share_log

Loar Holdings Inc. Reports Q1 2024 Results and Capital Structure Updates

Loar Holdings Inc. Reports Q1 2024 Results and Capital Structure Updates

Loar Holdings Inc. 公佈2024年第一季度業績和資本結構更新
Accesswire ·  05/14 08:00

WHITE PLAINS, NY / ACCESSWIRE / May 14, 2024 / Loar Holdings Inc. (NYSE:LOAR) (the "Company," "we," "us" and "our"), reported record results for the first quarter of 2024.

紐約州懷特普萊恩斯/ACCESSWIRE/2024年5月14日/Loar Holdings Inc.(紐約證券交易所代碼:LOAR)(“公司”、“我們” 和 “我們的”)公佈了2024年第一季度創紀錄的業績。

First Quarter 2024

2024 年第一季度

  • Net sales of $91.8 million up 23.7% versus prior year's quarter.
  • Net income for Q1 2024 was $2.2 million, up $9.8 million as compared to Q1 of 2023.
  • Adjusted EBITDA of $33.0 million, up 23.0% over prior year's quarter.
  • Net income margin in the quarter improved to 2.4% from the prior year's net (loss) margin of (10.1)%.
  • Adjusted EBITDA Margin in the quarter was in line with the prior year at 36.0%.
  • 淨銷售額爲9180萬美元,比上年同期增長23.7%。
  • 2024年第一季度的淨收入爲220萬美元,與2023年第一季度相比增長了980萬美元。
  • 調整後的息稅折舊攤銷前利潤爲3,300萬美元,比上一季度增長23.0%。
  • 該季度的淨收入利潤率從上一年的淨(虧損)利潤率(10.1)%提高至2.4%。
  • 本季度調整後的息稅折舊攤銷前利潤率與去年同期持平,爲36.0%。

"We began the year with solid momentum, reporting a quarterly record in net sales and Adjusted EBITDA, stated Dirkson Charles, Loar CEO and Executive Co-Chairman of the Board of Directors. Adjusted EBITDA margins were strong at 36%, even after giving effect to the temporary margin dilution from the two acquisitions completed in the second half of 2023 and the continued build out of our infrastructure to meet our reporting, governance, and control needs as a public company."

Loar首席執行官兼董事會執行聯席主席德克森·查爾斯表示:“我們在今年年初勢頭強勁,公佈了淨銷售額和調整後息稅折舊攤銷前利潤的季度記錄。調整後的息稅折舊攤銷前利潤率仍保持強勁的36%,即使在2023年下半年完成的兩次收購的臨時利潤稀釋生效以及持續建設基礎設施以滿足我們作爲上市公司的報告、治理和控制需求之後。”

Loar reported net sales for the quarter of $91.8 million, an increase of $17.6 million or 23.7% over the prior year. Organically(1), net sales increased 11.1% or $8.3 million, to $82.5 million.

Loar報告稱,該季度的淨銷售額爲9180萬美元,比上年增長1760萬美元,增長23.7%。有機地(1),淨銷售額增長了11.1%,達到8,250萬美元,達到8,250萬美元。

Net income for the quarter increased $9.8 million to $2.2 million from a net loss of $7.5 million in the comparable quarter a year ago. The increase in our net income for the quarter was primarily driven by an increase in operating income and a decrease in our effective income tax rate.

該季度的淨收入從去年同期的750萬美元淨虧損增加了980萬美元至220萬美元。本季度淨收入的增長主要是由營業收入的增加和有效所得稅稅率的下降推動的。

Adjusted EBITDA for the quarter was $33.0 million, an increase of 23.0% or $6.2 million over the first quarter of 2023. Adjusted EBITDA as a percentage of net sales was 36.0%, compared to 36.2% in the first quarter of the prior year. Please see the attached table 4 for a reconciliation of net income (loss) to EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin for the periods discussed in this press release.

