NN, Inc. (NASDAQ: NNBR), a global diversified industrial company
that engineers and manufactures high-precision components and
assemblies, today reported its financial results for the third
quarter ended September 30, 2024.
Highlights
- New business wins in the quarter were $15 million, bringing
year-to-date and trailing-21-month totals to $49 million and $113
million, respectively; on pace with full-year guidance;
- Continuing to lower the cost structure of our North American
Mobile Solutions footprint to achieve a minimum 10% adjusted EBITDA
margin rate through footprint optimization and overhead cost
reduction;
- China sales growth continues on track with top global tier-1
customers; up 19% versus prior year period;
- Implemented operational and cost reduction plans in Q3’24,
including a ~$2 million annualized cost-out program, with
additional cost-out initiatives in Q4’24 and first half of
2025;
- Leverage ratio declined to 2.97x, as cash proceeds from the
sale of Lubbock plant were deployed towards debt reduction;
- Strategic refinancing process continues, evaluating future
growth capital needs driven by successful new business wins
program;
- End markets are opportunity-rich with current focus on
increasing new business wins in Stamping and Medical markets.
“We achieved a faster pace in our enterprise
transformation across cost-out and growth programs within our
current capital structure,” said Harold Bevis, President and Chief
Executive Officer of NN, Inc. “Our continued focus and execution
across the pillars of our transformation initiatives delivered
another quarter of results broadly across our business, evidenced
by advances in operational efficiency, structural cost reductions,
and commercial growth through our new business win program.”
“During the quarter, we remained focused on
improving our profitability and launched a new round of successful
cost reduction measures, which we believe will carry a meaningful
impact to growing and sustaining the earnings power of our
business, particularly as we begin to capture the embedded future
top-line growth from the initial success of our new business
program. Additionally, as was previously announced, we completed
the sale of our non-core plastics products plant, which allows us
to focus on our core competencies and further corrects our balance
sheet.”
Mr. Bevis concluded, “NN is working to enhance
its business model and adjust the revenue and margin mix, primarily
in Mobile. We are underway installing new equipment to support
global new wins for high-end next generation products, including
steering and braking components. Additionally, as part of our focus
on strategically realigning volumes in our group of underperforming
plants, we announced the closure of our Dowagiac plant, reflecting
our continued capacity shift towards lower cost geographies,
particularly in China. We expect these optimization actions to
support our adjusted EBITDA run rate and margin performance moving
forward. As we look to the fourth quarter and fiscal 2025, we will
judiciously invest our cash flows into electrical, medical, and
other high return projects, and are excited about the opportunity
set in front of us. We are encouraged with the pace and results of
our transformation.”
Third Quarter GAAP Results
Net sales were $113.6 million, a decrease of 8.7% compared to
the third quarter of 2023 net sales of $124.4 million, which was
primarily due to the sale of our Lubbock operations, rationalized
volume at plants undergoing turnarounds, a customer settlement
received in 2023, and unfavorable foreign exchange effects of $1.1
million. Excluding these items, net sales decreased 0.5%.
Loss from operations was $3.8 million compared
to a loss from operations of $2.7 million in the third quarter of
2023. The increased loss from operations was primarily due to lower
sales volume.
Income from operations for Power Solutions was
$2.5 million compared to income from operations of $3.9 million for
the same period in 2023. Loss from operations for Mobile Solutions
was $1.4 million compared to loss from operations of $1.3 million
for the same period in 2023.
Net loss was $2.6 million compared to net loss of $5.1 million
for the same period in 2023.
Third Quarter Adjusted Results
Adjusted income from operations for the third
quarter of 2024 was $1.3 million compared to adjusted income from
operations of $3.7 million for the same period in 2023. Adjusted
EBITDA was $11.6 million, or 10.2% of sales, compared to $14.5
million, or 11.6% of sales, for the same period in 2023. The prior
year adjusted EBITDA benefited by $2.5 million from a customer
settlement, a favorable precious metals adjustment, and results of
now divested Lubbock operations, partially offset by rationalized
business of $0.9 million. Excluding these items, adjusted EBITDA
declined $1.3 million.
Adjusted net loss was $2.5 million, or $0.05 per
diluted share, compared to adjusted net income of $0.1 million, or
$0.01 per diluted share, for the same period in 2023. Free cash
flow was a generation of cash of $0.3 million compared to a
generation of cash of $11.3 million for the same period in
2023.
