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. 公布2024年第一季度业绩和资本结构更新
Accesswire ·  05/14 20:00

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.

纽约州怀特普莱恩斯/ACCESSWIRE/2024年5月14日/Loar Holdings Inc.(纽约证券交易所代码:LOAR)(“公司”、“我们” 和 “我们的”)公布了2024年第一季度创纪录的业绩。

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%.
  • 净销售额为9180万美元,比上年同期增长23.7%。
  • 2024年第一季度的净收入为220万美元,与2023年第一季度相比增长了980万美元。
  • 调整后的息税折旧摊销前利润为3,300万美元,比上一季度增长23.0%。
  • 该季度的净收入利润率从上一年的净(亏损)利润率(10.1)%提高至2.4%。
  • 本季度调整后的息税折旧摊销前利润率与去年同期持平,为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首席执行官兼董事会执行联席主席德克森·查尔斯表示:“我们在今年年初势头强劲,公布了净销售额和调整后息税折旧摊销前利润的季度记录。调整后的息税折旧摊销前利润率仍保持强劲的36%,即使在2023年下半年完成的两次收购的临时利润稀释生效以及持续建设基础设施以满足我们作为上市公司的报告、治理和控制需求之后。”

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报告称,该季度的净销售额为9180万美元,比上年增长1760万美元,增长23.7%。有机地(1),净销售额增长了11.1%,达到8,250万美元,达到8,250万美元。

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.

该季度的净收入从去年同期的750万美元净亏损增加了980万美元至220万美元。本季度净收入的增长主要是由营业收入的增加和有效所得税税率的下降推动的。

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.

本季度调整后的息税折旧摊销前利润为3,300万美元,比2023年第一季度增长23.0%或620万美元。调整后的息税折旧摊销前利润占净销售额的百分比为36.0%,而去年第一季度为36.2%。请参阅随附的表4,了解本新闻稿中讨论的时期净收益(亏损)与息税折旧摊销前利润、调整后息税折旧摊销前利润率和调整后息税折旧摊销前利润率的对账情况。

(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) 净有机销售额代表同期内我们现有业务的净销售额,不包括收购产生的净销售额。我们将新收购的净销售额计入自收购后第13个月以来的净有机销售额中,与前一时期进行比较。

Capital Structure Update

资本结构更新

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.

首席财务官兼财务主管格伦·达莱桑德罗表示:“4月29日第四 扣除承保折扣和佣金,我们完成了首次公开募股(“IPO”),筹集了3.3亿美元。根据我们的信贷协议,我们将所得款项用于偿还2.85亿美元的债务,余额用于一般公司用途。此外,我们修改并延长了现有信贷协议的条款,同时还获得了新的5000万美元循环信贷额度。

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."

根据我们修订后的信贷协议,我们将现有债务的到期日延长至2030年。只要我们将杠杆率维持在5.5比1以下,根据修订后的协议收取的利率为+4.75%。这意味着我们在信贷协议下先前的利率下调了250个基点。此外,修订后的信贷协议中包含的延迟提款定期贷款承诺下的可用性增加到1亿美元。我们认为,信贷协议的这些变化以及新的循环贷款提供的额外流动性为我们提供了更大的灵活性,可以为未来的有机和无机增长提供资金。”

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
  • 净销售额——介于3.7亿美元至3.74亿美元之间
  • 净收入——介于2570万美元至2710万美元之间
  • 调整后的息税折旧摊销前利润——介于1.32亿美元至1.34亿美元之间
  • 净收入利润率-大约 7%
  • 调整后的每股收益——介于0.41美元至0.43美元之间
  • 调整后的息税折旧摊销前利润率——约36%
  • 利息支出——约4,200万美元
  • 市场假设——我们的全年展望基于以下假设:
    • 商用、公务机和通用航空 OEM 的低两位数增长
    • 商用、公务机和通用航空售后市场增长低两位数
    • 防御增长低至两位数

"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.

“在我们的终端市场中,我们看到对专有组件的强劲需求。在2024年的剩余时间里,我们预计对我们供应给商业售后市场的产品的需求将增加。” 查尔斯说。

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.

