TradeStation

Get Cash Back and $0 Commissions
+ The Power of TradeStation

NPK Reports Fourth Quarter and Full Year 2024 Results

Business Wire 26-Feb-2025 4:15 PM

NPK International Inc. (NYSE:NPKI) ("NPK" or the "Company") today announced results for the three and twelve months ended December 31, 2024.

FOURTH QUARTER 2024 RESULTS (all comparisons versus the prior year period unless otherwise noted)

  • Revenues of $57.5 million, +24%
  • Operating income from continuing operations of $11.6 million
  • Operating margin from continuing operations of 20.2%
  • Income from continuing operations of $8.0 million, or $0.09 per diluted share; Adjusted Income from Continuing Operations of $7.1 million, or $0.08 per diluted share
  • Adjusted EBITDA from Continuing Operations of $17.1 million, +35%
  • Adjusted EBITDA margin from Continuing Operations of 29.7%
  • Total cash of $18 million and total debt of $8 million as of December 31, 2024

FULL YEAR 2024 RESULTS (all comparisons versus the prior year period unless otherwise noted)

  • Revenues of $217.5 million, +5%
  • Operating income from continuing operations of $32.4 million
  • Operating margin from continuing operations of 14.9%
  • Income from continuing operations of $35.6 million, or $0.41 per diluted share; Adjusted Income from Continuing Operations of $20.3 million, or $0.23 per diluted share
  • Adjusted EBITDA from Continuing Operations of $54.9 million, +12%
  • Adjusted EBITDA margin from Continuing Operations of 25.2%
 

 

Fourth Quarter

 

 

 

(In millions)

 

2024

 

 

 

2023

 

 

Change

Revenues

$

57.5

 

 

$

46.5

 

 

$

11.0

 

Operating income from continuing operations

$

11.6

 

 

$

6.1

 

 

$

5.5

 

Adjusted EBITDA from continuing operations

$

17.1

 

 

$

12.7

 

 

$

4.4

 

Operating margin from continuing operations (%)

 

20.2

%

 

 

13.1

%

 

 

710

bps

Adjusted EBITDA margin from continuing operations (%)

 

29.7

%

 

 

27.3

%

 

 

240

bps

 

Full Year

 

 

 

(In millions)

 

2024

 

 

 

2023

 

 

Change

Revenues

$

217.5

 

 

$

207.6

 

 

$

9.9

 

Operating income from continuing operations

$

32.4

 

 

$

22.9

 

 

$

9.5

 

Adjusted EBITDA from continuing operations

$

54.9

 

 

$

48.9

 

 

$

6.0

 

Operating margin from continuing operations (%)

 

14.9

%

 

 

11.0

%

 

 

390

bps

Adjusted EBITDA margin from continuing operations (%)

 

25.2

%

 

 

23.6

%

 

 

160

bps

 

MANAGEMENT COMMENTARY

"We delivered a strong finish to a historic year for NPK," stated Matthew Lanigan, President and CEO of NPK International. "Through our third quarter 2024 divestiture, we streamlined our business model to focus exclusively on site-access and specialty rental solutions. We have also sharpened our commercial strategy and completed the expansion of our commercial sales team, to accelerate the penetration of higher-value growth opportunities. This transformative shift positions us to further optimize our return on invested capital through continued investments in organic expansion, targeted investments in inorganic growth and our $50 million share repurchase authorization.

"Our nationwide sales coverage model and targeted focus on key growth accounts has positioned us to prioritize higher-growth, higher-value opportunities, consistent with our strategic focus. Our team demonstrated strong execution on our commercial growth and operational excellence initiatives throughout the year, a performance that culminated in 12% year-over-year organic growth in Adjusted EBITDA," continued Lanigan. "Revenue growth and continued cost discipline contributed to improved operating leverage, resulting in 160 bps of Adjusted EBITDA margin expansion, when compared to the prior year.

"We delivered an outstanding fourth quarter performance," continued Lanigan. "Fourth quarter revenue and Adjusted EBITDA increased by 24% and 35%, respectively, as rental revenue reached a new single-quarter record. Gross margin increased by nearly 500 bps to a two-year high, supported by a more favorable sales mix, while Adjusted EBITDA margin increased by 240 bps to 29.7%, when compared to the prior year.

