8-K
Mayville Engineering Company, Inc. (MEC)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 6, 2025
Mayville Engineering Company, Inc.
(Exact name of registrant as specified in its charter)
| Wisconsin | 001-38894 | 39-0944729 |
|---|---|---|
| (State or other jurisdiction<br><br>of incorporation) | (Commission<br><br>File Number) | (IRS Employer<br><br>Identification No.) |
135 S. 84th Street, Suite 300
Milwaukee , Wisconsin **** 53214
(Address of principal executive offices, including zip code)
(414) **** 381-2860
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| | |
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| | |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| | |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c) |
Securities registered pursuant to Section 12(b) of the Act:
| <br><br> | <br><br> | |
|---|---|---|
| Title of each class | Trading<br><br>Symbol(s) | Name of each exchange<br><br>on which registered |
| Common Stock, no par value | MEC | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition.
On May 6, 2025, Mayville Engineering Company, Inc. issued a press release announcing financial results for its first quarter ended March 31, 2025. A copy of such press release is furnished as Exhibit 99 to this Current Report on Form 8-K and is incorporated by reference herein.
Item 9.01. Financial Statements and Exhibits.
| (a) | Not applicable. |
|---|---|
| (b) | Not applicable. |
| --- | --- |
| (c) | Not applicable. |
| --- | --- |
| (d) | Exhibits. The exhibit listed in the exhibit index below is being furnished herewith. |
| --- | --- |
EXHIBIT INDEX
| Exhibit<br>Number | ||
|---|---|---|
| 99 | | Press Release of Mayville Engineering Company, Inc., dated May 6, 2025 regarding financial results for its first quarter ended March 31, 2025. |
| | | |
| 104 | | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| | MAYVILLE ENGINEERING COMPANY, INC. | |
|---|---|---|
| | | |
| Date: May 6, 2025 | By: | /s/ Rachele M. Lehr |
| | | Rachele M. Lehr |
| | | Chief Financial Officer |
Exhibit 99
MAYVILLE ENGINEERING COMPANY ANNOUNCES
FIRST QUARTER 2025 RESULTS
MILWAUKEE, Wis., May 6, 2025 – Mayville Engineering Company (NYSE: MEC) (the “Company” or “MEC”), a leading value-added provider of design, prototyping and manufacturing solutions serving diverse end markets, today announced results for the three-months ended March 31, 2025.
FIRST QUARTER 2025 RESULTS
(All comparisons versus the prior-year period)
| ● | Net sales of $135.6 million |
|---|---|
| ● | GAAP Net income of $20 thousand and Non-GAAP Adjusted Net Income of $1.0 million |
| --- | --- |
| ● | Non-GAAP Adjusted Diluted EPS of $0.04 |
| --- | --- |
| ● | Adjusted EBITDA of $12.2 million |
| --- | --- |
| ● | Adjusted EBITDA margin of 9.0% |
| --- | --- |
| ● | Free Cash Flow of $5.4 million |
| --- | --- |
| ● | Ratio of net debt to trailing twelve-month Adjusted EBITDA of 1.4x as of March 31, 2025 |
| --- | --- |
MANAGEMENT COMMENTARY
"Our strong first quarter results were driven by the team’s execution and operational discipline. We delivered 12% sequential sales growth, margin expansion and positive free cash flow, despite softer customer demand amid continued inventory de-stocking," stated Jag Reddy, President and Chief Executive Officer. “Our focus and commitment to continuous improvement and cost discipline contributed to 140 basis-points in Adjusted EBITDA margin improvement sequentially and positions us to realize increased operating leverage as customer demand improves.”
“While near-term economic conditions remain uncertain, we believe that MEC is well positioned to benefit from evolving U.S. trade policy and the continued acceleration of onshoring of manufacturing,” said Reddy. “Our domestic footprint, supply chain and customer base limits our exposure to tariff-related risks, enabling us to remain competitive as policy shifts take hold. We are seeing strong engagement from both new and existing customers, and our business development team is actively advancing several higher-value opportunities. We remain on track to meet our goal of securing $100 million in new project awards this year.”
