Core Molding Technologies Reports Full Year and Fourth Quarter 2024 Results
Core Molding Technologies (NYSE American: CMT) reported its fiscal year 2024 results, showing a revenue decline but maintained margin stability. Net sales decreased 15.5% to $302.4 million from $357.7 million in the prior year, primarily due to lower demand across all significant markets.
Key financial metrics include:
- Gross margin of 17.6% ($53.3 million)
- Operating income of $16.7 million (5.5% of net sales)
- Net income of $13.3 million ($1.51 per diluted share)
- Record operational cash flow of $35.2 million
- Total liquidity of $91.8 million at year-end
The company secured $45 million in new revenue wins for 2024 and maintains a sales opportunity pipeline of $275 million. For 2025, Core Molding expects flat sales due to the phase-out of approximately $30 million Volvo programs, offset by higher tooling revenues and new program revenues.
Core Molding Technologies (NYSE American: CMT) ha riportato i risultati per l'anno fiscale 2024, evidenziando un calo dei ricavi ma mantenendo la stabilità dei margini. Le vendite nette sono diminuite del 15,5% a $302,4 milioni rispetto ai $357,7 milioni dell'anno precedente, principalmente a causa di una domanda inferiore in tutti i mercati significativi.
I principali indicatori finanziari includono:
- Margine lordo del 17,6% ($53,3 milioni)
- Utile operativo di $16,7 milioni (5,5% delle vendite nette)
- Utile netto di $13,3 milioni ($1,51 per azione diluita)
- Flusso di cassa operativo record di $35,2 milioni
- Liquidità totale di $91,8 milioni a fine anno
L'azienda ha assicurato $45 milioni in nuovi guadagni di ricavi per il 2024 e mantiene un portafoglio di opportunità di vendita di $275 milioni. Per il 2025, Core Molding prevede vendite stabili a causa della cessazione di programmi Volvo per circa $30 milioni, compensata da maggiori ricavi da attrezzature e nuovi programmi.
Core Molding Technologies (NYSE American: CMT) reportó sus resultados del año fiscal 2024, mostrando una disminución en los ingresos pero manteniendo la estabilidad de los márgenes. Las ventas netas disminuyeron un 15.5% a $302.4 millones desde $357.7 millones en el año anterior, principalmente debido a una menor demanda en todos los mercados significativos.
Los principales indicadores financieros incluyen:
- Margen bruto del 17.6% ($53.3 millones)
- Ingreso operativo de $16.7 millones (5.5% de las ventas netas)
- Ingreso neto de $13.3 millones ($1.51 por acción diluida)
- Flujo de caja operativo récord de $35.2 millones
- Liquidez total de $91.8 millones al final del año
La empresa aseguró $45 millones en nuevos ingresos para 2024 y mantiene un pipeline de oportunidades de venta de $275 millones. Para 2025, Core Molding espera ventas estables debido a la eliminación de programas de Volvo de aproximadamente $30 millones, compensado por mayores ingresos por herramientas y nuevos programas.
코어 몰딩 테크놀로지스 (NYSE American: CMT)는 2024 회계연도 실적을 보고하며 수익 감소를 보였으나 마진 안정성을 유지했습니다. 순매출은 $302.4백만으로 15.5% 감소했습니다 이는 전년도 $357.7백만에서 감소한 것으로, 주로 모든 주요 시장에서의 수요 감소 때문입니다.
주요 재무 지표는 다음과 같습니다:
- 총 마진 17.6% ($53.3백만)
- 영업 이익 $16.7백만 (순매출의 5.5%)
- 순이익 $13.3백만 ($1.51의 희석 주당 수익)
- 기록적인 운영 현금 흐름 $35.2백만
- 연말 총 유동성 $91.8백만
회사는 2024년을 위해 $45백만의 새로운 수익을 확보했습니다 그리고 $275백만의 판매 기회 파이프라인을 유지하고 있습니다. 2025년에는 약 $30백만의 볼보 프로그램 종료로 인해 매출이 정체될 것으로 예상되지만, 더 높은 도구 수익과 새로운 프로그램 수익으로 보완될 것입니다.
Core Molding Technologies (NYSE American: CMT) a rapporté ses résultats pour l'exercice 2024, montrant une baisse des revenus tout en maintenant la stabilité des marges. Les ventes nettes ont diminué de 15,5 % à 302,4 millions de dollars contre 357,7 millions de dollars l'année précédente, principalement en raison d'une demande plus faible sur tous les marchés significatifs.