"During the fourth quarter, we launched our new brand identity, NPK International, a leading worksite access solutions company committed to providing best-in-class products and services to support our customers critical infrastructure projects," continued Lanigan. "We continue to make progress with our industry reclassification process and currently expect our new industry classification to be finalized before our first quarter 2025 results conference call.

"Today, we are introducing financial guidance for the full-year 2025," continued Lanigan. "We remain constructive on the long-term outlook for utility and critical infrastructure spending, together with our proven ability to deliver profitable growth through the cycle. To that end, at the midpoint of our 2025 financial guidance, we anticipate revenue and Adjusted EBITDA growth of 10% and 18%, respectively, when compared to the full-year 2024. Our guidance also assumes 2025 net capital expenditures of between $35 million to $40 million, approximately 80% of which is expected to be allocated toward the continued expansion of our rental fleet.

"Entering 2025, NPK is uniquely positioned to capitalize on both favorable demand conditions within our utilities transmission and critical infrastructure markets, along with increased adoption of our next-generation composite matting technology," continued Lanigan. "We remain focused on accelerating our pace of organic growth through geographic expansion, market share gains, and capabilities expansion within our worksite access markets, while continuing to drive efficiency improvements and cost optimization across the organization, consistent with our long-term focus on sustained value creation."

BUSINESS UPDATE

NPK is engaged in a multi-year business transformation plan designed to drive organic commercial growth within targeted, higher-margin product and rental markets; improve asset optimization and organizational efficiency; and pursue a capital allocation strategy that prioritizes investments in opportunities with superior return profiles, together with a programmatic return of capital program.

Fourth quarter 2024 highlights include:

  • Strong customer demand for matting rental and related services. Revenues from specialty rental and related services increased to a record $42 million in the fourth quarter, driven by elevated demand from key customer accounts in support of scheduled transmission projects. Revenues from product sales also increased to $16 million for the fourth quarter of 2024, reflecting typical quarterly fluctuations in order and delivery timing.
  • Improved operating efficiency. NPK remains focused on efficiency improvements and operating cost optimization across every aspect of its business. The Company continues to evaluate and execute actions intended to streamline the organization and its cost structure, while targeting SG&A as percentage of revenue in the mid-teens percent range by early 2026. In the fourth quarter of 2024, NPK's SG&A as percentage of revenue was 18.6%, a decline of nearly 350 bps versus the prior year period.
  • Robust return of capital program. In February 2024, the Board of Directors increased the authorization for repurchases of common stock up to $50.0 million. No share repurchases were made in 2024 due to trading blackout restrictions associated with the Fluids Systems sale process that was completed in September 2024, along with other events.
  • New brand identity. During the fourth quarter of 2024, the Company announced a name change from Newpark Resources (NYSE:NR) to NPK International (NYSE:NPKI). On December 19, 2024, the Company's common stock began trading on the NYSE under the ticker symbol ‘NPKI'.

FINANCIAL PERFORMANCE

In the fourth quarter of 2024, NPK generated income from continuing operations of $8.0 million, or $0.09 per diluted share, on total revenue of $57.5 million, compared to income from continuing operations of $5.2 million, or $0.06 per diluted share, on total revenue of $46.5 million, in the prior year period. Income from continuing operations for the fourth quarter of 2024 includes an income tax benefit of $1.3 million primarily reflecting the release of valuation allowances on U.S. state net operating losses following the sale of the Fluids Systems business. Gross margin was 39.2% in the fourth quarter 2024, compared to 34.2% in the fourth quarter of 2023. The Company reported Adjusted EBITDA from Continuing Operations of $17.1 million in the fourth quarter of 2024, or 29.7% of total revenue, compared to $12.7 million, or 27.3% of total revenue, in the fourth quarter of 2023.

Selling, general and administrative expenses were $10.7 million (18.6% of revenues) in the fourth quarter of 2024, compared to $10.2 million (22.1% of revenues) in the prior year period. For the full year 2024, selling, general and administrative expenses were $46.0 million (21.2% of revenues), compared to $51.1 million (24.6%) in the prior year.

