GHM Graham Corp

• Revenue increased 7.3% to $47.0 million driven by continued strength in key end-markets
• Gross profit margin improved 260 basis points to 24.8% of sales, net margin increased 300 basis points to 3.4% of sales, and adjusted EBITDA margin1 expanded 180 basis points to 8.6% of sales
• Net income per diluted share increased 600% to $0.14 in the third quarter; adjusted net income per diluted share1 increased 38% to $0.18
• Orders of $24.8 million, driven by demand from defense, space, and aftermarket; YTD Book-to-Bill ratio of 1.0x and a backlog of $385 million2
• Strong balance sheet with no debt, $30.0 million in cash, and access to $43 million under its revolving credit facility at quarter end to support growth initiatives
• Reiterated full year guidance for Sales and adjusted EBITDA1

Graham Corporation (NYSE: GHM) (“GHM” or the “Company”), a global leader in the design and manufacture of mission critical fluid, power, heat transfer and vacuum technologies for the defense, space, energy, and process industries, today reported financial results for its third quarter for the fiscal year ending March 31, 2025 (“fiscal 2025”).

“Our strong performance through the first three quarters of our fiscal year reflects continually improving execution across our business. Customer demand for our diversified product portfolio is robust, driving margin expansion through improved product mix and operational efficiency. The progress we have shown to date, coupled with advancing discussions on both new programs and expansions with existing customers, reinforces our confidence in achieving our long-term growth targets,” said Daniel J. Thoren, Chief Executive Officer.

____________________ 1 Adjusted EBITDA margin, Adjusted Net Income per Diluted Share and Adjusted EBITDA are non-GAAP measures. See attached tables and other information for important disclosures regarding Graham’s use of these non-GAAP measures. 2 Orders, backlog and book-to-bill ratio are key performance metrics. See “Key Performance Indicators” below for important disclosures regarding Graham’s use of these metrics.

Third Quarter Fiscal 2025 Performance Review (All comparisons are with the same prior-year period unless noted otherwise.)

($ in thousands except per share data)

Q3 FY25

 

Q3 FY24

 

$ Change

 

% Change

Net sales

$

47,037

 

$

43,818

 

$

3,219

7%

Gross profit

$

11,686

 

 

$

9,723

 

 

$

1,963

 

20%

Gross margin

 

24.8

%

 

 

22.2

%

 

 

 

+260 bps

Operating profit

$

2,210

 

 

$

911

 

 

$

1,299

 

143%

Operating margin

 

4.7

%

 

 

2.1

%

 

 

 

+260 bps

Net income

$

1,588

 

 

$

165

 

 

$

1,423

 

862%

Net income margin

 

3.4

%

 

 

0.4

%

 

 

 

+300 bps

Net income per diluted share

$

0.14

 

 

$

0.02

 

 

$

0.12

 

600%

Adjusted net income*

$

1,966

 

$

1,451

 

$

515

35%

Adjusted net income per diluted share*

$

0.18

 

 

$

0.13

 

 

$

0.05

 

38%

Adjusted EBITDA*

$

4,027

 

$

2,965

 

$

1,062

36%

Adjusted EBITDA margin*

 

8.6

%

 

 

6.8

%

 

 

 

+180 bps

*Graham believes that, when used in conjunction with measures prepared in accordance with U.S. generally accepted accounting principles, adjusted net income, adjusted net income per diluted share, adjusted EBITDA and adjusted EBITDA margin, which are non-GAAP measures, help in the understanding of its operating performance. See attached tables and other information for important disclosures regarding Graham’s use of these non-GAAP measures.

Quarterly net sales of $47.0 million increased 7.3%, or $3.2 million. Sales to the defense market grew by $2.7 million, or 11.1% from the prior year period, driven by the addition of new defense programs, the ramp-up of existing programs, better execution, and the timing of key project milestones. Additionally, higher chemical/petrochemical sales contributed $2.7 million to growth, driven by increased sales of capital equipment. Aftermarket sales to the refining, chemical/petrochemical, and defense markets of $9.7 million remained strong and were 2.4% higher than the prior year. See supplemental data for a further breakdown of sales by market and region.

