FreightCar America, Inc. Reports Fourth Quarter and Full Year 2024 Results
FreightCar America (NASDAQ: RAIL) reported strong financial results for Q4 and full year 2024. Full-year revenue increased 56.2% to $559.4 million, with deliveries up 44.3% to 4,362 railcars. The company achieved a gross margin of 12.0% with gross profit of $67.0 million.
Q4 2024 highlights include revenue of $137.7 million (up 8.8% YoY), with stable railcar deliveries of 1,019 units. Net income was $34.6 million ($1.01 per share), while Adjusted EBITDA reached $13.9 million, up 113.8% YoY.
For 2025, the company projects revenue between $530-595 million, with railcar deliveries of 4,500-4,900 units and Adjusted EBITDA of $43-49 million. The company's backlog stands at 2,797 units valued at $266.5 million.
FreightCar America (NASDAQ: RAIL) ha riportato risultati finanziari solidi per il quarto trimestre e l'intero anno 2024. Il fatturato annuale è aumentato del 56,2% a $559,4 milioni, con le consegne aumentate del 44,3% a 4.362 vagoni ferroviari. L'azienda ha raggiunto un margine lordo del 12,0% con un profitto lordo di $67,0 milioni.
I punti salienti del Q4 2024 includono un fatturato di $137,7 milioni (in aumento dell'8,8% rispetto all'anno precedente), con consegne di vagoni ferroviari stabili a 1.019 unità. L'utile netto è stato di $34,6 milioni ($1,01 per azione), mentre l'EBITDA rettificato ha raggiunto $13,9 milioni, in aumento del 113,8% rispetto all'anno precedente.
Per il 2025, l'azienda prevede un fatturato compreso tra $530-595 milioni, con consegne di vagoni ferroviari tra 4.500 e 4.900 unità e un EBITDA rettificato di $43-49 milioni. L'ordine in portafoglio dell'azienda è di 2.797 unità per un valore di $266,5 milioni.
FreightCar America (NASDAQ: RAIL) reportó resultados financieros sólidos para el cuarto trimestre y el año completo 2024. Los ingresos anuales aumentaron un 56.2% a $559.4 millones, con entregas que subieron un 44.3% a 4,362 vagones de ferrocarril. La compañía logró un margen bruto del 12.0% con una ganancia bruta de $67.0 millones.
Los aspectos destacados del Q4 2024 incluyen ingresos de $137.7 millones (un aumento del 8.8% interanual), con entregas de vagones de ferrocarril estables de 1,019 unidades. La ganancia neta fue de $34.6 millones ($1.01 por acción), mientras que el EBITDA ajustado alcanzó los $13.9 millones, un aumento del 113.8% interanual.
Para 2025, la compañía proyecta ingresos entre $530-595 millones, con entregas de vagones de ferrocarril de 4,500-4,900 unidades y un EBITDA ajustado de $43-49 millones. La cartera de pedidos de la compañía se encuentra en 2,797 unidades valoradas en $266.5 millones.
FreightCar America (NASDAQ: RAIL)는 2024년 4분기 및 전체 연도에 대한 강력한 재무 결과를 보고했습니다. 연간 수익은 56.2% 증가하여 5억 5,940만 달러에 달하며, 배송량은 44.3% 증가하여 4,362량의 화물차에 도달했습니다. 이 회사는 12.0%의 총 마진을 달성했으며, 총 이익은 6,700만 달러입니다.
2024년 4분기의 주요 내용으로는 1억 3,770만 달러의 수익(전년 대비 8.8% 증가), 안정적인 화물차 배송량 1,019대가 포함됩니다. 순이익은 3,460만 달러(주당 1.01달러)였으며, 조정된 EBITDA는 1,390만 달러에 도달하여 전년 대비 113.8% 증가했습니다.
2025년을 위해 이 회사는 5억 3,000만 달러에서 5억 9,500만 달러 사이의 수익을 예상하며, 화물차 배송량은 4,500-4,900대, 조정된 EBITDA는 4,300만-4,900만 달러로 예상하고 있습니다. 회사의 수주 잔고는 2,797대이며, 가치는 2억 6,650만 달러입니다.
FreightCar America (NASDAQ: RAIL) a annoncé de solides résultats financiers pour le quatrième trimestre et l'année complète 2024. Le chiffre d'affaires annuel a augmenté de 56,2 % pour atteindre 559,4 millions de dollars, avec des livraisons en hausse de 44,3 % pour atteindre 4 362 wagons. L'entreprise a réalisé une marge brute de 12,0 % avec un bénéfice brut de 67,0 millions de dollars.