BALANCE SHEET AND LIQUIDITY

As of December 31, 2024, NPK had total cash of $18 million, total debt of $8 million, and available liquidity under its U.S. ABL credit facility of $66 million. Additionally, the Company had $18 million of receivables and net deferred consideration from the Fluids Systems sale as of December 31, 2024.

Operating cash flow used $4 million in the fourth quarter of 2024, which included $20 million usage in net working capital driven by the elevated business activity. Capital investments used $12 million, net, primarily funding the expansion of the mat rental fleet to support increased fourth quarter customer demand. The Company reduced debt outstanding by $6 million in the fourth quarter and remained in a net cash positive position as of December 31, 2024.

FINANCIAL GUIDANCE

The following forward-looking guidance reflects the Company's current expectations and beliefs as of February 26, 2025 and is subject to change. The following statements apply only as of the date of this disclosure and are expressly qualified in their entirety by the cautionary statements included elsewhere in this document.

For the full year 2025, NPK currently anticipates the following:

  • Revenues in a range of $230 million to $250 million
  • Adjusted EBITDA in a range of $60 million to $70 million
  • Capital expenditures in a range of $35 million to $40 million

FOURTH QUARTER 2024 RESULTS CONFERENCE CALL

A conference call will be held Thursday, February 27, 2025 at 9:30 a.m. ET to review the Company's financial results and conduct a question-and-answer session.

A webcast of the conference call will be available in the Investor Relations section of the Company's website at www.npki.com. Individuals can also participate by teleconference dial-in. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.

To participate in the live teleconference:

Domestic Live:

800-245-3047

International Live:

203-518-9765

Conference ID:

NPKIQ424

To listen to a replay of the teleconference, which subsequently will be available through March 6, 2025:

Domestic Replay:

800-839-5629

International Replay:

402-220-2556

ABOUT NPK INTERNATIONAL

NPK International Inc. is a temporary worksite access solutions company that manufactures, sells, and rents recyclable composite matting products, along with a full suite of services, including planning, logistics, and site restoration. As a geographically diversified company, the Company delivers superior quality and reliability across critical infrastructure markets, including electrical transmission and distribution, oil and gas exploration, pipeline, renewable energy, petrochemical, construction, and other industries. For more information, visit our website at www.npki.com.

FORWARD-LOOKING STATEMENTS

This news release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. All statements other than statements of historical facts are forward-looking statements. Words such as "will," "may," "could," "would," "should," "anticipates," "believes," "estimates," "expects," "plans," "intends," "guidance," and similar expressions are intended to identify these forward-looking statements but are not the exclusive means of identifying them. These statements are not guarantees that our expectations will prove to be correct and involve a number of risks, uncertainties, and assumptions. Many factors, including those discussed more fully elsewhere in this release and in documents filed with the Securities and Exchange Commission by NPK, particularly its Annual Report on Form 10-K, and its Quarterly Reports on Form 10-Q, as well as others, could cause actual plans or results to differ materially from those expressed in, or implied by, these statements. These risk factors include, but are not limited to, risks related to our recently completed sale of the Fluids Systems business; our ability to generate organic growth; economic and market conditions that may impact our customers' future spending; the effective management of our fleet, including our ability to properly manufacture, safeguard, and maintain our fleet; international operations; operating hazards present in our and our customers' industries and substantial liability claims; our contracts that can be terminated or downsized by our customers without penalty; our product offering and market expansion; our ability to attract, retain, and develop qualified leaders, key employees, and skilled personnel; expanding our services in the utilities sector, which may require unionized labor; the price and availability of raw materials; inflation; capital investments and business acquisitions; market competition; technological developments and intellectual property; severe weather, natural disasters, and seasonality; public health crises, epidemics, and pandemics; our cost and continued availability of borrowed funds, including noncompliance with debt covenants; environmental laws and regulations; legal compliance; the inherent limitations of insurance coverage; income taxes; cybersecurity incidents or business system disruptions; activist stockholders that may attempt to effect changes at our Company or acquire control over our Company; share repurchases; and our amended and restated bylaws, which could limit our stockholders' ability to obtain what such stockholders believe to be a favorable judicial forum for disputes with us or our directors, officers or other employees. We assume no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by securities laws. NPK's filings with the Securities and Exchange Commission can be obtained at no charge at www.sec.gov, as well as through our website at www.npki.com.

