturer of technology products, including mission systems, radio frequency (“RF”) components, RF microwave/microelectronic assemblies, and technologically advanced interconnect products, including printed circuit boards (“PCB”s) and substrates, today reported results for the fourth quarter and fiscal 2025, which ended on December 29, 2025.

Fourth Quarter 2025 Highlights

  • Net sales were $774.3 million, up 19% year on year

  • GAAP net income of $50.7 million, or $0.48 per diluted share

  • Adjusted EBITDA of $126.2 million, or 16.3% of net sales

  • Non-GAAP net income of $74.8 million, or $0.70 per diluted share, an all-time quarterly record high

  • Cash flow from operations of $62.9 million, or 8.1% of net sales

  • Total book to bill of 1.35 for the fourth quarter

  • A&D program backlog $1.6 billion

  • Data Center Computing and Networking combined end market revenues increased to 36% of total company revenues driven by generative AI demand

Fourth Quarter 2025 GAAP Financial Results
Net sales in the fourth quarter of 2025 were $774.3 million, compared to $651.0 million in the fourth quarter of 2024.

GAAP operating income in the fourth quarter of 2025 was $80.7 million. This compared to GAAP operating income in the fourth quarter of 2024 of $9.0 million, inclusive of a $32.6 million goodwill impairment charge related to the RF&S Components segment.

GAAP net income in the fourth quarter of 2025 was $50.7 million, or $0.48 per diluted share. This compared to GAAP net income in the fourth quarter of 2024 of $5.2 million, or $0.05 per diluted share, inclusive of a $32.6 million goodwill impairment charge related to the RF&S Components segment.

Fourth Quarter 2025 Non-GAAP Financial Results
Adjusted EBITDA in the fourth quarter of 2025 was $126.2 million, or 16.3% of net sales, compared to adjusted EBITDA of $95.7 million, or 14.7% of net sales, in the fourth quarter of 2024.

Non-GAAP net income in the fourth quarter of 2025 was $74.8 million, or $0.70 per diluted share. This compares to non-GAAP net income of $51.4 million, or $0.49 per diluted share, in the fourth quarter of 2024.

“We delivered another strong quarter with both revenues and non-GAAP EPS at or above the high end of the guided range. Revenues grew 19% reflecting continued demand strength in the Data Center Computing and Networking end markets supporting AI and data center buildouts. Our Medical, Industrial and Instrumentation end market experienced healthy double-digit revenue growth while Aerospace and Defense experienced higher than market growth,” said Edwin Roks, President & CEO of TTM Technologies Inc. “Adjusted EBITDA margins were 16.3%, reflecting continued solid execution,” concluded Dr. Roks.

Full Year 2025 Results
Net sales for 2025 increased to $2.9 billion from $2.4 billion in 2024, a 19.0% increase.

GAAP operating income for 2025 was $264.7 million. This compares to a GAAP operating income for 2024 of $116.0 million, inclusive of a $32.6 million goodwill impairment charge related to the RF&S Components segment.

GAAP net income for 2025 was $177.4 million, or $1.68 per diluted share. This compares to GAAP net income for 2024 of $56.3 million, or $0.54 per diluted share, inclusive of a $32.6 million goodwill impairment charge related to the RF&S Components segment.

On a non-GAAP basis, net income for 2025 was $259.0 million, or $2.46 per diluted share. This compares to 2024 non-GAAP net income of $177.5 million, or $1.70 per diluted share.

Adjusted EBITDA for 2025 was $456.3 million, or 15.7% of net sales, compared to $351.5 million, or 14.4% of net sales, for 2024.

"Our employees delivered powerful growth and profitability results in 2025 for TTM. Revenue growth of 19% was largely driven by generative AI in the Data Center Computing and Networking end markets and continued strength in the Aerospace and Defense, and Medical, Industrial, and Instrumentation end markets. Revenue fall through, favorable product mix, and improved execution helped to grow margins and non-GAAP EPS," continued Roks. “We continue to push forward and execute upon strategic priorities by capitalizing on our growth opportunities through leading product innovation and optimized technological and geographic capacity.”