Gross profit for the quarter increased $2.0 million to $11.7 million compared to the prior-year period of $9.7 million. As a percentage of sales, gross profit margin increased 260 basis points to 24.8%, compared to the fiscal third quarter of 2024. This increase was driven by leverage on higher volume, better execution, and improved pricing, partially offset by higher incentive compensation compared to the prior year period.

Additionally, the third quarter of fiscal 2025 gross profit benefited $0.3 million from a $2.1 million grant received from the BlueForge Alliance earlier this fiscal year to reimburse Graham for the cost of the Company’s defense welder training programs in Batavia and related equipment. To date, the Company has received $1.5 million of funding under this grant.

Selling, general and administrative expense (“SG&A”), including amortization, totaled $9.7 million, or 20.6% of sales, up $0.9 million compared with the prior year. This increase reflects the Company’s continued investments in its people, processes, and technology to drive long-term sustainable growth.

Included in other operating income for the third quarter of fiscal 2025 was a $0.2 million reversal of a previously accrued contingent earnout liability for P3. The reversal was due to delayed orders/projects that extended beyond the earnout period.

Cash Management and Balance Sheet Cash provided by operating activities totaled $27.9 million for the nine-month period ending December 31, 2024, an increase of $8.4 million from the comparable period in fiscal 2024. As of December 31, 2024, cash and cash equivalents were $30.0 million, up from $16.9 million at the end of fiscal 2024.

Capital expenditures of $13.8 million for the first nine months of fiscal 2025 were focused on capacity expansion, increasing capabilities, and productivity improvements. The Company increased its expected fiscal 2025 capital expenditures to be in the range of $15.0 million to $19.0 million from its previous expectations of $13.0 million to $18.0 million due to a faster pace of execution on the capital projects in process. All major capital projects are on time and on budget.

The Company had no debt outstanding at December 31, 2024 with $43 million available on its revolving credit facility after taking into account outstanding letters of credit.

Orders, Backlog, and Book-to-Bill Ratio See supplemental data filed with the Securities and Exchange Commission on Form 8-K and provided on the Company’s website for a further breakdown of orders and backlog by market. See “Key Performance Indicators” below for important disclosures regarding Graham’s use of these metrics.

(in millions)

Q2 24

Q3 24

Q4 24

FY24

Q1 25

Q2 25

Q3 25

FY25

Orders

$

36.5

$

123.3

$

40.8

$

268.4

$

55.8

$

63.7

$

24.8

$

144.2

Backlog

$

313.3

$

399.2

$

390.9

$

390.9

$

396.8

$

407.0

$

384.7

$

384.7

As expected, orders for the third quarter of fiscal 2025 declined to $24.8 million given the higher level of orders earlier in the fiscal year. Orders tend to be lumpy given the nature of our business (i.e. large capital projects) and in particular, orders to the defense industry, which span multiple years and are larger in size. Orders for the nine-month period ended December 31, 2024, were $144.2 million, resulting in a year-to-date book-to-bill ratio of 1.0x. After-market orders for the refining, petrochemical, and defense markets remained strong and totaled $13.0 million for the third quarter of fiscal 2025, an increase of 51% over the prior year.

Backlog at quarter end was $384.7 million, down 3.6% over the prior-year period and down 5.5% sequentially. Approximately 45% to 50% of orders currently in backlog are expected to be converted to sales in the next twelve months and another 35% to 40% are expected to convert to sales within one to two years. The majority of orders expected to convert beyond twelve months are for the defense industry, specifically the U.S. Navy.

Fiscal 2025 Outlook The Company’s outlook for 2025 was updated as follows:

(as of February 7, 2025)

Updated Fiscal 2025 Guidance

Previous Guidance

Net Sales

$200 million to $210 million

$200 million to $210 million

Gross Margin

24% to 25% of sales

23% to 24% of sales

SG&A expense (including amortization)(1)

18% to 19% of sales

17% to 18% of sales

Adjusted EBITDA(2)

$18 million to $21 million

$18 million to $21 million

Effective Tax Rate

20% to 22%

20% to 22%

Capital Expenditures

$15.0 million to $19.0 million

$13.0 million to $18.0 million

(1)

 

Includes approximately $6.5 million to $7.5 million of Barber-Nichols supplemental performance bonus, equity-based compensation, and enterprise resource planning (“ERP”) conversion costs included in SG&A expense.