本季度調整後的息稅折舊攤銷前利潤爲3,300萬美元,比2023年第一季度增長23.0%或620萬美元。調整後的息稅折舊攤銷前利潤佔淨銷售額的百分比爲36.0%,而去年第一季度爲36.2%。請參閱隨附的表4,了解本新聞稿中討論的時期淨收益(虧損)與息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤率和調整後息稅折舊攤銷前利潤率的對賬情況。

(1) Net organic sales represent net sales from our existing businesses for comparable periods and exclude net sales from acquisitions. We include net sales from new acquisitions in net organic sales from the 13th month after the acquisition on a comparative basis with the prior period.

(1) 淨有機銷售額代表同期內我們現有業務的淨銷售額,不包括收購產生的淨銷售額。我們將新收購的淨銷售額計入自收購後第13個月以來的淨有機銷售額中,與前一時期進行比較。

Capital Structure Update

資本結構更新

Glenn D'Alessandro, Chief Financial Officer and Treasurer stated, "On April 29th we closed on our initial public offering ("IPO") which raised $330 million, net of underwriting discounts and commissions. We have used the proceeds to repay $285 million of debt under our credit agreement with the balance held for general corporate purposes. Additionally, we have amended and extended the terms of our existing credit agreement while also securing a new $50 million revolving credit facility.

首席財務官兼財務主管格倫·達萊桑德羅表示:“4月29日第四 扣除承保折扣和佣金,我們完成了首次公開募股(“IPO”),籌集了3.3億美元。根據我們的信貸協議,我們將所得款項用於償還2.85億美元的債務,餘額用於一般公司用途。此外,我們修改並延長了現有信貸協議的條款,同時還獲得了新的5000萬美元循環信貸額度。

Under our revised credit agreement, we have extended the maturity of our existing indebtedness to 2030. The interest rate charged under the revised agreement is SOFR+4.75% as long as we maintain a leverage ratio of less than 5.5 to 1. This represents a 250-basis point reduction from our previous interest rate under the credit agreement. In addition, availability under our delayed draw term loan commitment included in the revised credit agreement increased to $100 million. We believe that these changes to our credit agreement and additional liquidity provided by the new revolver loan provide us increased flexibility to fund future organic and inorganic growth."

根據我們修訂後的信貸協議,我們將現有債務的到期日延長至2030年。只要我們將槓桿率維持在5.5比1以下,根據修訂後的協議收取的利率爲+4.75%。這意味着我們在信貸協議下先前的利率下調了250個點子。此外,修訂後的信貸協議中包含的延遲提款定期貸款承諾下的可用性增加到1億美元。我們認爲,信貸協議的這些變化以及新的循環貸款提供的額外流動性爲我們提供了更大的靈活性,可以爲未來的有機和無機增長提供資金。”

Full Year 2024 Outlook

2024 年全年展望

  • Net sales - between $370 million and $374 million
  • Net income - between $25.7 million and $27.1 million
  • Adjusted EBITDA - between $132 million and $134 million
  • Net income margin - approximately 7%
  • Adjusted Earnings Per Share - between $0.41 and $0.43
  • Adjusted EBITDA Margin - approximately 36%
  • Interest expense - approximately $42 million
  • Market Assumptions - Our full year outlook is based on the following assumptions:
    • Commercial, Business Jet, and General Aviation OEM growth of low double digits
    • Commercial, Business Jet, and General Aviation aftermarket growth of low double digits
    • Defense growth of low double digits
  • 淨銷售額——介於3.7億美元至3.74億美元之間
  • 淨收入——介於2570萬美元至2710萬美元之間
  • 調整後的息稅折舊攤銷前利潤——介於1.32億美元至1.34億美元之間
  • 淨收入利潤率-大約 7%
  • 調整後的每股收益——介於0.41美元至0.43美元之間
  • 調整後的息稅折舊攤銷前利潤率——約36%
  • 利息支出——約4,200萬美元
  • 市場假設——我們的全年展望基於以下假設:
    • 商用、公務機和通用航空 OEM 的低兩位數增長
    • 商用、公務機和通用航空售後市場增長低兩位數
    • 防禦增長低至兩位數

"Across our end-markets we see strong demand for our proprietary components. For the balance of 2024 we expect increasing demand for products we supply to the commercial aftermarket," stated Mr. Charles.