 
 
 

NPK International Inc. Condensed Consolidated Statements of Operations (Unaudited) 

 

 

Three Months Ended

 

Twelve Months Ended

(In thousands, except per share data)

December 31,

2024

 

September 30,

2024

 

December 31,

2023

 

December 31,

2024

 

December 31,

2023

Revenues

$

57,524

 

 

$

44,207

 

 

$

46,455

 

 

$

217,489

 

 

$

207,648

 

Cost of revenues

 

35,001

 

 

 

32,067

 

 

 

30,566

 

 

 

140,359

 

 

 

135,094

 

Selling, general and administrative expenses

 

10,713

 

 

 

11,005

 

 

 

10,249

 

 

 

46,048

 

 

 

51,083

 

Other operating (income) loss, net

 

166

 

 

 

(99

)

 

 

(437

)

 

 

(1,269

)

 

 

(1,469

)

Operating income from continuing operations

 

11,644

 

 

 

1,234

 

 

 

6,077

 

 

 

32,351

 

 

 

22,940

 

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange (gain) loss

 

699

 

 

 

(562

)

 

 

(717

)

 

 

869

 

 

 

(889

)

Interest expense, net

 

9

 

 

 

943

 

 

 

953

 

 

 

2,621

 

 

 

4,107

 

Income from continuing operations before income taxes

 

10,936

 

 

 

853

 

 

 

5,841

 

 

 

28,861

 

 

 

19,722

 

 

 

 

 

 

 

 

 

 

 

Provision (benefit) for income taxes from continuing operations (1)

 

2,888

 

 

 

(14,016

)

 

 

673

 

 

 

(6,738

)

 

 

5,573

 

Income from continuing operations

 

8,048

 

 

 

14,869

 

 

 

5,168

 

 

 

35,599

 

 

 

14,149

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations before income taxes

 

(712

)

 

 

629

 

 

 

(3,893

)

 

 

4,360

 

 

 

5,460

 

Loss on sale of discontinued operations before income taxes

 

 

 

 

(195,729

)

 

 

 

 

 

(195,729

)

 

 

 

Provision (benefit) for income taxes from discontinued operations

 

(1,367

)

 

 

(5,933

)

 

 

1,751

 

 

 

(5,508

)

 

 

5,093

 

Income (loss) from discontinued operations

 

655

 

 

 

(189,167

)

 

 

(5,644

)

 

 

(185,861

)

 

 

367

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

8,703

 

 

$

(174,298

)

 

$

(476

)

 

$

(150,262

)

 

$

14,516

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share - basic:

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

0.09

 

 

$

0.17

 

 

$

0.06

 

 

$

0.41

 

 

$

0.16

 

Income (loss) from discontinued operations

 

0.01

 

 

 

(2.19

)

 

 

(0.07

)

 

 

(2.17

)

 

 

 

Net income (loss)

$

0.10

 

 

$

(2.02

)

 

$

(0.01

)

 

$

(1.75

)

 

$

0.17

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share - diluted:

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

0.09

 

 

$

0.17

 

 

$

0.06

 

 

$

0.41

 

 

$

0.16

 

Income (loss) from discontinued operations

 

0.01

 

 

 

(2.16

)

 

 

(0.06

)

 

 

(2.13

)

 

 

 

Net income (loss)

$

0.10

 

 

$

(1.99

)

 

$

(0.01

)

 

$

(1.72

)

 

$

0.16

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

Basic

 

86,416

 

 

 

86,377

 

 

 

85,003

 

 

 

85,819

 

 

 

86,401

 

Diluted

 

87,222

 

 

 

87,490

 

 

 

87,228

 

 

 

87,395

 

 

 

88,315

 

 

(1) Includes an income tax benefit of $1.3 million and $15.9 million for the three months and twelve months ended December 31, 2024, respectively, primarily reflecting the release of valuation allowances on U.S. federal and state net operating losses and other tax credit carryforwards following the sale of the Fluids Systems business. The three months ended September 30, 2024 includes $14.6 million related to such items. 

