STOCK TITAN

Cooper Standard Reports Robust Operating Performance and Significant Margin Improvement in the First Quarter of 2025

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags
Cooper Standard (NYSE: CPS) reported strong Q1 2025 results with significant margin improvements. The company achieved gross profit of $77.2 million (up 25.2% YoY) and operating income of $22.3 million (up 539.2% YoY). Net income reached $1.6 million ($0.09 per share), a $33.2 million improvement from Q1 2024. Despite a slight 1.4% sales decline to $667.1 million due to forex headwinds, adjusted EBITDA increased to $58.7 million (8.8% of sales), up by $29.4 million YoY. The company secured $55.0 million in new business awards, primarily in electric and hybrid vehicle platforms. With $140.4 million in cash and total liquidity of $300.1 million, Cooper Standard remains confident in its operational efficiency and strategic execution despite market uncertainties.
Cooper Standard (NYSE: CPS) ha riportato risultati solidi nel primo trimestre 2025 con significativi miglioramenti nei margini. L'azienda ha raggiunto un utile lordo di 77,2 milioni di dollari (in crescita del 25,2% su base annua) e un utile operativo di 22,3 milioni di dollari (in aumento del 539,2% rispetto all'anno precedente). L'utile netto ha raggiunto 1,6 milioni di dollari (0,09 dollari per azione), con un miglioramento di 33,2 milioni di dollari rispetto al primo trimestre 2024. Nonostante un leggero calo delle vendite dell'1,4% a 667,1 milioni di dollari dovuto a effetti valutari sfavorevoli, l'EBITDA rettificato è salito a 58,7 milioni di dollari (8,8% delle vendite), con un incremento di 29,4 milioni di dollari su base annua. L'azienda ha ottenuto 55,0 milioni di dollari in nuovi contratti, principalmente nel settore dei veicoli elettrici e ibridi. Con 140,4 milioni di dollari in liquidità e una liquidità totale di 300,1 milioni di dollari, Cooper Standard mantiene fiducia nella propria efficienza operativa e nell'esecuzione strategica nonostante le incertezze di mercato.
Cooper Standard (NYSE: CPS) reportó sólidos resultados en el primer trimestre de 2025 con mejoras significativas en los márgenes. La compañía logró un beneficio bruto de 77,2 millones de dólares (un aumento del 25,2% interanual) y un ingreso operativo de 22,3 millones de dólares (un incremento del 539,2% interanual). El ingreso neto alcanzó 1,6 millones de dólares (0,09 dólares por acción), una mejora de 33,2 millones de dólares respecto al primer trimestre de 2024. A pesar de una ligera caída en ventas del 1,4% hasta 667,1 millones de dólares debido a vientos en contra cambiarios, el EBITDA ajustado aumentó a 58,7 millones de dólares (8,8% de las ventas), incrementándose en 29,4 millones de dólares interanual. La empresa aseguró 55,0 millones de dólares en nuevos contratos, principalmente en plataformas de vehículos eléctricos e híbridos. Con 140,4 millones de dólares en efectivo y una liquidez total de 300,1 millones de dólares, Cooper Standard mantiene confianza en su eficiencia operativa y ejecución estratégica a pesar de las incertidumbres del mercado.