Les points forts du Q4 2024 incluent un chiffre d'affaires de 137,7 millions de dollars (en hausse de 8,8 % par rapport à l'année précédente), avec des livraisons de wagons stables à 1 019 unités. Le bénéfice net s'est élevé à 34,6 millions de dollars (1,01 dollar par action), tandis que l'EBITDA ajusté a atteint 13,9 millions de dollars, en hausse de 113,8 % par rapport à l'année précédente.
Pour 2025, l'entreprise prévoit un chiffre d'affaires compris entre 530 et 595 millions de dollars, avec des livraisons de wagons de 4 500 à 4 900 unités et un EBITDA ajusté de 43 à 49 millions de dollars. Le carnet de commandes de l'entreprise est de 2 797 unités d'une valeur de 266,5 millions de dollars.
FreightCar America (NASDAQ: RAIL) hat für das 4. Quartal und das gesamte Jahr 2024 starke finanzielle Ergebnisse berichtet. Der Jahresumsatz stieg um 56,2% auf 559,4 Millionen Dollar, während die Lieferungen um 44,3% auf 4.362 Güterwagen zunahmen. Das Unternehmen erzielte eine Bruttomarge von 12,0% mit einem Bruttogewinn von 67,0 Millionen Dollar.
Die Highlights des Q4 2024 umfassen einen Umsatz von 137,7 Millionen Dollar (ein Anstieg von 8,8% im Vergleich zum Vorjahr), bei stabilen Lieferungen von 1.019 Einheiten. Der Nettogewinn betrug 34,6 Millionen Dollar (1,01 Dollar pro Aktie), während das bereinigte EBITDA 13,9 Millionen Dollar erreichte, was einem Anstieg von 113,8% im Vergleich zum Vorjahr entspricht.
Für 2025 prognostiziert das Unternehmen einen Umsatz zwischen 530-595 Millionen Dollar, mit Lieferungen von 4.500-4.900 Einheiten und einem bereinigten EBITDA von 43-49 Millionen Dollar. Der Auftragsbestand des Unternehmens beläuft sich auf 2.797 Einheiten im Wert von 266,5 Millionen Dollar.
- Revenue increased 56.2% to $559.4 million in 2024
- Gross profit up 60% to $67.0 million in 2024
- Adjusted EBITDA grew 113.9% to $43.0 million
- Generated $45 million in operating cash flow
- Secured multi-year tank car retrofit program
- Refinancing expected to save $9.2 million in first year
- Net loss of $75.8 million ($3.12 per share) in 2024
- 2025 revenue guidance suggests potential decline from 2024 levels
- Q4 deliveries flat year-over-year at 1,019 units
Insights
FreightCar America has delivered a robust financial performance for 2024, with substantial improvements across key metrics that signal a potential turning point for the company. The
The company's operational efficiency has shown marked improvement, with gross margin expanding to
Perhaps most significant is FreightCar America's transition to positive cash flow generation, with
The successful debt refinancing, expected to yield
Looking ahead, the 2025 guidance suggests continued operational momentum, with projected deliveries of 4,500-4,900 railcars and Adjusted EBITDA of
Reports full year Revenue up
Generates full year Operating Cash Flow of
Projecting sequential growth across Deliveries, Revenue and Adj. EBITDA for 2025
CHICAGO, March 12, 2025 (GLOBE NEWSWIRE) -- FreightCar America, Inc. (NASDAQ: RAIL) (“FreightCar America” or the “Company”), a diversified manufacturer and supplier of railroad freight cars, railcar parts and components, today reported results for the fourth quarter and full year ended December 31, 2024.