 
 
 
 

NPK International Inc. Operating Results (Unaudited) 

 

 

Three Months Ended

 

Twelve Months Ended

(In thousands)

December 31,

2024

 

September 30,

2024

 

December 31,

2023

 

December 31,

2024

 

December 31,

2023

Revenues

 

 

 

 

 

 

 

 

 

Rental and service revenues

$

41,800

 

 

$

32,408

 

 

$

35,580

 

 

$

145,785

 

 

$

149,954

 

Product sales revenues

 

15,724

 

 

 

11,799

 

 

 

10,875

 

 

 

71,704

 

 

 

57,694

 

Total revenues

$

57,524

 

 

$

44,207

 

 

$

46,455

 

 

$

217,489

 

 

$

207,648

 

 

 

 

 

 

 

 

 

 

 

Operating income from continuing operations

$

11,644

 

 

$

1,234

 

 

$

6,077

 

 

$

32,351

 

 

$

22,940

 

Operating margin from continuing operations

 

20.2

%

 

 

2.8

%

 

 

13.1

%

 

 

14.9

%

 

 

11.0

%

 
 
 
 

NPK International Inc. Condensed Consolidated Balance Sheets (Unaudited) 

 

(In thousands, except share data)

December 31,

2024

 

December 31,

2023

ASSETS

 

 

 

Cash and cash equivalents

$

17,756

 

 

$

789

 

Receivables, net (1)

 

74,841

 

 

 

42,818

 

Inventories

 

14,659

 

 

 

18,606

 

Prepaid expenses and other current assets

 

5,728

 

 

 

4,690

 

Current assets of discontinued operations

 

 

 

 

290,321

 

Total current assets

 

112,984

 

 

 

357,224

 

 

 

 

 

Property, plant and equipment, net

 

187,483

 

 

 

165,544

 

Operating lease assets

 

11,793

 

 

 

11,192

 

Goodwill

 

47,222

 

 

 

47,283

 

Other intangible assets, net

 

10,331

 

 

 

12,461

 

Deferred tax assets

 

15,593

 

 

 

1,367

 

Other assets

 

8,276

 

 

 

1,582

 

Noncurrent assets of discontinued operations

 

 

 

 

45,683

 

Total assets

$

393,682

 

 

$

642,336

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

Current debt

$

2,900

 

 

$

6,319

 

Accounts payable

 

19,459

 

 

 

16,345

 

Accrued liabilities

 

22,300

 

 

 

21,026

 

Current liabilities of discontinued operations

 

 

 

 

92,594

 

Total current liabilities

 

44,659

 

 

 

136,284

 

 

 

 

Long-term debt, less current portion

 

4,827

 

 

 

55,710

 

Noncurrent operating lease liabilities

 

10,896

 

 

 

10,713

 

Deferred tax liabilities

 

1,203

 

 

 

3,697

 

Other noncurrent liabilities

 

5,602

 

 

 

4,191

 

Noncurrent liabilities of discontinued operations

 

 

 

 

16,377

 

Total liabilities

 

67,187

 

 

 

226,972

 

 

 

 

 

Common stock, $0.01 par value (200,000,000 shares authorized and 111,669,464 and 111,669,464 shares issued, respectively)

 

1,117

 

 

 

1,117

 

Paid-in capital

 

633,239

 

 

 

639,645

 

Accumulated other comprehensive loss

 

(2,871

)

 

 

(62,839

)

Retained earnings (deficit)

 

(139,466

)

 

 

10,773

 

Treasury stock, at cost (25,114,978 and 26,471,738 shares, respectively)

 

(165,524

)

 

 

(173,332

)

Total stockholders' equity

 

326,495

 

 

 

415,364

 

Total liabilities and stockholders' equity

$

393,682

 

 

$

642,336

 

 

(1) Receivables, net as of December 31, 2024, includes $23 million for amounts due from the purchaser including estimated deferred consideration related to the sale of the Fluids Systems business. 