Cooper Standard(NYSE: CPS)는 2025년 1분기에 강력한 실적과 함께 상당한 마진 개선을 보고했습니다. 회사는 7720만 달러의 매출총이익(전년 대비 25.2% 증가)과 2230만 달러의 영업이익(전년 대비 539.2% 증가)을 달성했습니다. 순이익은 160만 달러(주당 0.09달러)로, 2024년 1분기 대비 3320만 달러 개선되었습니다. 환율 역풍으로 인해 매출은 1.4% 감소한 6억 6710만 달러였지만, 조정 EBITDA는 5870만 달러(매출의 8.8%)로 전년 대비 2940만 달러 증가했습니다. 회사는 주로 전기 및 하이브리드 차량 플랫폼에서 5500만 달러의 신규 수주를 확보했습니다. 1억 4040만 달러의 현금과 총 유동성 3억 10만 달러를 보유한 Cooper Standard는 시장 불확실성에도 불구하고 운영 효율성과 전략 실행에 대해 자신감을 유지하고 있습니다.
Cooper Standard (NYSE : CPS) a publié de solides résultats pour le premier trimestre 2025 avec des améliorations significatives des marges. La société a réalisé un profit brut de 77,2 millions de dollars (en hausse de 25,2 % en glissement annuel) et un résultat opérationnel de 22,3 millions de dollars (en hausse de 539,2 % en glissement annuel). Le bénéfice net a atteint 1,6 million de dollars (0,09 dollar par action), soit une amélioration de 33,2 millions de dollars par rapport au premier trimestre 2024. Malgré une légère baisse des ventes de 1,4 % à 667,1 millions de dollars en raison d'effets de change défavorables, l'EBITDA ajusté a augmenté pour atteindre 58,7 millions de dollars (8,8 % des ventes), en hausse de 29,4 millions de dollars d'une année sur l'autre. L'entreprise a obtenu 55,0 millions de dollars de nouveaux contrats, principalement dans les plateformes de véhicules électriques et hybrides. Avec 140,4 millions de dollars en liquidités et une liquidité totale de 300,1 millions de dollars, Cooper Standard reste confiant dans son efficacité opérationnelle et l'exécution de sa stratégie malgré les incertitudes du marché.
Cooper Standard (NYSE: CPS) meldete starke Ergebnisse für das erste Quartal 2025 mit erheblichen Margenverbesserungen. Das Unternehmen erzielte einen Bruttogewinn von 77,2 Millionen US-Dollar (plus 25,2 % im Jahresvergleich) und ein operatives Ergebnis von 22,3 Millionen US-Dollar (plus 539,2 % im Jahresvergleich). Der Nettogewinn erreichte 1,6 Millionen US-Dollar (0,09 US-Dollar je Aktie), eine Verbesserung von 33,2 Millionen US-Dollar gegenüber dem ersten Quartal 2024. Trotz eines leichten Umsatzrückgangs von 1,4 % auf 667,1 Millionen US-Dollar aufgrund von Währungseinflüssen stieg das bereinigte EBITDA auf 58,7 Millionen US-Dollar (8,8 % des Umsatzes), was einem Anstieg von 29,4 Millionen US-Dollar im Jahresvergleich entspricht. Das Unternehmen sicherte sich 55,0 Millionen US-Dollar an neuen Aufträgen, hauptsächlich im Bereich elektrischer und hybrider Fahrzeugplattformen. Mit 140,4 Millionen US-Dollar an Barmitteln und einer Gesamtliquidität von 300,1 Millionen US-Dollar bleibt Cooper Standard trotz Marktunsicherheiten zuversichtlich in Bezug auf operative Effizienz und strategische Umsetzung.
Positive
  • Operating income surged 539.2% year-over-year to $22.3 million
  • Adjusted EBITDA doubled to $58.7 million, representing 8.8% of sales
  • Net income improved by $33.2 million to reach $1.6 million
  • Secured $55.0 million in new business awards for EV and hybrid platforms
  • Strong liquidity position with $300.1 million available
Negative
  • Sales declined 1.4% year-over-year due to foreign exchange headwinds
  • Ongoing general inflation impacting costs
  • Restructuring charges of $2.1 million in Q1 2025

