Vishay Precision Group, Inc. (NYSE: VPG), a leader in precision
measurement and sensing technologies, today announced its results
for its fiscal 2024 second quarter ended June 29, 2024.
Second Fiscal Quarter
Highlights:
- Revenues of $77.4 million decreased 14.8% from a year ago.
- Gross profit margin was 41.9%, as compared to 42.6% reported a
year ago.
- Adjusted gross profit margin* was 41.9%, as compared to 42.7%
reported a year ago.
- Operating margin was 7.6%, as compared to 13.0% reported a year
ago.
- Adjusted operating margin* was 7.6%, as compared to 13.2%
reported a year ago.
- Diluted net earnings per share of $0.34 compared to $0.60
reported a year ago.
- Adjusted diluted net earnings per share* of $0.31 compared to
$0.58 reported a year ago.
- EBITDA* was $11.5 million with an EBITDA margin* of 14.8%.
- Adjusted EBITDA* was $10.2 million with an adjusted EBITDA
margin* of 13.2%.
- Cash from operating activities was $7.5 million with adjusted
free cash flow* of $4.9 million.
Ziv Shoshani, Chief Executive Officer of VPG, commented, "Sales
in the second quarter were 4.2% lower sequentially reflecting
continued mixed trends across our markets. Our book-to-bill in the
second quarter improved slightly to 0.95, reflecting orders of
$73.5 million which declined slightly sequentially. Demand improved
in some cyclical markets such as Steel and consumer, while orders
were lower in portions of our Test & Measurement market, as
well as in Avionics, Military & Space and our industrial
markets, primarily due to project timing and continued cautious
ordering by our distributor customers."
Mr. Shoshani said: "Given our strong balance sheet and solid
cash flow, we are continuing to focus on cost-reduction initiatives
while maintaining our ongoing strategic business development aimed
at accelerating our long-term growth."
Second Fiscal Quarter and Six Month
Financial Trends:
The Company's second fiscal quarter 2024 net earnings
attributable to VPG stockholders were $4.6 million, or $0.34 per
diluted share, compared to $8.2 million, or $0.60 per diluted
share, in the second fiscal quarter of 2023.
In the six fiscal months ended June 29, 2024, net earnings
attributable to VPG stockholders were $10.5 million, or $0.78 per
diluted share, compared to $15.2 million, or $1.11 per diluted
share, in the six fiscal months ended July 1, 2023.
The second fiscal quarter 2024 adjusted net earnings* were $4.2
million, or $0.31 per adjusted diluted net earnings per share*,
compared to $8.0 million, or $0.58 per adjusted diluted net
earnings per share* in the second fiscal quarter of 2023.
In the six fiscal months ended June 29, 2024, adjusted net
earnings* were $9.8 million, or $0.73 per adjusted diluted net
earnings per share*, compared to $15.0 million, or $1.10 per
adjusted diluted net earnings per share* in the six fiscal months
ended July 1, 2023.
Segment Performance:
The Sensors segment revenue of $28.9 million in the second
fiscal quarter of 2024 decreased 20.4% from $36.3 million in the
second fiscal quarter of 2023. Sequentially, revenue decreased 1.9%
compared to $29.4 million in the first 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, partially offset by
increases in advanced sensors sales in the Other markets, mainly
for consumer applications. Sequentially, the decrease primarily
reflected lower sales of precision resistors in the Test and
Measurement market, partially offset by increases in advanced
sensors sales in the Other markets, mainly for consumer
applications.
Gross profit margin for the Sensors segment was 38.3% for the
second fiscal quarter of 2024. Gross profit margin decreased
compared to 40.1% in the second fiscal quarter of 2023, and
increased compared to 36.5% in the first fiscal quarter of 2024.
The year-over-year decrease in gross profit margin was primarily
due to lower volume, partially offset by improved efficiencies and
cost reduction programs. Sequentially, the higher gross profit
margin was primarily due to improved efficiencies.
The Weighing Solutions segment revenue of $27.4 million in the
second fiscal quarter of 2024 decreased 12.2% compared to $31.3
million in the second fiscal quarter of 2023 and was 4.8% lower
than $28.8 million in the first fiscal quarter of 2024. The
year-over-year decline in revenues was mainly attributable to lower
sales of load cells in our Other markets, primarily for precision
agriculture and medical applications, and in our Industrial
Weighing market. Sequentially, the decreases in revenues was
primarily attributable to lower sales in the Transportation
market.