(2)

 

Excludes net interest expense, income taxes, depreciation, and amortization from net income, as well as approximately $2.0 million to $3.0 million of equity-based compensation and ERP conversion costs included in SG&A expense and approximately $0.9 million of acquisition and integration income, net.

Webcast and Conference Call GHM’s management will host a conference call and live webcast on February 7, 2025 at 11:00 a.m. Eastern Time (“ET”) to review its financial results as well as its strategy and outlook. The review will be accompanied by a slide presentation, which will be made available immediately prior to the conference call on GHM’s investor relations website.

A question-and-answer session will follow the formal presentation. GHM’s conference call can be accessed by calling (201) 689-8560. Alternatively, the webcast can be monitored from the events section of GHM’s investor relations website.

A telephonic replay will be available from 3:00 p.m. ET today through Friday, February 14, 2025. To listen to the archived call, dial (412) 317-6671 and enter conference ID number 13750971 or access the webcast replay via the Company’s website at ir.grahamcorp.com, where a transcript will also be posted once available.

About Graham Corporation Graham is a global leader in the design and manufacture of mission critical fluid, power, heat transfer and vacuum technologies for the defense, space, energy, and process industries. Graham Corporation and its family of global brands are built upon world-renowned engineering expertise in vacuum and heat transfer, cryogenic pumps, and turbomachinery technologies, as well as its responsive and flexible service and the unsurpassed quality customers have come to expect from the Company’s products and systems. Graham Corporation routinely posts news and other important information on its website, grahamcorp.com, where additional information on Graham Corporation and its businesses can be found.

Safe Harbor Regarding Forward Looking Statements This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.

Forward-looking statements are subject to risks, uncertainties and assumptions and are identified by words such as “expects,” “future,” “outlook,” “anticipates,” “believes,” “could,” “guidance,” ”may”, “will,” “plan” and other similar words. All statements addressing operating performance, events, or developments that Graham Corporation expects or anticipates will occur in the future, including but not limited to, profitability of future projects and the business, its ability to deliver to plan, its ability to continue to strengthen relationships with customers in the defense industry, its ability to secure future projects and applications, expected expansion and growth opportunities, anticipated sales, revenues, adjusted EBITDA, adjusted EBITDA margins, capital expenditures and SG&A expenses, the timing of conversion of backlog to sales, orders, market presence, profit margins, tax rates, foreign sales operations, customer preferences, changes in market conditions in the industries in which it operates, changes in general economic conditions and customer behavior, forecasts regarding the timing and scope of the economic recovery in its markets, and its acquisition and growth strategy, are forward-looking statements. Because they are forward-looking, they should be evaluated in light of important risk factors and uncertainties. These risk factors and uncertainties are more fully described in Graham Corporation’s most recent Annual Report filed with the Securities and Exchange Commission (the “SEC”), included under the heading entitled “Risk Factors”, and in other reports filed with the SEC.

Should one or more of these risks or uncertainties materialize or should any of Graham Corporation’s underlying assumptions prove incorrect, actual results may vary materially from those currently anticipated. In addition, undue reliance should not be placed on Graham Corporation’s forward-looking statements. Except as required by law, Graham Corporation disclaims any obligation to update or publicly announce any revisions to any of the forward-looking statements contained in this news release.

Non-GAAP Financial Measures Adjusted EBITDA is defined as consolidated net income (loss) before net interest expense, income taxes, depreciation, amortization, other acquisition related expenses, and other unusual/nonrecurring expenses. Adjusted EBITDA margin is defined as Adjusted EBITDA as a percentage of sales. Adjusted EBITDA and Adjusted EBITDA margin are not measures determined in accordance with generally accepted accounting principles in the United States, commonly known as GAAP. Nevertheless, Graham believes that providing non-GAAP information, such as Adjusted EBITDA and Adjusted EBITDA margin, is important for investors and other readers of Graham's financial statements, as it is used as an analytical indicator by Graham's management to better understand operating performance. Moreover, Graham’s credit facility also contains ratios based on Adjusted EBITDA. Because Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP measures and are thus susceptible to varying calculations, Adjusted EBITDA, and Adjusted EBITDA margin, as presented, may not be directly comparable to other similarly titled measures used by other companies.

