FreightCar America, Inc. Reports Second Quarter 2023 Results

In this article:
FreightCar America, Inc.FreightCar America, Inc.
FreightCar America, Inc.

Company delivers strong quarterly results realizing significant revenue growth and gross margin expansion

Raises guidance for fiscal year 2023

CHICAGO, Aug. 07, 2023 (GLOBE NEWSWIRE) -- FreightCar America, Inc. (NASDAQ: RAIL) (“FreightCar America” or the “Company”), a diversified manufacturer of railroad freight cars, today reported results for the second quarter ended June 30, 2023.

Second Quarter 2023 Highlights

  • Revenues of $88.6 million on 760 railcar deliveries, up 56% compared to revenues of $56.8 million on 468 railcar deliveries in the second quarter of 2022

  • Gross margin of 14.6% with gross profit of $13.0 million, compared to gross margin of 11.6% with gross profit of $6.6 million in the second quarter of 2022

  • Net loss of ($18.9) million, or ($0.73) per share and Adjusted Net income of $2.7 million, or $0.02 per share, accounting primarily for non-cash items associated with the loss on debt extinguishment and change in fair market value of warrant liability

  • Adjusted EBITDA of $8.0 million, compared to Adjusted EBITDA of $2.3 million in the second quarter of 2022

  • Railcar orders of 381 in the second quarter and 2,341 for the first half of the year, with quarter-end backlog totaling 3,288 railcars for an aggregate value of approximately $382 million

  • FY23 Adjusted EBITDA guidance raised to $18 - $22 million from prior guidance of $15 - $20 million

Jim Meyer, President and Chief Executive Officer of FreightCar America, commented, “FreightCar America finished an impressive quarter, with revenues up 56% year-over-year and gross margins of 14.6%. These results were fueled by our steadfast commitments to achieving the highest levels of customer satisfaction and operational excellence, and building a world-class manufacturing campus in Castaños, Mexico. The multi-year project to construct the campus is scheduled to be completed this August, after which we will have four production lines available and even more opportunities to differentiate ourselves within the industry.”

Meyer continued, “Consistent with our commitments, we announced the addition of Nick Randall as FreightCar America’s first Chief Operating Officer during the quarter. Nick brings a wealth of experience and will be a great asset as we continue to lay the groundwork for our future. Lastly, we completed the previously announced financing transaction during the quarter to replace our term loans with a preferred share offering. This transaction further strengthened our balance sheet and provides us with additional flexibility as we focus on the future and growth.”

Fiscal Year 2023 Outlook

The Company has raised its outlook for fiscal year 2023 as follows:

 

Fiscal 2023 Outlook

Year-over-Year
Growth at Midpoint

Revenue

$400 - $430 million

13.8%

Adjusted EBITDA

$18 - $22 million

137.8%

Railcar Deliveries

3,400 - 3,700 Railcars

11.5%

Mike Riordan, Chief Financial Officer of FreightCar America, added, “Market demand for our railcars remains strong. While new orders were lower than anticipated for the quarter, this was primarily a function of timing. With our order backlog fully booked for 2023, we are raising our previously stated full year Adjusted EBITDA guidance range from between $15 million and $20 million to between $18 million and $22 million. Despite foreign currency headwinds alongside the broader macro environment, we are making great progress in improving our margins. Increased profitability combined with our robust backlog and a stronger balance sheet, FreightCar America is positioned to execute as we head into the second half of the fiscal year and beyond.”

Second Quarter 2023 Conference Call & Webcast Information

The Company will host a conference call and live webcast on Tuesday, August 8, 2023 at 11:00 a.m. (ET) to discuss its second quarter 2023 financial results. FreightCar America invites shareholders and other interested parties to listen to its financial results conference call via the following live and recorded methods:

Live Webcast: https://viavid.webcasts.com/starthere.jsp?ei=1625284&tp_key=18422c6ac0

Recorded Webcast: A recorded webcast will be available until Wednesday, August 23, 2023 on FreightCar America’s website following the conference call date at: https://investors.freightcaramerica.com/news-events/event-calendar/

Teleconference: Dial-in numbers for the live Conference Call are (877) 407-0789 or (201) 689-8562; Passcode 13740188. Please call in at least 10 minutes prior to the start time of the call. An audio replay may be accessed at (844) 512-2921 or (412) 317-6671; Passcode: 13740188.