Insights

Cooper Standard delivered extraordinary margin improvement, turning last year's losses into profits despite slightly lower sales, demonstrating successful operational efficiency initiatives.

Cooper Standard's Q1 2025 results demonstrate a remarkable 539.2% increase in operating income to $22.3 million, despite a minor 1.4% sales decline. This dramatic profitability improvement transformed a $31.7 million loss in Q1 2024 into a $1.6 million profit this quarter.

The margin expansion is particularly impressive – adjusted EBITDA surged to $58.7 million, representing 8.8% of sales compared to just $29.3 million in Q1 2024. This 100% year-over-year EBITDA improvement occurred despite $9.4 million lower sales, highlighting the effectiveness of their operational efficiency initiatives.

Both business segments delivered substantially improved results. The Sealing Systems segment increased EBITDA by $10.9 million while Fluid Handling Systems saw a $10 million improvement. These broad-based gains suggest systematic operational enhancements rather than isolated improvements.

The company's profitability drivers are primarily internal efficiency improvements rather than market-driven factors. Management specifically identified enhanced manufacturing and purchasing efficiency, optimized timing of royalty payments, and reduced SG&A expenses – evidence of successful execution of their cost optimization strategy. This internal focus positions them well even if market conditions remain challenging.

Looking forward, Cooper Standard secured $55 million in new business awards during Q1, with significant concentration in electric and hybrid vehicle platforms – strategically important areas as the automotive industry continues its electrification transition. While acknowledging trade and tariff uncertainties, management expressed confidence in underlying demand fundamentals, citing the aging vehicle fleet and declining inventories as supportive factors.

The balance sheet appears solid with $140.4 million in cash and $300.1 million in total liquidity, providing financial flexibility to navigate potential market disruptions. The return to profitability after last year's losses marks a significant inflection point that demonstrates the company's operational turnaround strategy is delivering tangible results.

NORTHVILLE, Mich., May 1, 2025 /PRNewswire/ -- Cooper-Standard Holdings Inc. (NYSE: CPS) today reported results for the first quarter 2025.

First Quarter 2025 Highlights

  • Gross profit of $77.2 million, an increase of 25.2% vs. the first quarter of 2024
  • Operating income of $22.3 million, an increase of 539.2% vs. the first quarter of 2024
  • Net income of $1.6 million, or $0.09 per diluted share, an increase of $33.2 million vs. the first quarter of 2024
  • Adjusted net income of $3.5 million, or $0.19 per diluted share, an increase of $34.1 million vs. the first quarter of 2024
  • Adjusted EBITDA of $58.7 million, or 8.8% of sales, an increase of $29.4 million vs. the first quarter of 2024

"Our operating performance in the first quarter was outstanding," said Jeffrey Edwards, chairman and CEO, Cooper Standard. "Our global team is successfully executing our strategy to deliver increasing value to all our stakeholders through improved operating efficiencies, driving innovation, and delivering world-class quality and service. Despite current market turbulence, we are confident that we can continue to improve our business and our results as we execute our plans and remain focused on the aspects of our business that are within our control."

Consolidated Results


Three Months Ended March 31,


2025


2024


(Dollar amounts in millions except per share amounts)

Sales

$                                     667.1


$                                     676.4

Net income (loss)

$                                         1.6


$                                      (31.7)

Adjusted net income (loss)

$                                         3.5


$                                      (30.6)

Income (loss) per diluted share

$                                       0.09


$                                      (1.81)

Adjusted income (loss) per diluted share

$                                       0.19


$                                      (1.75)

Adjusted EBITDA

$                                       58.7


$                                       29.3

Sales declined by 1.4% in the first quarter due primarily to foreign exchange headwinds, partially offset by positive volume and mix, including net customer price adjustments.

Net income for the first quarter 2025 was $1.6 million, including restructuring charges of $2.1 million and other special items. Net loss for the first quarter 2024 was $31.7 million, including restructuring charges of $1.1 million and other special items. Excluding these special items and their related tax impact, adjusted net income was $3.5 million in the first quarter 2025 compared to adjusted net loss of $30.6 million in the first quarter of 2024, or an increase of $34.1 million. The year-over-year improvement was primarily driven by increased manufacturing and purchasing efficiency, the timing of certain royalty payments, and lower SGA&E expense, partially offset by ongoing general inflation.

Adjusted EBITDA for the first quarter of 2025 was $58.7 million compared to $29.3 million in the first quarter of 2024. The year-over-year change was primarily due to increased manufacturing and purchasing efficiency, the timing of certain royalty payments, and lower SGA&E expense, partially offset by ongoing general inflation.

Adjusted net income (loss), adjusted EBITDA and adjusted income (loss) per diluted share are non-GAAP measures. Reconciliations to the most directly comparable financial measures, calculated and presented in accordance with accounting principles generally accepted in the United States ("U.S. GAAP"), are provided in the attached supplemental schedules.