Power Solutions
Net sales for the third quarter of 2024 were $42.9 million
compared to $45.5 million in the same period in 2023. Prior year
sales were $39.9 million, excluding the recently sold Lubbock
operations, an increase of $3 million. The increase in sales when
removing the impact from Lubbock was primarily due to higher
precious metals pass-through pricing and pricing.
Adjusted income from operations was $5.2 million compared to
adjusted income from operations of $7.1 million in the third
quarter of 2023. The decrease in adjusted income from operations
was primarily due to the lower revenue resulting from the sale of
the Lubbock operations and unfavorable product mix.
Mobile Solutions
Net sales for the third quarter of 2024 were $70.7 million
compared to $79.0 million in the third quarter of 2023, a decrease
of 10.5%. The decrease in sales was primarily due to rationalized
volume at plants undergoing turnarounds, contractual reduction in
customer pass-through material pricing, a customer settlement
received in 2023, and unfavorable foreign exchange effects of $1.0
million.
Adjusted income from operations was $0.9 million compared to
adjusted income from operations of $1.6 million in the third
quarter of 2023. The decrease in adjusted income from operations
was primarily due to lower revenue, partially offset by lower
depreciation expense.
2024 Outlook
- Revenue in the range of $465
million to $485 million;
- Adjusted EBITDA in the range of $47
million to $51 million;
- Free cash flow in the range of $8
million to $12 million; and
- New business wins in the range of
$55 million to $70 million.
Chris Bohnert, Senior Vice President and Chief
Financial Officer, commented, “We expect to perform within our
guidance ranges, subject to market demand. Importantly, our
operational transformation remains on track, and we are maintaining
our outlook for new business wins to continue at a strong
rate.”
Mr. Bohnert concluded, “The refinancing of our
ABL and Term Loan is still in process and remains a top priority.
We continue to refine based on the needs of our long-term growth
capital requirements and cost reduction plans.”
Conference Call
NN will discuss its results during its quarterly
investor conference call on October 31, 2024, at 9 a.m. ET. The
call and supplemental presentation may be accessed via NN's
website, www.nninc.com. The conference call can also be accessed by
dialing 1-877-255-4315 or 1-412-317-6579. For those who are
unavailable to listen to the live broadcast, a replay will be
available shortly after the call until October 31, 2025.
NN discloses in this press release the non-GAAP
financial measures of adjusted income (loss) from operations,
adjusted EBITDA, adjusted net income (loss), adjusted net income
(loss) per diluted common share, and free cash flow. Each of these
non-GAAP financial measures provides supplementary information
about the impacts of restructuring and integration expense,
acquisition and transition expenses, foreign exchange impacts on
inter-company loans, amortization of intangibles and deferred
financing costs, and other non-operating impacts on our
business.
The financial tables found later in this press
release include a reconciliation of adjusted income (loss) from
operations, adjusted operating margin, adjusted EBITDA, adjusted
EBITDA margin, adjusted net income (loss), adjusted net income
(loss) per diluted share, free cash flow to the U.S. GAAP financial
measures of income (loss) from operations, net income (loss), net
income (loss) per diluted common share, and cash provided (used) by
operating activities.
About NN, Inc.
NN, Inc., a global diversified industrial
company, combines advanced engineering and production capabilities
with in-depth materials science expertise to design and manufacture
high-precision components and assemblies for a variety of markets
on a global basis. Headquartered in Charlotte, North Carolina, NN
has facilities in North America, Europe, South America, and Asia.
For more information about the company and its products, please
visit www.nninc.com.
Except for specific historical information, many
of the matters discussed in this press release may express or imply
projections of revenues or expenditures, statements of plans and
objectives or future operations or statements of future economic
performance. These statements may discuss goals, intentions and
expectations as to future trends, plans, events, results of
operations or financial condition, or state other information
relating to NN, Inc. (the “Company”) based on current beliefs of
management as well as assumptions made by, and information
currently available to, management. Forward-looking statements
generally will be accompanied by words such as “anticipate,”
“believe,” “could,” “estimate,” “expect,” “forecast,” “guidance,”
“intend,” “may,” “possible,” “potential,” “predict,” “project” or
other similar words, phrases or expressions. Forward-looking
statements involve a number of risks and uncertainties that are
outside of management’s control and that may cause actual results
to be materially different from such forward-looking statements.