About FreightCar America

FreightCar America, headquartered in Chicago, Illinois, is a leading designer, producer and supplier of railroad freight cars, railcar parts and components.  We also specialize in railcar repairs, complete railcar rebody services and railcar conversions that repurpose idled rail assets back into revenue service.  Since 1901, our customers have trusted us to build quality railcars that are critical to economic growth and instrumental to the North American supply chain. To learn more about FreightCar America, visit www.freightcaramerica.com.

Forward-Looking Statements

This press release may contain statements relating to our expected financial performance and/or future business prospects, events and plans that are “forward-looking statements” as defined under the Private Securities Litigation Reform Act of 1995. Forward-looking statements represent our estimates and assumptions only as of the date of this press release. Our actual results may differ materially from the results described in or anticipated by our forward-looking statements due to certain risks and uncertainties. These potential risks and uncertainties include, among other things: risks relating to the cyclical nature of our business; adverse economic and market conditions; fluctuating costs of raw materials, including steel and aluminum, and delays in the delivery of raw materials; our ability to maintain relationships with our suppliers of railcar components; our reliance upon a small number of customers that represent a large percentage of our sales; the variable purchase patterns of our customers and the timing of completion, delivery and customer acceptance of orders; potential financial and operational impacts of the COVID-19 pandemic; the highly competitive nature of our industry; the risk of lack of acceptance of our new railcar offerings by our customers; and other competitive factors. We expressly disclaim any duty to provide updates to any forward-looking statements made in this press release, whether as a result of new information, future events or otherwise.

Investor Contact: RAILIR@Riveron.com

 


FreightCar America, Inc.
Consolidated Balance Sheets
(In thousands, except for share data)
(Unaudited)

 

 

June 30,
2023

 

 

December 31,
2022

 

Assets

 

 

 

Current assets

 

 

 

 

 

 

Cash, cash equivalents and restricted cash equivalents

 

$

11,999

 

 

$

37,912

 

Accounts receivable, net of allowance for doubtful accounts of $179 and $126 respectively

 

 

21,493

 

 

 

9,571

 

VAT receivable

 

 

1,421

 

 

 

4,682

 

Inventories, net

 

 

88,769

 

 

 

64,317

 

Assets held for sale

 

 

 

 

 

3,675

 

Related party asset

 

 

1,308

 

 

 

3,261

 

Prepaid expenses

 

 

15,650

 

 

 

5,470

 

Total current assets

 

 

140,640

 

 

 

128,888

 

Property, plant and equipment, net

 

 

26,624

 

 

 

23,248

 

Railcars available for lease, net

 

 

7,070

 

 

 

11,324

 

Right of use asset operating lease

 

 

1,221

 

 

 

1,596

 

Right of use asset finance lease

 

 

32,160

 

 

 

33,093

 

Other long-term assets

 

 

529

 

 

 

1,589

 

Total assets

 

$

208,244

 

 

$

199,738

 

 

 

 

 

 

 

 

Liabilities, Mezzanine Equity and Stockholders’ Deficit

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts and contractual payables

 

$

41,778

 

 

$

48,449

 

Related party accounts payable

 

 

1,213

 

 

 

3,393

 

Accrued payroll and other employee costs

 

 

3,641

 

 

 

4,081

 

Accrued warranty

 

 

1,632

 

 

 

1,940

 

Customer deposits

 

 

19,644

 

 

 

 

Current portion of long-term debt

 

 

22,293

 

 

 

40,742

 

Other current liabilities

 

 

6,684

 

 

 

7,380

 

Total current liabilities

 

 

96,885

 

 

 

105,985

 

Long-term debt, net of current portion

 

 

 

 

 

51,494

 

Warrant liability

 

 

40,714

 

 

 

31,028

 

Accrued pension costs

 

 

1,176

 

 

 

1,040

 

Lease liability operating lease, long-term

 

 

1,694

 

 

 

1,780

 

Lease liability finance lease, long-term

 

 

32,913

 

 

 

33,245

 

Other long-term liabilities

 

 

563

 

 

 

3,750

 

Total liabilities

 

 

173,945

 

 

 

228,322

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

Mezzanine equity

 

 

 

 

 

 

Series C Preferred stock, $0.01 par value, 85,412 shares authorized, 85,412 and 0 shares issued and outstanding on June 30, 2023 and December 31, 2022, respectively. Liquidation value $87,023,723 and $0 on June 30, 2023 and December 31, 2022, respectively.

