M-tron Industries, Inc. Reports Robust Fourth Quarter and Full Fiscal Year 2024 Results; Record Full Year Revenues, Gross Margins and Earnings
M-tron Industries (MPTI) reported strong Q4 and full-year 2024 financial results, marking its third consecutive year of record revenues. Q4 2024 saw revenues increase 18.9% to $12.8M, with gross margin rising to 47.2% and net income per diluted share jumping to $0.73.
For full-year 2024, the company achieved:
- Revenue growth of 19.1% to $49.0M
- Gross margin improvement to 46.2%
- Net income per diluted share increase to $2.65
- Adjusted EBITDA of $11.1M
The Aerospace and Defense sector drove growth with a 40% year-over-year increase. The company ended 2024 with $12.6M in cash and maintained a strong backlog of $47.2M. Additionally, MPTI's Board declared a warrant dividend for stockholders with a record date of March 10, 2025.
M-tron Industries (MPTI) ha riportato risultati finanziari solidi per il quarto trimestre e per l'intero anno 2024, segnando il terzo anno consecutivo di ricavi record. Nel Q4 2024, i ricavi sono aumentati del 18,9% a $12,8 milioni, con un margine lordo che è salito al 47,2% e un utile netto per azione diluita che è balzato a $0,73.
Per l'anno intero 2024, l'azienda ha raggiunto:
- Crescita dei ricavi del 19,1% a $49,0 milioni
- Miglioramento del margine lordo al 46,2%
- Aumento dell'utile netto per azione diluita a $2,65
- EBITDA rettificato di $11,1 milioni
Il settore Aerospaziale e della Difesa ha guidato la crescita con un incremento del 40% rispetto all'anno precedente. L'azienda ha concluso il 2024 con $12,6 milioni in contante e ha mantenuto un forte portafoglio ordini di $47,2 milioni. Inoltre, il Consiglio di MPTI ha dichiarato un dividendo in warrant per gli azionisti con una data di registrazione del 10 marzo 2025.
M-tron Industries (MPTI) reportó resultados financieros sólidos para el cuarto trimestre y el año completo 2024, marcando su tercer año consecutivo de ingresos récord. En el Q4 2024, los ingresos aumentaron un 18.9% a $12.8 millones, con un margen bruto que subió al 47.2% y un ingreso neto por acción diluida que saltó a $0.73.
Para el año completo 2024, la empresa logró:
- Crecimiento de ingresos del 19.1% a $49.0 millones
- Mejora del margen bruto al 46.2%
- Aumento del ingreso neto por acción diluida a $2.65
- EBITDA ajustado de $11.1 millones
El sector Aeroespacial y de Defensa impulsó el crecimiento con un aumento del 40% año tras año. La empresa terminó 2024 con $12.6 millones en efectivo y mantuvo una sólida cartera de pedidos de $47.2 millones. Además, la Junta de MPTI declaró un dividendo en warrants para los accionistas con una fecha de registro del 10 de marzo de 2025.
M-tron Industries (MPTI)는 2024년 4분기 및 연간 재무 결과를 발표하며, 세 번째 연속으로 기록적인 수익을 달성했습니다. 2024년 4분기에는 수익이 18.9% 증가하여 1,280만 달러에 달했으며, 총 마진은 47.2%로 상승하고, 희석 주당 순이익은 0.73달러로 급등했습니다.
2024년 전체에 대해 회사는 다음과 같은 성과를 달성했습니다:
- 수익 19.1% 증가하여 4,900만 달러
- 총 마진 개선 46.2%
- 희석 주당 순이익 2.65달러로 증가
- 조정된 EBITDA 1,110만 달러
항공우주 및 방위 부문이 40%의 연간 성장률로 성장을 이끌었습니다. 회사는 2024년을 1,260만 달러의 현금으로 마감했으며, 4,720만 달러의 강력한 미결 주문을 유지했습니다. 추가로, MPTI 이사회는 2025년 3월 10일을 기준일로 하는 주주를 위한 워런트 배당금을 선언했습니다.
