share_log

Enerpac Tool Group Corp. Reports First Quarter Fiscal 2025 Results With 2.3% Increase in Net Sales and Successful DTA Acquisition Integration

Enerpac Tool Group Corp. Reports First Quarter Fiscal 2025 Results With 2.3% Increase in Net Sales and Successful DTA Acquisition Integration

Enerpac 工具集团公司发布了2025财年第一季度业绩报告,净销售额增长2.3%,成功完成DTA收购整合。
Quiver Quantitative ·  12/19 05:41

Enerpac Tool Group reported Q1 fiscal 2025 net sales of $145 million, a 2.3% increase, with stable earnings growth.

Enerpac Tool Group报告了2025财年第一季度净销售额为14500万,增长2.3%,盈利增长稳定。

Quiver AI Summary

Quiver AI 概要

Enerpac Tool Group Corp. reported a net sales increase of 2.3% to $145 million for the first quarter of fiscal 2025, despite a 0.8% decline in organic sales. The company noted a robust operating margin of 21.4%, alongside a net income of $21.7 million or $0.40 per diluted share, reflecting a 21% year-over-year increase in GAAP EPS. The adjusted EBITDA stood at $34.3 million with a margin of 23.6%. The acquisition of DTA was completed, with integration efforts progressing well. Despite a challenging industrial environment, Enerpac expressed confidence in its growth strategy, maintaining guidance for fiscal 2025 with projected total revenue growth of approximately 5%.

Enerpac Tool Group Corp.报告2025财年第一季度净销售额增长2.3%,达到14500万,尽管有机销售下降了0.8%。公司提到营业利润率稳健为21.4%,净利润为2170万或每股摊薄收益0.40美元,GAAP每股收益同比增长21%。调整后的EBITDA为3430万,利润率为23.6%。DTA的收购已完成,整合工作进展良好。尽管工业环境具有挑战性,Enerpac对其增长策略表示信心,维持2025财年的指导,预计总收入增长约为5%。

Potential Positives

潜在的积极因素

  • Net sales increased by 2.3% year-over-year to $145 million, indicating a positive growth trend despite a challenging macroeconomic environment.
  • Net income rose to $21.7 million, representing a 18.8% increase compared to the prior year, showcasing improved profitability.
  • Operating profit margin increased to 21.4%, up from 20.2% in the previous year, reflecting enhanced operational efficiency.
  • Acquisition of DTA has been completed with successful integration underway, which is expected to strengthen the company's product offerings and expand its market reach.
  • 净销售额同比增长2.3%,达到14500万,尽管宏观经济环境挑战重重,但仍显示出积极的增长趋势。
  • 净利润上升至2170万,较去年增长18.8%,显示出盈利能力改善。
  • 营业利润率提高至21.4%,较去年20.2%有所上升,反映出运营效率的提升。
  • DTA的收购已完成,成功整合正在进行中,这预计将增强公司的产品供应并扩展市场覆盖。

Potential Negatives

潜在负面因素

  • Organic sales declined by 0.8% year-over-year, indicating weaker underlying demand despite a nominal increase in overall net sales of 2.3%.
  • Adjusted operating profit decreased by 3.6% compared to the previous year, signaling potential challenges in maintaining profitability in a competitive market.
  • The forecast anticipates organic sales growth of only 0% to 2% for the full year, reflecting cautious outlook amidst a sluggish industrial macro environment.
  • 有机销售同比下降了0.8%,尽管整体净销售额名义上增长了2.3%,但仍表明基础需求较弱。
  • 调整后的营业利润与去年相比下降了3.6%,这表明在竞争激烈的市场中维持盈利能力可能面临挑战。
  • 预测预计全年有机销售增长仅为0%至2%,反映出在疲软的工业宏观环境下的谨慎前景。

FAQ

常见问题

What were Enerpac's net sales for the first quarter of fiscal 2025?

Enerpac在2025财年的第一季度净销售额是多少?

Enerpac Tool Group reported net sales of $145 million, a 2.3% increase from the previous year.

Enerpac Tool Group报告的净销售额为14500万,相比去年增长了2.3%。

How did adjusted EBITDA perform in the first quarter?

调整后 EBITDA 在第一季度的表现如何?

The adjusted EBITDA for the first quarter of fiscal 2025 was $34.3 million, with a margin of 23.6%.