Such factors include, among others, general economic conditions and
economic conditions in the industrial sector; the impacts of
pandemics, epidemics, disease outbreaks and other public health
crises on our financial condition, business operations and
liquidity; competitive influences; risks that current customers
will commence or increase captive production; risks of capacity
underutilization; quality issues; material changes in the costs and
availability of raw materials; economic, social, political and
geopolitical instability, military conflict, currency fluctuation,
and other risks of doing business outside of the United States;
inflationary pressures and changes in the cost or availability of
materials, supply chain shortages and disruptions, the availability
of labor and labor disruptions along the supply chain; our
dependence on certain major customers, some of whom are not parties
to long-term agreements (and/or are terminable on short notice);
the impact of acquisitions and divestitures, as well as expansion
of end markets and product offerings; our ability to hire or retain
key personnel; the level of our indebtedness; the restrictions
contained in our debt agreements; our ability to obtain financing
at favorable rates, if at all, and to refinance existing debt as it
matures; our ability to secure, maintain or enforce patents or
other appropriate protections for our intellectual property; new
laws and governmental regulations; the impact of climate change on
our operations; and cyber liability or potential liability for
breaches of our or our service providers’ information technology
systems or business operations disruptions. The foregoing factors
should not be construed as exhaustive and should be read in
conjunction with the sections entitled “Risk Factors” and
“Management’s Discussion and Analysis of Financial Condition and
Results of Operations” included in the Company’s filings made with
the Securities and Exchange Commission. Any forward-looking
statement speaks only as of the date of this press release, and the
Company undertakes no obligation to publicly update or review any
forward-looking statement, whether as a result of new information,
future developments or otherwise, except as required by law. New
risks and uncertainties may emerge from time to time, and it is not
possible for the Company to predict their occurrence or how they
will affect the Company. The Company qualifies all forward-looking
statements by these cautionary statements.
With respect to any non-GAAP financial measures included in the
following document, the accompanying information required by SEC
Regulation G can be found in the back of this document or in the
“Investors” section of the Company’s web site, www.nninc.com, under
the heading “News & Events” and subheading “Presentations.”
Investor & Media Contacts: Joe Caminiti or
Stephen PoeNNBR@alpha-ir.com312-445-2870
|
Financial Tables Follow |
|
NN, Inc.Condensed Consolidated Statements
of Operations and Comprehensive Income (Loss)
(Unaudited) |
|
|
Three Months Ended September
30, |
|
Nine Months Ended September
30, |
(in thousands, except per share data) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net sales |
$ |
113,587 |
|
|
$ |
124,443 |
|
|
$ |
357,777 |
|
|
$ |
376,737 |
|
Cost of sales (exclusive of
depreciation and amortization shown separately below) |
|
97,131 |
|
|
|
104,543 |
|
|
|
299,474 |
|
|
|
320,648 |
|
Selling, general, and
administrative expense |
|
10,257 |
|
|
|
11,693 |
|