M-tron Industries (MPTI) a annoncé des résultats financiers solides pour le quatrième trimestre et pour l'année complète 2024, marquant sa troisième année consécutive de revenus record. Au Q4 2024, les revenus ont augmenté de 18,9 % pour atteindre 12,8 millions de dollars, avec une marge brute passant à 47,2 % et un bénéfice net par action diluée atteignant 0,73 dollar.
Pour l'année complète 2024, la société a réalisé :
- Une croissance des revenus de 19,1 % pour atteindre 49,0 millions de dollars
- Une amélioration de la marge brute à 46,2 %
- Une augmentation du bénéfice net par action diluée à 2,65 dollars
- Un EBITDA ajusté de 11,1 millions de dollars
Le secteur Aérospatial et Défense a été le moteur de la croissance avec une augmentation de 40 % par rapport à l'année précédente. L'entreprise a terminé 2024 avec 12,6 millions de dollars en liquidités et a maintenu un solide carnet de commandes de 47,2 millions de dollars. De plus, le Conseil d'administration de MPTI a déclaré un dividende en bons de souscription pour les actionnaires avec une date d'enregistrement du 10 mars 2025.
M-tron Industries (MPTI) hat starke Finanzzahlen für das vierte Quartal und das Gesamtjahr 2024 gemeldet, was das dritte aufeinanderfolgende Jahr mit Rekordumsätzen markiert. Im Q4 2024 stiegen die Umsätze um 18,9% auf 12,8 Millionen Dollar, während die Bruttomarge auf 47,2% anstieg und der Nettogewinn pro verwässerter Aktie auf 0,73 Dollar sprang.
Für das Gesamtjahr 2024 erzielte das Unternehmen:
- Umsatzwachstum von 19,1% auf 49,0 Millionen Dollar
- Verbesserung der Bruttomarge auf 46,2%
- Steigerung des Nettogewinns pro verwässerter Aktie auf 2,65 Dollar
- Bereinigtes EBITDA von 11,1 Millionen Dollar
Der Luft- und Raumfahrt- sowie Verteidigungssektor trieb das Wachstum mit einem Anstieg von 40% im Jahresvergleich voran. Das Unternehmen schloss das Jahr 2024 mit 12,6 Millionen Dollar in bar ab und hielt einen starken Auftragsbestand von 47,2 Millionen Dollar. Darüber hinaus erklärte der Vorstand von MPTI eine Warrant-Dividende für die Aktionäre mit einem Stichtag am 10. März 2025.
- Revenue increased 19.1% to $49.0M in FY2024
- Gross margin improved significantly to 46.2% in 2024 from 40.7% in 2023
- Net income per share grew 107.4% to $2.65 in FY2024
- Aerospace and Defense sector showed strong 40% YoY growth
- Strong cash position of $12.6M at year-end
- Robust backlog of $47.2M indicating steady future revenue
- Slight decrease in backlog from $47.8M to $47.2M
- Higher manufacturing costs and operating expenses
- Challenging year for Avionics sector due to airframe providers' difficulties
Insights
M-tron Industries' Q4 and full-year 2024 results demonstrate exceptional financial performance across all key metrics. The 19.1% annual revenue growth to
The bottom-line impact is remarkable, with diluted EPS increasing
The company's balance sheet has strengthened considerably, ending with
While the slight backlog reduction merits monitoring, management's explanation about timing of large program orders is reasonable given their focus on long-duration contracts. The aerospace/avionics segment shows resilience despite industry challenges, with potential upside as commercial aircraft manufacturers work through their order backlogs.
M-tron's 40%+ growth in the defense sector represents exceptional performance even within today's strong defense electronics market. The company's frequency control components are critical infrastructure for modern defense systems, where precision timing and signal integrity are non-negotiable requirements.