Les principaux indicateurs financiers incluent :
- Marche brute de 17,6 % (53,3 millions de dollars)
- Résultat opérationnel de 16,7 millions de dollars (5,5 % des ventes nettes)
- Résultat net de 13,3 millions de dollars (1,51 $ par action diluée)
- Flux de trésorerie opérationnel record de 35,2 millions de dollars
- Liquidité totale de 91,8 millions de dollars à la fin de l'année
L'entreprise a sécurisé 45 millions de dollars de nouveaux revenus pour 2024 et maintient un pipeline d'opportunités de vente de 275 millions de dollars. Pour 2025, Core Molding s'attend à des ventes stagnantes en raison de l'arrêt d'environ 30 millions de dollars de programmes Volvo, compensé par des revenus d'outillage plus élevés et de nouveaux revenus de programmes.
Core Molding Technologies (NYSE American: CMT) hat seine Ergebnisse für das Geschäftsjahr 2024 veröffentlicht, die einen Rückgang der Einnahmen zeigen, jedoch die Margenstabilität aufrechterhalten. Der Nettoumsatz sank um 15,5% auf 302,4 Millionen US-Dollar von 357,7 Millionen US-Dollar im Vorjahr, hauptsächlich aufgrund einer geringeren Nachfrage in allen wichtigen Märkten.
Wichtige Finanzkennzahlen umfassen:
- Bruttomarge von 17,6% (53,3 Millionen US-Dollar)
- Betriebsgewinn von 16,7 Millionen US-Dollar (5,5% des Nettoumsatzes)
- Nettoergebnis von 13,3 Millionen US-Dollar (1,51 US-Dollar pro verwässerter Aktie)
- Rekordbetriebscashflow von 35,2 Millionen US-Dollar
- Gesamtliquidität von 91,8 Millionen US-Dollar zum Jahresende
Das Unternehmen sicherte sich 45 Millionen US-Dollar an neuen Einnahmen für 2024 und hält eine Verkaufsmöglichkeiten-Pipeline von 275 Millionen US-Dollar aufrecht. Für 2025 erwartet Core Molding stagnierende Umsätze aufgrund des Auslaufens von etwa 30 Millionen US-Dollar Volvo-Programmen, die durch höhere Werkzeugumsätze und neue Programmumsätze ausgeglichen werden.
- Record operational cash flow of $35.2 million
- Strong liquidity position of $91.8 million at year-end
- $45 million in new revenue wins secured in 2024
- Maintained stable gross margins at 17.6% despite lower sales
- Low debt leverage with Debt to TTM Adjusted EBITDA at 0.64x
- Net sales declined 15.5% to $302.4 million
- Net income decreased to $13.3 million from $20.3 million year-over-year
- Operating income margin dropped to 5.5% from 7.4% prior year
- Expected flat sales in 2025 due to $30 million Volvo program phase-out
- Q4 2024 resulted in a net loss of $39 thousand
Insights
Core Molding's Q4 and full-year 2024 results reveal a mixed financial picture with significant top-line pressure but resilient operational execution. Despite full-year revenue declining 15.5% to
The company's cash flow performance stands out as particularly impressive, with record operating cash flow of
Q4 results reflected the broader annual trend with revenue down
Looking ahead, management's guidance for flat 2025 revenue deserves attention - they're offsetting the phase-out of
Core Molding's ability to maintain margin stability despite a
The revenue decline across all major markets suggests broader sectoral challenges rather than company-specific issues. Particularly noteworthy is the weakness in medium/heavy-duty truck and powersports segments, consistent with the cyclical nature of these industries. The anticipated truck cycle upturn in H2 2025 aligns with industry projections driven by the 2027 regulatory changes, which typically accelerate purchases before implementation.
Core's strategic pivot toward business diversification is prudent given their current market concentration. Their expansion into construction, industrial, energy and medical markets represents a sound approach to reducing cyclical exposure. The
Management's three-pillar growth strategy shows awareness of their competitive position: leveraging existing blue-chip customer relationships for wallet share growth is typically more efficient than pure new customer acquisition. Their planned trade show presence and on-site customer engagement tactics align with successful approaches in engineered materials. The M&A component appears targeted at complementary processes or geographical expansion rather than simple scale plays, suggesting strategic rather than merely financial motivations.