“在我們的終端市場中,我們看到對專有組件的強勁需求。在2024年的剩餘時間裏,我們預計對我們供應給商業售後市場的產品的需求將增加。” 查爾斯說。

Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Earnings Per Share are non-GAAP financial measures provided in this "Full Year 2024 Outlook" section on a forward-looking basis. We do not provide a reconciliation of such forward-looking measures to the most directly comparable financial measures calculated and presented in accordance with GAAP because to do so would be potentially misleading and not practical given the difficulty of projecting event-driven transactional and other non-core operating items in any future period. The magnitude of these items, however, may be significant.

調整後的息稅折舊攤銷前利潤、調整後的息稅折舊攤銷前利潤率和調整後的每股收益是本 “2024年全年展望” 部分中提供的前瞻性非公認會計准則財務指標。我們不提供此類前瞻性指標與根據公認會計原則計算和列報的最直接可比財務指標的對賬情況,因爲鑑於很難預測未來任何時期的事件驅動的交易和其他非核心運營項目,這樣做可能會產生誤導,而且不切實際。但是,這些物品的規模可能很大。

Earnings Conference Call

業績電話會議

A conference call for investors and security analysts is scheduled on Tuesday May 14, 2024 at 10:30a.m., Eastern Time. To participate in the call telephonically, please dial 877-407-0670 / +1 215-268-9902. International participants can find a list of toll-free numbers here. A live audio webcast will also be available at the following link as well as through the Investor section of Loar Holdings website; ir.loargroup.com

投資者和證券分析師電話會議定於美國東部時間2024年5月14日星期二上午10點30分舉行。要通過電話參與通話,請撥打 877-407-0670/+1 215-268-9902。國際參與者可以在此處找到免費電話號碼清單。還將通過以下鏈接以及Loar Holdings網站的 “投資者” 欄目進行網絡直播;ir.loargroup.com

The webcast will be archived and available for replay later in the day.

網絡直播將在當天晚些時候存檔並可供重播。

About Loar Holdings Inc.

關於 Loar Holdings Inc.

Loar Holdings Inc. is a diversified manufacturer and supplier of niche aerospace and defense components that are essential for today's aircraft and aerospace and defense systems. Loar has established relationships across leading aerospace and defense original equipment manufacturers and Tier Ones worldwide.

Loar Holdings Inc. 是一家多元化製造商和供應商,生產利基航空航天和國防部件,這些部件對於當今的飛機、航空航天和國防系統至關重要。Loar 已與全球領先的航空航天和國防原始設備製造商以及一級供應商建立了關係。

Non-GAAP Supplemental Information

非公認會計准則補充信息

We present in this press release certain financial information based on our EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Earnings Per Share. References to "EBITDA" mean earnings before interest, taxes, depreciation and amortization, references to "Adjusted EBITDA" mean EBITDA plus, as applicable for each relevant period, certain adjustments as set forth in the reconciliations of net income (loss) to EBITDA and Adjusted EBITDA, and references to "Adjusted EBITDA Margin" refer to Adjusted EBITDA divided by net sales. References to "Adjusted Earnings Per Share" mean net income plus certain adjustments as set forth in the reconciliations below to derive Adjusted EBITDA from EBITDA, less the tax effect of these adjustments. EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Earnings Per Share are not measurements of financial performance under U.S. GAAP. We present EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Earnings Per Share because we believe they are useful indicators for evaluating operating performance. In addition, our management uses Adjusted EBITDA to review and assess the performance of the management team in connection with employee incentive programs and to prepare its annual budget and financial projections. Moreover, our management uses Adjusted EBITDA of target companies to evaluate acquisitions.