The robust
The company's focus on "program centric business" indicates they're securing designed-in positions on major defense platforms, which typically translates to years of predictable revenue streams. Defense electronics suppliers with strong positions in major programs benefit from high switching costs and long product lifecycles.
While the commercial aviation segment faced headwinds in 2024, the stated expectation for improvement as aircraft manufacturers work through their substantial backlogs presents an additional growth vector beyond the already strong defense performance. The balance of defense and aviation markets provides some counter-cyclical protection against potential future defense budget fluctuations.
Fourth Quarter 2024 Highlights
-
Revenues increased
18.9% , or , to$2.0 million for the three months ended December 31, 2024 from$12.8 million for the three months ended December 31, 2023$10.8 million -
Gross margin increased 360 basis points to
47.2% for the three months ended December 31, 2024 from43.6% for the three months ended December 31, 2023 -
Net income per diluted share increased 2,
333.3% , or , to$0.70 for the three months ended December 31, 2024 from$0.73 for the three months ended December 31, 2023$0.03
Fiscal Year 2024 Highlights
-
Revenues increased
19.1% , or , to$7.8 million for the fiscal year ended December 31, 2024 from$49.0 million for the fiscal year ended December 31, 2023$41.2 million -
Gross margin increased 550 basis points to
46.2% for the fiscal year ended December 31, 2024 from40.7% for the fiscal year ended December 31, 2023 -
Net income per diluted share increased
107.4% , or , to$1.37 for the fiscal year ended December 31, 2024 from$2.65 for the fiscal year ended December 31, 2023$1.28
"We are pleased to report robust financial results for the full fiscal year 2024, reflecting the continued momentum in our business and the effectiveness of our strategic initiatives," said Cameron Pforr, Mtron Interim Chief Executive Officer. "Our performance underscores the strength and ability of the Mtron team to drive sustained growth and the confidence of our defense and commercial customers in Mtron's ability to deliver critical components and solutions."
Results from Operations
Fourth Quarter 2024
Revenue was
Net income was
Gross margin was
Adjusted EBITDA was
Fiscal Year 2024
Revenue was
Net income was
Gross margin was
Adjusted EBITDA was
"The Company reported record revenues for the third year in a row, largely driven by strong growth in the Aerospace and Defense sector, which increased over
Backlog
Backlog was
Warrant Dividend
On February 27, 2025, Mtron's Board of Directors declared a dividend of warrants to purchase shares of common stock to holders of Mtron's common stock as means of distributing value to its stockholders. The record date for the warrants is March 10, 2025. A Q&A describing the anticipated terms of the warrants is available on the Investor Relations section of Mtron's website at ir.mtronpti.com.
Investor Call
Management, including Mr. Pforr, will host a conference call with the investment community on Friday, March 28, 2025, to discuss the Company's fourth quarter 2024 results and to respond to investor questions.
The call will begin at 10:30 a.m. Eastern Time (
Toll-Free Dial-in Number: |
(800) 715-9871 |
Toll Dial-in Number: |
+1 (646) 307-1963 |
Conference ID: |
8987082 |
An archive will be available after the call on the Investor Relations section of Mtron’s website at ir.mtronpti.com, along with Mtron’s earnings release.
About Mtron
M-tron Industries, Inc. (NYSE American: MPTI) was originally founded in 1965 and designs, manufactures and markets highly engineered, high reliability frequency and spectrum control products and solutions. As an engineering-centric company, Mtron provides close support to its customers throughout our products’ entire life cycle, including product design, prototyping, production and subsequent product upgrades. Mtron has design and manufacturing facilities in
Cautionary Note Concerning Forward Looking Statements
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, such as those pertaining to the uncertain financial impact of COVID-19 and the Company's financial condition, results of operations, business strategy and financial needs. All statements other than statements of current or historical fact contained in this press release are forward-looking statements. The words "believe," "expect," "anticipate," "should," "plan," "will," "may," "could," "intend," "estimate," "predict," "potential," "continue" or the negative of these terms and similar expressions, as they relate to Mtron, are intended to identify forward-looking statements.