 

 

83,253

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ deficit

 

 

 

 

 

 

Preferred stock, $0.01 par value, 2,500,000 shares authorized (100,000 shares each
designated as Series A voting and Series B non-voting, 0 shares issued and outstanding    
at June 30, 2023 and December 31, 2022)

 

 

 

 

 

 

Common stock, $0.01 par value, 50,000,000 shares authorized, 17,899,191 and 17,223,306
shares issued and outstanding at June 30, 2023 and December 31, 2022, respectively

 

 

210

 

 

 

203

 

Additional paid-in capital

 

 

92,633

 

 

 

89,104

 

Accumulated other comprehensive income

 

 

1,099

 

 

 

1,022

 

Accumulated deficit

 

 

(142,896

)

 

 

(118,913

)

Total stockholders' deficit

 

 

(48,954

)

 

 

(28,584

)

Total liabilities, mezzanine equity and stockholders’ deficit

 

$

208,244

 

 

$

199,738

 

 

 

FreightCar America, Inc.
Consolidated Statements of Operations
(In thousands, except for share and per share data)
(Unaudited)

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

 

Revenues

 

$

88,596

 

 

$

56,786

 

 

$

169,595

 

 

$

150,022

 

Cost of sales

 

 

75,641

 

 

 

50,197

 

 

 

149,155

 

 

 

133,375

 

Gross profit

 

 

12,955

 

 

 

6,589

 

 

 

20,440

 

 

 

16,647

 

Selling, general and administrative expenses

 

 

5,851

 

 

 

4,053

 

 

 

12,239

 

 

 

14,766

 

Gain on sale of railcars available for lease

 

 

622

 

 

 

 

 

 

622

 

 

 

 

Operating income

 

 

7,726

 

 

 

2,536

 

 

 

8,823

 

 

 

1,881

 

Interest expense

 

 

(4,351

)

 

 

(5,757

)

 

 

(10,951

)

 

 

(11,462

)

(Loss) gain on change in fair market value of Warrant liability

 

 

(6,755

)

 

 

18,746

 

 

 

(6,142

)

 

 

(1,984

)

Loss on extinguishment of debt

 

 

(14,880

)

 

 

 

 

 

(14,880

)

 

 

 

Other (expense) income

 

 

(69

)

 

 

661

 

 

 

(105

)

 

 

2,157

 

(Loss) income before income taxes

 

 

(18,329

)

 

 

16,186

 

 

 

(23,255

)

 

 

(9,408

)

Income tax provision

 

 

560

 

 

 

1,647

 

 

 

671

 

 

 

1,900

 

Net (loss) income

 

$

(18,889

)

 

$

14,539

 

 

$

(23,926

)

 

$

(11,308

)

Net (loss) income per common share – basic

 

$

(0.73

)

 

$

0.58

 

 

$

(0.93

)

 

$

(0.47

)

Net (loss) income per common share – diluted

 

$

(0.73

)

 

$

0.58

 

 

$

(0.93

)

 

$

(0.47

)

Weighted average common shares outstanding – basic

 

 

28,113,825

 

 

 

24,499,784

 

 

 

27,552,297

 

 

 

23,994,327

 

Weighted average common shares outstanding – diluted

 

 

28,113,825

 

 

 

24,499,784

 

 

 

27,552,297

 

 

 

23,994,327

 

 

 

FreightCar America, Inc.
Segment Data
(In thousands)
(Unaudited)

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Manufacturing

 

$

85,724

 

 

$

53,606

 

 

$

163,323

 

 

$

143,731

 

Corporate and Other

 

 

2,872

 

 

 

3,180

 

 

 

6,272

 

 

 

6,291

 

Consolidated revenues

 

$

88,596

 

 

$

56,786

 

 

$

169,595

 

 

$

150,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income:

 

 

 

 

 

 

 

 

 

 

 

 

Manufacturing

 

$

11,769

 

 

$

4,900

 

 

$

17,397

 

 

$

13,416

 

Corporate and Other

 

 

(4,043

)

 

 

(2,364

)

 

 

(8,574

)

 

 

(11,535

)

Consolidated operating income

 