Adjusted net income and adjusted net income per diluted share are defined as net income and net income per diluted share as reported, adjusted for certain items and at a normalized tax rate. Adjusted net income and adjusted net income per diluted share are not measures determined in accordance with GAAP, and may not be comparable to the measures as used by other companies. Nevertheless, Graham believes that providing non-GAAP information, such as adjusted net income and adjusted net income per diluted share, is important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current quarter’s and current fiscal year's net income and net income per diluted share to the historical periods' net income and net income per diluted share. Graham also believes that adjusted net income per share, which adds back intangible amortization expense related to acquisitions, provides a better representation of the cash earnings of the Company.

Forward-Looking Non-GAAP Measures Forward-looking adjusted EBITDA and adjusted EBITDA margin are non-GAAP measures. The Company is unable to present a quantitative reconciliation of these forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures because such information is not available, and management cannot reliably predict the necessary components of such GAAP measures without unreasonable effort largely because forecasting or predicting our future operating results is subject to many factors out of our control or not readily predictable. In addition, the Company believes that such reconciliations would imply a degree of precision that would be confusing or misleading to investors. The unavailable information could have a significant impact on the Company’s fiscal 2025 financial results. These non-GAAP financial measures are preliminary estimates and are subject to risks and uncertainties, including, among others, changes in connection with purchase accounting, quarter-end, and year-end adjustments. Any variation between the Company’s actual results and preliminary financial estimates set forth above may be material.

Key Performance Indicators In addition to the foregoing non-GAAP measures, management uses the following key performance metrics to analyze and measure the Company’s financial performance and results of operations: orders, backlog, and book-to-bill ratio. Management uses orders and backlog as measures of current and future business and financial performance, and these may not be comparable with measures provided by other companies. Orders represent written communications received from customers requesting the Company to provide products and/or services. Backlog is defined as the total dollar value of net orders received for which revenue has not yet been recognized. Management believes tracking orders and backlog are useful as they often times are leading indicators of future performance. In accordance with industry practice, contracts may include provisions for cancellation, termination, or suspension at the discretion of the customer.

The book-to-bill ratio is an operational measure that management uses to track the growth prospects of the Company. The Company calculates the book-to-bill ratio for a given period as net orders divided by net sales.

Given that each of orders, backlog, and book-to-bill ratio are operational measures and that the Company's methodology for calculating orders, backlog and book-to-bill ratio does not meet the definition of a non-GAAP measure, as that term is defined by the U.S. Securities and Exchange Commission, a quantitative reconciliation for each is not required or provided.

FINANCIAL TABLES FOLLOW.

 

Graham Corporation

Consolidated Statements of Operations - Unaudited

(Amounts in thousands, except per share data)

 

Three Months Ended

 

Nine Months Ended

December 31,

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

 

2023

 

 

% Change

 

 

2024

 

 

 

2023

 

 

% Change

Net sales

$

47,037

 

$

43,818

 

7%

 

$

150,551

 

 

$

136,463

 

10%

Cost of products sold

 

35,351

 

 

34,095

 

4%

 

 

113,698

 

 

 

108,572

 

5%

Gross profit

 

11,686

 

 

9,723

 

20%

 

 

36,853

 

 

 

27,891

 

32%

Gross margin

 

24.8

%

 

22.2

%

 

 

 

24.5

%

 

 

20.4

%

 

 

 

 

 

 

 

 

Operating expenses and income:

 

 

 

 

 

 

Selling, general and administrative

 

9,260

 

 

8,429

 

10%

 

 

26,821

 

 

 

21,563

 

24%

Selling, general and administrative – amortization

 

436

 

 

383

 

14%

 

 

1,309

 

 

 

930

 

41%

Other operating income

 

(220

)

 

-

 

NA

 

 

(946

)

 

 

-

 

NA

Operating profit

 

2,210

 

 

911

 

143%

 

 

9,669

 

 

 

5,398

 

79%

Operating margin

 

4.7

%

 

2.1

%

 

 

 

6.4

%

 

 

4.0

%

 

 

 

 

 

 

 

 

Loss on extinguishment of debt

 

-

 

 

726

 

(100%)

 

 

-

 

 

 

726

 

(100%)

Other expense, net

 

91

 

 