Business Outlook
For the first quarter of 2026, TTM estimates that net sales will be in the range of $770 million to $810 million, and non-GAAP net income will be in the range of $0.64 to $0.70 per diluted share. For fiscal year 2026, TTM estimates that net sales will grow in the 15% to 20% range.

With respect to TTM’s outlook for non-GAAP net income per diluted share, we are unable to predict with reasonable certainty or without unreasonable effort certain items that may affect a comparable measure calculated and presented in accordance with GAAP. Our expected non-GAAP net income per diluted share excludes primarily the future impact of restructuring actions, impairment charges, unusual gains and losses including but not limited to unrealized foreign exchange translation, and tax adjustments. These reconciling items are highly variable and difficult to predict due to various factors outside of management’s control and could have a material impact on our future period net income per diluted share calculated and presented in accordance with GAAP. Accordingly, a reconciliation of non-GAAP net income per diluted share to a comparable measure calculated and presented in accordance with GAAP has not been provided because TTM is unable to provide such reconciliation without unreasonable effort. For the same reasons, TTM is unable to address the probable significance of the information.

Live Webcast/Conference Call
TTM will host a conference call and webcast to discuss fourth quarter and fiscal year 2025 results and the first quarter 2026 outlook on Wednesday, February 4, 2026, at 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time). The conference call will include forward-looking statements.

Access to the conference call will be available by clicking on the registration link TTM Technologies, Inc. Fourth Quarter and Fiscal 2025 Conference Call. Registering participants will receive dial in information and a unique PIN to join the call. Participants can register at any time up to the start of the conference call. The conference call will also be simulcast on the company’s website for those who would like to view the live webcast, and this can be accessed by clicking on the link TTM Technologies Fourth Quarter and Fiscal 2025 Webcast.

To Access a Replay of the Webcast
The replay of the webcast will remain accessible for one week following the live event on TTM’s website at TTM Technologies Inc. Fourth Quarter and Fiscal 2025 Webcast.

About TTM
TTM Technologies, Inc. is a leading global manufacturer of technology products, including mission systems, radio frequency (“RF”) components, RF microwave/microelectronic assemblies, and technologically advanced interconnect products, including PCBs and substrates. TTM stands for time-to-market, representing how TTM's time-critical, one-stop design, engineering and manufacturing services enable customers to reduce the time required to develop new products and bring them to market. Additional information can be found at www.ttm.com.

Forward-Looking Statements
The preliminary financial results included in this press release represent the most current information available to management. TTM’s actual results when disclosed in its Form 10-Q may differ from these preliminary results as a result of the completion of TTM’s financial closing procedures, final adjustments, completion of the review by TTM’s independent registered accounting firm, and other developments that may arise between now and the disclosure of the final results. This release contains forward-looking statements that relate to future events or performance. TTM cautions you that such statements are simply predictions and actual events or results may differ materially. These statements reflect TTM's current expectations, and TTM does not undertake to update or revise these forward-looking statements, even if experience or future changes make it clear that any projected results expressed or implied in this or other TTM statements will not be realized. Further, these statements involve risks and uncertainties, many of which are beyond TTM's control, which could cause actual results to differ materially from the forward-looking statements. These risks and uncertainties include, but are not limited to, general market and economic conditions, including interest rates, currency exchange rates, and consumer spending, demand for TTM's products, market pressures on prices of TTM's products, warranty claims, changes in product mix, contemplated significant capital expenditures and related financing requirements, TTM's dependence upon a small number of customers, and other factors set forth in the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of TTM’s public reports filed with the SEC.

About Our Non-GAAP Financial Measures
To supplement our consolidated condensed financial statements presented on a GAAP basis, this release includes information about TTM’s adjusted EBITDA, non-GAAP net income, and non-GAAP earnings per diluted share (“EPS”), all of which are non-GAAP financial measures. TTM presents non-GAAP financial information to enable investors to see TTM through the eyes of management and to provide better insight into TTM’s ongoing financial performance.

A material limitation associated with the use of the above non-GAAP financial measures is that they have no standardized measurement prescribed by GAAP and may not be comparable to similar non-GAAP financial measures used by other companies. TTM compensates for these limitations by providing full disclosure of each non-GAAP financial measure and reconciliations below to the most directly comparable GAAP financial measure. However, the non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.