Record Operational Cash Flow and Margin Stability Driven by Strategic Initiatives
COLUMBUS, Ohio, March 11, 2025 (GLOBE NEWSWIRE) -- Core Molding Technologies, Inc. (NYSE American: CMT) (“Core Molding”, “Core” or the “Company”), a leading engineered materials company specializing in molded structural products, principally in building products, industrial and utilities, medium and heavy-duty truck and powersports industries across the United States, Canada and Mexico today reported financial and operating results for the fiscal periods ended December 31, 2024.
Fiscal Year 2024 Highlights
- Net sales of
$302.4 million , down15.5% from$357.7 million in the prior year; and product sales of$291.1 million , down16.2% from the prior year. The decrease in sales is primarily the result of lower demand from customers in all of the Company's significant markets. - Gross margin of
$53.3 million , or17.6% of net sales, compared to$64.5 million or18.0% of net sales, in the prior year. - Selling, general and administrative expenses of
$36.6 million , or12.1% of net sales, compared to$38.0 million or10.6% of net sales, in the prior year same period. - Operating income of
$16.7 million , or5.5% of net sales, versus operating income of$26.5 million , or7.4% of net sales, in the prior year. - Total liquidity at year-end was
$91.8 million , net cash provided by operating activities was$35.2 million , free Cash Flow1 was$23.6 million for the year, and the Debt to Trailing Twelve Months Adjusted EBITDA1 was less than 1 times or 0.64 times. - Return on Capital Employed (ROCE) was
9.9% and ROCE excluding cash was13.1% for the year. - Net income of
$13.3 million , or$1.51 per diluted share, compared to net income of$20.3 million , or$2.31 per diluted share, a year ago. Adjusted net income of$14.3 million , or$1.63 per diluted share, compared to adjusted net income of$20.8 million , or$2.36 per diluted share, in the prior year. - Adjusted EBITDA1 of
$33.8 million , or11.2% of net sales, compared to$42.9 million , or12.0% of net sales, in the prior year.
Fourth Quarter 2024 Highlights
- Net sales of
$62.5 million , down15.3% from$73.8 million in the prior year; and product sales of$60.0 million , down17.1% from the prior year. Sales declined primarily due to lower demand from customers in medium and heavy-duty truck and powersports. - Gross margin of
$9.9 million , or15.8% of net sales, compared to$10.9 million or14.8% of net sales, in the prior year. - Selling, general and administrative expenses of
$9.0 million , or14.4% of net sales, compared to$8.4 million or11.4% of net sales, in the prior year same period. - Operating income of
$0.9 million , or1.4% of net sales, versus$2.5 million , or3.4% of net sales, in the prior year. - Net loss of
$39 thousand , or$0.00 per diluted share, compared to net income of$2.2 million , or$0.25 per diluted share, a year ago. Adjusted net income of$0.8 million , or$0.10 per diluted share, compared to net income of$2.6 million , or$0.30 per diluted share, in the prior year. - Adjusted EBITDA1 of
$5.7 million , or9.2% of net sales, compared to$7.1 million , or9.6% of net sales in the prior year.
1 Adjusted EBITDA, Free Cash Flow, Adjusted Net Income, Return on Capital Employed Excluding Cash, and Debt to Trailing Twelve Months Adjusted EBITDA are non-GAAP financial measures as defined and reconciled below.
David Duvall, the Company’s President and Chief Executive Officer, said, “Fiscal 2024 was another successful year for the Company in improving our business model and a testament to our work over the last three years to improve and stabilize margins, even with lower sales. As with all of Core’s successful transformations or Must Win Battles in the last several years, we first optimize the execution process to meet our future vision. I am pleased with our team's successful initiatives to improve operational efficiencies, reduce costs, and increase product line profitability in our plants. This resulted in better stability in our margins and record operational cash flow for Core Molding in 2024 of
“With
John Zimmer, the Company’s EVP and Chief Financial Officer, commented, “The fiscal 2024 demand environment stayed under pressure most of the year and we quickly adjusted costs to match our revenue projections. As we signaled early in 2024, sales were down
“We are excited about our sales opportunities in 2025. Most of our 2024 new wins will positively impact revenues in 2025, with full production cycles expected in 2026. We also project the truck cycle upturn starting in the second half of 2025, which continues throughout 2026 due to the new regulation changes in 2027. Despite areas of sales growth in 2025, we expect the full year sales to be flat based on the phase-out of approximately
2024 Capital Expenditures
The Company’s capital expenditures for 2024 were
Financial Position at December 31, 2024
The Company’s total liquidity at the end of 2024 was
1Debt to Trailing Twelve Months Adjusted EBITDA, Adjusted EBITDA, Adjusted Net Income, and return on capital employed are metrics and non-GAAP financial measures as defined and reconciled below.