"Our team continues to execute on our strategic pricing, commercial growth and capital efficiency initiatives through our MBX value creation framework,” continued Reddy. “These targeted actions strengthen our foundation for sustainable, profitable growth. We've carefully positioned the Company to capitalize when demand recovers, while demonstrating our ability to generate strong profitability even in dynamic environments.”
“As a result of our continued focus on working capital efficiency, we generated $5.4 million of free cash flow during a traditionally softer free cash flow quarter,” continued Reddy. “We continued to focus on a disciplined approach to capital allocation, maintaining a lean balance sheet, exploring inorganic growth opportunities and
returning capital to shareholders. During the first quarter, our net leverage was 1.4x. Additionally, we repurchased $1.7 million of our common stock under our share repurchase program and have a remaining $17.4 under the existing authorization.”
“Looking ahead, we are maintaining our full year 2025 guidance. This is driven by strong execution and robust demand in our less cyclical Military and Other end markets, offset by softness in Commercial Vehicle, Powersports and Construction & Access.” said Reddy. “While the overall outlook remains unchanged, we recognize that increasing macroeconomic uncertainty and evolving regulatory dynamics, may influence customer demand in the second half of the year. In anticipation of these potential shifts, we’ve proactively developed a set of operational contingency plans designed to preserve agility and optimize our cost structure across a range of demand scenarios. We are confident in our ability to navigate this dynamic environment while positioning the business for continued long-term value creation.”
PERFORMANCE SUMMARY
Net sales decreased by 15.9% year-over-year in the first quarter of 2025, due to lower customer demand across the majority of the Company’s key end markets and customer de-stocking channel inventory. This decline was partially offset by volume from new projects in the Other end market and increased after-market demand in our Military end market.
Manufacturing margin was $15.3 million in the first quarter of 2025, or 11.3% of net sales, as compared to $20.9 million, or 13.0% of net sales, in the prior year period. The year-over-year decrease in manufacturing margin was largely attributable to lower customer demand, partially offset by cost reduction activities.
Bonuses and deferred compensation expense was $3.3 million in the first quarter of 2025, as compared to $3.8 million in the prior year period. Other selling, general and administrative expenses were $8.7 million in the first quarter of 2025 as compared to $7.8 million for the same prior year period. The increase in other selling, general and administrative expenses during the first quarter primarily reflects normal wage inflation and higher costs related to compliance requirements, market analysis studies and other consulting fees.
Interest expense was $1.6 million in the first quarter of 2025, as compared to $3.4 million in the prior year period, due to a decrease in borrowings and lower interest rates relative to the prior year period.
Net income for the first quarter of 2025 was $20 thousand, or $0.00 per diluted share, versus $3.2 million, or $0.16 per diluted share, in the prior-year period.
MEC reported Adjusted EBITDA of $12.2 million in the first quarter of 2025, or 9.0% of net sales, versus $18.5 million, or 11.5% of net sales, in the prior-year period. The decrease in Adjusted EBITDA reflects lower customer demand, partially offset by cost rationalization initiatives.
First quarter Adjusted Net Income was $1.0 million, or $0.04 per diluted share, versus $4.6 million, or $0.22 per diluted share, in the prior year period. Adjusted net income reflects a decrease in income from operations, which was partially offset by lower interest expense.
Free Cash Flow during the first quarter of 2025 was $5.4 million as compared to $7.9 million in the prior year period. The decrease in Free Cash Flow was attributable to a $2.3 million decrease in net cash provided by operating activities, and a $0.2 million increase in capital expenditures.