Contact:
Sean K.F. Hannan,
Vice President, Investor Relations
[email protected]
+1 339 466 7737

- Tables Follow -

TTM TECHNOLOGIES, INC.

Selected Unaudited Financial Information

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

Full Year

 

 

 

 

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

$

774,320

 

 

$

650,965

 

 

$

2,906,345

 

 

$

2,442,753

 

 

Cost of goods sold

 

 

608,451

 

 

 

524,424

 

 

 

2,304,659

 

 

 

1,965,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

165,869

 

 

 

126,541

 

 

 

601,686

 

 

 

477,375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

21,077

 

 

 

19,977

 

 

 

85,460

 

 

 

80,030

 

 

 

General and administrative

 

 

50,058

 

 

 

45,266

 

 

 

192,149

 

 

 

170,107

 

 

 

Research and development

 

 

6,881

 

 

 

7,923

 

 

 

28,992

 

 

 

31,845

 

 

 

Amortization of definite-lived intangibles

 

 

6,888

 

 

 

6,914

 

 

 

27,554

 

 

 

35,550

 

 

 

Impairment of goodwill

 

 

-

 

 

 

32,600

 

 

 

-

 

 

 

32,600

 

 

 

Restructuring charges

 

 

216

 

 

 

4,833

 

 

 

2,847

 

 

 

11,200

 

 

 

 

Total operating expenses

 

 

85,120

 

 

 

117,513

 

 

 

337,002

 

 

 

361,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

80,749

 

 

 

9,028

 

 

 

264,684

 

 

 

116,043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(12,376

)

 

 

(11,204

)

 

 

(45,334

)

 

 

(47,515

)

 

Other, net

 

 

 

(6,365

)

 

 

16,507

 

 

 

(9,013

)

 

 

15,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

62,008

 

 

 

14,331

 

 

 

210,337

 

 

 

83,949

 

 

Income tax provision

 

 

(11,323

)

 

 

(9,161

)

 

 

(32,889

)

 

 

(27,650

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

50,685

 

 

$

5,170

 

 

$

177,448

 

 

$

56,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

Basic

 

 

$

0.49

 

 

$

0.05

 

 

$

1.73

 

 

$

0.55

 

 

 

Diluted

 

 

0.48

 

 

 

0.05

 

 

 

1.68

 

 

 

0.54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing per share amounts:

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

103,351

 

 

 

101,981

 

 

 

102,598

 

 

 

101,781

 

 

 

Diluted

 

 

106,596

 

 

 

104,576

 

 

 

105,453

 

 

 

104,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of the denominator used to calculate basic earnings per share and diluted earnings per share:

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

 

103,351

 

 

 

101,981

 

 

 

102,598

 

 

 

101,781

 

 

Dilutive effect of performance-based stock units, restricted stock units and stock options

 

 

3,245

 

 

 

2,595

 

 

 

2,855

 

 

 

2,317

 

 

Diluted shares

 

 

106,596

 

 

 

104,576

 

 

 

105,453

 

 

 

104,098

 


SELECTED BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

December 29, 2025

 

December 30, 2024

 

Cash and cash equivalents

 

$

501,234

 

 

$

503,932

 

 

Accounts receivable, net

 

 

563,741

 

 

 

448,611

 

 

Contract assets

 

 

468,006

 

 

 

381,382

 

 

Inventories

 

 

250,057

 

 

 

224,985

 

 

Total current assets

 

 

1,855,406

 

 

 

1,606,744

 

 

Property, plant and equipment, net

 

 

1,010,710

 

 

 

869,957

 

 

Total assets

 

 

3,840,331

 

 

 

3,472,494

 

 

 

 

 

 

 

 

 

 

 

Short-term debt, including current portion of long-term debt

 

$

3,815

 

 

$

3,795

 

 

Accounts payable

 

 

543,538

 

 

 

406,221

 

 

Contract liabilities

 

 

175,627

 

 

 

170,915

 

 

Total current liabilities

 

 

962,197

 

 

 

809,054

 

 

Long-term debt, net of discount and issuance costs

 

 

912,336

 

 

 

914,359

 

 

Total long-term liabilities

 

 

1,115,881

 

 

 

1,099,616

 

 

Total stockholders' equity

 

 

1,762,253

 

 

 

1,563,824

 