 
 
 
 

NPK International Inc. Condensed Consolidated Statements of Cash Flows (Unaudited) 

 

 

Twelve Months Ended

December 31,

(In thousands)

 

2024

 

 

 

2023

 

Cash flows from operating activities:

 

 

 

Net income (loss)

$

(150,262

)

 

$

14,516

 

Adjustments to reconcile net income (loss) to net cash provided by (used in) operations:

 

 

 

Loss on divestitures

 

195,729

 

 

 

 

Impairments and other non-cash charges

 

 

 

 

6,356

 

Depreciation and amortization

 

27,530

 

 

 

31,372

 

Stock-based compensation expense

 

5,247

 

 

 

6,638

 

Provision for deferred income taxes

 

(20,304

)

 

 

(482

)

Credit loss expense

 

698

 

 

 

1,209

 

Gain on sale of assets

 

(4,297

)

 

 

(2,904

)

Gain on insurance recovery

 

(874

)

 

 

 

Amortization of original issue discount and debt issuance costs

 

983

 

 

 

541

 

Change in assets and liabilities:

 

 

 

(Increase) decrease in receivables

 

(28,012

)

 

 

64,812

 

Decrease in inventories

 

9,746

 

 

 

2,256

 

(Increase) decrease in other assets

 

(3,913

)

 

 

307

 

Increase (decrease) in accounts payable

 

12,488

 

 

 

(25,065

)

Increase (decrease) in accrued liabilities and other

 

(6,590

)

 

 

445

 

Net cash provided by operating activities

 

38,169

 

 

 

100,001

 

 

 

 

 

Cash flows from investing activities:

 

 

 

Capital expenditures

 

(43,531

)

 

 

(29,232

)

Proceeds from divestitures, net of cash disposed

 

48,499

 

 

 

19,833

 

Proceeds from sale of property, plant and equipment

 

4,997

 

 

 

3,709

 

Proceeds from insurance property claim

 

1,385

 

 

 

 

Other investing activities

 

(3,089

)

 

 

 

Net cash provided by (used in) investing activities

 

8,261

 

 

 

(5,690

)

 

 

 

 

Cash flows from financing activities:

 

 

 

Borrowings on lines of credit

 

177,541

 

 

 

241,873

 

Payments on lines of credit

 

(224,292

)

 

 

(277,591

)

Debt issuance costs

 

(50

)

 

 

 

Purchases of treasury stock

 

(4,505

)

 

 

(34,265

)

Proceeds from employee stock plans

 

139

 

 

 

606

 

Other financing activities

 

(15,715

)

 

 

(11,670

)

Net cash used in financing activities

 

(66,882

)

 

 

(81,047

)

 

 

 

 

Effect of exchange rate changes on cash

 

(212

)

 

 

576

 

 

 

 

 

Net increase (decrease) in cash, cash equivalents, and restricted cash

 

(20,664

)

 

 

13,840

 

Cash, cash equivalents, and restricted cash at beginning of period

 

38,901

 

 

 

25,061

 

Cash, cash equivalents, and restricted cash at end of period

$

18,237

 

 

$

38,901

 

 
 
 
 

NPK International Inc. Non-GAAP Reconciliations (Unaudited) 

 

To help understand the Company's financial performance, the Company has supplemented its financial results that it provides in accordance with generally accepted accounting principles ("GAAP") with non-GAAP financial measures. Such financial measures include Adjusted Income (Loss) from Continuing Operations, Adjusted Income (Loss) from Continuing Operations Per Common Share, earnings before interest, taxes, depreciation and amortization ("EBITDA") from Continuing Operations, Adjusted EBITDA from Continuing Operations, Adjusted EBITDA Margin from Continuing Operations, and Free Cash Flow. 

 

We believe these non-GAAP financial measures are frequently used by investors, securities analysts and other parties in the evaluation of our performance and liquidity with that of other companies in our industry. Management uses these measures to evaluate our operating performance, liquidity and capital structure. In addition, our incentive compensation plan measures performance based on our consolidated EBITDA, along with other factors. The methods we use to produce these non-GAAP financial measures may differ from methods used by other companies. These measures should be considered in addition to, not as a substitute for, financial measures prepared in accordance with GAAP. 

