Exhibit 99.1
CPI AEROSTRUCTURES REPORTS THIRD QUARTER
AND NINE MONTH 2025 RESULTS
Third Quarter 2025 vs. Third Quarter 2024
| ● | Revenue of $19.3 million compared to $19.4 million; |
| ● | Gross profit of $4.3 million compared to $4.2 million; |
| ● | Gross margin of 22.3% compared to 21.7%; |
| ● | Net income of $1.1 million compared to net income of $0.7 million; |
| ● | Earnings per share of $0.09 compared to earnings per share of $0.06; |
| ● | EBITDA(1) of $1.9 million compared to $1.7 million. |
Nine Months 2025 vs. Nine Months 2024
| ● | Revenue of $49.8 million compared to $59.3 million; |
| ● | Gross profit of $6.6 million compared to $12.9 million; |
| ● | Gross margin of 13.3% (20.4% excluding A-10 Program impact) compared to 21.7%; |
| ● | Net (loss) income of $(1.5) million compared to net income of $2.3 million; |
| ● | (Loss) earnings per share of $(0.12) compared to earnings per share of $0.19; |
| ● | Adjusted EBITDA(1) of $(0.6) million ($3.9 million excluding A-10 Program impact) compared to $5.5 million; |
| ● | Debt as of September 30, 2025 of $15.9 million compared to $18.2 million as of September 30, 2024. |
EDGEWOOD, N.Y. – November 13, 2025 – CPI Aerostructures, Inc. (“CPI Aero” or the “Company”) (NYSE American: CVU) today announced financial results for the three and nine months ended September 30, 2025.
“Our third quarter 2025 performance was stronger than third quarter 2024 on all fronts, with improved product mix and efficiencies resulting in 60 basis points gross profit margin increase and a 49% net income increase. In addition, our third quarter-adjusted EBITDA of $1.9 million is 17% higher than third quarter 2024. Our nine-month results remain affected by the Boeing A-10 Program termination impacts of the first half the year.
“We also continued to improve our balance sheet during the third quarter, bringing our total debt down to an all-time low of $15.9 million and our Debt-to-Adjusted EBITDA Ratio to 2.6 excluding the impact of the A-10 Program termination,” continued Dorith Hakim, President and CEO.
Added Ms. Hakim, “We are also pleased to receive an award from Raytheon, an RTX business, to manufacture structural missile wing assemblies for an undisclosed platform. This single source firm fixed price order with deliveries starting in 2026 represents a strategic win for CPI Aero, adding to our backlog of $509 million as of September 30, 2025. This award continues our success of winning new development programs and demonstrates the confidence top tier companies have in CPI Aero.”
About CPI Aero
CPI Aero is a prime contractor to the U.S. Department of Defense as well as a Tier 1 subcontractor to some of the largest aerospace and defense contractors in the world. CPI Aero provides engineering, program management, supply chain management, assembly operations and MRO services to this global network of customers. CPI Aero is recognized as a leader within the international aerospace market in such areas as aircraft structural assemblies, military advanced tactical pod structures, engine air inlets, and complex welded products. CPI Aero’s international customer base enjoys a unique combination of large-company capabilities, matched with small-company value, responsiveness, and personal customer service.
Forward-looking Statements
This press release contains 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. All statements, other than statements of historical fact, included or incorporated in this press release are forward-looking statements. The Company does not guarantee that it will actually achieve the plans, intentions or expectations disclosed in its forward-looking statements and you should not place undue reliance on the Company’s forward-looking statements.
Forward-looking statements involve risks and uncertainties, and actual results could vary materially from these forward-looking statements. There are a number of important factors that could cause the Company’s actual results to differ materially from those indicated or implied by its forward-looking statements, including those important factors set forth under the caption “Risk Factors” in the Company’s Annual Report on Form 10-K for the period ended December 31, 2024 filed with the Securities and Exchange Commission. Although the Company may elect to do so at some point in the future, the Company does not assume any obligation to update any forward-looking statements and it disclaims any intention or obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.
