VPG Reports Fiscal 2024 Third Quarter Results

GlobeNewswire Inc.

November 05, 2024 11:15AM GMT

MALVERN, Pa., Nov. 05, 2024 (GLOBE NEWSWIRE) -- Vishay Precision Group, Inc. (NYSE: VPG), a leader in precision measurement and sensing technologies, today announced its results for its fiscal 2024 third quarter ended September 28, 2024.

Third Fiscal Quarter Highlights (comparisons are to the comparable period a year ago):

  • Revenues of $75.7 million decreased 11.8%.
  • Gross profit margin was 40.0%, as compared to 41.9%.
  • Adjusted gross profit margin* was 40.0%, as compared to 42.1%.
  • Operating margin was 5.1%, as compared to 9.6%.
  • Adjusted operating margin* was 5.2%, as compared to 11.2%.
  • Diluted net loss per share of $(0.10) compared to $0.46.
  • Adjusted diluted net earnings per share* of $0.19 compared to $0.47.
  • EBITDA* was $5.1 million with an EBITDA margin* of 6.7%.
  • Adjusted EBITDA* was $8.1 million with an adjusted EBITDA margin* of 10.7%.

Ziv Shoshani, Chief Executive Officer of VPG, commented, "Total revenue in the third quarter was fairly stable sequentially, as trends across our markets remained mixed. Some of our cyclical markets such as steel and consumer were soft, while orders in test and measurement and avionics, military & space were higher. Total orders of $68.6 million declined 6.7% sequentially and resulted in a book-to-bill of 0.91."

Mr. Shoshani said: "We continue to focus on our long-term strategies for organic growth, as well as to look for additional opportunities to add high-quality businesses to our platform like our recent acquisition of Nokra. As we continue to streamline our operations mainly in the Sensors and Weighing Solutions segments, we believe our operating model and our solid balance sheet positions us to achieve significant operating returns and cash flow as revenues recover."

Third Fiscal Quarter and Nine Month Financial Trends:
The Company's third fiscal quarter 2024 net loss attributable to VPG stockholders was $(1.4) million, or $(0.10) per diluted share, compared to $6.3 million, or $0.46 per diluted share, in the third fiscal quarter of 2023. Included in the third quarter 2024 pre-tax earnings was a loss of $2.9 million related to unrealized foreign currency effects.

In the nine fiscal months ended September 28, 2024, net earnings attributable to VPG stockholders were $9.1 million, or $0.68 per diluted share, compared to $21.5 million, or $1.57 per diluted share, in the nine fiscal months ended September 30, 2023.

The third fiscal quarter 2024 adjusted net earnings* were $2.5 million, or $0.19 per adjusted diluted net earnings per share*, compared to $6.4 million, or $0.47 per adjusted diluted net earnings per share* in the third fiscal quarter of 2023.

In the nine fiscal months ended September 28, 2024, adjusted net earnings* were $12.3 million, or $0.92 per adjusted diluted net earnings per share*, compared to $21.4 million, or $1.57 per adjusted diluted net earnings per share* in the nine fiscal months ended September 30, 2023.

Segment Performance:
The Sensors segment revenue of $28.2 million in the third fiscal quarter of 2024 decreased 13.3% from $32.5 million in the third fiscal quarter of 2023. Sequentially, revenue decreased 2.3% compared to $28.9 million in the second fiscal quarter of 2024. The year-over-year decrease in revenues was primarily attributable to lower sales of precision resistors in the Test and Measurement and Avionics, Military and Space ("AMS") markets. Sequentially, the decrease primarily reflected lower sales of advanced sensors in the Other markets, mainly for consumer applications, which was partially offset by higher sales of precision resistors in the AMS and Test and Measurement end markets.

Gross profit margin for the Sensors segment was 31.0% for the third fiscal quarter of 2024. Gross profit margin decreased compared to 35.9% in the third fiscal quarter of 2023 and 38.3% in the second fiscal quarter of 2024. The year-over-year decrease in gross profit margin was primarily due to lower volume. Sequentially, the lower gross profit margin was primarily due to lower volume and temporary operational and labor inefficiencies.