Fourth Quarter 2024 Highlights
- Revenues of
$137.7 million , compared to revenues of$126.6 million in the fourth quarter of 2023, up8.8% on stable railcar deliveries of 1,019, compared to 1,021 in the prior period - Gross margin of
15.3% with gross profit of$21.0 million , compared to gross margin of9.6% with gross profit of$12.1 million in the fourth quarter of 2023 - Net income of
$34.6 million , or$1.01 per share and Adjusted net income of$8.0 million , or$0.21 per share, driven by a$26.1 million non-cash adjustment on warrant liability - Adjusted EBITDA of
$13.9 million , compared to Adjusted EBITDA of$6.5 million in the fourth quarter of 2023, up113.8% - Ended the quarter with a backlog of 2,797 units valued at
$266.5 million
Fiscal Year 2024 Highlights
- Revenues of
$559.4 million , up56.2% year-over-year, on deliveries of 4,362 railcars, up44.3% year-over-year - Gross margin of
12.0% with gross profit of$67.0 million , compared to gross margin of11.7% with gross profit of$41.8 million in fiscal year 2023 - Net loss of (
$75.8) million , or ($3.12) per share and Adjusted net income of$24.5 million , or$0.15 per share, accounting for primarily non-cash items including a ($99.5) million non-cash adjustment warrant liability due to share price appreciation - Adjusted EBITDA of
$43.0 million , compared to Adjusted EBITDA of$20.1 million in fiscal year 2023, up113.9% - Delivered positive free cash flow and optimized balance sheet through lower cost refinancing, which is expected to result in savings of approximately
$9.2 million in the first year - Entered tank car space with significant multi-year conversion order
“This was a year of strong operational performance as we executed our strategic initiatives to drive substantial profitable growth. We delivered
Randall continued, “As we move into 2025, we are squarely focused on solidifying our position and enhancing cash generation. With a stronger market presence, an optimized capital structure, and a relentless drive for operational excellence, we are well positioned to build on our momentum. We remain committed to delivering profitable growth and driving long-term value for our stakeholders.”
Fiscal Year 2025 Outlook
The Company issued outlook for fiscal year 2025 as follows:
Fiscal 2025 Outlook | Year-over-Year Growth at Midpoint | |
Railcar Deliveries | 4,500 – 4,900 Railcars | |
Revenue | ||
Adjusted EBITDA¹ |
1. The Company does not provide a reconciliation of forward-looking Adjusted EBITDA due to the inherent difficulty in forecasting and quantifying the adjustments that are necessary to calculate such non-GAAP measure without unreasonable effort. Material changes to any one of these items could have a significant effect on future GAAP results.
Mike Riordan, Chief Financial Officer of FreightCar America, commented, “2024 was a pivotal year as we generated strong cash flow and optimized our balance sheet. This transformation has allowed us to completely reservice our debt, underscoring the power of our operational execution and disciplined financial management. We are issuing 2025 revenue guidance at
Fourth Quarter and Full Year 2024 Conference Call & Webcast Information
The Company will host a conference call and live webcast on Thursday, March 13 at 11:00 a.m. (Eastern Time) to discuss its fourth quarter and full year 2024 financial results. FreightCar America invites shareholders and other interested parties to listen to its financial results conference call via the following live and recorded methods:
Live Webcast: https://viavid.webcasts.com/starthere.jsp?ei=1705240&tp_key=9b9e1839ef
Recorded Webcast: A recorded webcast will be available until Thursday, March 27, 2025, on FreightCar America’s website following the conference call date at: https://investors.freightcaramerica.com/news-events/event-calendar/
Teleconference: Dial-in numbers for the live Conference Call are (877) 407-0789 or (201) 689-8562. Please call in at least 10 minutes prior to the start time of the call. An audio replay may be accessed at (844) 512-2921 or (412) 317-6671; Passcode: 13751273.
About FreightCar America
FreightCar America, headquartered in Chicago, Illinois, is a leading designer, producer and supplier of railroad freight cars, railcar parts and components. We also specialize in railcar repairs, complete railcar rebody services and railcar conversions that repurpose idled rail assets back into revenue service. Since 1901, our customers have trusted us to build quality railcars that are critical to economic growth and instrumental to the North American supply chain. To learn more about FreightCar America, visit www.freightcaramerica.com.