|
|
37,116 |
|
|
|
35,833 |
|
Depreciation and
amortization |
|
10,844 |
|
|
|
11,577 |
|
|
|
35,152 |
|
|
|
34,643 |
|
Other operating income,
net |
|
(895 |
) |
|
|
(631 |
) |
|
|
(3,285 |
) |
|
|
(526 |
) |
Loss from
operations |
|
(3,750 |
) |
|
|
(2,739 |
) |
|
|
(10,680 |
) |
|
|
(13,861 |
) |
Interest expense |
|
5,404 |
|
|
|
5,739 |
|
|
|
16,643 |
|
|
|
15,484 |
|
Other expense (income),
net |
|
(5,315 |
) |
|
|
(1,463 |
) |
|
|
(4,623 |
) |
|
|
1,970 |
|
Loss before benefit
(provision) for income taxes and share of net income from joint
venture |
|
(3,839 |
) |
|
|
(7,015 |
) |
|
|
(22,700 |
) |
|
|
(31,315 |
) |
Benefit (provision) for income
taxes |
|
(903 |
) |
|
|
245 |
|
|
|
(1,194 |
) |
|
|
(1,381 |
) |
Share of net income from joint
venture |
|
2,185 |
|
|
|
1,713 |
|
|
|
6,597 |
|
|
|
3,087 |
|
Net loss |
$ |
(2,557 |
) |
|
$ |
(5,057 |
) |
|
$ |
(17,297 |
) |
|
$ |
(29,609 |
) |
Other
comprehensive income (loss): |
|
|
|
|
|
|
|
Foreign currency transaction gain (loss) |
|
3,970 |
|
|
|
(3,072 |
) |
|
|
(1,763 |
) |
|
|
(3,606 |
) |
Interest rate swap: |
|
|
|
|
|
|
|
Change in fair value, net of tax |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(230 |
) |
Reclassification adjustments included in net loss, net of tax |
|
(109 |
) |
|
|
(449 |
) |
|
|
(1,007 |
) |
|
|
(1,366 |
) |
Other
comprehensive income (loss) |
$ |
3,861 |
|
|
$ |
(3,521 |
) |
|
$ |
(2,770 |
) |
|
$ |
(5,202 |
) |
Comprehensive income (loss) |
$ |
1,304 |
|
|
$ |
(8,578 |
) |
|
$ |
(20,067 |
) |
|
$ |
(34,811 |
) |
Basic and diluted net
loss per common share: |
|
|
|
|
|
|
|
Basic and diluted net loss per
share |
$ |
(0.13 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.59 |
) |
|
$ |
(0.84 |
) |
Shares
used to calculate basic and diluted net loss per share |
|
48,997 |
|
|
|
47,539 |
|
|
|
48,522 |
|
|
|
46,410 |
|
|
NN, Inc.Condensed Consolidated Balance
Sheets(Unaudited) |
|
(in thousands, except
per share data) |
September 30,2024 |
|
December 31,2023 |
Assets |
|
|
|
Current
assets: |
|
|
|
Cash and cash equivalents |
$ |
12,449 |
|
|
$ |
21,903 |
|
Accounts receivable, net |
|
64,447 |
|
|
|
65,545 |
|
Inventories |
|
69,600 |
|
|
|
71,563 |
|
Income tax receivable |
|
12,956 |
|
|
|
11,885 |
|
Prepaid assets |
|
4,095 |
|
|
|
2,464 |
|
Other current assets |
|
10,357 |
|
|
|
9,194 |
|
Total
current assets |
|
173,904 |
|
|
|
182,554 |
|
Property, plant and equipment, net |
|
172,947 |
|
|
|
185,812 |
|
Operating lease right-of-use assets |
|
40,821 |
|
|
|
43,357 |
|
Intangible assets, net |
|
47,816 |
|
|
|
58,724 |
|
Investment in joint venture |
|
39,843 |
|
|
|
32,701 |
|
Deferred tax assets |
|
1,177 |
|
|
|
734 |
|
Other non-current assets |
|
6,590 |
|
|
|
7,003 |
|
Total
assets |
$ |
483,098 |
|
|
$ |
510,885 |
|
Liabilities, Preferred Stock, and Stockholders’
Equity |
|
|
|
Current
liabilities: |
|
|
|
Accounts payable |
$ |
44,983 |
|
|
$ |
45,480 |
|
Accrued salaries, wages and benefits |
|
15,027 |
|
|
|
15,464 |
|
Income tax payable |
|
546 |
|
|
|
524 |
|
Short-term debt and current maturities of long-term debt |
|
8,085 |
|
|
|
3,910 |
|
Current portion of operating lease liabilities |
|
5,805 |
|
|
|
5,735 |
|
Other current liabilities |
|
14,126 |
|
|
|
10,506 |
|
Total
current liabilities |
|
88,572 |
|
|
|
81,619 |
|
Deferred
tax liabilities |
|
4,960 |
|
|
|
4,988 |
|
Long-term debt, net of current maturities |
|
135,548 |
|
|
|
149,369 |
|
Operating lease liabilities,
net of current portion |
|
44,001 |
|
|
|
47,281 |