$

7,726

 

 

$

2,536

 

 

$

8,823

 

 

$

1,881

 

 

 

FreightCar America, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

Cash flows from operating activities

 

 

 

Net loss

 

$

(23,926

)

 

$

(11,308

)

Adjustments to reconcile net loss to net cash flows used in operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

2,105

 

 

 

2,060

 

Non-cash lease expense on right-of-use assets

 

 

1,307

 

 

 

636

 

Recognition of deferred income from state and local incentives

 

 

 

 

 

(2,507

)

Loss on change in fair market value for Warrant liability

 

 

6,142

 

 

 

1,984

 

Stock-based compensation recognized

 

 

(191

)

 

 

1,490

 

Non-cash interest expense

 

 

7,593

 

 

 

7,472

 

Loss on extinguishment of debt

 

 

14,880

 

 

 

 

Other non-cash items, net

 

 

(472

)

 

 

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

 

Accounts receivable

 

 

(11,922

)

 

 

(13,917

)

VAT receivable

 

 

2,963

 

 

 

16,940

 

Inventories

 

 

(25,110

)

 

 

(16,926

)

Accounts and contractual payables

 

 

(6,050

)

 

 

3,525

 

Lease liability

 

 

(1,991

)

 

 

(954

)

Customer deposits

 

 

19,644

 

 

 

15,406

 

Other assets and liabilities

 

 

(10,548

)

 

 

(6,297

)

Net cash flows used in operating activities

 

 

(25,576

)

 

 

(2,396

)

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

(4,954

)

 

 

(2,808

)

Proceeds from sale of property, plant and equipment and railcars available for lease, net of selling costs

 

 

8,356

 

 

 

 

Net cash flows provided by (used in) investing activities

 

 

3,402

 

 

 

(2,808

)

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Proceeds from issuance of preferred shares, net of issuance costs

 

 

13,339

 

 

 

 

Borrowings on revolving line of credit

 

 

89,223

 

 

 

49,282

 

Repayments on revolving line of credit

 

 

(105,882

)

 

 

(48,770

)

Employee stock settlement

 

 

(106

)

 

 

(13

)

Payment for stock appreciation rights exercised

 

 

(6

)

 

 

(4

)

Financing lease payments

 

 

(307

)

 

 

 

Net cash flows (used in) provided by financing activities

 

 

(3,739

)

 

 

495

 

Net decrease in cash and cash equivalents

 

 

(25,913

)

 

 

(4,709

)

Cash, cash equivalents and restricted cash equivalents at beginning of period

 

 

37,912

 

 

 

26,240

 

Cash, cash equivalents and restricted cash equivalents at end of period

 

$

11,999

 

 

$

21,531

 

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

 

Interest paid

 

$

3,319

 

 

$

3,990

 

Income taxes paid

 

$

1,516

 

 

$

839

 

 

 

 

 

 

 

 

Non-cash transactions

 

 

 

 

 

 

Change in unpaid construction in process

 

$

332

 

 

$

(8

)

Accrued PIK interest paid through issuance of PIK Note

 

$

3,161

 

 

$

722

 

Issuance of preferred shares in exchange of term loan

 

$

72,607

 

 

$

 

Issuance of warrants

 

$

3,010

 

 

$

8,560

 

Issuance of equity fee

 

$

685

 

 

$

2,000

 

 

 

 

 

 

 

 

FreightCar America, Inc.
Reconciliation of (loss) income before taxes to EBITDA(1) and Adjusted EBITDA(2)
(In thousands)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

 

$

(18,329

)

 

$

16,186

 

 

$

(23,255

)

 

$

(9,408

)

Depreciation & Amortization

 

$

1,033

 

 

 

1,036

 

 

$

2,105

 

 

 

2,060

 

Interest Expense, net

 

$

4,351

 

 

 

5,757

 

 

$

10,951

 

 

 

11,462

 

EBITDA

 

 

(12,945

)

 

 

22,979

 

 

 

(10,199

)

 

 

4,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Fair Value of Warrant (a)

 

 

6,755

 

 

 

(18,746

)

 

 

6,142

 

 

 

1,984

 

Loss on Debt Extinguishment (b)

 

 

14,880

 

 

 

-

 

 

 

14,880

 

 

 

-

 

Alabama Grant Amortization (c)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,857

)