93

 

(2%)

 

 

273

 

 

 

280

 

(3%)

Interest (income) expense, net

 

(128

)

 

37

 

NA

 

 

(442

)

 

 

277

 

NA

Income before provision (benefit) for income taxes

 

2,247

 

 

55

 

NA

 

 

9,838

 

 

4,115

 

139%

Provision (benefit) for income taxes

 

659

 

 

(110

)

NA

 

 

2,003

 

 

 

899

 

123%

Net income

$

1,588

 

$

165

 

862%

 

$

7,835

 

 

$

3,216

 

144%

 

 

 

 

 

 

 

Per share data:

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

Net income

$

0.15

 

$

0.02

 

650%

 

$

0.72

 

$

0.30

 

140%

Diluted:

 

 

 

Net income

$

0.14

 

$

0.02

 

600%

 

$

0.71

 

$

0.30

 

137%

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

Basic

 

10,890

 

 

10,775

 

 

 

 

10,880

 

 

 

10,709

 

 

Diluted

 

11,057

 

 

10,920

 

 

 

 

11,016

 

 

 

10,792

 

 

 

 

 

 

 

 

 

NA: Not Applicable

Graham Corporation

Consolidated Balance Sheets – Unaudited

(Amounts in thousands, except per share data)

 

 

 

 

 

 

 

December 31,

 

March 31,

 

 

 

2024

 

 

 

2024

 

Assets

 

Current assets:

 

Cash and cash equivalents

$

30,046

 

 

$

16,939

 

Trade accounts receivable, net of allowances ($402 and $79 at December 31, and March 31, 2024, respectively)

 

34,951

 

 

 

44,400

 

Unbilled revenue

 

37,777

 

 

 

28,015

 

Inventories

 

39,026

 

 

 

33,410

 

Prepaid expenses and other current assets

 

3,866

 

 

 

3,561

 

Income taxes receivable

 

46

 

 

 

-

 

Total current assets

 

145,712

 

 

 

126,325

 

Property, plant and equipment, net

 

44,133

 

 

 

32,080

 

Prepaid pension asset

 

6,571

 

 

 

6,396

 

Operating lease assets

 

6,433

 

 

 

7,306

 

Goodwill

 

25,520

 

 

 

25,520

 

Customer relationships, net

 

13,444

 

 

14,299

 

Technology and technical know-how, net

 

10,499

 

 

11,065

 

Other intangible assets, net

 

6,939

 

 

 

7,181

 

Deferred income tax asset

 

2,928

 

 

 

2,983

 

Other assets

 

2,071

 

 

724

 

Total assets

$

264,250

 

$

233,879

 

 

 

Liabilities and stockholders’ equity

 

Current liabilities:

 

Current portion of finance lease obligations

$

21

 

 

$

20

 

Accounts payable

 

25,390

 

 

 

20,788

 

Accrued compensation

 

16,695

 

 

 

16,800

 

Accrued expenses and other current liabilities

 

4,645

 

 

 

6,666

 

Customer deposits

 

92,971

 

 

71,987

 

Operating lease liabilities

 

1,138

 

 

1,237

 

Income taxes payable

 

65

 

 

 

715

 

Total current liabilities

 

140,925

 

 

 

118,213

 

Finance lease obligations

 

51

 

 

 

65

 

Operating lease liabilities

 

5,630

 

 

 

6,449

 

Accrued pension and postretirement benefit liabilities

 

1,257

 

 

 

1,254

 

Other long-term liabilities

 

1,956

 

 

 

2,332

 

Total liabilities

 

149,819

 

 

128,313

 

 

 

Stockholders’ equity:

 

Preferred stock, $1.00 par value, 500 shares authorized

 

-

 

 

 

-

 

Common stock, $0.10 par value, 25,500 shares authorized, 11,064 and 10,993 shares issued and 10,890 and 10,850 shares outstanding at December 31 and March 31, 2024, respectively

 

1,106

 

 

 

1,099

 

Capital in excess of par value

 

33,546

 

 

 

32,015

 

Retained earnings

 

89,834

 

 

 

81,999

 

Accumulated other comprehensive loss

 

(6,667

)

 

 

(7,013

)

Treasury stock (174 and 143 shares at December 31, and March 31, 2024, respectively)