These forward-looking statements are largely based on current expectations and projections about future events and financial trends that may affect the financial condition, results of operations, business strategy and financial needs of the Company. They can be affected by inaccurate assumptions, including the risks, uncertainties and assumptions described in the filings made by Mtron with the Securities and Exchange Commission, including those risks set forth under the heading "Risk Factors" in the Company’s Annual Report on Form 10-K as filed with the SEC on March 27, 2025. In light of these risks, uncertainties and assumptions, the forward-looking statements in this press release may not occur and actual results could differ materially from those anticipated or implied in the forward-looking statements. When you consider these forward-looking statements, you should keep in mind these risk factors and other cautionary statements in this press release.
These forward-looking statements speak only as of the date of this press release. Mtron undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. Accordingly, readers are cautioned not to place undue reliance on these forward-looking statements. For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
No Offer or Solicitation
This press release shall not constitute an offer to sell or the solicitation of an offer to buy, nor shall there be any sale of, these securities in any state or jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state or jurisdiction. A Form 8-A registration statement and prospectus supplement describing the terms of the warrants and the shares of common stock issuable upon exercise thereof will be filed with the SEC and will be available on the SEC's website located at http://www.sec.gov. When available, holders of the Company's common stock should read the prospectus supplement carefully, including the Risk Factors section included and incorporated by reference therein. This press release contains a general summary of the warrants. Please read the warrant agreement when it becomes available as it will contain important information about the terms of the warrants.
M-tron Industries, Inc. Quarterly Summary (Unaudited) |
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
2022 |
|
2023 |
|
2024 |
||||||||||||||||||||||||||||||||||||||||||
(in thousands) |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
||||||||||||||||||||||||
Revenues |
|
$ |
7,691 |
|
|
$ |
7,064 |
|
|
$ |
8,417 |
|
|
$ |
8,673 |
|
|
$ |
9,367 |
|
|
$ |
10,140 |
|
|
$ |
10,888 |
|
|
$ |
10,773 |
|
|
$ |
11,185 |
|
|
$ |
11,808 |
|
|
$ |
13,214 |
|
|
$ |
12,805 |
|
Y/Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.8 |
% |
|
|
43.5 |
% |
|
|
29.4 |
% |
|
|
24.2 |
% |
|
|
19.4 |
% |
|
|
16.4 |
% |
|
|
21.4 |
% |
|
|
18.9 |
% |
Y/2Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45.4 |
% |
|
|
67.2 |
% |
|
|
57.0 |
% |
|
|
47.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
37.3 |
% |
|
|
37.5 |
% |
|
|
32.4 |
% |
|
|
35.7 |
% |
|
|
34.1 |
% |
|
|
41.6 |
% |
|
|
42.8 |
% |
|
|
43.6 |
% |
|
|
42.7 |
% |
|
|
46.6 |
% |
|
|