The Weighing Solutions segment revenue of $25.2 million in the third fiscal quarter of 2024 decreased 13.1% compared to $29.0 million in the third fiscal quarter of 2023 and was 8.3% lower than $27.4 million in the second fiscal quarter of 2024. The year-over-year decrease in revenues was mainly attributable to lower sales in our Transportation and Industrial Weighing markets, as well as in our Other markets primarily for precision agriculture and medical applications. Sequentially, the decrease in revenues was primarily attributable to lower sales in the Industrial Weighing, Transportation, and Other markets.

Gross profit margin for the Weighing Solutions segment was 35.1% for the third fiscal quarter of 2024, which decreased compared to 38.7% in the third fiscal quarter of 2023 and 37.6% in the second fiscal quarter of 2024. The year-over-year and sequential decrease in gross profit margin were primarily due to lower volume and unfavorable product mix.

The Measurement Systems segment revenue of $22.4 million in the third fiscal quarter of 2024 decreased 8.2% year-over-year from $24.4 million in the third fiscal quarter of 2023 and was 6.2% higher than $21.0 million in the second fiscal quarter of 2024. The year-over-year decrease was primarily attributable to decreased revenue in the Steel, Transportation, and in our Other markets. Sequentially, the increase in revenue was primarily due to higher sales of Diversified Technical Systems Inc. ("DTS") products in the AMS and Transportation markets.

Gross profit margin for the Measurement Systems segment was 56.8%, compared to 53.6% (or 54.5% reflecting an adjustment to exclude $214 thousand of purchase accounting adjustment related to the DTS and Dynamic System Inc. ("DSI") acquisitions), in the third fiscal quarter of 2023, and 52.4% in the second fiscal quarter of 2024. The year-over-year increase in adjusted gross profit margin* was due to favorable product mix which offset the impact from lower volume. The sequentially higher adjusted gross profit margin* reflected higher volume and favorable product mix.

Near-Term Outlook
“Given our backlog and the current market conditions, we expect net revenues to be in the range of $70 million to $78 million for the fourth fiscal quarter of 2024, at constant third fiscal quarter 2024 foreign currency exchange rates,” concluded Mr. Shoshani.

*Use of Non-GAAP Financial Information:
We define “adjusted gross profit margin" as gross profit margin before purchase accounting adjustments related to the DTS and DSI acquisition. We define "adjusted operating margin" as operating margin before purchase accounting adjustment related to the DTS and DSI acquisitions, and restructuring costs and severance costs. We define "adjusted net earnings” and "adjusted diluted net earnings per share" as net earnings attributable to VPG stockholders before purchase accounting adjustment related to the DTS and DSI acquisitions, restructuring costs and severance costs, foreign currency exchange gains and losses, and associated tax effects. We define "EBITDA" as earnings before interest, taxes, depreciation, and amortization. We define "Adjusted EBITDA" as earnings before interest, taxes, depreciation, and amortization before purchase accounting adjustment related to the DTS and DSI acquisitions, restructuring costs and severance costs, and foreign currency exchange gains and losses.

Management believes that these non-GAAP measures are useful to investors because each presents what management views as our core operating results for the relevant period. The adjustments to the applicable GAAP measures relate to occurrences or events that are outside of our core operations, and management believes that the use of these non-GAAP measures provides a consistent basis to evaluate our operating profitability and performance trends across comparable periods. These reconciling items are indicated on the accompanying reconciliation schedules and are more fully described in VPG’s financial statements presented in our Annual Report on Form 10-K and its Quarterly Reports on Forms 10-Q.

Conference Call and Webcast:
A conference call will be held on Tuesday, November 5, 2024 at 9:00 a.m. ET (8:00 a.m. CT). To access the conference call, interested parties may call 1-833-470-1428 or internationally +1-404-975-4839 and use passcode 148407, or log on to the investor relations page of the VPG website at ir.vpgsensors.com. A replay will be available approximately one hour after the completion of the call by calling toll-free 1-866-813-9403 or internationally 1-929-458-6194 and by using passcode 378501. The replay will also be available on the “Events” page of investor relations section of the VPG website at ir.vpgsensors.com.