END MARKET UPDATE
| | | | | | | |
|---|---|---|---|---|---|---|
| | | Three Months Ended | ||||
| | | March 31, | ||||
| | | 2025 | | 2024 | ||
| Commercial Vehicle | | $ | 50,877 | | $ | 58,954 |
| Construction & Access | | 19,524 | | | 28,446 | |
| Powersports | | 22,250 | | | 30,291 | |
| Agriculture | | 10,935 | | | 14,958 | |
| Military | | | 8,487 | | | 7,952 |
| Other | | | 23,506 | | | 20,668 |
| Net Sales | | $ | 135,579 | | $ | 161,269 |
Commercial Vehicles
MEC is a Tier 1 supplier to many of the country’s top original equipment manufacturers (OEM) of commercial vehicles providing exhaust & aftertreatment, engine components, cooling, fuel and structural systems for both heavy- and medium-duty commercial vehicles.
Net sales to the commercial vehicle market were $50.9 million in the first quarter of 2025, a decrease of 13.7% versus the prior-year period. The decrease in net sales to this end market during the quarter was due to an expected decline in customer demand. The Company’s organic growth strategy delivered above-market growth for this end market as overall commercial vehicle demand fell by 16.7% year-over-year during the quarter.
Construction & Access
MEC manufactures components and sub-assemblies for OEMs within the construction & access market including fenders, hoods, supports, frames, platforms, frame structures, doors and tubular products such as exhaust & aftertreatment, engine components, cooling system components, handrails and full electro-mechanical assemblies.
Net sales to the construction & access market were $19.5 million in the first quarter of 2025, a decrease of 31.4% versus the prior-year period. The decrease in sales was primarily attributable to lower customer demand and channel inventory de-stocking.
Powersports
MEC manufactures stampings and complex metal assemblies and coatings for OEMs within marine propulsion, all-terrain vehicles (ATV), multi-utility vehicles (MUV) and motorcycle markets. MEC’s powersports expertise includes axle housings, steering columns, swing arms, fenders, suspension components, ATV/MUV racks, cowl assemblies and vehicle frames.
Net sales to the powersports market were $22.3 million in the first quarter of 2025, a decrease of 26.5% versus the prior-year period. The decrease in sales was the result of reduced consumer demand, customer product rationalization, and channel inventory de-stocking.
Agriculture
MEC is an integral partner in the supply chain of the world’s leading agriculture OEMs manufacturing components and sub-assemblies including fenders, hoods, supports, frames, platforms, frame structures, doors, and tubular products such as exhaust, engine components, cooling system components, handrails and full electro-mechanical assemblies.
Net sales to the agriculture market were $10.9 million in the first quarter of 2025, a decrease of 26.9% versus the prior-year period. The decrease in sales reflects lower customer demand across both large-ag and small-ag end markets as customers de-stock their inventory.
Military
MEC holds the International Traffic in Arms Regulations (ITAR) certification and produces components for the United States military. Products include exhaust, engine components, cooling, fuel, suspension, structural systems, and chemical agent resistant coating (CARC) painting capabilities.
Net sales to the military market were $8.5 million in the first quarter of 2025, an increase of 6.7% versus the prior-year period. The increase in net sales compared to the prior year was primarily attributable to higher service and after-market demand.
Other
MEC also produces a wide variety of components and assemblies for customers in the power generation, industrial equipment & fixtures, consumer tools, mining, forestry, automotive, and medical markets.
Net sales to other end markets for the first quarter of 2025 were $23.5 million, an increase of 13.7% year-over-year.
BALANCE SHEET UPDATE
As of March 31, 2025, MEC had debt outstanding of $80.6 million and total cash and availability on its senior secured revolving credit facility of $203.2^1^ million. During the first quarter of 2025, the Company repaid $2.5 million of debt with free cash flow. At the end of the first quarter, the ratio of net debt to trailing twelve-month Adjusted EBITDA was 1.4x.
FINANCIAL GUIDANCE
Today, the Company maintained its guidance for the full year 2025. All guidance is current as of the time provided and is subject to change.