 

(3,388

)

 

 

(2,534

)

Total stockholders’ equity

 

114,431

 

 

105,566

 

Total liabilities and stockholders’ equity

$

264,250

 

$

233,879

 

Graham Corporation

Consolidated Statements of Cash Flows – Unaudited

(Amounts in thousands)

 

 

 

 

 

Nine Months Ended

 

 

December 31,

 

 

 

2024

 

 

 

2023

 

Operating activities:

 

 

 

Net income

 

$

7,835

 

 

$

3,216

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation

 

 

2,712

 

 

 

2,375

 

Amortization of intangible assets

 

 

1,663

 

 

 

1,487

 

Amortization of actuarial losses

 

 

586

 

 

 

632

 

Amortization of debt issuance costs

 

 

-

 

 

 

131

 

Equity-based compensation expense

 

 

1,204

 

 

 

1,002

 

Loss on extinguishment of debt

 

 

-

 

 

 

726

 

Change in fair value of contingent consideration

 

 

(946

)

 

 

-

 

Deferred income taxes

 

 

(91

)

 

 

935

 

(Increase) decrease in operating assets, net of acquisitions:

 

 

 

Accounts receivable

 

 

9,394

 

 

 

(11,335

)

Unbilled revenue

 

 

(9,879

)

 

 

11,213

 

Inventories

 

 

(5,628

)

 

 

(4,357

)

Prepaid expenses and other current and non-current assets

 

 

(1,665

)

 

 

(1,526

)

Income taxes receivable

 

 

(46

)

 

 

(459

)

Operating lease assets

 

 

965

 

 

 

894

 

Prepaid pension asset

 

 

(175

)

 

 

(215

)

Increase (decrease) in operating liabilities, net of acquisitions:

 

 

 

Accounts payable

 

 

3,914

 

 

 

(3,949

)

Accrued compensation, accrued expenses and other current and non-current liabilities

 

 

(1,380

)

 

 

2,948

 

Customer deposits

 

 

21,000

 

 

 

16,590

 

Operating lease liabilities

 

 

(948

)

 

 

(825

)

Income taxes payable

 

 

(646

)

 

 

-

 

Long-term portion of accrued compensation, accrued pension, and postretirement benefit liabilities

 

 

4

 

 

 

-

 

Net cash provided by operating activities

 

 

27,873

 

 

19,483

 

Investing activities:

 

 

 

Purchase of property, plant and equipment

 

 

(13,800

)

 

 

(5,193

)

Proceeds from disposal of property, plant and equipment

 

 

-

 

 

 

38

 

Acquisition of P3 Technologies, LLC

 

 

(170

)

 

 

(6,812

)

Net cash used by investing activities

 

 

(13,970

)

 

 

(11,967

)

Financing activities:

 

 

 

Borrowings of short-term debt obligations

 

 

-

 

 

 

13,000

 

Principal repayments on debt

 

 

-

 

 

 

(22,522

)

Payment of debt exit costs

 

 

-

 

 

 

(752

)

Repayments on finance lease obligations

 

 

(237

)

 

 

(224

)

Issuance of common stock

 

 

334

 

 

 

225

 

Payment of debt issuance costs

 

 

-

 

 

 

(241

)

Purchase of treasury stock

 

 

(854

)

 

 

(57

)

Net cash used by financing activities

 

 

(757

)

 

 

(10,571

)

Effect of exchange rate changes on cash

 

 

(39

)

 

 

(39

)

Net increase (decrease) in cash and cash equivalents

 

 

13,107

 

 

 

(3,094

)

Cash and cash equivalents at beginning of period

 

 

16,939

 

 

 

18,257

 

Cash and cash equivalents at end of period

 

$

30,046

 

$

15,163

 

Graham Corporation

Adjusted EBITDA Reconciliation

(Unaudited, $ in thousands)

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

December 31,

 

December 31,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net income

$

1,588

 

$

165

 

 

$

7,835

 

$

3,216

 

Acquisition & integration (income) expense

 

(220

)

 

 

274

 

 

 

(900

)

 

 

274

 

Debt amendment costs

 

-

 

 

744

 

 

-

 

 

744

 

ERP Implementation costs

 

157

 

 

 

56

 

 

 

704

 