 

Adjusted Income (Loss) from Continuing Operations and Adjusted Income (Loss) from Continuing Operations Per Common Share 

 

The following tables reconcile the Company's income from continuing operations and income from continuing operations per common share calculated in accordance with GAAP to the non-GAAP financial measures of Adjusted Net Income from Continuing Operations and Adjusted Net Income from Continuing Operations Per Common Share:

 

Consolidated

Three Months Ended

 

Twelve Months Ended

(In thousands)

December 31,

2024

 

September 30,

2024

 

December 31,

2023

 

December 31,

2024

 

December 31,

2023

Income from continuing operations (GAAP)

$

8,048

 

 

$

14,869

 

 

$

5,168

 

 

$

35,599

 

 

$

14,149

 

Gain on insurance recovery

 

 

 

 

 

 

 

 

 

 

(67

)

 

 

 

Gain on legal settlement

 

 

 

 

 

 

 

 

 

 

(550

)

 

 

 

Severance costs

 

416

 

 

 

113

 

 

 

 

 

 

1,337

 

 

 

1,487

 

Tax on adjustments

 

(87

)

 

 

(24

)

 

 

 

 

 

(151

)

 

 

(312

)

Unusual tax items (1)

 

(1,280

)

 

 

(14,617

)

 

 

 

 

 

(15,897

)

 

 

 

Adjusted Income from Continuing Operations (non-GAAP)

$

7,097

 

 

$

341

 

 

$

5,168

 

 

$

20,271

 

 

$

15,324

 

Adjusted Income from Continuing Operations (non-GAAP)

$

7,097

 

 

$

341

 

 

$

5,168

 

 

$

20,271

 

 

$

15,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

86,416

 

 

 

86,377

 

 

 

85,003

 

 

 

85,819

 

 

 

86,401

 

Dilutive effect of stock options and restricted stock awards

 

806

 

 

 

1,113

 

 

 

2,225

 

 

 

1,576

 

 

 

1,914

 

Weighted average common shares outstanding - diluted

 

87,222

 

 

 

87,490

 

 

 

87,228

 

 

 

87,395

 

 

 

88,315

 

Adjusted Income from Continuing Operations Per Common Share - Diluted (non-GAAP):

$

0.08

 

 

$

 

 

$

0.06

 

 

$

0.23

 

 

$

0.17

 
 

(1) Unusual tax items for the three months ended December 31, 2024 and September 30, 2024 primarily reflects the release of valuation allowances on U.S. federal and state net operating losses and other tax credit carryforwards that are now expected to be realized following the sale of the Fluids Systems business. 

 
 
 
 

NPK International Inc. Non-GAAP Reconciliations (Continued) (Unaudited) 

 

EBITDA from Continuing Operations, Adjusted EBITDA from Continuing Operations, and Adjusted EBITDA Margin from Continuing Operations 

 

The following table reconciles the Company's income from continuing operations calculated in accordance with GAAP to the non-GAAP financial measures of EBITDA from Continuing Operations, Adjusted EBITDA from Continuing Operations, and Adjusted EBITDA Margin from Continuing Operations: 

 

Consolidated

Three Months Ended

 

Twelve Months Ended

(In thousands)

December 31,

2024

 

September 30,

2024

 

December 31,

2023

 

December 31,

2024

 

December 31,

2023

Revenues

$

57,524

 

 

$

44,207

 

 

$

46,455

 

 

$

217,489

 

 

$

207,648

 

Operating income from continuing operations (GAAP)

$

11,644

 

 

$

1,234

 

 

$

6,077

 

 

$

32,351

 

 

$

22,940

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations (GAAP)

$

8,048

 

 

$

14,869

 

 

$

5,168

 

 

$

35,599

 

 

$

14,149

 

Interest expense, net

 

9

 

 

 

943

 

 

 

953

 

 

 

2,621

 

 

 

4,107

 

Provision (benefit) for income taxes

 

2,888

 

 

 

(14,016

)

 

 

673

 

 

 

(6,738

)

 

 

5,573

 

Depreciation and amortization

 

5,724

 

 

 

5,592

 

 

 

5,908

 

 

 

22,656

 

 

 

23,596

 

EBITDA from Continuing Operations (non-GAAP)

 

16,669

 

 

 

7,388

 

 

 

12,702

 

 

 

54,138

 

 

 

47,425

 

Gain on insurance recovery

 

 

 

 

 

 

 

 

 

 

(67

)

 

 

 

Gain on legal settlement

 

 

 

 

 

 