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | FY 2024 | | FY 2025 Forecast | ||||||||
| (in Millions) | | Actual | | Low | | Mid | | High | ||||
| Net Sales | | $ | 581.6 | | $ | 560 | | $ | 575 | | $ | 590 |
| Adjusted EBITDA | | $ | 64.4 | | $ | 60 | | $ | 63 | | $ | 66 |
| Free Cash Flow | | $ | 77.7 | | $ | 43 | | $ | 46.5 | | $ | 50 |
The Company’s 2025 guidance reflects our team’s strategic execution in lower demand conditions, as a result of customers’ continued efforts to de-stock their channel inventories. While there is elevated economic uncertainty, the Company’s ability to drive growth through strategic execution, strong demand in our Military and Other end markets, and further inventory normalization should support gradual demand improvement in the second half of 2025.
The Company’s 2025 Free Cash Flow guidance reflects continued working capital efficiencies and capital expenditures of between $13 and $17 million.
^1^ This amount is reduced to approximately $125.7 million after taking into account the $77.5 million of outstanding borrowings under the credit facility as of March 31, 2025.
FIRST QUARTER 2025 RESULTS CONFERENCE CALL
The Company will host a conference call on Wednesday, May 7, 2025 at 10:00 a.m. Eastern Time (9:00 a.m. Central Time).
For a live webcast of the conference call and to access the accompanying investor presentation, please visit www.mecinc.com and click on the link to the live webcast on the Investors page.
For telephone access to the conference, call (833) 470-1428 within the United States, or call (833) 950-0062 within Canada and please use the Access Code: 076294.
FORWARD-LOOKING STATEMENTS
This press-release includes forward-looking statements that reflect plans, estimates and beliefs. Such statements
involve risk and uncertainties. Actual results may differ materially from those contemplated by these forward-looking statements as a result of various factors. Important factors that could cause actual results or events to differ materially from those expressed in forward-looking statements include, but are not limited to: macroeconomic conditions, including inflation, elevated interest rates, labor availability, material cost pressures and inconsistent demand, have had, and may continue to have, a negative impact on our business, financial condition, cash flows and results of operations (including future uncertain impacts); risks relating to developments in the industries in which our customers operate; risks related to scheduling production accurately and maximizing efficiency; our ability to realize net sales represented by our awarded business; failure to compete successfully in our markets; our ability to maintain our manufacturing, engineering and technological expertise; the loss of any of our large customers or the loss of their respective market shares; volatility in the prices or availability of raw materials critical to our business; geopolitical and economic developments, including foreign trade relations and associated tariffs; risks related to entering new markets; our ability to recruit and retain our key executive officers, managers and trade-skilled personnel; manufacturing risks, including delays and technical problems, issues with third-party suppliers, environmental risks and applicable statutory and regulatory requirements; our ability to successfully identify or integrate acquisitions; our ability to develop new and innovative processes and gain customer acceptance of such processes; risks related to our information technology systems and infrastructure; results of legal disputes, including product liability, intellectual property infringement and other claims; risks associated with our capital-intensive industry; risks related to our treatment as an S Corporation prior to the consummation of our initial public offering; risks related to our employee stock ownership plan’s treatment as a tax-qualified retirement plan; our ability to remediate the material weakness in internal control over financial reporting identified in preparing our financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2024, and to subsequently maintain effective internal control over financial reporting; and other factors described in “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2024, as such may be amended or supplemented in our subsequently filed Quarterly Reports on Form 10-Q. This discussion should be read in conjunction with our audited consolidated financial statements included in the Company’s previously filed Annual Report on Form 10-K for the year ended December 31, 2024. We undertake no obligation to update or revise any forward-looking statements after the date on which any such statement is made, whether as a result of new information, future events or otherwise, except as required by federal securities laws.