Conference Call
The Company will conduct a conference call today at 10:00 a.m. Eastern Time to discuss financial and operating results for the fiscal year ended December 31, 2024. To access the call live by phone, dial (844) 881-0134 and ask for the Core Molding Technologies call at least 10 minutes prior to the start time. A telephonic replay will be available through March 18, 2025, by calling (877) 344-7529 and using passcode ID: 2691885#. The live webcast of the call will also be available for replay later on the Company’s Investor Relations website at www.coremt.com/investor-relations/events-presentations/.
About Core Molding Technologies, Inc.
Core Molding Technologies is a leading engineered materials company specializing in molded structural products, principally in building products, utilities, transportation and powersports industries across North America. The Company operates in one operating segment as a molder of thermoplastic and thermoset structural products. The Company’s operating segment consists of one reporting unit, Core Molding Technologies. The Company offers customers a wide range of manufacturing processes to fit various program volume and investment requirements. These thermoset processes include compression molding of sheet molding compound (“SMC”), resin transfer molding (“RTM”), liquid molding of dicyclopentadiene (“DCPD”), spray-up and hand-lay-up. The thermoplastic processes include direct long-fiber thermoplastics (“DLFT”) and structural foam and structural web injection molding. Core Molding Technologies serves a wide variety of markets, including the medium and heavy-duty truck, marine, automotive, agriculture, construction, and other commercial products. The demand for Core Molding Technologies’ products is affected by economic conditions in the United States, Mexico, and Canada. Core Molding Technologies’ operations may change proportionately more than revenues from operations.
Cautionary Note Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the federal securities laws that are subject to risks and uncertainties. These statements often include words such as “believe”, “anticipate”, “plan”, “expect”, “intend”, “will”, “should”, “could”, “would”, “project”, “continue”, “likely”, and similar expressions. In particular, this press release may contain forward-looking statements about the Company’s expectations for future periods with respect to its plans to improve financial results, the future of the Company’s end markets. Factors that could cause actual results to differ from those reflected in forward-looking statements relating to our operations and business include: dependence on certain major customers, and potential loss of any major customer due to completion of existing production programs or otherwise; general macroeconomic, social, regulatory and political conditions, including uncertainties surrounding volatility in financial markets; changes in the plastics, transportation, marine and commercial product industries (including changes in demand for production), efforts of the Company to expand its customer base and develop new products to diversify markets, materials and processes and increase operational enhancements; the imposition of new or increased tariffs and the resulting consequences; Company’s initiatives to quote and execute manufacturing processes for new business, acquire raw materials, address inflationary pressures, regulatory matters and labor relations; the Company’s financial position or other financial information; and other risks and uncertainties described in the Company’s filings with the SEC. These statements are based on certain assumptions that the Company has made in light of its experience as well as its perspective on historical trends, current conditions, expected future developments and other factors it believes are appropriate under the circumstances. Actual results may differ materially from the anticipated results because of certain risks and uncertainties, including those included in the Company’s filings with the SEC. There can be no assurance that statements made in this press release relating to future events will be achieved. The Company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time. All subsequent written and oral forward-looking statements attributable to the Company or persons acting on behalf of the Company are expressly qualified in their entirety by such cautionary statements.
Company Contact:
Core Molding Technologies, Inc.