About VPG:
Vishay Precision Group, Inc. (VPG) is a leader in precision measurement and sensing technologies. Our sensors, weighing solutions and measurement systems optimize and enhance our customers’ product performance across a broad array of markets to make our world safer, smarter, and more productive. To learn more, visit VPG at www.vpgsensors.com and follow us on LinkedIn.

Forward-Looking Statements:
From time to time, information provided by us, including, but not limited to, statements in this report, or other statements made by or on our behalf, may contain or constitute "forward-looking" information within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve a number of risks, uncertainties, and contingencies, many of which are beyond our control, which may cause actual results, performance, or achievements to differ materially from those anticipated.

Such statements are based on current expectations only, and are subject to certain risks, uncertainties, and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, expected, estimated, or projected. Among the factors that could cause actual results to materially differ include: general business and economic conditions; impact of inflation; potential issues respecting the United States federal government debt ceiling; global labor and supply chain challenges; difficulties or delays in identifying, negotiating and completing acquisitions and integrating acquired companies; the inability to realize anticipated synergies and expansion possibilities; difficulties in new product development; changes in competition and technology in the markets that we serve and the mix of our products required to address these changes; changes in foreign currency exchange rates; political, economic, and health (including pandemics) instabilities; instability caused by military hostilities in the countries in which we operate (including Israel); difficulties in implementing our cost reduction strategies, such as underutilization of production facilities, labor unrest or legal challenges to our lay-off or termination plans, operation of redundant facilities due to difficulties in transferring production to achieve efficiencies; compliance issues under applicable laws, such as export control laws, including the outcome of our voluntary self-disclosure of export control non-compliance; significant developments from the recent and potential changes in tariffs and trade regulation; our efforts and efforts by governmental authorities to mitigate the COVID-19 pandemic, such as travel bans, shelter-in-place orders and business closures and the related impact on resource allocations, manufacturing and supply chains; our status as a “critical”, “essential” or “life-sustaining” business in light of COVID-19 business closure laws, orders and guidance being challenged by a governmental body or other applicable authority; our ability to execute our new corporate strategy and business continuity, operational and budget plans; and other factors affecting our operations, markets, products, services, and prices that are set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023. We caution you not to place undue reliance on forward-looking statements, which speak only as of the date of this report or as of the dates otherwise indicated in such forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

Contact:
Steve Cantor
Vishay Precision Group, Inc.
781-222-3516
info@vpgsensors.com

 

 

 

 

VISHAY PRECISION GROUP, INC.

 

 

 

Consolidated Condensed Statements of Operations

 

 

 

(Unaudited - In thousands, except per share amounts)

 

 

 

 

 

 

 

 

Fiscal quarter ended

 

September 28, 2024

 

September 30, 2023

Net revenues

$

75,727

 

 

$

85,854

 

Costs of products sold

 

45,467

 

 

 

49,919

 

Gross profit

 

30,260

 

 

 

35,935

 

Gross profit margin

 

40.0

%

 

 

41.9

%

 

 

 

 

Selling, general and administrative expenses

 

26,337

 

 

 

26,558

 

Restructuring costs

 

82

 

 

 

1,153

 

Operating income

 

3,841

 

 

 

8,224

 

Operating margin

 

5.1

%

 

 

9.6

%

 

 

 

 

Other (expense) income :

 

 

 

Interest expense

 

(648

)

 

 

(1,119

)

Other

 

(2,646

)

 

 

1,671

 

Other (expense) income

 

(3,294

)

 

 

552

 

 

 

 

 

Income before taxes

 

546

 

 

 

8,776

 

 

 

 

 

Income tax expense

 

1,874

 

 

 

2,419

 

 

 

 

 

Net (loss) earnings

 

(1,328

)

 

 

6,357

 

Less: net earnings attributable to noncontrolling interests

 

23

 

 

 

77

 

Net (loss) earnings attributable to VPG stockholders

$

(1,351

)

 

$

6,280

 

 

 

 

 

Basic (loss) earnings per share attributable to VPG stockholders

$

(0.10

)

 

$

0.46

 

Diluted (loss) earnings per share attributable to VPG stockholders

$

(0.10

)

 

$

0.46

 

 

 

 

 

Weighted average shares outstanding - basic

 

13,254

 

 

 

13,600

 

Weighted average shares outstanding - diluted

 

13,254

 

 

 

13,686

 

 

 

 

 

 

 

 

 

 

 

 

 

VISHAY PRECISION GROUP, INC.