|
Other non-current
liabilities |
|
14,154 |
|
|
|
24,827 |
|
Total
liabilities |
|
287,235 |
|
|
|
308,084 |
|
Commitments and contingencies |
|
|
|
Series D perpetual preferred
stock |
|
89,289 |
|
|
|
77,799 |
|
Stockholders' equity: |
|
|
|
Common stock |
|
499 |
|
|
|
473 |
|
Additional paid-in capital |
|
459,245 |
|
|
|
457,632 |
|
Accumulated deficit |
|
(312,645 |
) |
|
|
(295,348 |
) |
Accumulated other comprehensive loss |
|
(40,525 |
) |
|
|
(37,755 |
) |
Total
stockholders’ equity |
|
106,574 |
|
|
|
125,002 |
|
Total
liabilities, preferred stock, and stockholders’ equity |
$ |
483,098 |
|
|
$ |
510,885 |
|
|
NN, Inc.Condensed Consolidated Statements
of Cash Flows (Unaudited) |
|
|
Nine Months Ended September
30, |
(in thousands) |
|
2024 |
|
|
|
2023 |
|
Cash flows from operating activities |
|
|
|
Net
loss |
$ |
(17,297 |
) |
|
$ |
(29,609 |
) |
Adjustments to reconcile net loss to net cash provided by operating
activities: |
|
|
|
Depreciation and amortization |
|
35,152 |
|
|
|
34,643 |
|
Amortization of debt issuance costs and discount |
|
1,718 |
|
|
|
1,409 |
|
Paid-in-kind interest |
|
2,064 |
|
|
|
1,491 |
|
Total derivative loss, net of cash settlements |
|
582 |
|
|
|
3,139 |
|
Share of net income from joint venture, net of cash dividends
received |
|
(6,597 |
) |
|
|
851 |
|
Gain on sale of business |
|
(7,154 |
) |
|
|
— |
|
Share-based compensation expense |
|
2,347 |
|
|
|
2,058 |
|
Deferred income taxes |
|
(477 |
) |
|
|
(1,531 |
) |
Other |
|
(658 |
) |
|
|
(776 |
) |
Changes in operating assets and liabilities: |
|
|
|
Accounts receivable |
|
(3,957 |
) |
|
|
335 |
|
Inventories |
|
(1,916 |
) |
|
|
9,692 |
|
Other operating assets |
|
(2,873 |
) |
|
|
(8,223 |
) |
Income taxes receivable and payable, net |
|
(1,078 |
) |
|
|
(576 |
) |
Accounts payable |
|
1,794 |
|
|
|
5,240 |
|
Other operating liabilities |
|
2,739 |
|
|
|
5,747 |
|
Net cash
provided by operating activities |
|
4,389 |
|
|
|
23,890 |
|
Cash flows from investing activities |
|
|
|
Acquisition of property, plant and equipment |
|
(15,352 |
) |
|
|
(16,292 |
) |
Proceeds
from sale of property, plant, and equipment |
|
266 |
|
|
|
2,876 |
|
Proceeds
received from sale of business |
|
17,000 |
|
|
|
— |
|
Net cash
provided by (used in) investing activities |
|
1,914 |
|
|
|
(13,416 |
) |
Cash flows from financing activities |
|
|
|
Proceeds
from long-term debt |
|
38,000 |
|
|
|
52,000 |
|
Repayments of long-term debt |
|
(75,320 |
) |
|
|
(55,522 |
) |
Cash
paid for debt issuance costs |
|
(746 |
) |
|
|
(55 |
) |
Proceeds
from sale-leaseback of equipment |
|
8,324 |
|
|
|
— |
|
Proceeds
from sale-leaseback of land and buildings |
|
16,863 |
|
|
|
— |
|
Repayments of financing obligations |
|
(492 |
) |
|
|
— |
|
Proceeds
from short-term debt |
|
— |
|
|
|
3,648 |
|
Other |
|
(2,262 |
) |
|
|
(1,276 |
) |
Net cash
used in financing activities |
|
(15,633 |
) |
|
|
(1,205 |
) |
Effect
of exchange rate changes on cash flows |
|
(124 |
) |
|
|
(287 |
) |
Net
change in cash and cash equivalents |
|
(9,454 |
) |
|
|
8,982 |
|
Cash and
cash equivalents at beginning of year |
|
21,903 |
|
|
|
12,808 |
|
Cash and
cash equivalents at end of quarter |
$ |
12,449 |
|
|
$ |
21,790 |
|
Reconciliation of GAAP Income (Loss) from
Operations to Non-GAAP Adjusted Income (Loss) from
Operations
(in
thousands) |
Three Months EndedSeptember 30, |
NN, Inc. Consolidated |
|
2024 |
|
|
|
2023 |
|
GAAP loss from operations |
$ |
(3,750 |
) |
|
$ |
(2,739 |
) |
Professional fees |