Forward-Looking Statements
This press release contains statements relating to our expected financial performance, financial condition, and/or future business prospects, events and/or plans that are “forward-looking statements” as defined under the Private Securities Litigation Reform Act of 1995. Forward-looking statements represent our estimates and assumptions only as of the date of this press release. Our actual results may differ materially from the results described in or anticipated by our forward-looking statements due to certain risks and uncertainties. These risks and uncertainties relate to, among other things, the cyclical nature of our business; adverse geopolitical, economic and market conditions, including inflation; material disruption in the movement of rail traffic for deliveries; fluctuating costs of raw materials, including steel and aluminum; delays in the delivery of raw materials; our ability to maintain relationships with our suppliers of railcar components; our reliance upon a small number of customers that represent a large percentage of our sales; the variable purchase patterns of our customers and the timing of completion; delivery and customer acceptance of orders; the highly competitive nature of our industry; the risk of lack of acceptance of our new railcar offerings; potential unexpected changes in laws, rules, and regulatory requirements, including tariffs and trade barriers (including recent United States tariffs imposed or threatened to be imposed on China, Canada, Mexico and other countries and any retaliatory actions taken by such countries); and other competitive factors. The factors listed above are not exhaustive. New factors emerge from time to time that may cause our business not to develop as we expect, and it is not possible for us to predict all of them. We expressly disclaim any duty to provide updates to any forward-looking statements made in this press release, whether as a result of new information, future events or otherwise.
Non-GAAP Financial Measures
This press release includes measures not derived in accordance with generally accepted accounting principles (“GAAP”), such as EBITDA, Adjusted EBITDA, Adjusted net income (loss), Adjusted EPS, Free cash flow and Adjusted free cash flow. These non-GAAP measures should not be considered in isolation or as a substitute for any measure derived in accordance with GAAP and may also be inconsistent with similar measures presented by other companies. Reconciliations of these measures to the applicable most closely comparable GAAP measures, and reasons for the Company’s use of these measures, are presented in the attached pages.
Investor Contact: | RAILIR@Riveron.com |
FreightCar America, Inc. | ||||||||
Consolidated Balance Sheets | ||||||||
(In thousands, except for share data) | ||||||||
December 31, 2024 | December 31, 2023 | |||||||
Assets | ||||||||
Current assets | ||||||||
Cash, cash equivalents and restricted cash equivalents | $ | 44,450 | $ | 40,560 | ||||
Accounts receivable, net of allowance for credit losses of | 12,506 | 6,408 | ||||||
VAT receivable | 3,851 | 2,926 | ||||||
Inventories, net | 75,281 | 125,022 | ||||||
Assets held for sale | 629 | — | ||||||
Related party asset | 959 | 638 | ||||||
Prepaid expenses and other current assets | 7,355 | 4,867 | ||||||
Total current assets | 145,031 | 180,421 | ||||||
Property, plant and equipment, net | 30,107 | 31,258 | ||||||
Railcars available for lease, net | — | 2,842 | ||||||
Right of use asset operating lease | 2,423 | 2,826 | ||||||
Right of use asset finance lease | 45,081 | 40,277 | ||||||
Other long-term assets | 1,574 | 1,835 | ||||||
Total assets | $ | 224,216 | $ | 259,459 | ||||
Liabilities, Mezzanine Equity and Stockholders’ Deficit | ||||||||
Current liabilities | ||||||||
Accounts and contractual payables | $ | 49,574 | $ | 84,417 | ||||
Related party accounts payable | 2,693 | 2,478 | ||||||
Accrued payroll and other employee costs | 6,286 | 5,738 | ||||||
Accrued warranty | 2,389 | 1,602 | ||||||
Deferred revenue | 8,556 | 5,686 | ||||||
Current portion of long-term debt | 2,875 | 29,415 | ||||||
Lease liability finance lease, current | 1,256 | 1,378 | ||||||
Other current liabilities | 7,196 | 6,647 | ||||||
Total current liabilities | 80,825 | 137,361 | ||||||
Long-term debt, net of current portion | 105,540 | — | ||||||