New Business Awards

The Company continues to leverage its world-class engineering and manufacturing capabilities, its innovation programs and its reputation for quality and service to win new business awards with its OEM customers and capitalize on positive trends associated with hybrid and battery electric vehicles. During the first quarter of 2025, the Company received net new business awards totaling $55.0 million in anticipated future annualized sales, primarily related to awards on battery electric vehicle and hybrid vehicle platforms.

Segment Results of Operations

Sales


Three Months Ended March 31,



Variance Due To:


2025


2024


Change



Volume/
Mix*


Foreign
Exchange


(Dollar amounts in thousands)

Sales to external customers











Sealing systems

$      344,311


$      351,279


$       (6,968)



$          3,767


$      (10,735)

Fluid handling systems

303,998


305,515


(1,517)



2,840


(4,357)

Total for reportable segments

$      648,309


$      656,794


$       (8,485)



$          6,607


$      (15,092)

Corporate, eliminations and other

18,760


19,631


(871)



(871)


Consolidated

$      667,069


$      676,425


$       (9,356)



$          5,736


$      (15,092)


* Net of customer price adjustments, including recoveries.

Adjusted EBITDA


Three Months Ended March 31,



Variance Due To:


2025


2024


Change



Volume/
Mix*


Foreign
Exchange


Cost
Decreases/
(Increases)**


(Dollar amounts in thousands)

Segment adjusted EBITDA













Sealing systems

$     32,312


$     21,371


$     10,941



$        (332)


$     (2,146)


$          13,419

Fluid handling systems

20,982


10,982


10,000



837


6,715


2,448

Total for reportable segments

$     53,294


$     32,353


$     20,941



$          505


$       4,569


$          15,867

Corporate, eliminations and other

5,421


(3,005)


8,426



(314)


(2,476)


11,353

Consolidated

$     58,715


$     29,348


$     29,367



$          191


$       2,093


$          27,220


* Net of customer price adjustments, including recoveries.

** Net of savings from 2024 restructuring initiatives.

Additional detail on our quarterly segment variance analyses is available in our periodic filings with the Securities and Exchange Commission.

Cash and Liquidity

As of March 31, 2025, Cooper Standard had cash and cash equivalents totaling $140.4 million. Total liquidity, including availability under the Company's amended senior asset-based revolving credit facility, was $300.1 million at the end of the first quarter of 2025.

Based on current expectations for light vehicle production and customer demand for our products, the Company believes it has sufficient financial resources to support ongoing operations and the execution of planned strategic initiatives for the foreseeable future. These financial resources include current cash on hand, continuing access to flexible credit facilities, and expected future positive cash generation.

Outlook

Our industry and, indeed, the global economy is facing unprecedented uncertainty due to changing trade and tariff policies being implemented or considered by the governments of the United States and other nations. Despite this trade-related uncertainty, the Company believes that the underlying demand for new light vehicle production in its key operating regions remains strong, supported by the age of the existing fleet, increasing population, increasing numbers of newly licensed drivers, and declining vehicle inventories. The Company believes it is well-positioned to manage through tariffs that may be imposed on the products it ships across borders, primarily in North America, but acknowledges that overall light vehicle production volumes may be impacted by changing trade policies. While the uncertainty related to trade and tariff policies make forecasting difficult in the near term, the Company remains confident that the continuing successful execution of its plans and strategies will drive increasing profit margins and returns on invested capital over time as markets stabilize.

Conference Call Details

Cooper Standard management will host a conference call and webcast on May 2, 2025 at 9 a.m. ET to discuss its first quarter 2025 results, provide a general business update and respond to investor questions. Investors and other interested parties may listen to the call by accessing the online, real-time webcast at https://ir.cooperstandard.com/events.

To participate by phone, callers in the United States and Canada can dial toll-free at 800-836-8184 (international callers dial 646-357-8785) and ask to be connected to the Cooper Standard conference call. Representatives of the investment community will have the opportunity to ask questions during Q&A. Participants should dial-in at least five minutes prior to the start of the call.