2025财年第一季度的调整后EBITDA为3430万美元,利润率为23.6%。

What was the earnings per share for Enerpac in Q1 fiscal 2025?

Enerpac在2025财年第一季度的每股收益是多少?

Enerpac's diluted EPS was $0.40, representing a 21% increase year-over-year.

Enerpac的摊薄后每股收益为0.40美元,比去年增长21%。

When is Enerpac's investor conference call scheduled?

Enerpac的投资者电话会议定于什么时候?

The investor conference call is scheduled for December 19, 2024, at 7:30 am CT.

投资者电话会议定于2024年12月19日,上午7:30 CT。

What was the impact of the DTA acquisition on Enerpac's performance?

DTA收购对Enerpac的业绩影响是什么?

The DTA acquisition contributed to increased service revenues, although organic sales declined by 0.8% year-over-year.

DTA收购促进服务收入增长,尽管有机销售同比下降了0.8%。

Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.

免责声明:这是由GlobeNewswire分发的新闻稿的人工智能生成摘要。用于总结这份稿件的模型可能会出错。请在这里查看完整发布。


$EPAC Congressional Stock Trading

$EPAC 国会股票交易

Members of Congress have traded $EPAC stock 1 times in the past 6 months. Of those trades, 1 have been purchases and 0 have been sales.

国会议员在过去6个月中交易了$EPAC股票1次。在这些交易中,1次为购买,0次为销售。

Here's a breakdown of recent trading of $EPAC stock by members of Congress over the last 6 months:

以下是国会议员在过去6个月中对$EPAC股票的近期交易详情:

  • REPRESENTATIVE JOSH GOTTHEIMER purchased up to $15,000 on 10/25.
  • 代表乔什·戈特海默于10月25日购买了最高$15,000。

To track congressional stock trading, check out Quiver Quantitative's congressional trading dashboard.

要追踪国会股票交易,请查看Quiver Quantitative的国会交易特斯拉-仪表。

$EPAC Insider Trading Activity

$EPAC 内幕交易活动

$EPAC insiders have traded $EPAC stock on the open market 2 times in the past 6 months. Of those trades, 0 have been purchases and 2 have been sales.

$EPAC 内部人士在过去6个月中在公开市场上交易了$EPAC股票2次。在这些交易中,0次为购买,2次为销售。

Here's a breakdown of recent trading of $EPAC stock by insiders over the last 6 months:

以下是内部人士在过去6个月中对$EPAC股票的近期交易详情:

  • E JAMES JR FERLAND has traded it 2 times. They made 0 purchases and 2 sales, selling 3,875 shares.
  • E JAMES JR FERLAND 已交易该股票2次。他们没有购买,进行了2次出售,卖出了3,875股。

To track insider transactions, check out Quiver Quantitative's insider trading dashboard.

要跟踪内部交易,请查看Quiver Quantitative的内部交易特斯拉-仪表。

$EPAC Hedge Fund Activity

$EPAC 对冲基金活动

We have seen 102 institutional investors add shares of $EPAC stock to their portfolio, and 130 decrease their positions in their most recent quarter.

我们看到102家机构投资者在其投资组合中增加了$EPAC股票,130家在最近一个季度减少了其持仓。

Here are some of the largest recent moves:

以下是最近的一些重大变动:

  • CHAMPLAIN INVESTMENT PARTNERS, LLC removed 1,075,459 shares (-34.4%) from their portfolio in Q3 2024
  • KAYNE ANDERSON RUDNICK INVESTMENT MANAGEMENT LLC added 829,447 shares (+20.6%) to their portfolio in Q3 2024
  • STATE STREET CORP added 336,323 shares (+16.3%) to their portfolio in Q3 2024
  • RK CAPITAL MANAGEMENT, LLC removed 275,500 shares (-100.0%) from their portfolio in Q3 2024
  • NORGES BANK removed 212,335 shares (-43.8%) from their portfolio in Q2 2024
  • SOUTHERNSUN ASSET MANAGEMENT, LLC removed 155,065 shares (-13.9%) from their portfolio in Q3 2024
  • QUBE RESEARCH & TECHNOLOGIES LTD added 153,538 shares (+134.0%) to their portfolio in Q3 2024
  • CHAMPLAIN INVESTMENt PARTNERS, LLC 在2024年第三季度从其投资组合中移除了1,075,459股(-34.4%)。
  • KAYNE ANDERSON RUDNICk INVESTMENt MANAGEMENt LLC 在2024年第三季度向其投资组合中添加了829,447股(+20.6%)。
  • STATE STREEt CORP 在2024年第三季度向其投资组合中添加了336,323股(+16.3%)。
  • Rk 资产管理公司在2024年第三季度从其投资组合中移除了275,500股(-100.0%)
  • 挪威银行在2024年第二季度从其投资组合中移除了212,335股(-43.8%)
  • 南方太阳资产管理公司在2024年第三季度从其投资组合中移除了155,065股(-13.9%)
  • QUBE 研究与科技有限公司在2024年第三季度向其投资组合中增加了153,538股(+134.0%)