Consulting Costs (d)

 

 

-

 

 

 

412

 

 

 

-

 

 

 

762

 

Corporate Realignment (e)

 

 

-

 

 

 

1,075

 

 

 

-

 

 

 

1,260

 

Gain on Sale of Railcars Available for Lease

 

 

(622

)

 

 

 

 

 

(622

)

 

 

 

Stock Based Compensation

 

 

(100

)

 

 

(2,754

)

 

 

(191

)

 

 

1,490

 

Other, net

 

 

69

 

 

 

(661

)

 

 

105

 

 

 

(2,157

)

Adjusted EBITDA

 

$

8,037

 

 

$

2,305

 

 

$

10,115

 

 

$

5,596

 


(1)

 

EBITDA represents earnings before interest, taxes, depreciation and amortization. We believe EBITDA is useful to investors in evaluating our operating performance compared to that of other companies in our industry. In addition, our management uses EBITDA to evaluate our operating performance. The calculation of EBITDA eliminates the effects of financing, income taxes and the accounting effects of capital spending. These items may vary for different companies for reasons unrelated to the overall performance of the company’s business. EBITDA is not a financial measure presented in accordance with U.S. GAAP. Accordingly, when analyzing our operating performance, investors should not consider EBITDA in isolation or as a substitute for net income, cash flows from operating activities or other statements of operations or statements of cash flow data prepared in accordance with U.S. GAAP. Our calculation of EBITDA is not necessarily comparable to that of other similar titled measures reported by other companies.

 

 

 

 

 

(2)

 

Adjusted EBITDA represents EBITDA before the following charges:

 

 

a)

 

This adjustment removes the non-cash (income) expense associated with the change in fair market value of the Company’s warrant liability.

 

 

b)

 

During the second quarter of 2023, the Company recorded a non-cash loss on debt extinguishment of its term loan.

 

 

c)

 

The Company amortized deferred grant income to cost of goods sold in 2022 that represents a non-cash reduction to its gross margin (loss).

 

 

d)

 

The Company incurred certain non-recurring consulting costs during the first quarter of 2022.

 

 

e)

 

The Company incurred certain non-recurring corporate realignment costs in 2022.

We believe that Adjusted EBITDA is useful to investors evaluating our operating performance compared to that of other companies in our industry because it eliminates the impact of certain non-cash charges and other special items that affect the comparability of results in past quarters. Adjusted EBITDA is not a financial measure presented in accordance with U.S. GAAP. Accordingly, when analyzing our operating performance, investors should not consider Adjusted EBITDA in isolation or as a substitute for net income, cash flows from operating activities or other statements of operations or statements of cash flow data prepared in accordance with U.S. GAAP. Our calculation of Adjusted EBITDA is not necessarily comparable to that of other similarly titled measures reported by other companies.

FreightCar America, Inc.
Reconciliation of Net (loss) income and Adjusted Net (loss) income(1)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(18,889

)

 

$

14,539

 

 

$

(23,926

)

 

$

(11,308

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Fair Value of Warrant (a)

 

 

6,755

 

 

 

(18,746

)

 

 

6,142

 

 

 

1,984

 

Loss on Debt Extinguishment (b)

 

 

14,880

 

 

 

-

 

 

 

14,880

 

 

 

-

 

Alabama Grant Amortization (c)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,857

)

Consulting Costs (d)

 

 

-

 

 

 

412

 

 

 

-

 

 

 

762

 

Corporate Realignment (e)

 

 

-

 

 

 

1,075

 

 

 

-

 

 

 

1,260

 

Stock Based Compensation

 

 

(100

)

 

 

(2,754

)

 

 

(191

)

 

 

1,490

 

Other, net

 

 

69

 

 

 

(661

)

 

 

105

 

 

 

(2,157

)

Total non-GAAP adjustments

 

 

21,604

 

 

 

(20,674

)

 

 

20,936

 

 

 

1,482

 

Income tax impact on non-GAAP adjustments (f)

 

 

-

 

 

 

(26

)

 

 

-

 

 

 

(48

)

Adjusted Net income (loss)

 

$

2,715

 

 

$

(6,161

)

 

$

(2,990

)

 

$

(9,874

)


(1)

 

Adjusted net loss represents net loss before the following charges:

 

 

 

a)

 

This adjustment removes the non-cash (income) expense associated with the change in fair market value of the Company’s warrant liability.