Gross profit margin for the Weighing Solutions segment was 37.6%
for the second fiscal quarter of 2024, which decreased compared to
38.7% in the second fiscal quarter of 2023, and decreased compared
to 39.1% in the first fiscal quarter of 2024. The year-over-year
and sequential decrease in gross profit margin were primarily due
to lower volume.
The Measurement Systems segment revenue of $21.0 million in the
second fiscal quarter of 2024 decreased 9.6% year-over-year from
$23.3 million in the second fiscal quarter of 2023 and was 6.6%
lower than $22.5 million in the first fiscal quarter of 2024. The
year-over-year decrease was primarily attributable to decreased
revenue in the Steel and the Transportation markets. Sequentially,
the decrease in revenue was primarily due to lower sales of
Diversified Technical Systems Inc. ("DTS") products in the AMS and
Transportation markets.
Gross profit margin for the Measurement Systems segment was
52.4%, compared to 51.8% (or 52.0% reflecting an adjustment to
exclude $41 thousand of purchase accounting adjustment related to
the DTS acquisition), in the second fiscal quarter of 2023, and
58.1% in the first fiscal quarter of 2024. The year-over-year
adjusted gross profit margin* was slightly higher due to favorable
product mix. The sequentially lower adjusted gross profit margin*
reflected lower volume with an unfavorable 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 third fiscal quarter of 2024, at constant second 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
acquisition. We define "adjusted operating margin" as operating
margin before purchase accounting adjustment related to the DTS
acquisition, and restructuring 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 acquisition,
restructuring 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 acquisition, restructuring and
severance costs, and foreign currency exchange gains and losses.
"Adjusted free cash flow" for the second fiscal quarter of 2024 is
defined as the amount of cash generated from operating activities
($7.5 million), in excess of our capital expenditures ($2.6
million), net of proceeds, if any, from the sale of assets.
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, August 6, 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 707756, 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 293501. 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 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 CantorVishay Precision Group,
Inc.781-222-3516info@vpgsensors.com
|
|
|
|
VISHAY PRECISION GROUP, INC. |
|
|
|
Consolidated Condensed Statements of Operations |
|
|
|
(Unaudited - In thousands, except per share amounts) |
|
|
|
|
|
|
|
|
Fiscal quarter ended |
|
June 29, 2024 |
|
July 1, 2023 |
Net revenues |
$ |
77,359 |
|
|
$ |
90,802 |
|
Costs of products sold |
|
44,952 |
|
|
|
52,090 |
|
Gross profit |
|
32,407 |
|
|
|
38,712 |
|
Gross profit margin |
|
41.9 |
% |
|
|
42.6 |
% |
|
|
|
|
Selling, general and
administrative expenses |
|
26,501 |
|
|
|
26,755 |
|
Restructuring costs |
|
— |
|
|
|
162 |
|
Operating income |
|
5,906 |
|
|
|
11,795 |
|
Operating margin |
|
7.6 |
% |
|
|
13.0 |
% |
|
|
|
|
Other income (expense): |
|
|
|
Interest expense |
|