我們在本新聞稿中根據我們的息稅折舊攤銷前利潤、調整後的息稅折舊攤銷前利潤、調整後的息稅折舊攤銷前利潤率和調整後的每股收益提供某些財務信息。“息稅折舊攤銷前利潤” 是指扣除利息、稅項、折舊和攤銷前的收益,“調整後息稅折舊攤銷前利潤” 是指適用於每個相關時期的息稅折舊攤銷前利潤加上淨收益(虧損)與息稅折舊攤銷前利潤對賬中規定的某些調整,以及 “調整後息稅折舊攤銷前利潤率” 是指調整後的息稅折舊攤銷前利潤除以淨銷售額。提及的 “調整後每股收益” 是指淨收入加上以下對賬中列出的某些調整,以從息稅折舊攤銷前利潤中得出調整後的息稅折舊攤銷前利潤,減去這些調整的稅收影響。根據美國公認會計原則,息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤率和調整後每股收益不是衡量財務業績的指標。我們提供息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤率和調整後每股收益,因爲我們認爲它們是評估經營業績的有用指標。此外,我們的管理層使用調整後的息稅折舊攤銷前利潤來審查和評估管理團隊在員工激勵計劃方面的業績,並編制其年度預算和財務預測。此外,我們的管理層使用目標公司的調整後息稅折舊攤銷前利潤來評估收購。

Although we use EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Earnings Per Share as measures to assess the performance of our business and for the other purposes set forth above, the use of non-GAAP financial measures as analytical tools has limitations, and you should not consider any of them in isolation, or as a substitute for analysis of our results of operations as reported in accordance with U.S. GAAP. Some of these limitations are:

儘管我們使用息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤率和調整後每股收益作爲衡量我們業務表現的衡量標準和用於上述其他目的,但使用非公認會計准則財務指標作爲分析工具存在侷限性,您不應孤立地考慮其中的任何一項,也不能作爲我們根據美國公認會計原則報告的經營業績分析的替代品。其中一些限制是:

  • EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin do not reflect the significant interest expense, or the cash requirements necessary to service interest payments on our indebtedness.
  • Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and the cash requirements for such replacements are not reflected in EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin.
  • EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Earnings Per Share exclude the cash expense we have incurred to integrate acquired businesses into our operations, which is a necessary element of certain of our acquisitions.
  • The omission of the substantial amortization expense associated with our intangible assets further limits the usefulness of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin; and
  • EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin do not include the payment of taxes, which is a necessary element of our operations.
  • 息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤率和調整後息稅折舊攤銷前利潤率不反映巨額利息支出或償還債務利息所需的現金需求。
  • 儘管折舊和攤銷是非現金費用,但折舊和攤銷的資產將來通常必須更換,此類置換的現金需求未反映在息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤率中。
  • 息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤率和調整後每股收益不包括我們在將收購的業務整合到運營中而產生的現金支出,這是我們某些收購的必要組成部分。
  • 省略與我們的無形資產相關的巨額攤銷費用進一步限制了息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤率和調整後息稅折舊攤銷前利潤率的用處;以及
  • 息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤率和調整後息稅折舊攤銷前利潤率不包括稅款,這是我們業務的必要組成部分。

Because of these limitations, EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Earnings Per Share should not be considered as measures of cash available to us to invest in the growth of our business. Management compensates for these limitations by not viewing EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Earnings Per Share in isolation and specifically by using other U.S. GAAP measures, such as net sales and operating profit, to measure our operating performance. EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Earnings Per Share are not measurements of financial performance under U.S. GAAP, and they should not be considered as alternatives to net income (loss) or cash flow from operations determined in accordance with U.S. GAAP. Our calculations of EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Earnings Per Share may not be comparable to the calculations of similarly titled measures reported by other companies.