|
22 |
|
|
|
32 |
|
Personnel costs (1) |
|
734 |
|
|
|
903 |
|
Facility costs (2) |
|
874 |
|
|
|
1,893 |
|
Amortization of
intangibles |
|
3,405 |
|
|
|
3,563 |
|
Non-GAAP adjusted income from
operations (a) |
$ |
1,285 |
|
|
$ |
3,652 |
|
|
|
|
|
Non-GAAP adjusted operating
margin (3) |
|
1.1 |
% |
|
|
2.9 |
% |
GAAP net sales |
$ |
113,587 |
|
|
$ |
124,443 |
|
(in
thousands) |
Three Months EndedSeptember 30, |
Power Solutions |
|
2024 |
|
|
|
2023 |
|
GAAP income from
operations |
$ |
2,505 |
|
|
$ |
3,936 |
|
Personnel costs (1) |
|
113 |
|
|
|
122 |
|
Facility costs (2) |
|
16 |
|
|
|
324 |
|
Amortization of
intangibles |
|
2,567 |
|
|
|
2,725 |
|
Non-GAAP adjusted income from
operations (a) |
$ |
5,201 |
|
|
$ |
7,107 |
|
|
|
|
|
Non-GAAP adjusted operating
margin (3) |
|
12.1 |
% |
|
|
15.6 |
% |
GAAP net sales |
$ |
42,935 |
|
|
$ |
45,484 |
|
(in
thousands) |
Three Months EndedSeptember 30, |
Mobile Solutions |
|
2024 |
|
|
|
2023 |
|
GAAP loss from operations |
$ |
(1,441 |
) |
|
$ |
(1,283 |
) |
Personnel costs (1) |
|
598 |
|
|
|
462 |
|
Facility costs (2) |
|
858 |
|
|
|
1,569 |
|
Amortization of
intangibles |
|
838 |
|
|
|
838 |
|
Non-GAAP adjusted income from
operations (a) |
$ |
853 |
|
|
$ |
1,586 |
|
|
|
|
|
Share of net income from joint
venture |
|
2,185 |
|
|
|
1,713 |
|
Non-GAAP adjusted income from
operations with JV (a) |
$ |
3,038 |
|
|
$ |
3,299 |
|
|
|
|
|
Non-GAAP adjusted operating
margin (3) |
|
4.3 |
% |
|
|
4.2 |
% |
GAAP net sales |
$ |
70,678 |
|
|
$ |
78,961 |
|
(in
thousands) |
Three Months Ended September 30, |
Elimination |
|
2023 |
|
|
|
2022 |
|
GAAP net sales |
$ |
(26 |
) |
|
$ |
(2 |
) |
(1) Personnel costs include recruitment,
retention, relocation, and severance
costs(2) Facility costs include costs of opening /
closing facilities and relocation / exit of manufacturing
operations(3) Non-GAAP adjusted operating margin =
Non-GAAP adjusted income (loss) from operations / GAAP net
sales
|
Reconciliation of GAAP Net Income (Loss) to Non-GAAP
Adjusted EBITDA |
|
|
Three Months EndedSeptember 30, |
(in thousands) |
|
2024 |
|
|
|
2023 |
|
GAAP net loss |
$ |
(2,557 |
) |
|
$ |
(5,057 |
) |
|
|
|
|
Benefit (provision) for income
taxes |
|
903 |
|
|
|
(245 |
) |
Interest expense |
|
5,404 |
|
|
|
5,739 |
|
Change in fair value of
preferred stock derivatives and warrants |
|
1,858 |
|
|
|
(2,104 |
) |
Gain on sale of business |
|
(7,154 |
) |
|
|
— |
|
Depreciation and
amortization |
|
10,844 |
|
|
|
11,577 |
|
Professional fees |
|
22 |
|
|
|
32 |
|
Personnel costs (1) |
|
734 |
|
|
|
903 |
|
Facility costs (2) |
|
874 |
|
|
|
1,893 |
|
Non-cash stock
compensation |
|
812 |
|
|
|
1,208 |
|
Non-cash foreign exchange
(gain) loss on inter-company loans |
|
(164 |
) |
|
|
520 |
|
Non-GAAP adjusted EBITDA
(b) |
$ |
11,576 |
|
|
$ |
14,466 |
|
|
|
|
|
Non-GAAP adjusted EBITDA
margin (3) |
|
10.2 |
% |
|
|
11.6 |
% |
GAAP net sales |
$ |
113,587 |
|
|
$ |
124,443 |
|
(1) Personnel costs include recruitment, retention, relocation,
and severance costs(2) Facility costs include costs of opening /
closing facilities and relocation / exit of manufacturing
operations(3) Non-GAAP adjusted EBITDA margin = Non-GAAP adjusted
EBITDA / GAAP net sales
|
Reconciliation of GAAP Net Income (Loss) to Non-GAAP
Adjusted Net Income and GAAP Net Income (Loss) per Diluted Common
Share to Non-GAAP Adjusted Net Income (Loss) per Diluted Common
Share |
|
|
Three Months EndedSeptember 30, |
(in thousands) |
|
2024 |
|
|
|
2023 |
|