 

Total liabilities and stockholders' equity

 

 

3,840,331

 

 

 

3,472,494

 


SUPPLEMENTAL DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

Full Year

 

 

 

 

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

Gross margin

 

 

21.4

%

 

 

19.4

%

 

 

20.7

%

 

 

19.5

%

 

Operating margin

 

 

10.4

%

 

 

1.4

%

 

 

9.1

%

 

 

4.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

Full Year

 

 

 

 

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

End market breakdown1:

 

 

 

 

 

 

 

 

 

 

Aerospace and Defense

 

 

41

%

 

 

46

%

 

 

44

%

 

 

46

%

 

 

Automotive

 

 

9

%

 

 

12

%

 

 

10

%

 

 

13

%

 

 

Data Center Computing

 

 

28

%

 

 

22

%

 

 

24

%

 

 

20

%

 

 

Medical/Industrial/Instrumentation

 

 

14

%

 

 

13

%

 

 

14

%

 

 

14

%

 

 

Networking

 

 

8

%

 

 

7

%

 

 

8

%

 

 

7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

Full Year

 

 

 

 

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

Operating segment data1:

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

Aerospace & Defense

 

$

317,970

 

 

$

306,157

 

 

$

1,292,523

 

 

$

1,139,955

 

 

 

 

Commercial

 

 

448,452

 

 

 

339,261

 

 

 

1,585,701

 

 

 

1,275,701

 

 

 

 

RF&S Components

 

 

10,672

 

 

 

10,121

 

 

 

40,014

 

 

 

37,317

 

 

 

 

Intersegment eliminations

 

 

(2,774

)

 

 

(4,574

)

 

 

(11,893

)

 

 

(10,220

)

 

 

 

 

Total net sales

 

$

774,320

 

 

$

650,965

 

 

$

2,906,345

 

 

$

2,442,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating income:

 

 

 

 

 

 

 

 

 

 

 

Aerospace & Defense

 

 

44,870

 

 

 

41,548

 

 

 

183,813

 

 

 

141,800

 

 

 

 

Commercial

 

 

75,032

 

 

 

48,924

 

 

 

238,781

 

 

 

179,782

 

 

 

 

RF&S Components

 

 

3,672

 

 

 

2,527

 

 

 

11,253

 

 

 

8,666

 

 

 

 

 

Total segment operating income

 

$

123,574

 

 

$

92,999

 

 

$

433,847

 

 

$

330,248

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unallocated amounts:

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

(216

)

 

 

(4,833

)

 

 

(2,847

)

 

 

(11,200

)

 

 

 

Impairment of goodwill

 

 

-

 

 

 

(32,600

)

 

 

-

 

 

 

(32,600

)

 

 

 

Gain on sale of property, plant, and equipment

 

 

-

 

 

 

1,249

 

 

 

-

 

 

 

15,669

 

 

 

 

Acquisition-related and other charges

 

 

-

 

 

 

(1,585

)

 

 

(15

)

 

 

(14,524

)

 

 

 

Stock-based compensation

 

 

(12,082

)

 

 

(8,083

)

 

 

(41,668

)

 

 

(29,780

)

 

 

 

Other corporate expenses

 

 

(21,303

)

 

 

(28,869

)

 

 

(87,736

)

 

 

(96,878

)

 

 

 

Amortization of definite-lived intangibles

 

 

(9,224

)

 

 

(9,250

)

 

 

(36,897

)

 

 

(44,892

)

 

 

 

 

Total operating income

 

$

80,749

 

 

$

9,028

 

 

$

264,684

 

 

$

116,043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATIONS2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

Full Year

 

 

 

 

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP gross profit reconciliation3:

 

 

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

165,869

 

 

$

126,541

 

 

$

601,686

 

 

$

477,375

 

 

 

Add back item:

 

 

 

 

 

 

 

 

 

 

 

Amortization of definite-lived intangibles

 

 

2,336

 

 

 

2,336

 

 

 

9,343

 

 

 

9,342

 

 

 

 

Stock-based compensation

 

 

3,646

 

 

 

2,653

 

 

 

12,866

 

 

 

9,342

 

 

 

 

Unrealized (gain) loss on commodity hedge

 

 

(4,044

)

 

 