 

 

56

 

Net interest (income) expense

 

(128

)

 

37

 

 

(442

)

 

277

 

Income tax expense (benefit)

 

659

 

 

 

(110

)

 

 

2,003

 

 

 

899

 

Equity-based compensation expense

 

426

 

 

377

 

 

1,204

 

 

1,002

 

Depreciation & amortization

 

1,545

 

 

 

1,422

 

 

 

4,375

 

 

 

3,862

 

Adjusted EBITDA(1)

$

4,027

 

$

2,965

 

$

14,779

 

$

10,330

 

 

Net sales

$

47,037

 

$

43,818

 

$

150,551

 

$

136,463

 

 

Net income margin

 

3.4

%

 

0.4

%

 

5.2

%

 

2.4

%

Adjusted EBITDA margin

 

8.6

%

 

6.8

%

 

9.8

%

 

7.6

%

(1) Beginning in the fourth quarter of fiscal 2024, Adjusted EBITDA no longer excludes the Barber-Nichols supplemental performance bonus, but now excludes the impact of non-cash equity-based compensation expense in order to be more consistent with market practice. Prior period results have been adjusted to reflect these changes on a comparable basis. The Barber-Nichols supplemental performance bonus expense was $1.1 million and $3.2 million for the third quarter and first nine months of fiscal 2025, respectively, and $1.3 million and $2.8 million for the third quarter and first nine months of fiscal 2024, respectively, and will be completed at the end of fiscal year 2026.

Graham Corporation

Adjusted Net Income and Adjusted Net Income per Diluted Share Reconciliation

(Unaudited, $ in thousands, except per share amounts)

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

December 31,

 

December 31,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net income

$

1,588

 

$

165

 

$

7,835

 

$

3,216

 

Acquisition & integration (income) expense

 

(220

)

 

 

274

 

 

 

(900

)

 

274

 

Amortization of intangible assets

 

554

 

 

596

 

 

1,663

 

 

1,487

 

Debt amendment costs

 

-

 

 

 

744

 

 

 

-

 

 

 

744

 

ERP Implementation costs

 

157

 

 

56

 

 

704

 

 

56

 

Normalized tax rate(1)

 

(113

)

 

 

(384

)

 

 

(337

)

 

 

(589

)

Adjusted net income(2)

$

1,966

 

$

1,451

 

$

8,965

 

$

5,188

 

GAAP net income per diluted share

$

0.14

 

$

0.02

 

$

0.71

 

$

0.30

 

Adjusted net income per diluted share(2)

$

0.18

 

 

$

0.13

 

 

$

0.81

 

 

$

0.48

 

Diluted weighted average common shares outstanding

 

11,057

 

 

10,920

 

 

11,016

 

 

10,792

 

(1) Applies a normalized tax rate to non-GAAP adjustments, which are pre-tax, based upon the statutory tax rate.

(2) Beginning in the fourth quarter of fiscal 2024, Adjusted Net Income no longer excludes the Barber-Nichols supplemental performance bonus. Prior period results have been adjusted to reflect this change on a comparable basis. The Barber-Nichols performance bonus expense, net-of-tax, was $0.8 million and $2.5 million for the third quarter and first nine months of fiscal 2025, respectively, and $1.0 million and $2.2 million for the third quarter and first nine months of fiscal 2024, respectively, and will be completed at the end of fiscal year 2026.

Acquisition and integration (income) expense are incremental costs that are directly related to and as a result of the P3 acquisition. These costs (income) may include, among other things, professional, consulting and other fees, system integration costs, and contingent consideration fair value adjustments. ERP implementation costs primarily relate to consulting costs (training, data conversion, and project management) incurred in connection with the ERP system being implemented throughout our Batavia, New York facility in order to enhance efficiency and productivity and are not expected to recur once the project is completed. Debt amendment costs consist of accelerated write-offs of unamortized deferred debt issuance costs and discounts, prepayment penalties and attorney fees in connection with the amendment of our credit facility in October 2023.

View source version on businesswire.com: https://www.businesswire.com/news/home/20250206161483/en/

Christopher J. Thome Vice President - Finance and CFO Phone: (585) 343-2216 Tom Cook Investor Relations (203) 682-8250 Tom.Cook@icrinc.com