GAAP net loss |
$ |
(2,557 |
) |
|
$ |
(5,057 |
) |
|
|
|
|
Pre-tax professional fees |
|
22 |
|
|
|
32 |
|
Pre-tax personnel costs |
|
734 |
|
|
|
903 |
|
Pre-tax facility costs |
|
874 |
|
|
|
1,893 |
|
Pre-tax foreign exchange
(gain) loss on inter-company loans |
|
(164 |
) |
|
|
520 |
|
Pre-tax change in fair value
of preferred stock derivatives and warrants |
|
1,858 |
|
|
|
(2,104 |
) |
Pre-tax change in gain on sale
of business |
|
(7,154 |
) |
|
|
— |
|
Pre-tax amortization of
intangibles and deferred financing costs |
|
4,018 |
|
|
|
4,092 |
|
Tax effect of adjustments
reflected above (c) |
|
(113 |
) |
|
|
(162 |
) |
Non-GAAP adjusted net income
(loss) (d) |
$ |
(2,482 |
) |
|
$ |
117 |
|
|
|
|
|
|
Three Months EndedSeptember 30, |
(per diluted common
share) |
|
2024 |
|
|
|
2023 |
|
GAAP net loss per diluted
common share |
$ |
(0.13 |
) |
|
$ |
(0.18 |
) |
|
|
|
|
Pre-tax personnel costs |
|
0.01 |
|
|
|
0.02 |
|
Pre-tax facility costs |
|
0.02 |
|
|
|
0.04 |
|
Pre-tax foreign exchange
(gain) loss on inter-company loans |
|
— |
|
|
|
0.01 |
|
Pre-tax change in fair value
of preferred stock derivatives and warrants |
|
0.04 |
|
|
|
(0.04 |
) |
Pre-tax change in gain on sale
of business |
|
(0.15 |
) |
|
|
— |
|
Pre-tax amortization of
intangibles and deferred financing costs |
|
0.08 |
|
|
|
0.09 |
|
Preferred stock cumulative
dividends and deemed dividends |
|
0.08 |
|
|
|
0.07 |
|
Non-GAAP adjusted net income
(loss) per diluted common share (d) |
$ |
(0.05 |
) |
|
$ |
0.01 |
|
Shares used to calculate net
earnings (loss) per share |
|
48,997 |
|
|
|
47,539 |
|
|
Reconciliation of Operating Cash Flow to Free Cash
Flow |
|
|
Three Months Ended September
30, |
(in thousands) |
|
2024 |
|
|
|
2023 |
|
Net cash provided by operating
activities |
$ |
4,958 |
|
|
$ |
15,247 |
|
Acquisition of property,
plant, and equipment |
|
(6,300 |
) |
|
|
(4,096 |
) |
Proceeds from sale of
property, plant, and equipment |
|
29 |
|
|
|
99 |
|
Transaction costs incurred
from sale of business |
|
1,566 |
|
|
|
— |
|
Free cash flow |
$ |
253 |
|
|
$ |
11,250 |
|
The Company discloses in this presentation the non-GAAP
financial measures of adjusted income (loss) from operations,
adjusted EBITDA, adjusted net income (loss), adjusted net income
(loss) per diluted common share, and free cash flow. Each of these
non-GAAP financial measures provides supplementary information
about the impacts of acquisition, divestiture and integration
related expenses, foreign-exchange impacts on inter-company loans,
reorganizational and impairment charges. The costs we incur in
completing acquisitions, including the amortization of intangibles
and deferred financing costs, and divestitures are excluded from
these measures because their size and inconsistent frequency are
unrelated to our commercial performance during the period, and we
believe are not indicative of our ongoing operating costs. We
exclude the impact of currency translation from these measures
because foreign exchange rates are not under management’s control
and are subject to volatility. Other non-operating charges are
excluded as the charges are not indicative of our ongoing operating
cost. We believe the presentation of adjusted income (loss) from
operations, adjusted EBITDA, adjusted net income (loss), adjusted
net income (loss) per diluted common share, and free cash flow
provides useful information in assessing our underlying business
trends and facilitates comparison of our long-term performance over
given periods.