To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.

要跟踪对冲基金的股票投资组合,请查看Quiver Quantitative的机构持有情况仪表。

Full Release

完整发布




First Quarter of Fiscal 2025 Continuing Operations Highlights



*




2025财年第一季度持续运营亮点



*




  • Net sales were $145 million, a 2.3% increase compared to the prior year, with a 0.8% decline in organic sales.


    *




    *



  • Operating margin was 21.4% and adjusted operating margin was 21.5%.

  • Net income was $21.7 million, or $0.40 per diluted share, and adjusted net income was $21.9 million, or $0.40 per diluted share. GAAP and adjusted EPS increased 21% and 3% year-over-year, respectively.

  • Adjusted EBITDA was $34.3 million and adjusted EBITDA margin was 23.6%.

  • Completed acquisition of DTA with integration well underway.

  • 净销售额为14500万美元,比去年增长了2.3%,有机销售额下降了0.8%。


    *




    *



  • 营业利润率为21.4%,调整后的营业利润率为21.5%。

  • 净利润为2170万美元,或每股摊薄收益0.40美元,调整后的净利润为2190万美元,或每股摊薄收益0.40美元。GAAP和调整后的每股收益分别增长了21%和3%。

  • 调整后的EBITDA为3430万美元,调整后的EBITDA利润率为23.6%。

  • 完成收购DTA,整合工作进展顺利。





*




This press release contains financial measures in accordance with U.S. Generally Accepted Accounting Principles ("GAAP") in addition to non-GAAP financial measures. Reconciliations of the non-GAAP financial measures to the comparable GAAP measures are presented in the tables accompanying this release.





*




本新闻稿包含根据美国公认会计原则("GAAP")的财务措施,以及非GAAP财务措施。非GAAP财务措施与可比GAAP措施的调节结果在随附本发布的表格中呈现。






**




Organic sales represent net sales excluding the impact of foreign exchange rates, acquisitions, and divestitures. A reconciliation of organic sales to comparable net sales is presented in the tables accompanying this release.





**




有机销售代表净销售额,排除了汇率、收购和剥离的影响。有机销售与可比净销售的调节结果在随附本发布的表格中呈现。



MILWAUKEE, Dec. 18, 2024 (GLOBE NEWSWIRE) -- Enerpac Tool Group Corp. (NYSE: EPAC) (the "Company" or "Enerpac") today announced results for its fiscal first quarter ended November 30, 2024.


密尔沃基,2024年12月18日(全球新闻网络)-- Enerpac Tool Group Corp.(纽交所代码:EPAC)("公司"或"Enerpac")今天公布了截至2024年11月30日的财年第一季度业绩。



"We entered fiscal 2025 mindful of a sluggish industrial macro environment," said Paul Sternlieb, Enerpac Tool Group's President & CEO. "Nonetheless, we believe Enerpac can continue to outperform the market given our global brand leadership, targeted growth strategy, customer-driven innovation, and continuous improvement process to enhance operational efficiency and productivity."