 

 

 

Consolidated Condensed Statements of Operations

 

 

 

(Unaudited - In thousands, except per share amounts)

 

 

 

 

 

 

 

 

Nine fiscal months ended

 

September 28, 2024

 

September 30, 2023

Net revenues

$

233,869

 

 

$

265,520

 

Costs of products sold

 

136,108

 

 

 

153,674

 

Gross profit

 

97,761

 

 

 

111,846

 

Gross profit margin

 

41.8

%

 

 

42.1

%

 

 

 

 

Selling, general and administrative expenses

 

80,232

 

 

 

80,472

 

Restructuring costs

 

864

 

 

 

1,431

 

Operating income

 

16,665

 

 

 

29,943

 

Operating margin

 

7.1

%

 

 

11.3

%

 

 

 

 

Other (expense) income :

 

 

 

Interest expense

 

(1,925

)

 

 

(3,195

)

Other

 

915

 

 

 

2,965

 

Other (expense) income

 

(1,010

)

 

 

(230

)

 

 

 

 

Income before taxes

 

15,654

 

 

 

29,713

 

 

 

 

 

Income tax expense

 

6,508

 

 

 

8,023

 

 

 

 

 

Net earnings

 

9,146

 

 

 

21,690

 

Less: net earnings attributable to noncontrolling interests

 

3

 

 

 

210

 

Net earnings attributable to VPG stockholders

$

9,143

 

 

$

21,480

 

 

 

 

 

Basic earnings per share attributable to VPG stockholders

$

0.68

 

 

$

1.58

 

Diluted earnings per share attributable to VPG stockholders

$

0.68

 

 

$

1.57

 

 

 

 

 

Weighted average shares outstanding - basic

 

13,367

 

 

 

13,596

 

Weighted average shares outstanding - diluted

 

13,405

 

 

 

13,670

 

 

 

 

 

 

 

 

 

 

 

 

 

VISHAY PRECISION GROUP, INC.

 

 

 

Consolidated Condensed Balance Sheets

 

 

 

(In thousands)

 

 

 

 

September 28, 2024

 

December 31, 2023

 

(Unaudited)

 

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

81,077

 

 

$

83,965

 

Accounts receivable, net

 

52,821

 

 

 

56,438

 

Inventories:

 

 

 

Raw materials

 

34,027

 

 

 

33,973

 

Work in process

 

28,275

 

 

 

26,594

 

Finished goods

 

26,000

 

 

 

27,572

 

Inventories, net

 

88,302

 

 

 

88,139

 

 

 

 

 

Prepaid expenses and other current assets

 

20,137

 

 

 

14,520

 

Total current assets

 

242,337

 

 

 

243,062

 

 

 

 

 

Property and equipment:

 

 

 

Land

 

4,186

 

 

 

4,154

 

Buildings and improvements

 

73,759

 

 

 

72,952

 

Machinery and equipment

 

133,281

 

 

 

131,738

 

Software

 

10,198

 

 

 

9,619

 

Construction in progress

 

10,761

 

 

 

11,379

 

Accumulated depreciation

 

(145,391

)

 

 

(139,206

)

Property and equipment, net

 

86,794

 

 

 

90,636

 

 

 

 

 

Goodwill

 

45,610

 

 

 

45,734

 

Intangible assets, net

 

41,807

 

 

 

44,634

 

Operating lease right-of-use assets

 

25,239

 

 

 

26,953

 

Other assets

 

20,739

 

 

 

20,547

 

Total assets

$

462,526

 

 

$

471,566

 

 

 

 

 

 

 

 

 

 

 

 

 

VISHAY PRECISION GROUP, INC.