由於這些限制,不應將息稅折舊攤銷前利潤、調整後的息稅折舊攤銷前利潤、調整後的息稅折舊攤銷前利潤率和調整後的每股收益視爲衡量我們可用於投資業務增長的現金的指標。管理層通過不單獨查看息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤率和調整後每股收益來彌補這些限制,特別是使用其他美國公認會計原則指標,例如淨銷售額和營業利潤,來衡量我們的經營業績。息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤率和調整後每股收益不是衡量美國公認會計原則下財務業績的指標,不應將其視爲根據美國公認會計原則確定的淨收益(虧損)或經營現金流的替代方案。我們對息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤率和調整後每股收益的計算可能無法與其他公司報告的類似標題指標的計算結果進行比較。

Future Looking Statements

展望未來的聲明

This press release includes express or implied forward-looking statements. Forward-looking statements include all statements that are not historical facts including those that reflect our current views with respect to, among other things, our operations and financial performance. The words "anticipate," "assume," "believe," "continue," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "future," "will," "seek," "foreseeable," the negative version of these words or similar terms and phrases may identify forward-looking statements in this press release, but the absence of these words does not mean that a statement is not forward-looking.

本新聞稿包括明示或暗示的前瞻性陳述。前瞻性陳述包括所有非歷史事實的陳述,包括反映我們當前對運營和財務業績等觀點的陳述。“預期”、“假設”、“相信”、“繼續”、“可能”、“估計”、“預期”、“打算”、“可能”、“計劃”、“潛在”、“預測”、“項目”、“未來”、“將”、“尋找”、“可預見” 等字樣,這些詞語或類似術語和短語的否定版本可能代表本新聞稿中的前瞻性陳述,但缺少前瞻性陳述這些詞語並不意味着陳述不是前瞻性的。

The forward-looking statements contained in this press release, including, but not limited to, the statements under the heading "Full Year 2024 Outlook," are based on management's current expectations and are not guarantees of future performance. Our expectations and beliefs are expressed in management's good faith, and we believe there is a reasonable basis for them, however, the forward-looking statements are subject to various known and unknown risks, uncertainties, assumptions, or changes in circumstances that are difficult to predict or quantify. Actual results may differ materially from these expectations due to changes in global, regional, or local economic, business, competitive, market, regulatory, and other factors, many of which are beyond our control. We believe that these factors include but are not limited to the following: the almost exclusive focus of our business on the aerospace and defense industry; our heavy reliance on certain customers for a significant portion of our sales; the fact that we have in the past consummated acquisitions and our intention to continue to pursue acquisitions, and that our business may be adversely affected if we cannot consummate acquisitions on satisfactory terms, or if we cannot effectively integrate acquired operations; and the other risks and uncertainties described under "Risk Factors" of the Company's Prospectus dated April 24, 2024 filed with the Securities and Exchange Commission ("SEC"), as well as the Company's Quarterly Report on Form 10-Q that will be filed following this earnings release, and other periodic reports filed by the Company from time to time with the SEC.

本新聞稿中包含的前瞻性陳述,包括但不限於 “2024年全年展望” 標題下的陳述,均基於管理層當前的預期,並不能保證未來的表現。我們的期望和信念以管理層的誠意表達,我們認爲這些期望和信念有合理的依據,但是,前瞻性陳述受各種已知和未知的風險、不確定性、假設或難以預測或量化的環境變化的影響。由於全球、區域或地方經濟、業務、競爭、市場、監管和其他因素的變化,實際結果可能與這些預期存在重大差異,其中許多因素是我們無法控制的。我們認爲,這些因素包括但不限於以下因素:我們的業務幾乎完全集中在航空航天和國防工業;我們在很大一部分銷售中嚴重依賴某些客戶;我們過去完成了收購併打算繼續進行收購;如果我們無法以令人滿意的條件完成收購,或者我們無法有效地整合收購業務,我們的業務可能會受到不利影響;以及其他風險和不確定性描述的根據公司於2024年4月24日向美國證券交易委員會(“SEC”)提交的招股說明書的 “風險因素”,以及將在本業績發佈後提交的公司10-Q表季度報告以及公司不時向美國證券交易委員會提交的其他定期報告。

These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this press release. Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove incorrect, our actual results may vary in material respects from those projected in the forward-looking statements. Any forward-looking statement made by us in this press release speaks only as of the date of this press release and is expressly qualified in its entirety by the cautionary statements included in this press release. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements and you should not place undue reliance on our forward-looking statements. Our forward-looking statements do not reflect the potential impact of any future acquisitions, mergers, dispositions, joint ventures, investments, or other strategic transactions we may make. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable law.