Warrant liability | 136,319 | 36,801 | ||||||
Accrued pension costs | 1,073 | 1,046 | ||||||
Lease liability operating lease, long-term | 2,645 | 3,164 | ||||||
Lease liability finance lease, long-term | 46,678 | 41,273 | ||||||
Other long-term liabilities | 1,409 | 2,562 | ||||||
Total liabilities | 374,489 | 222,207 | ||||||
Commitments and contingencies | ||||||||
Mezzanine equity | ||||||||
Series C Preferred stock, | — | 83,458 | ||||||
Stockholders’ deficit | ||||||||
Preferred stock, | — | — | ||||||
Common stock, | 221 | 210 | ||||||
Additional paid-in capital | 69,404 | 94,067 | ||||||
Accumulated other comprehensive income | 721 | 2,365 | ||||||
Accumulated deficit | (220,619 | ) | (142,848 | ) | ||||
Total stockholders’ deficit | (150,273 | ) | (46,206 | ) | ||||
Total liabilities, mezzanine equity and stockholders’ equity | $ | 224,216 | $ | 259,459 |
FreightCar America, Inc. | ||||||||||||||||
Consolidated Statements of Operations | ||||||||||||||||
(In thousands, except for share and per share data) | ||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Revenues | $ | 137,696 | $ | 126,604 | $ | 559,425 | $ | 358,093 | ||||||||
Cost of sales | 116,683 | 114,506 | 492,383 | 316,330 | ||||||||||||
Gross profit | 21,013 | 12,098 | 67,042 | 41,763 | ||||||||||||
Selling, general and administrative expenses | 9,374 | 7,739 | 32,915 | 27,489 | ||||||||||||
Impairment on leased railcars | — | 4,091 | — | 4,091 | ||||||||||||
Gain on sale of railcars available for lease | — | — | — | (622 | ) | |||||||||||
Loss on pension settlement | — | — | — | 313 | ||||||||||||
Litigation settlement | — | — | (3,214 | ) | — | |||||||||||
Operating income | 11,639 | 268 | 37,341 | 10,492 | ||||||||||||
Interest expense | (1,035 | ) | (2,043 | ) | (6,850 | ) | (15,031 | ) | ||||||||
Loss on change in fair market value of Warrant Liability | 26,063 | (360 | ) | (99,518 | ) | (2,229 | ) | |||||||||
Loss on extinguishment of debt | — | — | — | (14,880 | ) | |||||||||||
Other expense | 467 | (107 | ) | (952 | ) | (440 | ) | |||||||||
Loss before income taxes | 37,134 | (2,242 | ) | (69,979 | ) | (22,088 | ) | |||||||||
Income tax provision | 2,511 | 614 | 5,838 | 1,501 | ||||||||||||
Net loss | $ | 34,623 | $ | (2,856 | ) | $ | (75,817 | ) | $ | (23,589 | ) | |||||
Net loss per common share – basic | $ | 0.86 | $ | (0.24 | ) | $ | (3.12 | ) | $ | (1.18 | ) | |||||
Net loss per common share – diluted | $ | 1.01 | $ | (0.24 | ) | $ | (3.12 | ) | $ | (1.18 | ) | |||||
Weighted average common shares outstanding – basic | 31,380,084 | 29,546,566 | 30,726,916 | 28,366,457 | ||||||||||||
Weighted average common shares outstanding – diluted | 33,016,397 | 29,546,566 | 30,726,916 | 28,366,457 |
FreightCar America, Inc. | ||||||||
Consolidated Statements of Cash Flows | ||||||||
(In thousands) | ||||||||
Year Ended December 31, | ||||||||
2024 | 2023 | |||||||
Cash flows from operating activities | ||||||||
Net loss | $ | (75,817 | ) | $ | (23,589 | ) | ||
Adjustments to reconcile net loss to net cash flows provided by operating activities: | ||||||||
Depreciation and amortization | 5,763 | 4,606 | ||||||
Non-cash lease expense on right-of-use assets | 3,013 | 2,742 | ||||||
Loss on change in fair market value for Warrant liability | 99,518 | 2,229 | ||||||
Impairment on leased railcars | — | 4,091 | ||||||
Loss on pension settlement | — | 313 | ||||||
Stock-based compensation recognized | 3,110 | 1,240 | ||||||
Non-cash interest expense | 2,266 | 10,116 | ||||||
Loss on extinguishment of debt | — | 14,880 | ||||||
Other non-cash items, net | (1,718 | ) | 138 | |||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (6,098 | ) | 3,163 | |||||
VAT receivable | (784 | ) | 1,426 | |||||
Inventories | 54,962 | (60,912 | ) | |||||
Accounts and contractual payables | (38,365 | ) | 39,943 | |||||
Income taxes payable, net | (359 | ) | 245 | |||||
Lease liability | (3,517 | ) | (3,150 | ) | ||||
Other assets and liabilities | 2,959 | 7,288 | ||||||
Net cash flows provided by operating activities | 44,933 | 4,769 | ||||||
Cash flows from investing activities | ||||||||
Purchase of property, plant and equipment | (5,019 | ) | (12,722 | ) | ||||
Proceeds from sale of railcars available for lease, net of selling costs | — | 8,356 | ||||||
Net cash flows used in investing activities | (5,019 | ) | (4,366 | ) | ||||