A replay of the webcast will be available on the investors' portion of the Cooper Standard website (https://ir.cooperstandard.com) shortly after the live event.

About Cooper Standard

Cooper Standard, headquartered in Northville, Mich., with locations in 20 countries, is a leading global supplier of sealing and fluid handling systems and components. Utilizing our materials science and manufacturing expertise, we create innovative and sustainable engineered solutions for diverse transportation and industrial markets. Cooper Standard's approximately 22,000 team members (including contingent workers) are at the heart of our success, continuously improving our business and surrounding communities. Learn more at www.cooperstandard.com or follow us on LinkedIn, X, Facebook, Instagram or YouTube.

Forward Looking Statements

This press release includes "forward-looking statements" within the meaning of U.S. federal securities laws, and we intend that such forward-looking statements be subject to the safe harbor created thereby. Our use of words "estimate," "expect," "anticipate," "project," "plan," "intend," "believe," "outlook," "guidance," "forecast," or future or conditional verbs, such as "will," "should," "could," "would," or "may," and variations of such words or similar expressions are intended to identify forward-looking statements. All forward-looking statements are based upon our current expectations and various assumptions. Our expectations, beliefs, and projections are expressed in good faith and we believe there is a reasonable basis for them. However, we cannot assure you that these expectations, beliefs and projections will be achieved. Forward-looking statements are not guarantees of future performance and are subject to significant risks and uncertainties that may cause actual results or achievements to be materially different from the future results or achievements expressed or implied by the forward-looking statements. Among other items, such factors may include: volatility or decline of the Company's stock price, or absence of stock price appreciation; impacts and disruptions related to the wars in Ukraine and the Middle East; our ability to achieve commercial recoveries and to offset the adverse impact of higher commodity and other costs through pricing and other negotiations with our customers; work stoppages or other labor disruptions with our employees or our customers' employees; prolonged or material contractions in automotive sales and production volumes; our inability to realize sales represented by awarded business; escalating pricing pressures; loss of large customers or significant platforms; our ability to successfully compete in the automotive parts industry; availability and increasing volatility in costs of manufactured components and raw materials; disruption in our supply base; competitive threats and commercial risks associated with our diversification strategy; possible variability of our working capital requirements; risks associated with our international operations, including changes in laws, regulations, and policies governing the terms of foreign trade such as increased trade restrictions and tariffs; foreign currency exchange rate fluctuations; our ability to control the operations of our joint ventures for our sole benefit; our substantial amount of indebtedness and rates of interest; our ability to obtain adequate financing sources in the future; operating and financial restrictions imposed on us under our debt instruments; the underfunding of our pension plans; significant changes in discount rates and the actual return on pension assets; effectiveness of continuous improvement programs and other cost savings plans; significant costs related to manufacturing facility closings or consolidation; our ability to execute new program launches; our ability to meet customers' needs for new and improved products; the possibility that our acquisitions and divestitures may not be successful; product liability, warranty and recall claims brought against us; laws and regulations, including environmental, health and safety laws and regulations; legal and regulatory proceedings, claims or investigations against us; the potential impact of any future public health events on our financial condition and results of operations; the ability of our intellectual property to withstand legal challenges; cyber-attacks, data privacy concerns, other disruptions in, or the inability to implement upgrades to, our information technology systems; the possible volatility of our annual effective tax rate; the possibility of a failure to maintain effective controls and procedures; the possibility of future impairment charges to our goodwill and long-lived assets; our ability to identify, attract, develop and retain a skilled, engaged and diverse workforce; our ability to procure insurance at reasonable rates; and our dependence on our subsidiaries for cash to satisfy our obligations.; and other risks and uncertainties, including those detailed from time to time in the Company's periodic reports filed with the Securities and Exchange Commission.

You should not place undue reliance on these forward-looking statements. Our forward-looking statements speak only as of the date of this press release and we undertake no obligation to publicly update or otherwise revise any forward-looking statement, whether as a result of new information, future events or otherwise, except where we are expressly required to do so by law.

This press release also contains estimates and other information that is based on industry publications, surveys and forecasts. This information involves a number of assumptions and limitations, and we have not independently verified the accuracy or completeness of the information.