(649 |
) |
|
|
(1,079 |
) |
Other |
|
1,701 |
|
|
|
1,019 |
|
Other income (expense) |
|
1,052 |
|
|
|
(60 |
) |
|
|
|
|
Income before taxes |
|
6,958 |
|
|
|
11,735 |
|
|
|
|
|
Income tax expense |
|
2,316 |
|
|
|
3,384 |
|
|
|
|
|
Net earnings |
|
4,642 |
|
|
|
8,351 |
|
Less: net earnings
attributable to noncontrolling interests |
|
39 |
|
|
|
115 |
|
Net earnings attributable to
VPG stockholders |
$ |
4,603 |
|
|
$ |
8,236 |
|
|
|
|
|
Basic earnings per share
attributable to VPG stockholders |
$ |
0.34 |
|
|
$ |
0.61 |
|
Diluted earnings per share
attributable to VPG stockholders |
$ |
0.34 |
|
|
$ |
0.60 |
|
|
|
|
|
Weighted average shares
outstanding - basic |
|
13,348 |
|
|
|
13,601 |
|
Weighted average shares
outstanding - diluted |
|
13,389 |
|
|
|
13,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
VISHAY PRECISION GROUP, INC. |
|
|
|
Consolidated Condensed Statements of Operations |
|
|
|
(Unaudited - In thousands, except per share amounts) |
|
|
|
|
|
|
|
|
Six fiscal months ended |
|
June 29, 2024 |
|
July 1, 2023 |
Net revenues |
$ |
158,142 |
|
|
$ |
179,666 |
|
Costs of products sold |
|
90,641 |
|
|
|
103,755 |
|
Gross profit |
|
67,501 |
|
|
|
75,911 |
|
Gross profit margin |
|
42.7 |
% |
|
|
42.3 |
% |
|
|
|
|
Selling, general and
administrative expenses |
|
53,895 |
|
|
|
53,914 |
|
Restructuring costs |
|
782 |
|
|
|
278 |
|
Operating income |
|
12,824 |
|
|
|
21,719 |
|
Operating margin |
|
8.1 |
% |
|
|
12.1 |
% |
|
|
|
|
Other income (expense): |
|
|
|
Interest expense |
|
(1,277 |
) |
|
|
(2,076 |
) |
Other |
|
3,561 |
|
|
|
1,294 |
|
Other income (expense) |
|
2,284 |
|
|
|
(782 |
) |
|
|
|
|
Income before taxes |
|
15,108 |
|
|
|
20,937 |
|
|
|
|
|
Income tax expense |
|
4,634 |
|
|
|
5,604 |
|
|
|
|
|
Net earnings |
|
10,474 |
|
|
|
15,333 |
|
Less: net earnings
attributable to noncontrolling interests |
|
(20 |
) |
|
|
133 |
|
Net earnings attributable to
VPG stockholders |
$ |
10,494 |
|
|
$ |
15,200 |
|
|
|
|
|
Basic earnings per share
attributable to VPG stockholders |
$ |
0.78 |
|
|
$ |
1.12 |
|
Diluted earnings per share
attributable to VPG stockholders |
$ |
0.78 |
|
|
$ |
1.11 |
|
|
|
|
|
Weighted average shares
outstanding - basic |
|
13,376 |
|
|
|
13,593 |
|
Weighted average shares
outstanding - diluted |
|
13,428 |
|
|
|
13,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
VISHAY PRECISION GROUP, INC. |
|
|
|
Consolidated Condensed Balance Sheets |
|
|
|
(In thousands) |
|
|
|
|
June 29, 2024 |
|
December 31, 2023 |
|
(Unaudited) |
|
|
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
84,128 |
|
|
$ |
83,965 |
|
Accounts receivable, net |
|
49,926 |
|
|
|
56,438 |
|
Inventories: |
|
|
|
Raw materials |
|
35,799 |
|
|
|
33,973 |
|
Work in process |
|
28,549 |
|
|
|
26,594 |
|
Finished goods |
|
25,748 |
|
|
|
27,572 |
|
Inventories, net |
|
90,096 |
|
|
|
88,139 |
|
|
|
|
|
Prepaid expenses and other current assets |
|
17,007 |
|
|
|
14,520 |
|
Total current assets |
|
241,157 |
|
|
|
243,062 |
|
|
|
|
|
Property and equipment: |
|
|
|
Land |
|
4,121 |
|
|
|
4,154 |
|
Buildings and improvements |
|
72,406 |
|
|
|
72,952 |
|
Machinery and equipment |
|
131,392 |
|
|
|
131,738 |
|
Software |
|
9,945 |
|
|
|
9,619 |
|
Construction in progress |