Cash flows from financing activities | ||||||||
Proceeds from issuance of preferred shares, net of issuance costs | — | 13,254 | ||||||
Redemption of preferred shares | (85,412 | ) | — | |||||
Dividends paid | (27,863 | ) | — | |||||
Proceeds from issuance of long-term debt | 115,000 | — | ||||||
Deferred financing costs | (6,149 | ) | (353 | ) | ||||
Borrowings on revolving line of credit | 26,972 | 149,811 | ||||||
Repayments on revolving line of credit | (56,387 | ) | (159,348 | ) | ||||
Employee stock settlement | (40 | ) | (106 | ) | ||||
Payment for stock appreciation rights exercised | — | (6 | ) | |||||
Financing lease payments | (2,145 | ) | (1,007 | ) | ||||
Net cash flows (used in) provided by financing activities | (36,024 | ) | 2,245 | |||||
Net increase in cash and cash equivalents | 3,890 | 2,648 | ||||||
Cash, cash equivalents and restricted cash equivalents at beginning of period | 40,560 | 37,912 | ||||||
Cash, cash equivalents and restricted cash equivalents at end of period | $ | 44,450 | $ | 40,560 | ||||
Supplemental cash flow information | ||||||||
Interest paid | $ | 4,584 | $ | 4,951 | ||||
Income taxes paid | $ | 5,901 | $ | 2,097 |
Non-GAAP Financial Measures | ||||||||||||||||
FreightCar America, Inc. | ||||||||||||||||
Reconciliation of Income (Loss) before income taxes to EBITDA(1)and Adjusted EBITDA(2) | ||||||||||||||||
(In thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Income (loss) before income taxes | $ | 37,134 | $ | (2,242 | ) | $ | (69,979 | ) | $ | (22,088 | ) | |||||
Depreciation & Amortization | 1,511 | 1,416 | 5,763 | 4,606 | ||||||||||||
Interest Expense, net | 1,035 | 2,043 | 6,850 | 15,031 | ||||||||||||
EBITDA | 39,680 | 1,217 | (57,366 | ) | (2,451 | ) | ||||||||||
Change in Fair Value of Warrant (a) | (26,063 | ) | 360 | 99,518 | 2,229 | |||||||||||
Impairment on leased railcars (b) | - | 4,091 | - | 4,091 | ||||||||||||
Loss on Debt Extinguishment (c) | - | - | - | 14,880 | ||||||||||||
Loss on Pension Settlement (d) | - | - | - | 313 | ||||||||||||
Litigation Settlement (e) | - | - | (3,214 | ) | - | |||||||||||
Gain on Sale of Railcars Available for Lease (f) | - | - | - | (622 | ) | |||||||||||
Stock Based Compensation | 780 | 716 | 3,110 | 1,240 | ||||||||||||
Other, net | (467 | ) | 107 | 952 | 440 | |||||||||||
Adjusted EBITDA | $ | 13,930 | $ | 6,491 | $ | 43,000 | $ | 20,120 | ||||||||
(1) EBITDA represents earnings before interest, taxes, depreciation and amortization. We believe EBITDA is useful to investors in evaluating our operating performance compared to that of other companies in our industry. In addition, our management uses EBITDA to evaluate our operating performance. The calculation of EBITDA eliminates the effects of financing, income taxes and the accounting effects of capital spending. These items may vary for different companies for reasons unrelated to the overall performance of the company’s business. EBITDA is not a financial measure presented in accordance with U.S. GAAP. Accordingly, when analyzing our operating performance, investors should not consider EBITDA in isolation or as a substitute for net income or other statements of operations or statements of cash flow data prepared in accordance with U.S. GAAP. Our calculation of EBITDA is not necessarily comparable to that of other similar titled measures reported by other companies. | ||||||||||||||||
(2) Adjusted EBITDA represents EBITDA before the following charges: | ||||||||||||||||
(a) This adjustment removes the non-cash expense (income) associated with the change in fair market value of the Company’s warrant liability. | ||||||||||||||||
(b) During the fourth quarter of 2023, the Company recorded a non-cash impairment charge on its leased railcar fleet. | ||||||||||||||||
(c) During the second quarter of 2023, the Company recorded a non-cash loss on debt extinguishment of its term loan. | ||||||||||||||||
(d) During the third quarter of 2023, the Company recorded a non-cash loss on pension settlement. | ||||||||||||||||
(e) During the second quarter of 2024, the Company recorded a litigation settlement related to a dispute with a former lessee of our railcars. | ||||||||||||||||
(f) During the second quarter of 2023, the Company recorded a gain on sale of railcars available for lease related to its leased railcar fleet. | ||||||||||||||||