ABOUT MAYVILLE ENGINEERING COMPANY
Founded in 1945, MEC is a leading U.S.-based, vertically-integrated, value-added manufacturing partner providing a full suite of manufacturing solutions from concept to production, including design, prototyping and tooling, fabrication, aluminum extrusion, coating, assembly and aftermarket components. Our customers operate in diverse end markets, including heavy- and medium-duty commercial vehicles, construction & access
equipment, powersports, agriculture, military and other end markets. Along with process engineering and development services, MEC maintains an extensive manufacturing infrastructure with 23 facilities, of which 22 are in use, across seven states. These facilities make it possible to offer conventional and CNC (computer numerical control) stamping, shearing, fiber laser cutting, forming, drilling, tapping, grinding, tube bending, machining, welding, assembly, and logistic services. MEC also possesses a broad range of finishing capabilities including shot blasting, e-coating, powder coating, wet spray and military grade chemical agent resistant coating (CARC) painting. For more information, please visit www.mecinc.com.
NON-GAAP FINANCIAL MEASURES
This press release contains financial information calculated in a manner other than in accordance with U.S. generally accepted accounting principles (“GAAP”).
The non-GAAP measures used in this press release are EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income and Diluted EPS, and Free Cash Flow.
EBITDA represents net income before interest expense, provision (benefit) for income taxes, depreciation, and amortization. EBITDA Margin represents EBITDA as a percentage of net sales for each period. Adjusted EBITDA represents EBITDA before stock-based compensation expense and legal costs due to the former fitness customer. Adjusted EBITDA Margin represents Adjusted EBITDA as a percentage of net sales for each period. Adjusted Net Income and Diluted EPS represent net income before the aforementioned Adjusted EBITDA addback items which do not reflect our core operating performance. Free Cash Flow represents net cash provided by, or used in, operating activities, less cash flows used in the purchase of property, plant and equipment. We present Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income and Diluted EPS, and Free Cash Flow as management uses these measures as key performance indicators, and we believe they are measures frequently used by securities analysts, investors and other parties to evaluate companies in our industry. These metrics are supplemental measures of our operating performance that are neither required by, nor presented in accordance with, GAAP. These measures should not be considered as an alternative to net income or cash flow provided by, or used in, operating activities, or any other performance measure derived in accordance with GAAP as an indicator of our operating performance. These measures may not be comparable to the similarly named measures reported by other companies and have limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of our results as reported under GAAP.
Please reference our reconciliation of net income, the most directly comparable measure calculated in accordance with GAAP, to EBITDA, Adjusted EBITDA, Adjusted Net Income and Diluted EPS, Free Cash Flow and the calculation of EBITDA Margin and Adjusted EBITDA Margin included in this press release.
Mayville Engineering Company, Inc.
Condensed Consolidated Balance Sheets
(in thousands, except share amounts)
| | | | | | | |
|---|---|---|---|---|---|---|
| | | March 31, | | December 31, | ||
| | **** | 2025 | **** | 2024 | ||
| ASSETS | | | ||||
| Cash and cash equivalents | | $ | 183 | | $ | 206 |
| Receivables, net of allowances for doubtful accounts of $270 at March 31, 2025<br>and $248 at December 31, 2024 | | 57,927 | | 49,782 | ||