47.8 |
% |
|
|
47.2 |
% |
Y/Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-8.6 |
% |
|
|
10.9 |
% |
|
|
32.1 |
% |
|
|
22.1 |
% |
|
|
25.2 |
% |
|
|
12.0 |
% |
|
|
11.7 |
% |
|
|
8.3 |
% |
Y/2Y (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.5 |
% |
|
|
24.3 |
% |
|
|
47.5 |
% |
|
|
32.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (b) |
|
$ |
619 |
|
|
$ |
486 |
|
|
$ |
503 |
|
|
$ |
190 |
|
|
$ |
553 |
|
|
$ |
1,277 |
|
|
$ |
1,586 |
|
|
$ |
73 |
|
|
$ |
1,486 |
|
|
$ |
1,744 |
|
|
$ |
2,267 |
|
|
$ |
2,139 |
|
Y/Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-10.7 |
% |
|
|
162.8 |
% |
|
|
215.3 |
% |
|
|
-61.6 |
% |
|
|
168.7 |
% |
|
|
36.6 |
% |
|
|
42.9 |
% |
|
|
2830.1 |
% |
Y/2Y (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
140.1 |
% |
|
|
258.8 |
% |
|
|
350.7 |
% |
|
|
1025.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (c) |
|
$ |
1,177 |
|
|
$ |
841 |
|
|
$ |
876 |
|
|
$ |
1,114 |
|
|
$ |
1,028 |
|
|
$ |
1,931 |
|
|
$ |
2,336 |
|
|
$ |
2,397 |
|
|
$ |
2,262 |
|
|
$ |
2,523 |
|
|
$ |
3,300 |
|
|
$ |
3,056 |
|
Y/Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-12.7 |
% |
|
|
129.6 |
% |
|
|
166.7 |
% |
|
|
115.2 |
% |
|
|
120.0 |
% |
|
|
30.7 |
% |
|
|
41.3 |
% |
|
|
27.5 |
% |
Y/2Y (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
92.2 |
% |
|
|
200.0 |
% |
|
|
276.7 |
% |
|
|
174.3 |
% |
(a) |
Year over 2 years |
(b) |
Q1 2022 - Q3 2022 do not include any public company costs as these periods were pre-IPO. |
(c) |
A reconciliation of non-GAAP financial measures to the most comparable GAAP measure is provided at the end of this press release. |
M-tron Industries, Inc.
Consolidated Statements of Operations (Unaudited) |
||||||||||||||||
|
|
Three Months Ended
|
|
Fiscal Year Ended
|
||||||||||||
(in thousands, except share data) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Revenues |
|
$ |
12,805 |
|
|
$ |
10,773 |
|
|
$ |
49,012 |
|
|
$ |
41,168 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Manufacturing cost of sales |
|
|
6,755 |
|
|
|
6,080 |
|
|
|
26,372 |
|
|
|
24,402 |
|
Engineering, selling and administrative |
|
|
3,473 |
|
|
|
4,753 |
|
|
|
13,246 |
|
|
|
12,467 |
|
Total costs and expenses |
|
|
10,228 |
|
|
|
10,833 |
|
|
|
39,618 |
|
|
|
36,869 |
|
Operating income (loss) |
|
|
2,577 |
|
|
|
(60 |
) |
|
|
9,394 |
|
|
|
4,299 |
|
Other income, net: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net |
|
|
104 |
|
|
|
13 |
|
|
|
243 |
|
|
|
7 |
|
Other income, net |
|
|
77 |
|
|
|
100 |
|
|
|
138 |
|
|
|
94 |
|
Total other income, net |
|
|
181 |
|
|
|
113 |
|
|
|
381 |
|
|
|
101 |
|
Income before income taxes |
|
|
2,758 |
|
|
|
53 |
|
|
|
9,775 |
|
|
|
4,400 |
|
Income tax (benefit) provision |
|
|
619 |
|
|
|
(20 |
) |
|
|
2,139 |
|
|
|
911 |
|
Net income |
|
$ |
2,139 |
|
|
$ |
73 |
|
|
$ |
7,636 |
|
|
$ |
3,489 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.76 |
|
|
$ |
0.03 |
|
|
$ |
2.78 |
|
|
$ |
1.29 |
|
Diluted |
|
$ |
0.73 |
|
|
$ |
0.03 |
|
|
$ |
2.65 |
|
|
$ |
1.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
2,811,502 |
|
|
|
2,703,840 |
|
|
|
2,748,186 |
|
|
|