不應將這些因素解釋爲詳盡無遺,應與本新聞稿中包含的其他警示聲明一起閱讀。如果這些風險或不確定性中的一項或多項得以實現,或者如果我們的任何假設被證明不正確,我們的實際業績在重大方面可能與前瞻性陳述中的預測有所不同。我們在本新聞稿中發表的任何前瞻性陳述僅代表截至本新聞稿發佈之日,本新聞稿中包含的警示性聲明對其進行了明確的全部限定。可能導致我們實際結果不同的因素或事件可能會不時出現,因此我們無法預測所有因素或事件。實際上,我們可能無法實現前瞻性陳述中披露的計劃、意圖或預期,您不應過分依賴我們的前瞻性陳述。我們的前瞻性陳述不反映我們未來可能進行的任何收購、合併、處置、合資企業、投資或其他戰略交易的潛在影響。除非任何適用法律要求,否則我們沒有義務公開更新或審查任何前瞻性陳述,無論是由於新信息、未來發展還是其他原因。

Contact
Ian McKillop
Loar Group Investor Relations
IR@loargroup.com

聯繫我們
伊恩·麥基洛普
Loar 集團投資者關係
IR@loargroup.com

Loar Holdings Inc.
Table 1: - Condensed Consolidated Balance Sheets
(Amounts in thousands) (Unaudited)

Loar Holdings Inc.
表 1:-簡明合併資產負債表
(金額以千計)(未經審計)

March 31, 2024 December 31, 2023
Assets


Current assets:


Cash and cash equivalents
$ 28,152 $ 21,489
Accounts receivable, net
55,844 59,002
Inventories
82,570 77,962
Other current assets
14,654 11,830
Income taxes receivable
411 393
Total current assets
181,631 170,676
Property, plant and equipment
71,560 72,174
Finance lease assets
2,379 2,448
Operating lease assets
6,127 6,297
Other long-term assets
12,074 11,420
Intangible assets, net
308,397 316,542
Goodwill
471,792 470,888
Total Assets
$ 1,053,960 $ 1,050,445
Liabilities and member's equity
Current liabilities:
Accounts payable
$ 13,884 $ 12,876
Current portion of long-term debt
6,896 6,896
Current portion of finance lease liabilities
200 190
Current portion of operating lease liabilities
616 609
Income taxes payable
8,526 6,133
Accrued expenses and other current liabilities
28,701 24,776
Total current liabilities
58,823 51,480
Deferred income taxes
35,163 36,785
Long-term debt, net
527,298 528,582
Finance lease liabilities
3,347 3,401
Operating lease liabilities
5,637 5,802
Environmental liabilities
1,111 1,145
Other long-term liabilities
1,936 5,109
Commitments and contingencies
Member's equity
420,645 418,141
Total liabilities and member's equity
$ 1,053,960 $ 1,050,445
2024年3月31日 2023年12月31日
資產


流動資產:


現金和現金等價物
$ 28,152 $ 21,489
應收賬款,淨額
55,844 59,002
庫存
82,570 77,962
其他流動資產
14,654 11,830
應收所得稅
411 393
流動資產總額
181,631 170,676
不動產、廠房和設備
71,560 72,174
融資租賃資產
2,379 2448
經營租賃資產
6,127 6,297
其他長期資產
12,074 11,420
無形資產,淨額
308,397 316,542
善意
471,792 470,888
總資產
$ 1,053,960 $ 1,050,445
負債和成員權益
流動負債:
應付賬款
$ 13,884 $ 12,876
長期債務的當前部分
6,896 6,896
融資租賃負債的流動部分
200 190
經營租賃負債的流動部分
616 609
應繳所得稅
8,526 6,133
應計費用和其他流動負債
28,701 24,776
流動負債總額
58,823 51,480
遞延所得稅
35,163 36,785
長期債務,淨額
527,298 528,582
融資租賃負債
3,347 3,401
經營租賃負債
5,637 5,802
環境負債
1,111 1,145
其他長期負債
1,936 5,109
承付款和意外開支
會員權益
420,645 418,141
負債總額和成員權益
$ 1,053,960 $ 1,050,445