 

 

 

Consolidated Condensed Balance Sheets

 

 

 

(In thousands)

 

 

 

 

September 28, 2024

 

December 31, 2023

 

(Unaudited)

 

 

Liabilities and equity

 

 

 

Current liabilities:

 

 

 

Trade accounts payable

$

9,986

 

 

$

11,698

 

Payroll and related expenses

 

17,819

 

 

 

18,971

 

Other accrued expenses

 

21,989

 

 

 

22,427

 

Income taxes

 

1,150

 

 

 

4,524

 

Current portion of operating lease liabilities

 

4,053

 

 

 

4,004

 

Total current liabilities

 

54,997

 

 

 

61,624

 

 

 

 

 

Long-term debt

 

31,383

 

 

 

31,856

 

Deferred income taxes

 

3,645

 

 

 

3,490

 

Operating lease liabilities

 

20,645

 

 

 

22,625

 

Other liabilities

 

14,145

 

 

 

14,770

 

Accrued pension and other postretirement costs

 

7,054

 

 

 

7,276

 

Total liabilities

 

131,869

 

 

 

141,641

 

 

 

 

 

Equity:

 

 

 

Common stock

 

1,336

 

 

 

1,330

 

Class B convertible common stock

 

103

 

 

 

103

 

Treasury stock

 

(25,335

)

 

 

(17,460

)

Capital in excess of par value

 

202,872

 

 

 

202,672

 

Retained earnings

 

191,209

 

 

 

182,066

 

Accumulated other comprehensive loss

 

(39,564

)

 

 

(38,869

)

Total Vishay Precision Group, Inc. stockholders' equity

 

330,621

 

 

 

329,842

 

Noncontrolling interests

 

36

 

 

 

83

 

Total equity

 

330,657

 

 

 

329,925

 

Total liabilities and equity

$

462,526

 

 

$

471,566

 

 

 

 

 

 

 

 

 

 

 

 

 

VISHAY PRECISION GROUP, INC.

 

 

 

Consolidated Condensed Statements of Cash Flows

 

 

 

(Unaudited - In thousands)

 

 

 

 

 

 

 

 

Nine Fiscal Months Ended

 

September 28, 2024

 

September 30, 2023

Operating activities

 

 

 

Net earnings

$

9,146

 

 

$

21,690

 

Adjustments to reconcile net earnings to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

11,771

 

 

 

11,559

 

Loss (gain) on sale of property and equipment

 

(154

)

 

 

38

 

Share-based compensation expense

 

1,060

 

 

 

1,885

 

Inventory write-offs for obsolescence

 

1,722

 

 

 

1,567

 

Deferred income taxes

 

512

 

 

 

691

 

Foreign currency impacts and other items

 

(1,213

)

 

 

(2,755

)

Net changes in operating assets and liabilities:

 

 

 

Accounts receivable

 

3,340

 

 

 

1,604

 

Inventories

 

(1,816

)

 

 

(7,811

)

Prepaid expenses and other current assets

 

(5,576

)

 

 

1,990

 

Trade accounts payable

 

(743

)

 

 

(1,151

)

Other current liabilities

 

(3,921

)

 

 

(1,082

)

Other non current assets and liabilities, net

 

(767

)

 

 

(170

)

Accrued pension and other postretirement costs, net

 

(322

)

 

 

(945

)

Net cash provided by operating activities

 

13,039

 

 

 

27,110

 

 

 

 

 

Investing activities

 

 

 

Capital expenditures

 

(6,965

)

 

 

(9,848

)

Proceeds from sale of property and equipment

 

647

 

 

 

50

 

Net cash used in investing activities

 

(6,318

)

 

 

(10,798

)

 

 

 

 

Financing activities

 

 

 

Payments on revolving facility

 

 

 

 

(7,000

)

Debt issuance costs

 

(569

)

 

 

 

Purchase of treasury stock

 

(7,815

)

 

 

(1,196

)

Distributions to noncontrolling interests

 

(50

)

 

 

(138

)