1,635

 

 

 

(5,879

)

 

 

370

 

 

 

 

Other charges

 

 

-

 

 

 

-

 

 

 

-

 

 

 

709

 

 

 

Non-GAAP gross profit

 

$

167,807

 

 

$

133,165

 

 

$

618,016

 

 

$

497,138

 

 

 

Non-GAAP gross margin

 

 

21.7

%

 

 

20.5

%

 

 

21.3

%

 

 

20.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP operating income reconciliation4:

 

 

 

 

 

 

 

 

 

 

GAAP operating income

 

$

80,749

 

 

$

9,028

 

 

$

264,684

 

 

$

116,043

 

 

 

Add back items:

 

 

 

 

 

 

 

 

 

 

 

Amortization of definite-lived intangibles

 

 

9,224

 

 

 

9,250

 

 

 

36,897

 

 

 

44,892

 

 

 

 

Stock-based compensation

 

 

12,082

 

 

 

8,083

 

 

 

41,668

 

 

 

29,780

 

 

 

 

(Gain) loss on sale of property, plant and equipment

 

 

-

 

 

 

(1,249

)

 

 

-

 

 

 

(15,669

)

 

 

 

Unrealized (gain) loss on commodity hedge

 

 

(4,044

)

 

 

1,635

 

 

 

(5,879

)

 

 

370

 

 

 

 

Impairment, restructuring, acquisition-related and other charges

 

 

226

 

 

 

39,018

 

 

 

3,044

 

 

 

58,324

 

 

 

Non-GAAP operating income

 

$

98,237

 

 

$

65,765

 

 

$

340,414

 

 

$

233,740

 

 

 

Non-GAAP operating margin

 

 

12.7

%

 

 

10.1

%

 

 

11.7

%

 

 

9.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income and EPS reconciliation5:

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

$

50,685

 

 

$

5,170

 

 

$

177,448

 

 

$

56,299

 

 

 

Add back items:

 

 

 

 

 

 

 

 

 

 

 

Amortization of definite-lived intangibles

 

 

9,224

 

 

 

9,250

 

 

 

36,897

 

 

 

44,892

 

 

 

 

Stock-based compensation

 

 

12,082

 

 

 

8,083

 

 

 

41,668

 

 

 

29,780

 

 

 

 

Non-cash interest expense

 

 

548

 

 

 

525

 

 

 

2,157

 

 

 

2,042

 

 

 

 

(Gain) loss on sale of property, plant and equipment

 

 

-

 

 

 

(1,249

)

 

 

-

 

 

 

(15,669

)

 

 

 

Unrealized (gain) loss on commodity hedge

 

 

(4,044

)

 

 

1,635

 

 

 

(5,879

)

 

 

370

 

 

 

 

Unrealized (gain) loss on foreign exchange

 

 

6,163

 

 

 

(13,048

)

 

 

14,629

 

 

 

(1,039

)

 

 

 

Impairment, restructuring, acquisition-related and other charges

 

 

226

 

 

 

39,018

 

 

 

3,044

 

 

 

58,324

 

 

 

 

Income taxes6

 

 

(63

)

 

 

2,005

 

 

 

(10,994

)

 

 

2,481

 

 

 

Non-GAAP net income

 

$

74,821

 

 

$

51,389

 

 

$

258,970

 

 

$

177,480

 

 

 

Non-GAAP earnings per diluted share

 

$

0.70

 

 

$

0.49

 

 

$

2.46

 

 

$

1.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

Full Year

 

 

 

 

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

Adjusted EBITDA reconciliation7:

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

$

50,685

 

 

$

5,170

 

 

$

177,448

 

 

$

56,299

 

 

 

Add back items:

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

11,323

 

 

 

9,161

 

 

 

32,889

 

 

 

27,650

 

 

 

 

Interest expense

 

 

12,376

 

 

 

11,204

 

 

 

45,334

 

 

 

47,515

 

 

 

 

Amortization of definite-lived intangibles

 

 

9,224

 

 

 

9,250

 

 

 

36,897

 

 

 

44,892

 

 

 

 

Depreciation expense

 

 

28,139

 

 

 

26,524

 

 

 

110,274

 

 

 

105,233

 

 

 

 

Stock-based compensation

 