Loar Holdings Inc.
Table - 2: Condensed Consolidated Statements of Operations
(Amounts in thousands except per common unit amounts) (Unaudited)

Loar Holdings Inc.
表-2:簡明合併運營報表
(金額以千計,每普通單位金額除外)(未經審計)

Three Months Ended March 31,
2024 2023
Net sales
$ 91,844 $ 74,246
Cost of sales
47,411 38,211
Gross profit
44,433 36,035
Selling, general and administrative expenses
22,900 18,845
Transaction expenses
176 183
Other income
- 48
Operating income
21,357 17,055
Interest expense, net
17,734 15,402
Income before income taxes
3,623 1,653
Income tax provision
(1,374) (9,172)
Net income (loss)
$ 2,249 $ (7,519)
Net income (loss) per common unit
$ 11,023.54 $ (36,860.94)
Weighted average common units outstanding - basic and diluted
204 204
截至3月31日的三個月
2024 2023
淨銷售額
$ 91,844 $ 74,246
銷售成本
47,411 38,211
毛利
44,433 36,035
銷售、一般和管理費用
22,900 18,845
交易費用
176 183
其他收入
- 48
營業收入
21,357 17,055
利息支出,淨額
17,734 15,402
所得稅前收入
3,623 1,653
所得稅條款
(1,374) (9,172)
淨收益(虧損)
$ 2,249 $ (7,519)
每個普通單位的淨收益(虧損)
$ 11,023.54 $ (36,860.94)
已發行普通股的加權平均值——基本和攤薄後
204 204

Loar Holdings Inc.
Table 3: - Condensed Consolidated Statements of Cash Flows
(Amounts in thousands) (Unaudited)

Loar Holdings Inc.
表 3:-簡明合併現金流量表
(金額以千計)(未經審計)

Three Months Ended March 31,
2024 2023
Operating Activities


Net income (loss)
$ 2,249 $ (7,519)
Adjustments:
Depreciation
2,678 2,446
Amortization of intangibles and other long-term assets
7,265 6,880
Amortization of debt issuance costs
452 835
Stock-based compensation
87 92
Deferred income taxes
(1,334) 7,939
Non-cash lease expense
151 167
Changes in assets and liabilities:
Accounts receivable
3,095 (5,916)
Inventories
(4,755) (3,893)
Other assets
(3,544) (530)
Accounts payable
1,400 1,103
Other liabilities
3,241 1,706
Environmental liabilities
(34) (29)
Operating lease liabilities
(138) (187)
Net cash provided by operating activities
10,813 3,094
Investing Activities
Capital expenditures
(2,401) (1,910)
Net cash used in investing activities
(2,401) (1,910)
Financing Activities
Payments of long-term debt
(1,736) (1,273)
Payments of finance lease liabilities
(45) (36)
Net cash used in financing activities
(1,781) (1,309)
Effect of translation adjustments on cash and cash equivalents
32 (107)
Net increase (decrease) in cash and cash equivalents
6,663 (232)
Cash and cash equivalents, beginning of period
21,489 35,497
Cash and cash equivalents, end of period
$ 28,152 $ 35,265
Supplemental information
Interest paid during the period, net of capitalized amounts
$ 17,095 $ 14,775
Income taxes paid (refunds received) during the period, net
$ 240 $ (185)
截至3月31日的三個月
2024 2023
運營活動