Contact for Analysts:

Contact for Media:

Roger Hendriksen

Chris Andrews

Cooper Standard

Cooper Standard

(248) 596-6465

(248) 596-6217

roger.hendriksen@cooperstandard.com

candrews@cooperstandard.com

Financial statements and related notes follow:

 

COOPER-STANDARD HOLDINGS INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Dollar amounts in thousands except per share and share amounts) 






Three Months Ended March 31,


2025


2024

Sales

$                      667,069


$                      676,425

Cost of products sold

589,891


614,782

Gross profit

77,178


61,643

Selling, administration & engineering expenses

51,191


55,366

Amortization of intangibles

1,612


1,661

Restructuring charges

2,111


1,133

Operating income

22,264


3,483

Interest expense, net of interest income

(28,619)


(29,281)

Equity in earnings of affiliates

1,776


2,270

Other income (expense), net

8,884


(3,649)

Income (loss) before income taxes

4,305


(27,177)

Income tax expense

2,703


4,131

Net income (loss)

1,602


(31,308)

Net income attributable to noncontrolling interests

(50)


(352)

Net income (loss) attributable to Cooper-Standard Holdings Inc.

$                          1,552


$                      (31,660)





Weighted average shares outstanding:




Basic

17,712,568


17,462,136

Diluted

17,911,855


17,462,136





Income (loss) per share:




Basic

$                            0.09


$                          (1.81)

Diluted

$                            0.09


$                          (1.81)

 

COOPER-STANDARD HOLDINGS INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands except share amounts)






March 31, 2025


December 31, 2024


 (unaudited)



Assets




Current assets:




Cash and cash equivalents

$                      140,368


$                      170,035

Accounts receivable, net

357,489


310,738

Tooling receivable, net

71,603


69,204

Inventories

172,957


142,401

Prepaid expenses

25,189


25,833

Value added tax receivable

55,772


45,120

Other current assets

55,867


41,925

Total current assets

879,245


805,256

Property, plant and equipment, net

531,991


539,201

Operating lease right-of-use assets, net

87,721


87,292

Goodwill

140,445


140,443

Intangible assets, net

33,374


33,805

Other assets

127,306


127,068

Total assets

$                  1,800,082


$                  1,733,065





Liabilities and Equity




Current liabilities:




Debt payable within one year

$                        42,501


$                        42,428

Accounts payable

348,475


295,178

Payroll liabilities

95,844


103,701

Accrued interest

32,077


5,115

Accrued liabilities

99,043


111,502

Current operating lease liabilities

19,173


18,859

Total current liabilities

637,113


576,783

Long-term debt

1,058,460


1,057,839

Pension benefits

92,494


89,253

Postretirement benefits other than pensions

26,015


26,336

Long-term operating lease liabilities

71,740


71,907

Other liabilities

36,562


44,317

Total liabilities

1,922,384


1,866,435

Equity:




Common stock, $0.001 par value, 190,000,000 shares authorized;

19,613,956 shares issued and 17,548,147 shares outstanding as of

March 31, 2025, and 19,392,340 shares issued and 17,326,531

shares outstanding as of December 31, 2024

17


17

Additional paid-in capital

518,088


518,208

Retained deficit

(469,010)


(470,562)

Accumulated other comprehensive loss

(163,803)


(173,432)

Total Cooper-Standard Holdings Inc. equity

(114,708)


(125,769)

Noncontrolling interests

(7,594)


(7,601)

Total equity

(122,302)


(133,370)

Total liabilities and equity

$                  1,800,082


$                  1,733,065

 

COOPER-STANDARD HOLDINGS INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Dollar amounts in thousands) 






Three Months Ended March 31,


2025


2024

Operating activities:




Net income (loss)

$                  1,602


$                   (31,308)

Adjustments to reconcile net income (loss) to net cash used in operating activities:



Depreciation

22,216


24,802

Amortization of intangibles

1,612


1,661

Share-based compensation expense

2,199


2,700

Equity in losses (earnings) of affiliates, net of dividends related to earnings

193


(693)