"我们在财政2025年开始时,谨慎应对疲软的工业宏观环境," Enerpac Tool Group的总裁兼首席执行官保罗·斯特恩利布(Paul Sternlieb)表示。"尽管如此,我们相信Enerpac依然能够继续超越市场,因为我们在全球的品牌领导地位、针对性的增长策略、以客户为驱动的创新以及持续改进的过程,能够提升运营效率和生产力。"
















































































Consolidated Results from Continuing Operations




(US$ in millions, except per share)





Three Months Ended


November 30, 2024


November 30, 2023

Net Sales

$145.2


$142.0

Operating Profit

$31.1


$28.7

Adjusted Op Profit

$31.3


$32.4

Net Earnings

$21.7


$18.3

Diluted EPS

$0.40


$0.33

Adjusted Diluted EPS

$0.40


$0.39

Adjusted EBITDA

$34.3


$34.9





持续经营的合并结果




(以百万美元计,每股除外)





截至三个月


2024年11月30日


2023年11月30日

净销售额

$145.2


$142.0

营业利润

$31.1


$28.7

调整后的营业利润

$31.3


$32.4

净利润

$21.7


$18.3

摊薄后每股收益

$0.40


$0.33

调整后摊薄每股收益

$0.40


$0.39

调整后的EBITDA

$34.3


$34.9



First Quarter Fiscal 2025 Consolidated Results Comparisons



2025财年第一季度合并结果比较



"First quarter fiscal 2025 was essentially in line with our expectations, reflecting our ability to operate in a soft market, while lapping strong growth in the first quarter of fiscal 2024," said Darren Kozik, Executive Vice President and Chief Financial Officer.


"2025财年第一季度基本符合我们的预期,反映了我们在软市场中运营的能力,同时与2024财年第一季度的强劲增长相比,"首席财务官达伦·科兹克说道。



Consolidated net sales for the first quarter of fiscal 2025 were $145.2 million compared to $142.0 million in the prior-year period, an increase of 2.3%. Organic sales, excluding the acquisition of DTA and the impact of foreign currency, decreased 0.8% year-over-year. Service organic revenue growth of 5.6% was offset by a 2.7% decline in product sales. Net sales for Industrial Tools & Services (IT&S) increased 2.3%, driven by the increase in service revenue and the acquisition of DTA. The organic sales decline of 1.0% for IT&S was partially offset by a year-over-year improvement at Cortland Biomedical, which comprises the Other operating segment.


2025财年第一季度的合并净销售额为14520万,比上一年同期的14200万增长了2.3%。剔除DTA收购和货币影响后的有机销售额同比下降0.8%。服务有机收入增长5.6%被产品销售下降2.7%所抵消。工业工具与服务(IT&S)的净销售额增长2.3%,主要受服务收入增长和DTA收购的推动。IT&S的有机销售额下降1.0%部分被科特兰生物医药的同比改善所抵消,该部门包括其他运营部分。



Gross profit margin declined 90 basis points year-over-year to 51.4% due to lower sales in the Americas, a higher percentage of service revenue, and a return to normalized margins at Cortland. Selling, general and administrative expenses (SG&A) of $42.3 million were $2.3 million lower year-over-year. SG&A was 29.1% of sales, down from 31.4% in the year-ago period. Adjusted SG&A expenses, excluding one-time costs associated with the acquisition of DTA, were $42.2 million as compared to $41.1 million in fiscal 2024. The prior-year period adjusted SG&A excluded ASCEND and restructuring charges. As a percentage of sales, adjusted SG&A held flat at 29.0%.


毛利润率同比下降90个基点至51.4%,主要由于美洲地区的销售下滑、服务收入比例上升以及科特兰的毛利率恢复正常。销售、一般和行政费用(SG&A)为4230万,同比下降230万。SG&A占销售额的29.1%,低于去年的31.4%。调整后的SG&A费用,剔除与DTA收购相关的一次性费用,为4220万,而2024财年为4110万。去年同期的调整后SG&A剔除了ASCEND和重组费用。调整后的SG&A在销售额中所占比例持平在29.0%。



Operating profit increased 9% year-over-year to $31.1 million, with an operating profit margin of 21.4%, up from 20.2% in the first quarter of fiscal 2024. Adjusted operating profit decreased 3.6% to $31.3 million, with an adjusted operating margin of 21.5%, down from 22.8% in the year-ago period.


营业利润同比增长9%至3110万,营业利润率为21.4%,高于2024财年第一季度的20.2%。调整后的营业利润下降3.6%至3130万,调整后的营业利润率为21.5%,低于去年同期的22.8%。



First quarter fiscal 2025 net income and diluted EPS were $21.7 million and $0.40 respectively, compared to $18.3 million and $0.33, respectively, in the year-ago period.