| Inventories, net | | 55,834 | | 54,756 | ||
| Tooling in progress | | 4,432 | | 4,761 | ||
| Prepaid expenses and other current assets | | 3,635 | | 3,439 | ||
| Total current assets | | 122,011 | | 112,944 | ||
| Property, plant and equipment, net | | 152,724 | | 156,528 | ||
| Assets held for sale | | | 1,402 | | | 1,402 |
| Goodwill | | 92,650 | | 92,650 | ||
| Intangible assets, net | | 50,001 | | 51,734 | ||
| Operating lease assets | | | 27,297 | | | 28,615 |
| Other long-term assets | | 1,617 | | 1,697 | ||
| Total assets | | $ | 447,702 | | $ | 445,570 |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | | | ||||
| Accounts payable | | $ | 49,749 | | $ | 39,119 |
| Current portion of operating lease obligation | | | 4,806 | | | 4,914 |
| Accrued liabilities: | | | | | ||
| Salaries, wages, and payroll taxes | | 6,163 | | 5,094 | ||
| Bonuses and deferred compensation | | 2,630 | | 4,626 | ||
| Other current liabilities | | 9,589 | | 10,839 | ||
| Total current liabilities | | | 72,937 | | | 64,592 |
| Bank revolving credit notes | | 77,479 | | 79,725 | ||
| Operating lease obligation, less current maturities | | | 24,219 | | | 25,412 |
| Deferred compensation, less current portion | | 3,877 | | 4,719 | ||
| Deferred income tax liability | | 16,293 | | 16,831 | ||
| Other long-term liabilities | | 2,940 | | 2,538 | ||
| Total liabilities | | $ | 197,745 | | $ | 193,817 |
| Commitments and contingencies | | | | |||
| Common shares, no par value, 75,000,000 authorized, 22,418,092 shares issued at<br>March 31, 2025 and 22,300,106 at December 31, 2024 | | — | | — | ||
| Additional paid-in-capital | | 207,007 | | 207,076 | ||
| Retained earnings | | 60,106 | | 60,086 | ||
| Treasury shares at cost, 2,003,997 shares at March 31, 2025 and 1,883,198 at <br>December 31, 2024 | | (17,156) | | (15,409) | ||
| Total shareholders’ equity | | 249,957 | | 251,753 | ||
| Total liabilities and shareholders' equity | | $ | 447,702 | | $ | 445,570 |
Mayville Engineering Company, Inc.
Condensed Consolidated Statements of Net Income
(in thousands, except share amounts and per share data)
| | | | | | | |
|---|---|---|---|---|---|---|
| | | Three Months Ended | ||||
| | | March 31, | ||||
| | **** | 2025 | **** | 2024 | ||
| Net sales | | $ | 135,579 | | $ | 161,269 |
| Cost of sales | | 120,255 | | 140,336 | ||
| Amortization of intangible assets | | 1,733 | | 1,733 | ||
| Bonuses and deferred compensation | | 3,325 | | 3,800 | ||
| Other selling, general and administrative expenses | | 8,689 | | 7,769 | ||
| Income from operations | | **** | 1,577 | | **** | 7,631 |
| Interest expense | | (1,567) | | (3,356) | ||
| Income before taxes | | 10 | | 4,275 | ||
| Income tax expense (benefit) | | (10) | | 1,034 | ||
| Net income and comprehensive income | | $ | 20 | | $ | 3,241 |
| | | | | | | |
| Earnings per share: | | | ||||
| Basic | | $ | 0.00 | | $ | 0.16 |
| Diluted | | $ | 0.00 | | $ | 0.16 |
| | | | | | | |
| Weighted average shares outstanding: | | | ||||
| Basic | | 20,520,696 | | 20,485,933 | ||
| Diluted | | 20,750,938 | | 20,700,046 |
Mayville Engineering Company, Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)
| | | | | | | |
|---|---|---|---|---|---|---|
| | | Three Months Ended | ||||
| | | March 31, | ||||
| | **** | 2025 | 2024 | |||
| CASH FLOWS FROM OPERATING ACTIVITIES | | | ||||
| Net income | | $ | 20 | | $ | 3,241 |
| Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | |
| Depreciation | | 7,750 | | 7,521 | ||
| Amortization | | 1,733 | | 1,733 | ||
| Allowance for doubtful accounts | | 22 | | (16) | ||
| Inventory excess and obsolescence reserve | | (164) | | (247) | ||
| Stock-based compensation expense | | 1,101 | | 1,157 | ||
| Loss (gain) on disposal of property, plant and equipment | | (3) | | 2 | ||