2,696,445 |
|
Diluted |
|
|
2,925,348 |
|
|
|
2,774,023 |
|
|
|
2,883,944 |
|
|
|
2,733,502 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
M-tron Industries, Inc. Consolidated Balance Sheets (Unaudited) |
||||||||
(in thousands, except share data) |
|
December 31, 2024 |
|
December 31, 2023 |
||||
Assets: |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
12,641 |
|
|
$ |
3,913 |
|
Accounts receivable, net of allowances of |
|
|
6,842 |
|
|
|
4,802 |
|
Inventories, net |
|
|
9,509 |
|
|
|
8,884 |
|
Prepaid expenses and other current assets |
|
|
760 |
|
|
|
588 |
|
Total current assets |
|
|
29,752 |
|
|
|
18,187 |
|
Property, plant, and equipment, net |
|
|
5,061 |
|
|
|
4,131 |
|
Right-of-use lease asset |
|
|
9 |
|
|
|
97 |
|
Intangible assets, net |
|
|
40 |
|
|
|
45 |
|
Deferred income tax asset |
|
|
1,623 |
|
|
|
1,835 |
|
Other assets |
|
|
3 |
|
|
|
10 |
|
Total assets |
|
$ |
36,488 |
|
|
$ |
24,305 |
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
5,216 |
|
|
|
4,384 |
|
Non-current liabilities |
|
|
— |
|
|
|
26 |
|
Total liabilities |
|
|
5,216 |
|
|
|
4,410 |
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity |
|
|
31,272 |
|
|
|
19,895 |
|
Total liabilities and stockholders' equity |
|
$ |
36,488 |
|
|
$ |
24,305 |
|
Non-GAAP Financial Measures
Throughout this press release, including the results from operations, the Company presents its financial condition and results of operations in the way it believes will be most meaningful and representative of its business results. Some of the measurements the Company uses are "Non-GAAP financial measures" under SEC rules and regulations. The non-GAAP financial measures the Company presents are listed below and may not be comparable to similarly-named measures reported by other companies. the reconciliations of such measures to the most comparable GAAP measures in accordance with Regulation G are included within the relevant tables attached to this press release. The presentation of this additional information is not meant to be considered in isolation or as a substitute for net earnings or diluted earnings per share prepared in accordance with GAAP.
The Company uses the following operating performance measure because the Company believes it provides both management and investors with a more complete understanding of the underlying operational results and trends and our marketplace performance:
Adjusted EBITDA is derived by excluding the items set forth below from Income before income taxes. Excluded items include the following:
- Interest income
- Interest expense
- Depreciation
- Amortization
- Non-cash stock-based compensation
- Other discrete items that might have a significant impact on comparable GAAP measures and could distort the evaluation of our normal operating performance
Reconciliation of GAAP Income Before Income Taxes to Non-GAAP Adjusted EBITDA
|
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||
(in thousands, except share data) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Income before income taxes |
|
$ |
2,758 |
|
|
$ |
53 |
|
|
$ |
9,775 |
|
|
$ |