The non-GAAP financial measures provided herein may not provide
information that is directly comparable to that provided by other
companies in the Company's industry, as other companies may
calculate such financial results differently. The Company's
non-GAAP financial measures are not measurements of financial
performance under GAAP and should not be considered as alternatives
to actual income growth derived from income amounts presented in
accordance with GAAP. The Company does not consider these non-GAAP
financial measures to be a substitute for, or superior to, the
information provided by GAAP financial results.
(a) Non-GAAP adjusted income (loss) from operations represents
GAAP income (loss) from operations, adjusted to exclude the effects
of restructuring and integration expense; non-operational charges
related to acquisition and transition expense, intangible
amortization costs for fair value step-up in values related to
acquisitions, non-cash impairment charges, and when applicable, our
share of income from joint venture operations. We believe this
presentation is commonly used by investors and professional
research analysts in the valuation, comparison, rating, and
investment recommendations of companies in the industrial industry.
We use this information for comparative purposes within the
industry. Non-GAAP adjusted income (loss) from operations is not a
measure of financial performance under GAAP and should not be
considered as a measure of liquidity or as an alternative to GAAP
income (loss) from operations.
(b) Non-GAAP adjusted EBITDA represents GAAP net income (loss),
adjusted to include income taxes, interest expense, write-off of
unamortized debt issuance costs, interest rate swap payments and
change in fair value that was recognized in earnings, change in
fair value of preferred stock derivatives and warrants,
depreciation and amortization, charges related to acquisition and
transition costs, non-cash stock compensation expense, foreign
exchange gain (loss) on inter-company loans, restructuring and
integration expense, costs related to divested businesses and
litigation settlements, income from discontinued operations, and
non-cash impairment charges, to the extent applicable. We believe
this presentation is commonly used by investors and professional
research analysts in the valuation, comparison, rating, and
investment recommendations of companies in the industrial industry.
We use this information for comparative purposes within the
industry. Non-GAAP adjusted EBITDA is not a measure of financial
performance under GAAP and should not be considered as a measure of
liquidity or as an alternative to GAAP income (loss) from
continuing operations.
(c) This line item reflects the aggregate tax effect of all
non-tax adjustments reflected in the respective table. NN, Inc.
estimates the tax effect of the adjustment items identified in the
reconciliation schedule above by applying the applicable statutory
rates by tax jurisdiction unless the nature of the item and/or the
tax jurisdiction in which the item has been recorded requires
application of a specific tax rate or tax treatment.
(d) Non-GAAP adjusted net income (loss) represents GAAP net
income (loss) adjusted to exclude the tax-affected effects of
charges related to acquisition and transition costs, foreign
exchange gain (loss) on inter-company loans, restructuring and
integration charges, amortization of intangibles costs for fair
value step-up in values related to acquisitions and amortization of
deferred financing costs, non-cash impairment charges, write-off of
unamortized debt issuance costs, interest rate swap payments and
change in fair value, change in fair value of preferred stock
derivatives and warrants, costs related to divested businesses and
litigation settlements, income (loss) from discontinued operations,
and preferred stock cumulative dividends and deemed dividends. We
believe this presentation is commonly used by investors and
professional research analysts in the valuation, comparison,
rating, and investment recommendations of companies in the
industrial industry. We use this information for comparative
purposes within the industry.
NN (NASDAQ:NNBR)
Historical Stock Chart
From Dec 2024 to Jan 2025
NN (NASDAQ:NNBR)
Historical Stock Chart
From Jan 2024 to Jan 2025