| Deferred compensation | | 275 | | 316 | ||
| Non-cash lease expense | | | 1,318 | | 1,215 | |
| Other non-cash adjustments | | | 70 | | | 69 |
| Changes in operating assets and liabilities: | | | | | ||
| Accounts receivable | | (8,167) | | (12,870) | ||
| Inventories | | (914) | | 1,923 | ||
| Tooling in progress | | 329 | | 225 | ||
| Prepaids and other current assets | | (186) | | (199) | ||
| Accounts payable | | 10,444 | | 6,727 | ||
| Deferred income taxes | | (538) | | | 1,159 | |
| Operating lease obligations | | | (1,303) | | | (1,128) |
| Accrued liabilities | | (3,454) | | (203) | ||
| Net cash provided by operating activities | | 8,333 | | 10,625 | ||
| CASH FLOWS FROM INVESTING ACTIVITIES | | | ||||
| Purchase of property, plant and equipment | | (2,962) | | (2,775) | ||
| Proceeds from sale of property, plant and equipment | | 3 | | 107 | ||
| Net cash used in investing activities | | (2,959) | | (2,668) | ||
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | |||
| Proceeds from bank revolving credit notes | | 282,113 | | 119,351 | ||
| Payments on bank revolving credit notes | | (284,359) | | (127,026) | ||
| Repayments of other long-term debt | | — | | (195) | ||
| Shares withheld for employees' taxes | | (1,170) | | (683) | ||
| Purchase of treasury stock | | | (1,747) | | | — |
| Payments on finance leases | | (234) | | (107) | ||
| Proceeds from the exercise of stock options | | | — | | | 345 |
| Net cash used in financing activities | | (5,397) | | (8,315) | ||
| Net decrease in cash and cash equivalents | | (23) | | (358) | ||
| Cash and cash equivalents at beginning of period | | 206 | | 672 | ||
| Cash and cash equivalents at end of period | | $ | 183 | | $ | 314 |
Mayville Engineering Company, Inc.
Reconciliation of Net Income to EBITDA and Adjusted EBITDA
(in thousands)
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | | Three Months Ended | | ||||
| | | March 31, | | ||||
| | **** | 2025 | 2024 | **** | |||
| Net income and comprehensive income | | $ | 20 | | $ | 3,241 | |
| Interest expense | | 1,567 | | 3,356 | | ||
| Provision (benefit) for income taxes | | (10) | | 1,034 | | ||
| Depreciation and amortization | | 9,483 | | 9,254 | | ||
| EBITDA | | 11,060 | | 16,885 | | ||
| Stock-based compensation expense | | | 1,101 | | | 1,157 | |
| Legal costs due to former fitness customer | | — | | 479 | | ||
| Adjusted EBITDA | | $ | 12,161 | | $ | 18,521 | |
| Net sales | | $ | 135,579 | | $ | 161,269 | |
| EBITDA Margin | | 8.2 | % | 10.5 | % | ||
| Adjusted EBITDA Margin | | 9.0 | % | 11.5 | % |
Mayville Engineering Company, Inc.
Reconciliation of Net Income and Diluted EPS to Adjusted Net Income and Diluted EPS
(in thousands, except share amounts and per share data)
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Three Months Ended | |||||||||||
| | | March 31, | |||||||||||
| | | 2025 | | | 2024 | ||||||||
| | **** | Earnings | | Diluted EPS | **** | | Earnings | | Diluted EPS | ||||
| Net income and comprehensive income | | $ | 20 | | $ | 0.00 | | | $ | 3,241 | | $ | 0.16 |
| Stock-based compensation expense | | | 1,101 | | | 0.05 | | | | 1,157 | | | 0.06 |
| Legal costs due to former fitness customer | | | — | | | — | | | | 479 | | | 0.02 |
| Tax effect of above adjustments | | | (142) | | | (0.01) | | | | (271) | | | (0.01) |
| Adjusted net income and comprehensive income | | $ | 979 | | $ | 0.04 | | | $ | 4,606 | | $ | 0.22 |
Mayville Engineering Company, Inc.
Reconciliation of Free Cash Flow
(in thousands)
| | | | | | | |
|---|---|---|---|---|---|---|
| | | Three Months Ended | ||||
| | | March 31, | ||||
| | **** | 2025 | 2024 | |||
| Net cash provided by operating activities | | $ | 8,333 | | $ | 10,625 |
| Less: Capital expenditures | | | 2,962 | | | 2,775 |
| Free cash flow | | $ | 5,371 | | $ | 7,850 |