2025财年第一季度的净利润和摊薄后每股收益分别为2170万和0.40,分别高于去年同期的1830万和0.33。



First quarter adjusted EBITDA was $34.3 million compared to $34.9 million in the year-ago period. Adjusted EBITDA margin declined 100 basis points year-over-year to 23.6% driven by lower gross margins coupled with the inclusion of DTA.


2025财年第一季度的调整后EBITDA为3430万,而去年同期为3490万。由于毛利率下降,加上DTA的纳入,调整后EBITDA利润率同比下降100个基点至23.6%。



Net cash provided by operating activities was $8.6 million for the first quarter of fiscal 2025 as compared to a use of $6.7 million in the prior-year period. Cash flow from operations was higher than the prior year, the benefit of higher net earnings, lower annual incentive compensation payments made in the first quarter compared to the prior year, and the absence of payments related to discontinued operations.


2025财年的第一季度,经营活动提供的净现金为860万美元,而去年同期为670万美元的净使用现金。与去年相比,来自运营的现金流增加,得益于更高的净收益、第一季度相比去年减少的年终激励补偿支付以及没有与已停业业务相关的支付。
























































Industrial Tools & Services (IT&S)




(US$ in millions)





Three Months Ended


November 30, 2024


November 30, 2023

Net Sales

$140.1


$137.0

Operating Profit

$38.0


$35.6

Operating Profit %

27.1%


26.0%

Adjusted Op Profit

(1)


$38.1


$38.5

Adjusted Op Profit %

(1)


27.2%


28.1%



工业工具与服务(IT&S)




(以百万美元计算)





截至三个月


2024年11月30日


2023年11月30日

净销售额

$140.1


$137.0

营业利润

$38.0


$35.6

营业利润百分比

27.1%


26.0%

调整后的营业利润

(1)


$38.1


$38.5

调整后的营业利润百分比

(1)


27.2%


28.1%




(1)



Excludes approximately $


0.1


million of


M&A costs in the first


quarter of fiscal 202


5


a


s compared to


approximately $


2.1


million of


restructuring


charges and $


0.8


million of ASCEND charges in the first quarter of fiscal 202


4


.




(1)



不包括大约$


0.1


百万的


并购成本在


202


5


a


财年的第一季度进行比较


大约$


2.1


百万的


重整


费用和$


0.8


百万的ASCEND费用在202财年的第一季度。


4


.




IT&S Results Comparisons



IT&S 结果比较



First quarter fiscal 2025 net sales for IT&S were $140.1 million, an increase of 2.3% year-over-year with organic sales down 1.0%. The decline in organic sales was driven by a 3.0% decrease in product sales, partially offset by a 5.6% increase in service revenue. The segment's operating profit margin increased approximately 110 basis points to 27.1% as the prior-year period included ASCEND and restructuring costs. Adjusted operating profit margin declined 90 basis points to 27.2%, driven by sales mix and the inclusion of DTA's results.


2025财年第一季度IT&S的净销售额为14010万,同比增长2.3%,有机销售下降1.0%。有机销售的下降是由于产品销售下降3.0%,部分被服务收入增长5.6%抵消。该部门的营业利润率约增加110个基点至27.1%,因为去年同期包含ASCEND和重组费用。调整后营业利润率下降90个基点至27.2%,主要受到销售结构和DTA业绩的影响。




DTA Acquisition



DTA收购



On September 4, Enerpac completed the acquisition of DTA, a producer of automated on-site horizontal movement products, to complement its Heavy Lifting Technology product portfolio. "With the integration well underway, we are capitalizing on the opportunity to leverage Enerpac's global sales network and expand DTA's sales outside of Europe," added Sternlieb.


9月4日,Enerpac完成了对DTA的收购,DTA是一家自动化现场水平移动产品的生产商,以补充其重型起重技术产品组合。"随着整合进展顺利,我们正在利用Enerpac的全球销售网络扩展DTA在欧洲以外的销售机会," Sternlieb补充说。




Corporate Expenses from Continuing Operations



持续运营的企业费用



Corporate expenses were $8.2 million and $8.9 million for the first quarter of fiscal 2025 and fiscal 2024, respectively. The prior-year period included charges for ASCEND and restructuring. Adjusted corporate expenses

(2)

of $8.1 million for the first quarter of fiscal 2025 were flat as compared to the prior-year period.