Payments of employee taxes on certain share-based arrangements

 

(860

)

 

 

(825

)

Net cash used in financing activities

 

(9,294

)

 

 

(9,159

)

Effect of exchange rate changes on cash and cash equivalents

 

(315

)

 

 

(1,083

)

(Decrease) Increase in cash and cash equivalents

 

(2,888

)

 

 

6,070

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

83,965

 

 

 

88,562

 

Cash and cash equivalents at end of period

$

81,077

 

 

$

94,632

 

 

 

 

 

Supplemental disclosure of investing transactions:

 

 

 

Capital expenditures accrued but not yet paid

$

1,354

 

 

$

1,204

 

Supplemental disclosure of financing transactions:

 

 

 

Excise tax on net share repurchases accrued but not yet paid

 

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VISHAY PRECISION GROUP, INC.

 

 

 

 

 

 

 

 

 

 

Reconciliation of Consolidated Adjusted Gross Profit, Operating Income, Net Earnings Attributable to VPG Stockholders and Diluted Earnings Per Share

 

 

(Unaudited - In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

Operating Income

 

Net (Loss) Earnings Attributable to VPG Stockholders

 

Diluted Earnings Per share

Three months ended

September 28, 2024

 

September 30, 2023

 

September 28, 2024

 

September 30, 2023

 

September 28, 2024

 

September 30, 2023

 

September 28, 2024

 

September 30, 2023

As reported - GAAP

$

30,260

 

 

$

35,935

 

 

$

3,841

 

 

$

8,224

 

 

$

(1,351

)

 

$

6,280

 

 

$

(0.10

)

 

$

0.46

 

As reported - GAAP Margins

 

40.0

%

 

 

41.9

%

 

 

5.1

%

 

 

9.6

%

 

 

 

 

 

 

 

 

Acquisition purchase accounting adjustments

 

 

 

 

214

 

 

 

 

 

 

214

 

 

 

 

 

 

214

 

 

 

 

 

 

0.02

 

Restructuring costs

 

 

 

 

 

 

 

82

 

 

 

1,153

 

 

 

82

 

 

 

1,153

 

 

 

0.01

 

 

 

0.08

 

Foreign currency exchange gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

2,912

 

 

 

(1,283

)

 

 

0.22

 

 

 

(0.09

)

Less: Tax effect of reconciling items and discrete tax items

 

 

 

 

 

 

 

 

 

 

 

 

 

(839

)

 

 

(77

)

 

 

(0.06

)

 

 

 

As Adjusted - Non GAAP

$

30,260

 

 

$

36,149

 

 

$

3,923

 

 

$

9,591

 

 

$

2,482

 

 

$

6,441

 

 

$

0.19

 

 

$

0.47

 

As Adjusted - Non GAAP Margins

 

40.0

%

 

 

42.1

%

 

 

5.2

%

 

 

11.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VISHAY PRECISION GROUP, INC.

 

 

 

 

 

 

 

 

 

 

Reconciliation of Consolidated Adjusted Gross Profit, Operating Income, Net Earnings Attributable to VPG Stockholders and Diluted Earnings Per Share

(Unaudited - In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

Operating Income

 

Net Earnings Attributable to VPG Stockholders

 

Diluted Earnings Per share

Nine fiscal months ended

September 28, 2024

 

September 30, 2023

 

September 28, 2024

 

September 30, 2023

 

September 28, 2024

 

September 30, 2023

 

September 28, 2024

 

September 30, 2023

As reported - GAAP

$

97,761

 

 

$

111,846

 

 

$

16,665

 

 

$

29,943

 

 

$

9,143

 

 

$

21,480

 

 

$

0.68

 

 

$

1.57

 

As reported - GAAP Margins

 

41.8

%

 

 

42.1

%

 

 

7.1

%

 

 

11.3

%

 

 

 

 

 

 

 

 

Acquisition purchase accounting adjustments

 

 

 

 

304

 

 

 

 

 

 

304

 

 

 

 

 

 

304

 

 

 

 

 

 

0.02

 

Restructuring costs

 

 

 

 

 

 

 

864

 

 

 