 

 

 

 

(550

)

 

 

 

Severance costs

 

416

 

 

 

113

 

 

 

 

 

 

1,337

 

 

 

1,487

 

Adjusted EBITDA from Continuing Operations (non-GAAP)

$

17,085

 

 

$

7,501

 

 

$

12,702

 

 

$

54,858

 

 

$

48,912

 

Operating Margin (GAAP)

 

20.2

%

 

 

2.8

%

 

 

13.1

%

 

 

14.9

%

 

 

11.0

%

Adjusted EBITDA Margin from Continuing Operations (non-GAAP)

 

29.7

%

 

 

17.0

%

 

 

27.3

%

 

 

25.2

%

 

 

23.6

%

 
 
 

Free Cash Flow 

 

The following table reconciles the Company's net cash provided by (used in) operating activities calculated in accordance with GAAP to the non-GAAP financial measure of Free Cash Flow: 

 

Consolidated

Three Months Ended

 

Twelve Months Ended

(In thousands)

December 31,

2024

 

September 30,

2024

 

December 31,

2023

 

December 31,

2024

 

December 31,

2023

Net cash provided by (used in) operating activities (GAAP)

$

(4,127

)

 

$

2,765

 

 

$

36,159

 

 

$

38,169

 

 

$

100,001

 

Capital expenditures

 

(13,591

)

 

 

(9,472

)

 

 

(9,098

)

 

 

(43,531

)

 

 

(29,232

)

Proceeds from sale of property, plant and equipment

 

1,809

 

 

 

1,146

 

 

 

757

 

 

 

4,997

 

 

 

3,709

 

Free Cash Flow (non-GAAP)

$

(15,909

)

 

$

(5,561

)

 

$

27,818

 

 

$

(365

)

 

$

74,478

 

 
 
 
 

NPK International Inc. Non-GAAP Reconciliations (Continued) (Unaudited) 

 

Trailing Twelve Months ("TTM") 

 

Consolidated

Three Months Ended

 

TTM

(In thousands)

March 31,

2024

 

June 30,

2024

 

September 30,

2024

 

December 31,

2024

 

December 31,

2024

Revenues

$

48,967

 

 

$

66,791

 

 

$

44,207

 

 

$

57,524

 

 

$

217,489

 

Operating income from continuing operations (GAAP)

$

6,966

 

 

$

12,507

 

 

$

1,234

 

 

$

11,644

 

 

$

32,351

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations (GAAP)

$

4,054

 

 

$

8,628

 

 

$

14,869

 

 

$

8,048

 

 

$

35,599

 

Interest expense, net

 

760

 

 

 

909

 

 

 

943

 

 

 

9

 

 

 

2,621

 

Provision (benefit) for income taxes

 

1,907

 

 

 

2,483

 

 

 

(14,016

)

 

 

2,888

 

 

 

(6,738

)

Depreciation and amortization

 

5,666

 

 

 

5,674

 

 

 

5,592

 

 

 

5,724

 

 

 

22,656

 

EBITDA from Continuing Operations (non-GAAP)

 

12,387

 

 

 

17,694

 

 

 

7,388

 

 

 

16,669

 

 

 

54,138

 

Gain on insurance recovery

 

(67

)

 

 

 

 

 

 

 

 

 

 

 

(67

)

Gain on legal settlement

 

(550

)

 

 

 

 

 

 

 

 

 

 

 

(550

)

Severance costs

 

633

 

 

 

175

 

 

 

113

 

 

 

416

 

 

 

1,337

 

Adjusted EBITDA from Continuing Operations (non-GAAP)

$

12,403

 

 

$

17,869

 

 

$

7,501

 

 

$

17,085

 

 

$

54,858

 

Operating Margin (GAAP)

 

14.2

%

 

 

18.7

%

 

 

2.8

%

 

 

20.2

%

 

 

14.9

%

Adjusted EBITDA Margin from Continuing Operations (non-GAAP)

 

25.3

%

 

 

26.8

%

 

 

17.0

%

 

 

29.7

%

 

 

25.2

%

 
 

 

Image for Press Release 2053748

INVESTOR RELATIONS CONTACT Noel Ryan or Paul Bartolai Investors@npki.com