|
10,802 |
|
|
|
11,379 |
|
Accumulated depreciation |
|
(141,485 |
) |
|
|
(139,206 |
) |
Property and equipment,
net |
|
87,181 |
|
|
|
90,636 |
|
|
|
|
|
Goodwill |
|
45,491 |
|
|
|
45,734 |
|
Intangible assets, net |
|
42,643 |
|
|
|
44,634 |
|
Operating lease right-of-use
assets |
|
26,084 |
|
|
|
26,953 |
|
Other assets |
|
20,233 |
|
|
|
20,547 |
|
Total assets |
$ |
462,789 |
|
|
$ |
471,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
VISHAY PRECISION GROUP, INC. |
|
|
|
Consolidated Condensed Balance Sheets |
|
|
|
(In thousands) |
|
|
|
|
June 29, 2024 |
|
December 31, 2023 |
|
(Unaudited) |
|
|
Liabilities and
equity |
|
|
|
Current liabilities: |
|
|
|
Trade accounts payable |
$ |
11,284 |
|
|
$ |
11,698 |
|
Payroll and related expenses |
|
17,649 |
|
|
|
18,971 |
|
Other accrued expenses |
|
21,541 |
|
|
|
22,427 |
|
Income taxes |
|
3,704 |
|
|
|
4,524 |
|
Current portion of operating lease liabilities |
|
4,089 |
|
|
|
4,004 |
|
Current portion of long-term debt |
|
31,914 |
|
|
|
— |
|
Total current liabilities |
|
90,181 |
|
|
|
61,624 |
|
|
|
|
|
Long-term debt |
|
— |
|
|
|
31,856 |
|
Deferred income taxes |
|
3,509 |
|
|
|
3,490 |
|
Operating lease
liabilities |
|
21,297 |
|
|
|
22,625 |
|
Other liabilities |
|
13,888 |
|
|
|
14,770 |
|
Accrued pension and other
postretirement costs |
|
6,880 |
|
|
|
7,276 |
|
Total liabilities |
|
135,755 |
|
|
|
141,641 |
|
|
|
|
|
Equity: |
|
|
|
Common stock |
|
1,336 |
|
|
|
1,330 |
|
Class B convertible common stock |
|
103 |
|
|
|
103 |
|
Treasury stock |
|
(23,388 |
) |
|
|
(17,460 |
) |
Capital in excess of par value |
|
202,765 |
|
|
|
202,672 |
|
Retained earnings |
|
192,560 |
|
|
|
182,066 |
|
Accumulated other comprehensive loss |
|
(46,365 |
) |
|
|
(38,869 |
) |
Total Vishay Precision Group,
Inc. stockholders' equity |
|
327,011 |
|
|
|
329,842 |
|
Noncontrolling interests |
|
23 |
|
|
|
83 |
|
Total equity |
|
327,034 |
|
|
|
329,925 |
|
Total liabilities and
equity |
$ |
462,789 |
|
|
$ |
471,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
VISHAY PRECISION GROUP, INC. |
|
|
|
Consolidated Condensed Statements of Cash Flows |
|
|
|
(Unaudited - In thousands) |
|
|
|
|
|
|
|
|
Six Fiscal Months Ended |
|
June 29, 2024 |
|
July 1, 2023 |
Operating
activities |
|
|
|
Net earnings |
$ |
10,474 |
|
|
$ |
15,333 |
|
Adjustments to reconcile net
earnings to net cash provided by operating activities: |
|
|
|
Depreciation and amortization |
|
7,859 |
|
|
|
7,725 |
|
Loss (gain) on sale of property and equipment |
|
(155 |
) |
|
|
28 |
|
Share-based compensation expense |
|
953 |
|
|
|
1,229 |
|
Inventory write-offs for obsolescence |
|
1,163 |
|
|
|
1,049 |
|
Deferred income taxes |
|
483 |
|
|
|
507 |
|
Foreign currency impacts and other items |
|
(3,602 |
) |
|
|
(1,557 |
) |
Net changes in operating
assets and liabilities: |
|
|
|
Accounts receivable |
|
4,925 |
|
|
|
(956 |
) |
Inventories |
|
(4,155 |
) |
|
|
(5,697 |
) |
Prepaid expenses and other current assets |
|
(2,733 |
) |
|
|
2,726 |
|
Trade accounts payable |
|
1,081 |
|
|
|
(684 |
) |
Other current liabilities |
|
(1,293 |
) |
|
|
(593 |
) |
Other non current assets and liabilities, net |
|
(841 |
) |
|
|
(292 |
) |