Payment-in-kind interest


6,787

Deferred income taxes

3,929


(317)

Other

1,257


1,233

Changes in operating assets and liabilities

(47,859)


(19,064)

Net cash used in operating activities

(14,851)


(14,199)

Investing activities:




Capital expenditures

(17,543)


(16,834)

Proceeds from sale of businesses

2,377


Other

12


165

Net cash used in investing activities

(15,154)


(16,669)

Financing activities:




Principal payments on long-term debt

(763)


(657)

Taxes withheld and paid on employees' share-based payment awards

(1,678)


(549)

Other

(22)


(5)

Net cash used in financing activities

(2,463)


(1,211)

Effects of exchange rate changes on cash, cash equivalents and restricted cash

2,121


(3,855)

Changes in cash, cash equivalents and restricted cash

(30,347)


(35,934)

Cash, cash equivalents and restricted cash at beginning of period

178,697


163,061

Cash, cash equivalents and restricted cash at end of period

$              148,350


$                   127,127





Reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheets:


Balance as of


March 31, 2025


December 31, 2024

Cash and cash equivalents

$              140,368


$                   170,035

Restricted cash included in other current assets

7,048


7,590

Restricted cash included in other assets

934


1,072

Total cash, cash equivalents and restricted cash

$              148,350


$                   178,697

Non-GAAP Financial Measures

EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss), adjusted earnings (loss) per share and free cash flow are measures not recognized under U.S. GAAP and which exclude certain non-cash and special items that may obscure trends and operating performance not indicative of the Company's core financial activities. Net new business is a measure not recognized under U.S. GAAP which is a representation of potential incremental future revenue but which may not fully reflect all external impacts to future revenue. Management considers EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss), adjusted earnings (loss) per share, free cash flow and net new business to be key indicators of the Company's operating performance and believes that these and similar measures are widely used by investors, securities analysts and other interested parties in evaluating the Company's performance. In addition, similar measures are utilized in the calculation of the financial covenants and ratios contained in the Company's financing arrangements and management uses these measures for developing internal budgets and forecasting purposes. EBITDA is defined as net income (loss) adjusted to reflect income tax expense (benefit), interest expense net of interest income, depreciation and amortization, and adjusted EBITDA is defined as EBITDA further adjusted to reflect certain items that management does not consider to be reflective of the Company's core operating performance. Adjusted net income (loss) is defined as net income (loss) adjusted to reflect certain items that management does not consider to be reflective of the Company's core operating performance. Adjusted EBITDA margin is defined as adjusted EBITDA as a percentage of sales. Adjusted basic and diluted earnings (loss) per share is defined as adjusted net income (loss) divided by the weighted average number of basic and diluted shares, respectively, outstanding during the period. Free cash flow is defined as net cash provided by operating activities minus capital expenditures and is useful to both management and investors in evaluating the Company's ability to service and repay its debt. Net new business reflects anticipated sales from formally awarded programs, less lost business, discontinued programs and replacement programs and is based on S&P Global (IHS Markit) forecast production volumes. The calculation of "net new business" does not reflect customer price reductions on existing programs and may be impacted by various assumptions embedded in the respective calculation, including actual vehicle production levels on new programs, foreign exchange rates and the timing of major program launches.

When analyzing the Company's operating performance, investors should use EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss), adjusted earnings (loss) per share, free cash flow and net new business as supplements to, and not as alternatives for, net income (loss), operating income, or any other performance measure derived in accordance with U.S. GAAP, and not as an alternative to cash flow from operating activities as a measure of the Company's liquidity. EBITDA, adjusted EBITDA, adjusted net income (loss), adjusted earnings (loss) per share, free cash flow and net new business have limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of the Company's results of operations as reported under U.S. GAAP. Other companies may report EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss), adjusted earnings (loss) per share, free cash flow and net new business differently and therefore the Company's results may not be comparable to other similarly titled measures of other companies. In addition, in evaluating adjusted EBITDA and adjusted net income (loss), it should be noted that in the future the Company may incur expenses similar to or in excess of the adjustments in the below presentation. This presentation of adjusted EBITDA and adjusted net income (loss) should not be construed as an inference that the Company's future results will be unaffected by special items. Reconciliations of EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss) and free cash flow follow.