淨收益(虧損)
$ 2,249 $ (7,519)
調整:
折舊
2,678 2,446
無形資產和其他長期資產的攤銷
7,265 6,880
債務發行成本的攤銷
452 835
基於股票的薪酬
87 92
遞延所得稅
(1,334) 7,939
非現金租賃費用
151 167
資產和負債的變化:
應收賬款
3,095 (5,916)
庫存
(4,755) (3,893)
其他資產
(3,544) (530)
應付賬款
1,400 1,103
其他負債
3,241 1,706
環境負債
(34) (29)
經營租賃負債
(138) (187)
經營活動提供的淨現金
10,813 3,094
投資活動
資本支出
(2,401) (1,910)
用於投資活動的淨現金
(2,401) (1,910)
融資活動
長期債務的支付
(1,736) (1,273)
融資租賃負債的支付
(45) (36)
用於融資活動的淨現金
(1,781) (1,309)
折算調整對現金和現金等價物的影響
32 (107)
現金和現金等價物的淨增加(減少)
6663 (232)
現金和現金等價物,期初
21,489 35,497
現金和現金等價物,期末
$ 28,152 $ 35,265
補充信息
期內支付的利息,扣除資本化金額
$ 17,095 $ 14,775
在此期間繳納的所得稅(收到的退款),淨額
$ 240 $ (185)

Loar Holdings Inc.
Table - 4: Reconciliation of Net income (Loss) to EBITDA and Adjusted EBITDA
(Amounts in thousands) (Unaudited)

Loar Holdings Inc.
表-4:淨收益(虧損)與息稅折舊攤銷前利潤和調整後息稅折舊攤銷前利潤的對賬
(金額以千計)(未經審計)

Three Months Ended March 31,
2024 2023
Net income (loss)
$ 2,249 $ (7,519)
Adjustments:
Interest expense, net
17,734 15,402
Income tax provision
1,374 9,172
Operating income
21,357 17,055
Depreciation
2,678 2,446
Amortization
7,265 6,880
EBITDA
31,300 26,381
Adjustments:
Other income (1)
- (48)
Transaction expenses (2)
176 183
Stock-based compensation (3)
87 92
Acquisition integration costs (4)
1,467 238
Adjusted EBITDA
$ 33,030 $ 26,846
Net sales
$ 91,844 $ 74,246
Net income (loss) margin
2.4% (10.1)%
Adjusted EBITDA Margin
36.0% 36.2%
截至3月31日的三個月
2024 2023
淨收益(虧損)
$ 2,249 $ (7,519)
調整:
利息支出,淨額
17,734 15,402
所得稅條款
1,374 9,172
營業收入
21,357 17,055
折舊
2,678 2,446
攤銷
7,265 6,880
EBITDA
31,300 26,381
調整:
其他收入 (1)
- (48)
交易費用 (2)
176 183
基於股票的薪酬 (3)
87 92
收購整合成本 (4)
1,467 238
調整後 EBITDA
$ 33,030 $ 26,846
淨銷售額
$ 91,844 $ 74,246
淨收益(虧損)利潤率
2.4% (10.1)%
調整後的息稅折舊攤銷前利潤率
36.0% 36.2%
  1. Represents a grant from the U.S. Department of Transportation under the Aviation Manufacturing Jobs Protection Program.
  2. Represents third party transaction-related costs for acquisitions comprising deal fees, legal, financial and tax due diligence expenses, and valuation costs that are required to be expensed as incurred.
  3. Represents the non-cash compensation expense recognized by the Company for our restricted equity unit awards.
  4. Represents costs incurred to integrate acquired businesses and product lines into our operations, facility relocation costs and other acquisition-related costs.
  1. 代表美國交通部根據航空製造業就業保護計劃提供的補助金。
  2. 代表與第三方交易相關的收購成本,包括交易費、法律、財務和稅務盡職調查費用以及需要在發生時記爲支出的估值成本。
  3. 代表公司確認的限制性股票單位獎勵的非現金薪酬支出。
  4. 指將收購的業務和產品線整合到我們的運營中而產生的成本、設施搬遷成本和其他與收購相關的成本。

SOURCE: Loar Holdings Inc.

資料來源:Loar Holdings Inc.


声明:本內容僅用作提供資訊及教育之目的,不構成對任何特定投資或投資策略的推薦或認可。 更多信息
    搶先評論