调整后的息税折旧摊销前利润、调整后的息税折旧摊销前利润率和调整后的每股收益是本 “2024年全年展望” 部分中提供的前瞻性非公认会计准则财务指标。我们不提供此类前瞻性指标与根据公认会计原则计算和列报的最直接可比财务指标的对账情况,因为鉴于很难预测未来任何时期的事件驱动的交易和其他非核心运营项目,这样做可能会产生误导,而且不切实际。但是,这些物品的规模可能很大。

Earnings Conference Call

业绩电话会议

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

投资者和证券分析师电话会议定于美国东部时间2024年5月14日星期二上午10点30分举行。要通过电话参与通话,请拨打 877-407-0670/+1 215-268-9902。国际参与者可以在此处找到免费电话号码清单。还将通过以下链接以及Loar Holdings网站的 “投资者” 栏目进行网络直播;ir.loargroup.com

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

网络直播将在当天晚些时候存档并可供重播。

About Loar Holdings Inc.

关于 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. 是一家多元化制造商和供应商,生产利基航空航天和国防部件,这些部件对于当今的飞机、航空航天和国防系统至关重要。Loar 已与全球领先的航空航天和国防原始设备制造商以及一级供应商建立了关系。

Non-GAAP Supplemental Information

非公认会计准则补充信息

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.

我们在本新闻稿中根据我们的息税折旧摊销前利润、调整后的息税折旧摊销前利润、调整后的息税折旧摊销前利润率和调整后的每股收益提供某些财务信息。“息税折旧摊销前利润” 是指扣除利息、税项、折旧和摊销前的收益,“调整后息税折旧摊销前利润” 是指适用于每个相关时期的息税折旧摊销前利润加上净收益(亏损)与息税折旧摊销前利润对账中规定的某些调整,以及 “调整后息税折旧摊销前利润率” 是指调整后的息税折旧摊销前利润除以净销售额。提及的 “调整后每股收益” 是指净收入加上以下对账中列出的某些调整,以从息税折旧摊销前利润中得出调整后的息税折旧摊销前利润,减去这些调整的税收影响。根据美国公认会计原则,息税折旧摊销前利润、调整后息税折旧摊销前利润、调整后息税折旧摊销前利润率和调整后每股收益不是衡量财务业绩的指标。我们提供息税折旧摊销前利润、调整后息税折旧摊销前利润、调整后息税折旧摊销前利润率和调整后每股收益,因为我们认为它们是评估经营业绩的有用指标。此外,我们的管理层使用调整后的息税折旧摊销前利润来审查和评估管理团队在员工激励计划方面的业绩,并编制其年度预算和财务预测。此外,我们的管理层使用目标公司的调整后息税折旧摊销前利润来评估收购。

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:

尽管我们使用息税折旧摊销前利润、调整后息税折旧摊销前利润、调整后息税折旧摊销前利润率和调整后每股收益作为衡量我们业务表现的衡量标准和用于上述其他目的,但使用非公认会计准则财务指标作为分析工具存在局限性,您不应孤立地考虑其中的任何一项,也不能作为我们根据美国公认会计原则报告的经营业绩分析的替代品。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.
  • 息税折旧摊销前利润、调整后息税折旧摊销前利润率和调整后息税折旧摊销前利润率不反映巨额利息支出或偿还债务利息所需的现金需求。
  • 尽管折旧和摊销是非现金费用,但折旧和摊销的资产将来通常必须更换,此类置换的现金需求未反映在息税折旧摊销前利润、调整后息税折旧摊销前利润和调整后息税折旧摊销前利润率中。
  • 息税折旧摊销前利润、调整后息税折旧摊销前利润、调整后息税折旧摊销前利润率和调整后每股收益不包括我们在将收购的业务整合到运营中而产生的现金支出,这是我们某些收购的必要组成部分。
  • 省略与我们的无形资产相关的巨额摊销费用进一步限制了息税折旧摊销前利润、调整后息税折旧摊销前利润率和调整后息税折旧摊销前利润率的用处;以及
  • 息税折旧摊销前利润、调整后息税折旧摊销前利润率和调整后息税折旧摊销前利润率不包括税款,这是我们业务的必要组成部分。

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.