CPI Aero® is a registered trademark of CPI Aerostructures, Inc. For more information, visit www.cpiaero.com, and follow us on Twitter @CPIAERO.
Contacts:
| Investor Relations Counsel | CPI Aerostructures, Inc. |
| LHA Investor Relations | Pamela Levesque |
| Jody Burfening | Interim Chief Financial Officer |
| (212) 838-3777 | (631) 586-5200 |
| [email protected] | [email protected] |
| www.cpiaero.com |
CPI AEROSTRUCTURES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
| September 30, 2025 (Unaudited) | December 31, 2024 | |||||||
| ASSETS | ||||||||
| Current Assets: | ||||||||
| Cash | $ | 546,591 | $ | 5,490,963 | ||||
| Accounts receivable, net | 6,399,594 | 3,716,378 | ||||||
| Contract assets, net | 33,695,994 | 32,832,290 | ||||||
| Inventory | 593,605 | 918,288 | ||||||
| Prepaid expenses and other current assets | 552,585 | 634,534 | ||||||
| Total Current Assets | 41,788,369 | 43,592,453 | ||||||
| Operating lease right-of-use assets | 9,871,784 | 2,856,200 | ||||||
| Property and equipment, net | 565,542 | 767,904 | ||||||
| Deferred tax asset, net | 19,918,449 | 18,837,576 | ||||||
| Goodwill | 1,784,254 | 1,784,254 | ||||||
| Other assets | 127,624 | 143,615 | ||||||
| Total Assets | $ | 74,056,022 | $ | 67,982,002 | ||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| Current Liabilities: | ||||||||
| Accounts payable | $ | 16,487,974 | $ | 11,097,685 | ||||
| Accrued expenses | 4,449,051 | 7,922,316 | ||||||
| Contract liabilities | 1,992,910 | 2,430,663 | ||||||
| Loss reserve | 95,082 | 22,832 | ||||||
| Current portion of line of credit | 1,500,000 | 2,750,000 | ||||||
| Current portion of long-term debt | 5,449 | 26,483 | ||||||
| Operating lease liabilities, current | 1,400,596 | 2,162,154 | ||||||
| Income taxes payable | 21,253 | 58,209 | ||||||
| Total Current Liabilities | 25,952,315 | 26,470,342 | ||||||
| Line of credit, net of current portion | 14,390,000 | 14,640,000 | ||||||
| Long-term operating lease liabilities | 8,724,638 | 938,418 | ||||||
| Total Liabilities | 49,066,953 | 42,048,760 | ||||||
| Commitments and Contingencies (see note 11) | — | |||||||
| Shareholders’ Equity: | ||||||||
| Common stock - $.001 par value; authorized 50,000,000 shares, 12,988,814 and 12,978,741 shares, respectively, issued and outstanding | 12,989 | 12,979 | ||||||
| Additional paid-in capital | 75,015,659 | 74,424,651 | ||||||
| Accumulated deficit | (50,039,579 | ) | (48,504,388 | ) | ||||
| Total Shareholders’ Equity | 24,989,069 | 25,933,242 | ||||||
| Total Liabilities and Shareholders’ Equity | $ | 74,056,022 | $ | 67,982,002 | ||||
CPI AEROSTRUCTURES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenue | $ | 19,269,102 | $ | 19,419,879 | $ | 49,848,818 | $ | 59,311,356 | ||||||||
| Cost of sales | 14,962,788 | 15,200,210 | 43,229,647 | 46,422,514 | ||||||||||||
| Gross profit | 4,306,314 | 4,219,669 | 6,619,171 | 12,888,842 | ||||||||||||
| Selling, general and administrative expenses | 2,551,355 | 2,742,036 | 8,041,156 | 8,231,875 | ||||||||||||
| Income (loss) from operations | 1,754,959 | 1,477,633 | (1,421,985 | ) | 4,656,967 | |||||||||||
| Other income | — | — | 6,980 | — | ||||||||||||
| Interest expense | (387,922 | ) | (573,366 | ) | (1,163,559 | ) | (1,793,472 | ) | ||||||||
| Income (loss) before provision for income taxes | 1,367,037 | 904,267 | (2,578,564 | ) | 2,863,495 | |||||||||||
| Provision (benefit) provision for income taxes | 253,345 | 154,590 | (1,043,373 | ) | 535,634 | |||||||||||