1,431

 

 

 

864

 

 

 

1,431

 

 

 

0.06

 

 

 

0.11

 

Severance cost

 

 

 

 

 

 

 

347

 

 

 

 

 

 

347

 

 

 

 

 

 

0.03

 

 

 

 

Foreign currency exchange gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

34

 

 

 

(2,139

)

 

 

 

 

 

(0.16

)

Less: Tax effect of reconciling items and discrete tax items

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,913

)

 

 

(357

)

 

 

(0.14

)

 

 

(0.03

)

As Adjusted - Non GAAP

$

97,761

 

 

$

112,150

 

 

$

17,876

 

 

$

31,678

 

 

$

12,301

 

 

$

21,433

 

 

$

0.92

 

 

$

1.57

 

As Adjusted - Non GAAP Margins

 

41.8

%

 

 

42.2

%

 

 

7.6

%

 

 

11.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VISHAY PRECISION GROUP, INC.

 

 

 

 

Reconciliation of Adjusted Gross Profit by segment

 

 

 

 

(Unaudited - In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal quarter ended

 

September 28, 2024

 

September 30, 2023

 

June 29, 2024

Sensors

 

 

 

 

 

As reported - GAAP

$

8,730

 

 

$

11,681

 

 

$

11,066

 

As reported - GAAP Margins

 

31.0

%

 

 

35.9

%

 

 

38.3

%

As Adjusted - Non GAAP

$

8,730

 

 

$

11,681

 

 

$

11,066

 

As Adjusted - Non GAAP Margins

 

31.0

%

 

 

35.9

%

 

 

38.3

%

 

 

 

 

 

 

Weighing Solutions

 

 

 

 

 

As reported - GAAP

$

8,840

 

 

$

11,207

 

 

$

10,310

 

As reported - GAAP Margins

 

35.1

%

 

 

38.7

%

 

 

37.6

%

As Adjusted - Non GAAP

$

8,840

 

 

$

11,207

 

 

$

10,310

 

As Adjusted - Non GAAP Margins

 

35.1

%

 

 

38.7

%

 

 

37.6

%

 

 

 

 

 

 

Measurement Systems

 

 

 

 

 

As reported - GAAP

$

12,690

 

 

$

13,047

 

 

$

11,031

 

As reported - GAAP Margins

 

56.8

%

 

 

53.6

%

 

 

52.4

%

Acquisition purchase accounting adjustments

 

 

 

 

214

 

 

 

 

As Adjusted - Non GAAP

$

12,690

 

 

$

13,261

 

 

$

11,031

 

As Adjusted - Non GAAP Margins

 

56.8

%

 

 

54.5

%

 

 

52.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VISHAY PRECISION GROUP, INC.

 

 

 

 

Reconciliation of Adjusted EBITDA

 

 

 

 

(Unaudited - In thousands)

 

 

 

 

 

 

Fiscal quarter ended

 

September 28, 2024

 

September 30, 2023

 

June 29, 2024

Net (loss) earnings attributable to VPG stockholders

$

(1,351

)

 

$

6,280

 

 

$

4,603

 

Interest Expense

 

648

 

 

 

1,119

 

 

 

649

 

Income tax expense

 

1,874

 

 

 

2,419

 

 

 

2,316

 

Depreciation

 

2,988

 

 

 

2,954

 

 

 

2,992

 

Amortization

 

925

 

 

 

880

 

 

 

924

 

EBITDA

 

5,084

 

 

$

13,652

 

 

$

11,484

 

EBITDA MARGIN

 

6.7

%

 

 

15.9

%

 

 

14.8

%

Acquisition purchase accounting adjustments

 

 

 

 

214

 

 

 

 

Restructuring costs

 

82

 

 

 

1,153

 

 

 

 

Foreign currency exchange gain (loss)

 

2,912

 

 

 

(1,283

)

 

 

(1,289

)

ADJUSTED EBITDA

$

8,079

 

 

$

13,736

 

 

$

10,195

 

ADJUSTED EBITDA MARGIN

 

10.7

%

 

 

16.0

%

 

 

13.2

%