Accrued pension and other postretirement costs, net |
|
(289 |
) |
|
|
(606 |
) |
Net cash provided by operating
activities |
|
13,870 |
|
|
|
18,212 |
|
|
|
|
|
Investing
activities |
|
|
|
Capital expenditures |
|
(5,178 |
) |
|
|
(6,874 |
) |
Proceeds from sale of property
and equipment |
|
347 |
|
|
|
12 |
|
Net cash used in investing
activities |
|
(4,831 |
) |
|
|
(6,862 |
) |
|
|
|
|
Financing
activities |
|
|
|
Purchase of treasury
stock |
|
(5,887 |
) |
|
|
(420 |
) |
Distributions to
noncontrolling interests |
|
(40 |
) |
|
|
(46 |
) |
Payments of employee taxes on
certain share-based arrangements |
|
(854 |
) |
|
|
(825 |
) |
Net cash used in financing
activities |
|
(6,781 |
) |
|
|
(1,291 |
) |
Effect of exchange rate
changes on cash and cash equivalents |
|
(2,095 |
) |
|
|
(100 |
) |
Increase in cash and cash
equivalents |
|
163 |
|
|
|
9,959 |
|
|
|
|
|
Cash and cash equivalents at
beginning of period |
|
83,965 |
|
|
|
88,562 |
|
Cash and cash equivalents at
end of period |
$ |
84,128 |
|
|
$ |
98,521 |
|
|
|
|
|
Supplemental
disclosure of investing transactions: |
|
|
|
Capital expenditures accrued
but not yet paid |
$ |
972 |
|
|
$ |
1,118 |
|
Supplemental
disclosure of financing transactions: |
|
|
|
Excise tax on net share
repurchases accrued but not yet paid |
|
41 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
Three months
ended |
June 29, 2024 |
|
July 1, 2023 |
|
June 29, 2024 |
|
July 1, 2023 |
|
June 29, 2024 |
|
July 1, 2023 |
|
June 29, 2024 |
|
July 1, 2023 |
As reported - GAAP |
$ |
32,407 |
|
|
$ |
38,712 |
|
|
$ |
5,906 |
|
|
$ |
11,795 |
|
|
$ |
4,603 |
|
|
$ |
8,236 |
|
|
$ |
0.34 |
|
|
$ |
0.60 |
|
As reported - GAAP
Margins |
|
41.9 |
% |
|
|
42.6 |
% |
|
|
7.6 |
% |
|
|
13.0 |
% |
|
|
|
|
|
|
|
|
Acquisition purchase
accounting adjustments |
|
— |
|
|
|
41 |
|
|
|
— |
|
|
|
41 |
|
|
|
— |
|
|
|
41 |
|
|
|
— |
|
|
|
— |
|
Restructuring costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
162 |
|
|
|
— |
|
|
|
162 |
|
|
|
— |
|
|
|
0.01 |
|
Foreign currency exchange
gain |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,289 |
) |
|
|
(794 |
) |
|
|
(0.10 |
) |
|
|
(0.05 |
) |
Less: Tax effect of
reconciling items and discrete tax items |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(836 |
) |
|
|
(312 |
) |
|
|
(0.06 |
) |
|
|
(0.02 |
) |
As Adjusted - Non GAAP |
$ |
32,407 |
|
|
$ |
38,753 |
|
|
$ |
5,906 |
|
|
$ |
11,998 |
|
|
$ |
4,150 |
|
|
$ |
7,957 |
|
|
$ |
0.31 |
|
|
$ |
0.58 |
|
As Adjusted - Non GAAP
Margins |
|
41.9 |
% |
|
|
42.7 |
% |
|
|
7.6 |
% |
|
|
13.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
Six fiscal months
ended |
June 29, 2024 |
|
July 1, 2023 |
|
June 29, 2024 |
|
July 1, 2023 |
|
June 29, 2024 |
|
July 1, 2023 |
|
June 29, 2024 |
|
July 1, 2023 |
As reported - GAAP |
$ |
67,501 |
|
|
$ |
75,911 |
|
|
$ |
12,824 |
|
|
$ |
21,719 |
|
|
$ |
10,494 |
|
|
$ |
15,200 |
|
|
$ |
0.78 |
|
|
$ |
1.11 |
|
As reported - GAAP
Margins |
|
42.7 |
% |
|
|
42.3 |
% |
|
|
8.1 |
% |
|
|
12.1 |
% |
|
|
|
|
|
|
|
|
Acquisition purchase
accounting adjustments |
|
— |
|
|
|
90 |
|
|
|
— |
|
|
|
90 |
|
|
|
— |
|
|
|
90 |
|
|
|
— |
|
|
|
0.01 |
|
Restructuring costs |
|
— |
|
|
|
— |
|
|
|
782 |
|
|
|
278 |
|
|
|
782 |
|
|
|
278 |
|
|
|
0.06 |