| Net Income (loss) | $ | 1,113,692 | $ | 749,677 | $ | (1,535,191 | ) | $ | 2,327,861 | |||||||
| Income per common share, basic | $ | 0.09 | $ | 0.06 | $ | (0.12 | ) | $ | 0.19 | |||||||
| Income per common share, diluted | $ | 0.09 | $ | 0.06 | $ | (0.12 | ) | $ | 0.18 | |||||||
| Shares used in computing income per common share: | ||||||||||||||||
| Basic | 12,763,486 | 12,647,023 | 12,740,097 | 12,559,876 | ||||||||||||
| Diluted | 12,818,191 | 12,717,128 | 12,740,097 | 12,650,340 | ||||||||||||
Unaudited Reconciliation of GAAP to Non-GAAP Measures
Note: (1) Adjusted EBITDA is a non-GAAP measure defined as GAAP income from operations plus depreciation, amortization and stock-compensation expense.
Adjusted EBITDA as calculated by us may be calculated differently than Adjusted EBITDA for other companies. We have provided Adjusted EBITDA because we believe it is a commonly used measure of financial performance in comparable companies and is provided to help investors evaluate companies on a consistent basis, as well as to enhance understanding of our operating results. Adjusted EBITDA should not be construed as either an alternative to income from operations or net income or as an indicator of our operating performance or an alternative to cash flows as a measure of liquidity. The adjustments to calculate this non-GAAP financial measure and the basis for such adjustments are outlined below. Please refer to the following table below that reconciles GAAP income from operations to Adjusted EBITDA.
The adjustments to calculate this non-GAAP financial measure, and the basis for such adjustments, are outlined below:
Depreciation. The Company incurs depreciation expense (recorded in cost of sales and in selling, general and administrative expenses) related to capital assets purchased, leased or constructed to support the ongoing operations of the business. The assets are recorded at cost or fair value and are depreciated over the estimated useful lives of individual assets.
Stock-based compensation expense. The Company incurs non-cash expense related to stock-based compensation included in its GAAP presentation of cost of sales and selling, general and administrative expenses. Management believes that exclusion of these expenses allows comparison of operating results to those of other companies that disclose non-GAAP financial measures that exclude stock-based compensation.
Adjusted EBITDA is a non-GAAP financial measure and should not be considered in isolation or as a substitute for financial information provided in accordance with GAAP. This non-GAAP financial measure may not be computed in the same manner as similarly titled measures used by other companies. The Company expects to continue to incur expenses similar to the Adjusted EBITDA financial adjustments described above, and investors should not infer from the Company's presentation of this non-GAAP financial measure that these costs are unusual, infrequent, or non-recurring.
Reconciliation of income from operations to Adjusted EBITDA is as follows:
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Income From Operations | 1,754,959 | 1,477,633 | (1,421,985 | ) | 4,656,967 | |||||||||||
| Depreciation | 78,897 | 102,847 | 266,262 | 305,260 | ||||||||||||
| Stock Based Compensation | 102,206 | 72,713 | 591,018 | 529,711 | ||||||||||||
| Adjusted EBITDA | 1,936,062 | 1,653,193 | (564,705 | ) | 5,491,938 | |||||||||||
| A-10 Termination | — | — | 4,468,528 | — | ||||||||||||
| Adjusted EBITDA Excluding A-10 adjustment | 1,936,062 | 1,653,193 | 3,903,823 | 5,491,938 | ||||||||||||