John Zimmer
Executive Vice President & Chief Financial Officer
jzimmer@coremt.com
Investor Relations Contact:
Three Part Advisors, LLC
Sandy Martin or Steven Hooser
214-616-2207
- Financial Statements Follow –
Core Molding Technologies, Inc. Consolidated Statements of Operations (in thousands, except share and per share data) | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net sales: | |||||||||||||||
Products | $ | 60,047 | $ | 72,439 | $ | 291,092 | $ | 347,375 | |||||||
Tooling | 2,451 | 1,339 | 11,286 | 10,363 | |||||||||||
Total net sales | 62,498 | 73,778 | 302,378 | 357,738 | |||||||||||
Total cost of sales | 52,613 | 62,841 | 249,118 | 293,218 | |||||||||||
Gross margin | 9,885 | 10,937 | 53,260 | 64,520 | |||||||||||
Selling, general and administrative expense | 9,016 | 8,420 | 36,565 | 37,983 | |||||||||||
Operating income | 869 | 2,517 | 16,695 | 26,537 | |||||||||||
Other (income) and expense | |||||||||||||||
Interest (income) expense | (94 | ) | 175 | (193 | ) | 1,011 | |||||||||
Net periodic post-retirement benefit | (180 | ) | (63 | ) | (593 | ) | (220 | ) | |||||||
Total other (income) and expense | (274 | ) | 112 | (786 | ) | 791 | |||||||||
Income before income taxes | 1,143 | 2,405 | 17,481 | 25,746 | |||||||||||
Income tax (benefit) expense | 1,182 | 223 | 4,182 | 5,422 | |||||||||||
Net (loss) income | $ | (39 | ) | $ | 2,182 | $ | 13,299 | $ | 20,324 | ||||||
Net income per common share: | |||||||||||||||
Basic | $ | — | $ | 0.25 | $ | 1.53 | $ | 2.37 | |||||||
Diluted | $ | — | $ | 0.25 | $ | 1.51 | $ | 2.31 | |||||||
Core Molding Technologies, Inc. Product Sales by Market (unaudited, in thousands) | ||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
Medium and heavy-duty truck | $ | 34,241 | $ | 40,626 | $ | 163,915 | $ | 181,376 | ||||
Power sports | 12,220 | 20,115 | 68,445 | 84,688 | ||||||||
Building products | 2,689 | 1,879 | 17,011 | 28,743 | ||||||||
Industrial and Utilities | 6,347 | 4,231 | 18,829 | 23,658 | ||||||||
All Other | 4,550 | 5,588 | 22,892 | 28,910 | ||||||||
Net Product Revenue | $ | 60,047 | $ | 72,439 | $ | 291,092 | $ | 347,375 | ||||
Core Molding Technologies, Inc. Consolidated Balance Sheets (in thousands) | |||||||
Year Ended December 31, | |||||||
2024 | 2023 | ||||||
Assets: | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 41,803 | $ | 24,104 | |||
Accounts receivable, net | 30,118 | 41,711 | |||||
Inventories, net | 18,346 | 22,063 | |||||
Prepaid expenses and other current assets | 12,621 | 15,001 | |||||
Total current assets | 102,888 | 102,879 | |||||
Right of use asset | 2,112 | 3,802 | |||||
Property, plant and equipment, net | 80,807 | 81,185 | |||||
Goodwill | 17,376 | 17,376 | |||||
Intangibles, net | 4,430 | 6,017 | |||||
Other non-current assets | 1,937 | 2,118 | |||||
Total Assets | $ | 209,550 | $ | 213,377 | |||
Liabilities and Stockholders' Equity: | |||||||
Liabilities: | |||||||
Current liabilities: | |||||||
Current portion of long-term debt | $ | 1,814 | $ | 1,468 | |||
Accounts payable | 17,115 | 23,958 | |||||
Contract liabilities | 2,286 | 5,204 | |||||
Compensation and related benefits | 7,585 | 10,498 | |||||
Accrued other liabilities | 7,911 | 5,058 | |||||
Total current liabilities | 36,711 | 46,186 | |||||
Other non-current liabilities | 2,620 | 3,759 | |||||
Long-term debt | 19,706 | 21,519 | |||||
Post retirement benefits liability | 3,152 | 2,960 | |||||
Total Liabilities | 62,189 | 74,424 | |||||
Stockholders' Equity: | |||||||
Common stock | 86 | 86 | |||||
Paid in capital | 45,760 | 43,265 | |||||
Accumulated other comprehensive income, net of income taxes | 2,292 | 5,301 | |||||
Treasury stock | (36,145 | ) | (31,768 | ) | |||
Retained earnings | 135,368 | 122,069 | |||||
Total Stockholders' Equity | 147,361 | 138,953 | |||||
Total Liabilities and Stockholders' Equity | $ | 209,550 | $ | 213,377 | |||
Core Molding Technologies, Inc. Consolidated Statements of Cash Flows (in thousands) | |||||||