We believe that Adjusted EBITDA is useful to investors evaluating our operating performance compared to that of other companies in our industry because it eliminates the impact of certain non-cash charges and other special items that affect the comparability of results in past quarters. Adjusted EBITDA is not a financial measure presented in accordance with U.S. GAAP. Accordingly, when analyzing our operating performance, investors should not consider Adjusted EBITDA in isolation or as a substitute for net income or other statements of operations or statements of cash flow data prepared in accordance with U.S. GAAP. Our calculation of Adjusted EBITDA is not necessarily comparable to that of other similarly titled measures reported by other companies. |
FreightCar America, Inc. | ||||||||||||||||
Reconciliation of Net income (loss) and Adjusted net income (loss)(1) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Net income (loss) | $ | 34,623 | $ | (2,856 | ) | $ | (75,817 | ) | $ | (23,589 | ) | |||||
Change in Fair Value of Warrant (a) | (26,063 | ) | 360 | 99,518 | 2,229 | |||||||||||
Impairment on leased railcars (b) | - | 4,091 | - | 4,091 | ||||||||||||
Loss on Debt Extinguishment (c) | - | - | - | 14,880 | ||||||||||||
Loss on Pension Settlement (d) | - | - | - | 313 | ||||||||||||
Litigation Settlement (e) | - | - | (3,214 | ) | - | |||||||||||
Gain on Sale of Railcars Available for Lease (f) | - | - | - | (622 | ) | |||||||||||
Stock Based Compensation | 780 | 716 | 3,110 | 1,240 | ||||||||||||
Other, net | (467 | ) | 107 | 952 | 440 | |||||||||||
Total non-GAAP adjustments | (25,750 | ) | 5,274 | 100,366 | 22,571 | |||||||||||
Income tax impact on non-GAAP adjustments (g) | (906 | ) | (686 | ) | - | - | ||||||||||
Adjusted net income (loss) | $ | 7,967 | $ | 1,732 | $ | 24,549 | $ | (1,018 | ) | |||||||
(1) Adjusted net income (loss) represents net (loss) income before the following charges: | ||||||||||||||||
a) This adjustment removes the non-cash expense (income) associated with the change in fair market value of the Company’s warrant liability. | ||||||||||||||||
b) During the fourth quarter of 2023, the Company recorded a non-cash impairment charge on its leased railcar fleet. | ||||||||||||||||
c) During the second quarter of 2023, the Company recorded a non-cash loss on debt extinguishment of its term loan. | ||||||||||||||||
d) During the third quarter of 2023, the Company recorded a non-cash loss on pension settlement. | ||||||||||||||||
e) During the second quarter of 2024, the Company recorded a litigation settlement related to a dispute with a former lessee of our railcars. | ||||||||||||||||
f) During the second quarter of 2023, the Company recorded a gain on sale of railcars available for lease related to its leased railcar fleet. | ||||||||||||||||
g) Income tax impact on non-GAAP adjustments represents the tax impact of the presented adjustments on the Company's income tax provision calculation. | ||||||||||||||||
We believe that Adjusted net income (loss) is useful to investors evaluating our operating performance compared to that of other companies in our industry because it eliminates the impact of certain non-cash charges and other special items that affect the comparability of results in past quarters. Adjusted net income (loss) is not a financial measure presented in accordance with U.S. GAAP. Accordingly, when analyzing our operating performance, investors should not consider Adjusted net income (loss) in isolation or as a substitute for net income or other statements of operations or statements of cash flow data prepared in accordance with U.S. GAAP. Our calculation of Adjusted net income (loss) is not necessarily comparable to that of other similarly titled measures reported by other companies. |
FreightCar America, Inc. | ||||||||||||||||
Reconciliation of EPS and Adjusted EPS(1) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
EPS | $ | 1.01 | $ | (0.24 | ) | $ | (3.12 | ) | $ | (1.18 | ) | |||||
Change in Fair Value of Warrant (a) | (0.79 | ) | 0.01 | 3.24 | 0.08 | |||||||||||
Impairment on leased railcars (b) | - | 0.14 | - | 0.14 | ||||||||||||
Loss on Debt Extinguishment (c) | - | - | - | 0.52 | ||||||||||||
Loss on Pension Settlement (d) | - | - | - | 0.01 | ||||||||||||
Litigation Settlement (e) | - | - | (0.10 | ) | - | |||||||||||