 

12,082

 

 

 

8,083

 

 

 

41,668

 

 

 

29,780

 

 

 

 

(Gain) loss on sale of property, plant and equipment

 

 

-

 

 

 

(1,249

)

 

 

-

 

 

 

(15,669

)

 

 

 

Unrealized (gain) loss on commodity hedge

 

 

(4,044

)

 

 

1,635

 

 

 

(5,879

)

 

 

370

 

 

 

 

Unrealized (gain) loss on foreign exchange

 

 

6,163

 

 

 

(13,048

)

 

 

14,629

 

 

 

(1,039

)

 

 

 

Impairment, restructuring, acquisition-related and other charges

 

 

226

 

 

 

38,966

 

 

 

3,044

 

 

 

56,439

 

 

 

Adjusted EBITDA

 

$

126,174

 

 

$

95,696

 

 

$

456,304

 

 

$

351,470

 

 

 

Adjusted EBITDA margin

 

 

16.3

%

 

 

14.7

%

 

 

15.7

%

 

 

14.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow reconciliation:

 

 

 

 

 

 

 

 

 

 

Operating cash flow

 

$

62,930

 

 

$

86,054

 

 

$

291,882

 

 

$

236,894

 

 

 

Capital expenditures, net

 

 

(51,253

)

 

 

(52,761

)

 

 

(273,940

)

 

 

(152,871

)

 

 

Free cash flow

 

$

11,677

 

 

$

33,293

 

 

$

17,942

 

 

$

84,023

 


1 Prior year end market revenue and operating segment data has been recasted in connection with the Company's previously disclosed change in organization structure - refer to the recasted historical selected unaudited financial information in the Form 8-K filed on July 30, 2025 for further information.

2 This information provides a reconciliation of non-GAAP gross profit, non-GAAP operating income, non-GAAP net income, non-GAAP EPS, and adjusted EBITDA to the financial information in our consolidated condensed statements of operations. Prior year results have been revised to exclude the impact of unrealized (gain) loss on foreign exchange from non-GAAP net income, non-GAAP EPS, and adjusted EBITDA - refer to the revised historical non-GAAP financial information in the Form 8-K filed on February 5, 2025 for further information.

3 Non-GAAP gross profit and gross margin measures exclude amortization of definite-lived intangibles, stock-based compensation, unrealized (gain) loss on commodity hedge, and other charges.

4 Non-GAAP operating income and operating margin measures exclude amortization of definite-lived intangibles, stock-based compensation, (gain) loss on sale of property, plant and equipment, unrealized (gain) loss on commodity hedge, impairment, restructuring, acquisition-related, and other charges.

5 This information provides non-GAAP net income and non-GAAP EPS, which are non-GAAP financial measures. Management believes that both measures -- which add back amortization of definite-lived intangibles, stock-based compensation, non-cash interest expense, (gain) loss on sale of property, plant and equipment, unrealized (gain) loss on commodity hedge, unrealized (gain) loss on foreign exchange, impairment, restructuring, acquisition-related, and other charges as well as the associated tax impact of these charges and discrete tax items -- provide additional useful information to investors regarding the Company's ongoing financial condition and results of operations.

6 Income tax adjustments reflect the difference between income taxes based on a non-GAAP tax rate and a forecasted annual GAAP tax rate.

7 Adjusted EBITDA is defined as earnings before income taxes provision, interest expense, amortization of definite-lived intangibles, depreciation expense, stock-based compensation, (gain) loss on sale of property, plant and equipment, unrealized (gain) loss on commodity hedge, unrealized (gain) loss on foreign exchange, impairment, restructuring, acquisition-related, and other charges. We present adjusted EBITDA to enhance the understanding of our operating results, and it is a key measure we use to evaluate our operations. In addition, we provide our adjusted EBITDA because we believe that investors and securities analysts will find adjusted EBITDA to be a useful measure for evaluating our operating performance and comparing our operating performance with that of similar companies that have different capital structures and for evaluating our ability to meet our future debt service, capital expenditures, and working capital requirements. However, adjusted EBITDA should not be considered as an alternative to cash flows from operating activities as a measure of liquidity or as an alternative to net income as a measure of operating results in accordance with accounting principles generally accepted in the United States of America.