|
|
|
0.02 |
|
Severance cost |
|
— |
|
|
|
— |
|
|
|
347 |
|
|
|
— |
|
|
|
347 |
|
|
|
— |
|
|
|
0.03 |
|
|
|
— |
|
Foreign currency exchange
gain |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,878 |
) |
|
|
(856 |
) |
|
|
(0.21 |
) |
|
|
(0.06 |
) |
Less: Tax effect of
reconciling items and discrete tax items |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,074 |
) |
|
|
(280 |
) |
|
|
(0.08 |
) |
|
|
(0.02 |
) |
As Adjusted - Non GAAP |
$ |
67,501 |
|
|
$ |
76,001 |
|
|
$ |
13,953 |
|
|
$ |
22,087 |
|
|
$ |
9,819 |
|
|
$ |
14,992 |
|
|
$ |
0.73 |
|
|
$ |
1.10 |
|
As Adjusted - Non GAAP
Margins |
|
42.7 |
% |
|
|
42.3 |
% |
|
|
8.8 |
% |
|
|
12.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VISHAY
PRECISION GROUP, INC. |
|
|
|
|
Reconciliation of
Adjusted Gross Profit by segment |
|
|
|
|
(Unaudited - In
thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal quarter ended |
|
June 29, 2024 |
|
July 1, 2023 |
|
March 30, 2024 |
Sensors |
|
|
|
|
|
As reported - GAAP |
$ |
11,066 |
|
|
$ |
14,549 |
|
|
$ |
10,732 |
|
As reported - GAAP
Margins |
|
38.3 |
% |
|
|
40.1 |
% |
|
|
36.5 |
% |
As Adjusted - Non GAAP |
$ |
11,066 |
|
|
$ |
14,549 |
|
|
$ |
10,732 |
|
As Adjusted - Non GAAP
Margins |
|
38.3 |
% |
|
|
40.1 |
% |
|
|
36.5 |
% |
|
|
|
|
|
|
Weighing
Solutions |
|
|
|
|
|
As reported - GAAP |
$ |
10,310 |
|
|
$ |
12,107 |
|
|
$ |
11,266 |
|
As reported - GAAP
Margins |
|
37.6 |
% |
|
|
38.7 |
% |
|
|
39.1 |
% |
As Adjusted - Non GAAP |
$ |
10,310 |
|
|
$ |
12,107 |
|
|
$ |
11,266 |
|
As Adjusted - Non GAAP
Margins |
|
37.6 |
% |
|
|
38.7 |
% |
|
|
39.1 |
% |
|
|
|
|
|
|
Measurement
Systems |
|
|
|
|
|
As reported - GAAP |
$ |
11,031 |
|
|
$ |
12,056 |
|
|
$ |
13,094 |
|
As reported - GAAP
Margins |
|
52.4 |
% |
|
|
51.8 |
% |
|
|
58.1 |
% |
Acquisition purchase
accounting adjustments |
|
— |
|
|
|
41 |
|
|
|
— |
|
As Adjusted - Non GAAP |
$ |
11,031 |
|
|
$ |
12,097 |
|
|
$ |
13,094 |
|
As Adjusted - Non GAAP
Margins |
|
52.4 |
% |
|
|
52.0 |
% |
|
|
58.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VISHAY
PRECISION GROUP, INC. |
|
|
|
|
Reconciliation of
Adjusted EBITDA |
|
|
|
|
(Unaudited - In
thousands) |
|
|
|
|
|
|
Fiscal quarter ended |
|
June 29, 2024 |
|
July 1, 2023 |
|
March 30, 2024 |
Net earnings attributable to VPG stockholders |
$ |
4,603 |
|
|
$ |
8,236 |
|
|
$ |
5,891 |
|
Interest Expense |
|
649 |
|
|
|
1,079 |
|
|
|
628 |
|
Income tax expense |
|
2,316 |
|
|
|
3,384 |
|
|
|
2,318 |
|
Depreciation |
|
2,992 |
|
|
|
2,933 |
|
|
|
3,016 |
|
Amortization |
|
924 |
|
|
|
934 |
|
|
|
927 |
|
EBITDA |
|
11,484 |
|
|
$ |
16,566 |
|
|
$ |
12,780 |
|
EBITDA MARGIN |
|
14.8 |
% |
|
|
18.2 |
% |
|
|
15.8 |
% |
Acquisition purchase
accounting adjustments |
|
— |
|
|
|
41 |
|
|
|
— |
|
Restructuring costs |
|
— |
|
|
|
162 |
|
|
|
782 |
|
Foreign currency exchange
gain |
|
(1,289 |
) |
|
|
(794 |
) |
|
|
(1,589 |
) |
ADJUSTED EBITDA |
$ |
10,196 |
|
|
$ |
15,975 |
|
|
$ |
12,320 |
|
ADJUSTED EBITDA MARGIN |
|
13.2 |
% |
|
|
17.6 |
% |
|
|
15.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Vishay Precision (NYSE:VPG)
Historical Stock Chart
From Oct 2024 to Nov 2024
Vishay Precision (NYSE:VPG)
Historical Stock Chart
From Nov 2023 to Nov 2024