由于这些限制,不应将息税折旧摊销前利润、调整后的息税折旧摊销前利润、调整后的息税折旧摊销前利润率和调整后的每股收益视为衡量我们可用于投资业务增长的现金的指标。管理层通过不单独查看息税折旧摊销前利润、调整后息税折旧摊销前利润、调整后息税折旧摊销前利润率和调整后每股收益来弥补这些限制,特别是使用其他美国公认会计原则指标,例如净销售额和营业利润,来衡量我们的经营业绩。息税折旧摊销前利润、调整后息税折旧摊销前利润、调整后息税折旧摊销前利润率和调整后每股收益不是衡量美国公认会计原则下财务业绩的指标,不应将其视为根据美国公认会计原则确定的净收益(亏损)或经营现金流的替代方案。我们对息税折旧摊销前利润、调整后息税折旧摊销前利润、调整后息税折旧摊销前利润率和调整后每股收益的计算可能无法与其他公司报告的类似标题指标的计算结果进行比较。

Future Looking Statements

展望未来的声明

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.

本新闻稿包括明示或暗示的前瞻性陈述。前瞻性陈述包括所有非历史事实的陈述,包括反映我们当前对运营和财务业绩等观点的陈述。“预期”、“假设”、“相信”、“继续”、“可能”、“估计”、“预期”、“打算”、“可能”、“计划”、“潜在”、“预测”、“项目”、“未来”、“将”、“寻找”、“可预见” 等字样,这些词语或类似术语和短语的否定版本可能代表本新闻稿中的前瞻性陈述,但缺少前瞻性陈述这些词语并不意味着陈述不是前瞻性的。

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.

本新闻稿中包含的前瞻性陈述,包括但不限于 “2024年全年展望” 标题下的陈述,均基于管理层当前的预期,并不能保证未来的表现。我们的期望和信念以管理层的诚意表达,我们认为这些期望和信念有合理的依据,但是,前瞻性陈述受各种已知和未知的风险、不确定性、假设或难以预测或量化的环境变化的影响。由于全球、区域或地方经济、业务、竞争、市场、监管和其他因素的变化,实际结果可能与这些预期存在重大差异,其中许多因素是我们无法控制的。我们认为,这些因素包括但不限于以下因素:我们的业务几乎完全集中在航空航天和国防工业;我们在很大一部分销售中严重依赖某些客户;我们过去完成了收购并打算继续进行收购;如果我们无法以令人满意的条件完成收购,或者我们无法有效地整合收购业务,我们的业务可能会受到不利影响;以及其他风险和不确定性描述的根据公司于2024年4月24日向美国证券交易委员会(“SEC”)提交的招股说明书的 “风险因素”,以及将在本财报发布后提交的公司10-Q表季度报告以及公司不时向美国证券交易委员会提交的其他定期报告。

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.

不应将这些因素解释为详尽无遗,应与本新闻稿中包含的其他警示声明一起阅读。如果这些风险或不确定性中的一项或多项得以实现,或者如果我们的任何假设被证明不正确,我们的实际业绩在重大方面可能与前瞻性陈述中的预测有所不同。我们在本新闻稿中发表的任何前瞻性陈述仅代表截至本新闻稿发布之日,本新闻稿中包含的警示性声明对其进行了明确的全部限定。可能导致我们实际结果不同的因素或事件可能会不时出现,因此我们无法预测所有因素或事件。实际上,我们可能无法实现前瞻性陈述中披露的计划、意图或预期,您不应过分依赖我们的前瞻性陈述。我们的前瞻性陈述不反映我们未来可能进行的任何收购、合并、处置、合资企业、投资或其他战略交易的潜在影响。除非任何适用法律要求,否则我们没有义务公开更新或审查任何前瞻性陈述,无论是由于新信息、未来发展还是其他原因。

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

联系我们
伊恩·麦基洛普
Loar 集团投资者关系
IR@loargroup.com

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

Loar Holdings Inc.
表 1:-简明合并资产负债表
(金额以千计)(未经审计)

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
资产


流动资产:


现金和现金等价物
$ 28,152 $ 21,489
应收账款,净额
55,844 59,002
库存
82,570 77,962
其他流动资产
14,654 11,830
应收所得税
411 393
流动资产总额
181,631 170,676
不动产、厂房和设备
71,560 72,174
融资租赁资产
2,379 2448
经营租赁资产
6,127 6,297
其他长期资产
12,074 11,420
无形资产,净额
308,397 316,542
善意
471,792 470,888
总资产
$ 1,053,960 $ 1,050,445
负债和成员权益
流动负债:
应付账款
$ 13,884 $ 12,876
长期债务的当前部分
6,896 6,896
融资租赁负债的流动部分
200 190
经营租赁负债的流动部分
616 609
应缴所得税
8,526 6,133
应计费用和其他流动负债
28,701 24,776
流动负债总额
58,823 51,480
递延所得税
35,163 36,785
长期债务,净额
527,298 528,582
融资租赁负债
3,347 3,401
经营租赁负债
5,637 5,802
环境负债
1,111 1,145
其他长期负债
1,936 5,109
承付款和意外开支
会员权益
420,645 418,141
负债总额和成员权益
$ 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:简明合并运营报表
(金额以千计,每普通单位金额除外)(未经审计)

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日的三个月
2024 2023
净销售额
$ 91,844 $ 74,246
销售成本
47,411 38,211
毛利
44,433 36,035
销售、一般和管理费用
22,900 18,845
交易费用
176 183
其他收入
- 48
营业收入
21,357 17,055
利息支出,净额
17,734 15,402
所得税前收入
3,623 1,653
所得税条款
(1,374) (9,172)
净收益(亏损)
$ 2,249 $ (7,519)
每个普通单位的净收益(亏损)
$ 11,023.54 $ (36,860.94)
已发行普通股的加权平均值——基本和摊薄后
204 204

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

Loar Holdings Inc.
表 3:-简明合并现金流量表
(金额以千计)(未经审计)

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日的三个月
2024 2023
运营活动


净收益(亏损)
$ 2,249 $ (7,519)
调整:
折旧
2,678 2,446
无形资产和其他长期资产的摊销
7,265 6,880
债务发行成本的摊销
452 835
基于股票的薪酬
87 92
递延所得税
(1,334) 7,939
非现金租赁费用
151 167
资产和负债的变化:
应收账款
3,095 (5,916)
库存
(4,755) (3,893)
其他资产
(3,544) (530)
应付账款
1,400 1,103
其他负债
3,241 1,706
环境负债
(34) (29)
经营租赁负债
(138) (187)
经营活动提供的净现金
10,813 3,094
投资活动
资本支出
(2,401) (1,910)
用于投资活动的净现金
(2,401) (1,910)
融资活动
长期债务的支付
(1,736) (1,273)
融资租赁负债的支付
(45) (36)
用于融资活动的净现金
(1,781) (1,309)
折算调整对现金和现金等价物的影响
32 (107)
现金和现金等价物的净增加(减少)
6663 (232)
现金和现金等价物,期初
21,489 35,497
现金和现金等价物,期末
$ 28,152 $ 35,265
补充信息
期内支付的利息,扣除资本化金额
$ 17,095 $ 14,775
在此期间缴纳的所得税(收到的退款),净额
$ 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:净收益(亏损)与息税折旧摊销前利润和调整后息税折旧摊销前利润的对账
(金额以千计)(未经审计)

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日的三个月
2024 2023
净收益(亏损)
$ 2,249 $ (7,519)
调整:
利息支出,净额
17,734 15,402
所得税条款
1,374 9,172
营业收入
21,357 17,055
折旧
2,678 2,446
摊销
7,265 6,880
EBITDA
31,300 26,381
调整:
其他收入 (1)
- (48)
交易费用 (2)
176 183
基于股票的薪酬 (3)
87 92
收购整合成本 (4)
1,467 238
调整后 EBITDA
$ 33,030 $ 26,846
净销售额
$ 91,844 $ 74,246
净收益(亏损)利润率
2.4% (10.1)%
调整后的息税折旧摊销前利润率
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. 代表美国交通部根据航空制造业就业保护计划提供的补助金。
  2. 代表与第三方交易相关的收购成本,包括交易费、法律、财务和税务尽职调查费用以及需要在发生时记为支出的估值成本。
  3. 代表公司确认的限制性股票单位奖励的非现金薪酬支出。
  4. 指将收购的业务和产品线整合到我们的运营中而产生的成本、设施搬迁成本和其他与收购相关的成本。

SOURCE: Loar Holdings Inc.

资料来源:Loar Holdings Inc.


译文内容由第三方软件翻译。


以上内容仅用作资讯或教育之目的,不构成与富途相关的任何投资建议。富途竭力但不能保证上述全部内容的真实性、准确性和原创性。
    抢沙发