Year Ended December 31, | |||||||
2024 | 2023 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 13,299 | $ | 20,324 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 13,399 | 12,912 | |||||
Deferred income tax | 473 | 2,473 | |||||
Share-based compensation | 2,495 | 2,923 | |||||
Loss on the disposal of assets | 241 | 80 | |||||
Losses (Gain) on foreign currency | 1,180 | (58 | ) | ||||
Change in operating assets and liabilities: | |||||||
Accounts receivable | 11,593 | 2,550 | |||||
Inventories | 3,718 | 1,808 | |||||
Prepaid and other assets | 1,673 | (5,825 | ) | ||||
Accounts payable | (8,105 | ) | (4,916 | ) | |||
Accrued and other liabilities | (3,729 | ) | 3,551 | ||||
Post retirement benefits liability | (1,086 | ) | (980 | ) | |||
Net cash provided by operating activities | 35,151 | 34,842 | |||||
Cash flows from investing activities: | |||||||
Purchase of property, plant and equipment | (11,525 | ) | (9,100 | ) | |||
Net cash used in investing activities | (11,525 | ) | (9,100 | ) | |||
Cash flows from financing activities: | |||||||
Gross borrowings on revolving loans | — | 37,098 | |||||
Gross repayment on revolving loans | — | (38,962 | ) | ||||
Payment on principal of term loans | (1,548 | ) | (1,288 | ) | |||
Payments for taxes related to net share settlement of equity awards | (1,440 | ) | (2,669 | ) | |||
Purchase of common shares | (2,939 | ) | — | ||||
Net cash used in financing activities | (5,927 | ) | (5,821 | ) | |||
Net change in cash and cash equivalents | 17,699 | 19,921 | |||||
Cash and cash equivalents at beginning of year | 24,104 | 4,183 | |||||
Cash and cash equivalents at end of year | $ | 41,803 | $ | 24,104 | |||
Cash paid for: | |||||||
Interest | $ | 1,074 | $ | 1,234 | |||
Income taxes | $ | 2,158 | $ | 5,250 | |||
Non cash investing activities: | |||||||
Fixed asset purchases in accounts payable | $ | 367 | $ | 298 | |||
Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America ("GAAP"). Core Molding management uses non-GAAP measures in its analysis of the Company's performance. Investors are encouraged to review the reconciliation of non-GAAP financial measures to the comparable GAAP results available in the accompanying tables.
Reconciliation of Non-GAAP Financial Measures
Adjusted EBITDA represents net income before, as applicable from time to time, (i) interest expense, net, (ii) provision (benefit) for income taxes, (iii) depreciation and amortization of long-lived assets, (iv) share based compensation expense, (v) plant closure costs, and (vi) nonrecurring legal settlement costs and associated legal expenses unrelated to the Company's core operations. Free Cash Flow represents net cash (used in) provided by operating activities less purchase of property, plant and equipment and net working capital. Return on capital employed (ROCE) represents earnings before (i) interest expense, net and (ii) provision (benefit) for income taxes divided by (i) stockholders' equity and (ii) current and long-term debt. ROCE excluding cash represents ROCE less ending cash balance. These measures have limitations as analytical tools and should not be considered in isolation or as an alternative to performance measure derived in accordance with GAAP as an indicator of our operating performance. We present Adjusted EBITDA, Free Cash Flow, Debt to Trailing Twelve Months Adjusted EBITDA and ROCE because management uses these measures as key performance indicators, and we believe that securities analysts, investors and others use these measures to evaluate companies in our industry. Our calculation of these measures may not be comparable to similarly named measures reported by other companies. The following tables present reconciliations of net income to Adjusted EBITDA, Cash Flow from Operating Activities to Free Cash Flow and Net Income per Share to Adjusted Net Income per Share, the most directly comparable GAAP measures, and ROCE, for the periods presented:
Core Molding Technologies, Inc. Net (Loss) Income to Adjusted EBITDA Reconciliation (unaudited, in thousands) | |||||||||||||||
Three months ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net (loss) income | $ | (39 | ) | $ | 2,182 | $ | 13,299 | $ | 20,324 | ||||||
Provision for income tax expense | 1,182 | 223 | 4,182 | 5,422 | |||||||||||
Total other (income) and expenses(1) | (273 | ) | 112 | (786 | ) | 791 | |||||||||
Depreciation and amortization | 3,362 | 3,315 | 13,318 | 12,831 | |||||||||||
Share-based compensation | 428 | 700 | 2,495 | 2,923 | |||||||||||
Severance Costs | 1,066 | 570 | 1,294 | 570 | |||||||||||
Adjusted EBITDA | $ | 5,726 | $ | 7,102 | $ | 33,802 | $ | 42,861 | |||||||
Adjusted EBITDA as a percent of net sales | 9.2 | % | 9.6 | % | 11.2 | % | 12.0 | % | |||||||
(1)Includes net interest (income) expense, and non-cash periodic post-retirement benefit cost | |||||||||||||||
Core Molding Technologies, Inc. Computation of Debt to Trailing Twelve Months Adjusted EBITDA (unaudited, in thousands) | |||
Trailing Twelve Month Adjusted EBITDA | |||
Net income | $ | 13,299 | |
Provision for income taxes | 4,182 | ||
Total other expenses(1) | (786 | ) | |
Depreciation and amortization | 13,318 | ||
Share-based compensation | 2,495 | ||
Severance Costs | 1,294 | ||
Adjusted EBITDA | $ | 33,802 | |
Total Outstanding Term Debt as of December 31, 2024 | $ | 21,520 | |
Term debt to Trailing Twelve Months Adjusted EBITDA | 0.64 | ||
(1)Includes net interest (income) expense and non-cash periodic post-retirement benefit cost | |||
Core Molding Technologies, Inc. Computation of Return on Capital Employed Fiscal Year Ended December 31, 2024 and 2023 (unaudited, in thousands) | |||||||
2024 | 2023 | ||||||
Equity | $ | 147,361 | $ | 138,953 | |||
Structure debt | 21,520 | 22,987 | |||||
Total structured investment | $ | 168,881 | $ | 161,940 | |||
Operating income | $ | 16,695 | $ | 26,537 | |||
Return on capital employed | 9.9 | % | 16.4 | % | |||
Core Molding Technologies, Inc. Computation of Return on Capital Employed Excluding Cash Fiscal Year Ended December 31, 2024 and 2023 (unaudited, in thousands) | |||||||
2024 | 2023 | ||||||
Equity | $ | 147,361 | $ | 138,953 | |||
Structure debt | 21,520 | 22,987 | |||||
Less Cash | $ | (41,803 | ) | $ | (24,104 | ) | |
Total structured investment, Excluding Cash | 127,078 | 137,836 | |||||
Operating income | $ | 16,695 | $ | 26,537 | |||
Return on capital employed, Excluding Cash | 13.1 | % | 19.3 | % | |||
Core Molding Technologies, Inc. Free Cash Flow Fiscal Year Ended December 31, 2024 and 2023 (unaudited, in thousands) | |||||||
2024 | 2023 | ||||||
Cash flow provided by operations | $ | 35,151 | $ | 34,842 | |||
Purchase of property, plant and equipment | (11,525 | ) | (9,100 | ) | |||
Free cash flow surplus | $ | 23,626 | $ | 25,742 | |||
Core Molding Technologies, Inc. Adjusted Net (Loss) Income per Share (unaudited, in thousands) | |||||||||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||
Net (Loss) Income | $ | (39 | ) | $ | 2,182 | $ | 13,299 | $ | 20,324 | ||||
Severance Costs (net of tax) | $ | 842 | $ | 450 | $ | 1,022 | $ | 450 | |||||
Adjusted net income | $ | 803 | $ | 2,632 | $ | 14,321 | $ | 20,774 | |||||
Weighted average common shares outstanding - basic | 8,644,000 | 8,653,000 | 8,693,000 | 8,550,000 | |||||||||
Weighted average common and potentially issuable common shares outstanding- diluted | 8,720,000 | 8,878,000 | 8,787,000 | 8,772,000 | |||||||||
Net (loss) income per share - basic | $ | — | $ | 0.25 | $ | 1.53 | $ | 2.37 | |||||
Severance Costs (net of tax) | 0.10 | 0.05 | 0.12 | 0.05 | |||||||||
Adjusted net income per share - basic | $ | 0.10 | $ | 0.30 | $ | 1.65 | $ | 2.42 | |||||
Net (loss) income per share - diluted | $ | — | $ | 0.25 | $ | 1.51 | $ | 2.31 | |||||
Severance Costs (net of tax) | 0.10 | 0.05 | 0.12 | 0.05 | |||||||||
Adjusted net income per share - diluted | $ | 0.10 | $ | 0.30 | $ | 1.63 | $ | 2.36 |