4,400 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net |
|
|
(104 |
) |
|
|
(13 |
) |
|
|
(243 |
) |
|
|
(7 |
) |
Depreciation |
|
|
251 |
|
|
|
220 |
|
|
|
968 |
|
|
|
797 |
|
Amortization |
|
|
— |
|
|
|
13 |
|
|
|
5 |
|
|
|
53 |
|
Total adjustments |
|
|
147 |
|
|
|
220 |
|
|
|
730 |
|
|
|
843 |
|
EBITDA |
|
|
2,905 |
|
|
|
273 |
|
|
|
10,505 |
|
|
|
5,243 |
|
Non-cash stock compensation |
|
|
151 |
|
|
|
2,124 |
|
|
|
636 |
|
|
|
2,421 |
|
Excess Separation costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
28 |
|
Adjusted EBITDA |
|
$ |
3,056 |
|
|
$ |
2,397 |
|
|
$ |
11,141 |
|
|
$ |
7,692 |
|
The following table is a reconciliation of Adjusted EBITDA to Income before income taxes: |
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
2022 |
|
2023 |
|
2024 |
||||||||||||||||||||||||||||||||||||||||||
(in thousands) |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
||||||||||||||||||||||||
Revenues |
|
$ |
7,691 |
|
|
$ |
7,064 |
|
|
$ |
8,417 |
|
|
$ |
8,673 |
|
|
$ |
9,367 |
|
|
$ |
10,140 |
|
|
$ |
10,888 |
|
|
$ |
10,773 |
|
|
$ |
11,185 |
|
|
$ |
11,808 |
|
|
$ |
13,214 |
|
|
$ |
12,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
$ |
794 |
|
|
$ |
592 |
|
|
$ |
614 |
|
|
$ |
595 |
|
|
$ |
719 |
|
|
$ |
1,582 |
|
|
$ |
2,046 |
|
|
$ |
53 |
|
|
$ |
1,863 |
|
|
$ |
2,146 |
|
|
$ |
3,008 |
|
|
$ |
2,758 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (income) |
|
|
3 |
|
|
|
2 |
|
|
|
1 |
|
|
|
5 |
|
|
|
2 |
|
|
|
5 |
|
|
|
(1 |
) |
|
|
(13 |
) |
|
|
(32 |
) |
|
|
(44 |
) |
|
|
(63 |
) |
|
|
(104 |
) |
Depreciation |
|
|
148 |
|
|
|
165 |
|
|
|
173 |
|
|
|
185 |
|
|
|
195 |
|
|
|
190 |
|
|
|
192 |
|
|
|
220 |
|
|
|
219 |
|
|
|
220 |
|
|
|
278 |
|
|
|
251 |
|
Amortization |
|
|
13 |
|
|
|
14 |
|
|
|
13 |
|
|
|
14 |
|
|
|
13 |
|
|
|
14 |
|
|
|
13 |
|
|
|
13 |
|
|
|
5 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total adjustments |
|
|
164 |
|
|
|
181 |
|
|
|
187 |
|
|
|
204 |
|
|
|
210 |
|
|
|
209 |
|
|
|
204 |
|
|
|
220 |
|
|
|
192 |
|
|
|
176 |
|
|
|
215 |
|
|
|
147 |
|
EBITDA |
|
|
958 |
|
|
|
773 |
|
|
|
801 |
|
|
|
799 |
|
|
|
929 |
|
|
|
1,791 |
|
|
|
2,250 |
|
|
|
273 |
|
|
|
2,055 |
|
|
|
2,322 |
|
|
|
3,223 |
|
|
|
2,905 |
|
Non-cash stock compensation |
|
|
219 |
|
|
|
68 |
|
|
|
75 |
|
|
|
96 |
|
|
|
71 |
|
|
|
140 |
|
|
|
86 |
|
|
|
2,124 |
|
|
|
207 |
|
|
|
201 |
|
|
|
77 |
|
|
|
151 |
|
Excess Spin-off costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
219 |
|
|
|
28 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted EBITDA |
|
$ |
1,177 |
|
|
$ |
841 |
|
|
$ |
876 |
|
|
$ |
1,114 |
|
|
$ |
1,028 |
|
|
$ |
1,931 |
|
|
$ |
2,336 |
|
|
$ |
2,397 |
|
|
$ |
2,262 |
|
|
$ |
2,523 |
|
|
$ |
3,300 |
|
|
$ |
3,056 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin |
|
|
15.3 |
% |
|
|
11.9 |
% |
|
|
10.4 |
% |
|
|
12.8 |
% |
|
|
11.0 |
% |
|
|
19.0 |
% |
|
|
21.5 |
% |
|
|
22.3 |
% |
|
|
20.2 |
% |
|
|
21.4 |
% |
|
|
25.0 |
% |
|
|
23.9 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250327736151/en/
M-tron Industries, Inc. Investor Relations
ir@mtronpti.com
Cameron Pforr
Interim Chief Executive Officer
Source: M-tron Industries, Inc.