Reconciliation of Non-GAAP Financial Measures

EBITDA and Adjusted EBITDA

(Unaudited)

(Dollar amounts in thousands)


The following table provides a reconciliation of EBITDA and adjusted EBITDA from net income (loss):



Three Months Ended March 31,


2025


2024

Net income (loss) attributable to Cooper-Standard Holdings Inc.

$                      1,552


$                  (31,660)

Income tax expense

2,703


4,131

Interest expense, net of interest income

28,619


29,281

Depreciation and amortization

23,828


26,463

EBITDA

$                    56,702


$                    28,215

Restructuring charges

2,111


1,133

Gain on sale of businesses, net (1)

(98)


Adjusted EBITDA

$                    58,715


$                    29,348





Sales

$                  667,069


$                  676,425

Net income (loss) margin

0.2 %


(4.7) %

Adjusted EBITDA margin

8.8 %


4.3 %



(1)

Gain on sale of businesses related to divestiture in 2024.

 

Adjusted Net Income (Loss) and Adjusted Income (Loss) Per Share

(Unaudited)

(Dollar amounts in thousands except per share and share amounts)


The following table provides a reconciliation of net income (loss) to adjusted net income (loss) and the respective income (loss) per share amounts:



Three Months Ended March 31,


2025


2024

Net income (loss) attributable to Cooper-Standard Holdings Inc.

$                          1,552


$                      (31,660)

Restructuring charges

2,111


1,133

Gain on sale of businesses, net (1)

(98)


Tax impact of adjusting items (2)

(111)


(75)

Adjusted net income (loss)

$                          3,454


$                      (30,602)





Weighted average shares outstanding:




Basic

17,712,568


17,462,136

Diluted

17,911,855


17,462,136





Income (loss) per share:




Basic

$                            0.09


$                          (1.81)

Diluted

$                            0.09


$                          (1.81)





Adjusted income (loss) per share:




Basic

$                            0.20


$                          (1.75)

Diluted

$                            0.19


$                          (1.75)



(1)

Gain on sale of businesses related to divestiture in 2024.

(2)

Represents the elimination of the income tax impact of the above adjustments by calculating the income tax impact of these adjusting items using the appropriate tax rate for the jurisdiction where the charges were incurred and other discrete tax expense.

 

Free Cash Flow

(Unaudited)

(Dollar amounts in thousands)


The following table defines free cash flow:











Three Months Ended March 31,










2025


2024

Net cash used in operating activities









$                      (14,851)


$                      (14,199)

Capital expenditures









(17,543)


(16,834)

Free cash flow









$                      (32,394)


$                      (31,033)

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/cooper-standard-reports-robust-operating-performance-and-significant-margin-improvement-in-the-first-quarter-of-2025-302444490.html

SOURCE Cooper Standard

FAQ

What were Cooper Standard's (CPS) Q1 2025 earnings per share?

Cooper Standard reported Q1 2025 earnings of $0.09 per diluted share, with adjusted earnings of $0.19 per diluted share.

How much did Cooper Standard's (CPS) operating income improve in Q1 2025?

Cooper Standard's operating income increased by 539.2% to $22.3 million compared to Q1 2024.

What was Cooper Standard's (CPS) cash position in Q1 2025?

Cooper Standard had $140.4 million in cash and cash equivalents, with total liquidity of $300.1 million including credit facility availability.

How much new business did Cooper Standard (CPS) win in Q1 2025?

Cooper Standard secured $55.0 million in net new business awards, primarily related to electric and hybrid vehicle platforms.

What was Cooper Standard's (CPS) adjusted EBITDA margin in Q1 2025?

Cooper Standard's adjusted EBITDA was $58.7 million, representing 8.8% of sales.
Cooper-Standard Holdings

NYSE:CPS

CPS Rankings

CPS Latest News

CPS Stock Data

454.50M
16.72M
4.57%
63.91%
6.34%
Auto Parts
Motor Vehicle Parts & Accessories
Link
United States
NORTHVILLE