Gain on Sale of Railcars Available for Lease (f) | - | - | - | (0.02 | ) | |||||||||||
Stock Based Compensation | 0.02 | 0.02 | 0.10 | 0.04 | ||||||||||||
Other, net | (0.01 | ) | - | 0.03 | 0.02 | |||||||||||
Total non-GAAP adjustments pre-tax per-share | (0.78 | ) | 0.17 | 3.27 | 0.79 | |||||||||||
Income tax impact on non-GAAP adjustments per share (g) | (0.02 | ) | (0.09 | ) | - | - | ||||||||||
Adjusted EPS | $ | 0.21 | $ | (0.16 | ) | $ | 0.15 | $ | (0.78 | ) | ||||||
(1) Adjusted EPS represents basic and diluted EPS before the following charges: | ||||||||||||||||
a) This adjustment removes the non-cash expense (income) associated with the change in fair market value of the Company’s warrant liability. | ||||||||||||||||
b) During the fourth quarter of 2023, the Company recorded a non-cash impairment charge on its leased railcar fleet. | ||||||||||||||||
c) During the second quarter of 2023, the Company recorded a non-cash loss on debt extinguishment of its term loan. | ||||||||||||||||
d) During the third quarter of 2023, the Company recorded a non-cash loss on pension settlement. | ||||||||||||||||
e) During the second quarter of 2024, the Company recorded a litigation settlement related to a dispute with a former lessee of our railcars. | ||||||||||||||||
f) During the second quarter of 2023, the Company recorded a gain on sale of railcars available for lease related to its leased railcar fleet. | ||||||||||||||||
g) Income tax impact on non-GAAP adjustments per share represents the tax impact of the presented adjustments on the Company's income tax provision calculation. | ||||||||||||||||
We believe that Adjusted EPS is useful to investors evaluating our operating performance compared to that of other companies in our industry because it eliminates the impact of certain non-cash charges and other special items that affect the comparability of results in past quarters. Adjusted EPS is not a financial measure presented in accordance with U.S. GAAP. Accordingly, when analyzing our operating performance, investors should not consider Adjusted EPS in isolation or as a substitute for net income or other statements of operations or statements of cash flow data prepared in accordance with U.S. GAAP. Our calculation of Adjusted EPS is not necessarily comparable to that of other similarly titled measures reported by other companies. |
FreightCar America, Inc. | ||||||||||||
Reconciliation of Cash flows provided by operating activities, Free cash flow and Adjusted free cash flow(1) | ||||||||||||
(Unaudited) | ||||||||||||
Year Ended December 31, | ||||||||||||
2024 | 2023 | |||||||||||
Cash flows provided by operating activities | $ | 44,933 | $ | 4,769 | ||||||||
Purchase of property, plant and equipment | (5,019 | ) | (12,722 | ) | ||||||||
Free cash flow | 39,914 | (7,953 | ) | |||||||||
Accrued dividends on Series C Preferred stock (a) | (18,227 | ) | (9,636 | ) | ||||||||
Adjusted free cash flow | $ | 21,687 | $ | (17,589 | ) | |||||||
(1) Free cash flow represents the amount by which Cash flows provided by operating activities exceeds capital expenditures. Adjusted free cash flow represents the amount by which Free cash flow exceeds the following items: | ||||||||||||
a) Represents Series C Preferred stock dividends accrued during the period. All accrued preferred share dividends were paid concurrent with redemption of the preferred shares outstanding on December 31, 2024. | ||||||||||||
We believe that Free cash flow and Adjusted free cash flow are useful to investors evaluating our operating performance compared to that of other companies in our industry because these metrics provide key insights into the potential for growth and ability to generate returns for investors. Free cash flow and Adjusted free cash flow are not financial measures presented in accordance with U.S. GAAP. Accordingly, when analyzing our operating performance, investors should not consider Free cash flow or Adjusted free cash flow in isolation or as a substitute for Cash flows from operating activities or other statements of operations or statements of cash flow data prepared in accordance with U.S. GAAP. Our calculation of Free cash flow and Adjusted free cash flow is not necessarily comparable to that of other similarly titled measures reported by other companies. |