 

 

 

b)

 

During the second quarter of 2023, the Company recorded a non-cash loss on debt extinguishment of its term loan.

 

 

 

c)

 

The Company amortized deferred grant income to cost of goods sold in 2022 that represents a non-cash reduction to its gross margin (loss).

 

 

 

d)

 

The Company incurred certain non-recurring consulting costs during the first quarter of 2022.

 

 

 

e)

 

The Company incurred certain non-recurring corporate realignment costs in 2022.

 

 

 

f)

 

Income tax impact on non-GAAP adjustments per share represents the tax impact of adjustments specific to Mexico using the effective tax rate. Given the Company’s US based NOLs and Valuation Allowances result in an effective tax rate of about % for the US, all US based adjustments above are not tax affected.

We believe that Adjusted net loss is useful to investors evaluating our operating performance compared to that of other companies in our industry because it eliminates the impact of certain non-cash charges and other special items that affect the comparability of results in past quarters. Adjusted net loss is not a financial measure presented in accordance with U.S. GAAP. Accordingly, when analyzing our operating performance, investors should not consider Adjusted net loss in isolation or as a substitute for net income, cash flows from operating activities or other statements of operations or statements of cash flow data prepared in accordance with U.S. GAAP. Our calculation of Adjusted net loss is not necessarily comparable to that of other similarly titled measures reported by other companies.

FreightCar America, Inc.
Reconciliation of EPS and Adjusted EPS(1)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS

 

$

(0.73

)

 

$

0.58

 

 

$

(0.93

)

 

$

(0.47

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Fair Value of Warrant (a)

 

 

0.24

 

 

 

(0.81

)

 

 

0.22

 

 

 

0.08

 

Loss on Debt Extinguishment (b)

 

 

0.54

 

 

 

-

 

 

 

0.54

 

 

 

-

 

Alabama Grant Amortization (c)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(0.08

)

Consulting Costs (d)

 

 

-

 

 

 

0.01

 

 

 

-

 

 

 

0.03

 

Corporate Realignment (e)

 

 

-

 

 

 

0.04

 

 

 

-

 

 

 

0.05

 

Stock Based Compensation

 

 

(0.02

)

 

 

(0.12

)

 

 

(0.02

)

 

 

0.06

 

Other, net

 

 

(0.01

)

 

 

(0.03

)

 

 

(0.01

)

 

 

(0.09

)

Total non-GAAP adjustments pre-tax per-share

 

 

0.75

 

 

 

(0.91

)

 

 

0.73

 

 

 

0.05

 

Income tax impact on non-GAAP adjustments per share (f)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Adjusted EPS

 

$

0.02

 

 

$

(0.33

)

 

$

(0.20

)

 

$

(0.42

)


(1)

 

Adjusted EPS represents basic EPS before the following charges:

 

 

 

a)

This adjustment removes the non-cash (income) expense associated with the change in fair market value of the Company’s warrant liability.

 

 

 

b)

During the second quarter of 2023, the Company recorded a non-cash loss on debt extinguishment of its term loan.

 

 

 

c)

The Company amortized deferred grant income to cost of goods sold in 2022 that represents a non-cash reduction to its gross margin (loss).

 

 

 

d)

The Company incurred certain non-recurring consulting costs during the first quarter of 2022.

 

 

 

e)

The Company incurred certain non-recurring corporate realignment costs in 2022.

 

 

 

f)

Income tax impact on non-GAAP adjustments per share represents the tax impact of adjustments specific to Mexico using the effective tax rate. Given the Company’s US based NOLs and Valuation Allowances result in an effective tax rate of about % for the US, all US based adjustments above are not tax affected.

We believe that Adjusted EPS is useful to investors evaluating our operating performance compared to that of other companies in our industry because it eliminates the impact of certain non-cash charges and other special items that affect the comparability of results in past quarters. Adjusted EPS is not a financial measure presented in accordance with U.S. GAAP. Accordingly, when analyzing our operating performance, investors should not consider Adjusted EPS in isolation or as a substitute for net income, cash flows from operating activities or other statements of operations or statements of cash flow data prepared in accordance with U.S. GAAP. Our calculation of Adjusted EPS is not necessarily comparable to that of other similarly titled measures reported by other companies.


Advertisement