2025财年第一季度和2024财年的企业费用分别为820万和890万。去年同期包括ASCEND和重组费用。调整后的企业费用

(2)

2025财年第一季度的810万美元与去年同期持平。





(2)



F


irst


quarter fiscal 202


5


adj


usted


corp


orate


expenses exclude


approximately


$


0.1


million of


M


&A costs a


s


compared


to


approximately $0.


3


million of restructuring charges


and


$


0.4


million of ASCEND charges in the first quarter of fiscal 202


4


.




(2)



F


irst


季度财年202


5


adj


usted


企业


财务报表


费用不包括


大约


$


0.1


百万的


M


一个费用为


s


与…相比





大约$0。


3


百万的重组费用





$


0.4


202财政年度第一季度的ASCEND费用为百万美元


4


.









































Balance Sheet and Leverage







(US$ in millions)



November 30, 2024



August 31, 2024



November 30, 2023


Cash Balance


$130.7

$167.1

$148.0

Debt Balance


$193.3

$194.5

$244.5

Net Debt to Adjusted EBITDA

*



0.5x

0.2x

0.9x



资产负债表和杠杆







(以百万美元计算)



2024年11月30日



2024年8月31日



2023年11月30日


现金余额


$130.7

$167.1

$148.0

债务余额


$193.3

$194.5

$244.5

净债务与调整后的EBITDA

*



0.5x

0.2倍

0.9倍




*



Calculated in accordance with the terms of the Company's September 2022 Senior Credit Facility.




*



根据公司2022年9月的高级信贷协议的条款进行计算。



Net debt on November 30, 2024, was $62.6 million, resulting in a net debt to adjusted EBITDA ratio of 0.5x. The company repurchased approximately 110,000 shares of its common stock in the first quarter of fiscal 2025 for a total of $4.4 million under its share repurchase program announced in March 2022. Cash decreased from the end of fiscal 2024 primarily due to the acquisition of DTA in the first quarter of fiscal 2025.


截至2024年11月30日,净债务为6260万,导致净债务与调整后EBITDA的比率为0.5倍。公司在2025财年第一季度根据其于2022年3月宣布的股票回购计划回购了约110,000股普通股,总计440万。现金从2024财年底开始减少,主要是由于在2025财年第一季度收购DTA。




Outlook



展望



"With the first quarter results roughly as anticipated, we are maintaining our full-year fiscal 2025 guidance, including total revenue and adjusted EBITDA growth of 5% at the midpoint of our guidance," concluded Sternlieb.


"由于第一季度的结果大致如预期,我们将维持2025财年的整体指导,包括在我们指导中间点的总收入和调整后EBITDA增长5%," Sternlieb总结道。



The Company is projecting a net sales range of $610 million to $625 million in fiscal 2025. The forecast anticipates organic sales growth of approximately 0% to 2%, with expected adjusted EBITDA in the range of $150 million to $160 million, and free cash flow between $85 million to $95 million. This forecast is based on the Company's key foreign exchange rate assumptions and assumes that there is no broad-based global recession.


公司预计2025财年的净销售额区间为61000万至62500万。预测预计有机销售增长约为0%至2%,调整后EBITDA预计在15000万至16000万之间,自由现金流在8500万至9500万之间。该预测基于公司的主要外汇率假设,假设没有广泛的全球衰退。




Conference Call Information



电话会议信息



An investor conference call is scheduled for 7:30 am CT on December 19, 2024. Webcast information and conference call materials, including an earnings presentation, are available on the Enerpac Tool Group company website (



).


计划于2024年12月19日早上7:30 Ct举行投资者电话会议。网络广播信息和电话会议材料,包括盈利演示,均可在Enerpac Tool Group公司网站上获取(



).




Safe Harbor Statement



安全港声明



Certain of the above comments represent forward-looking statements made pursuant to the provisions of the Private Securities Litigation Reform Act of 1995. In addition to statements with respect to guidance, the terms "outlook," "guidance," "may," "should," "could," "anticipate," "believe," "estimate," "expect," "objective," "plan," "project" and similar expressions are intended to identify forward-looking statements. Such forward-looking statements are subject to inherent risks and uncertainties that may cause actual results or events to differ materially from those contemplated by such forward-looking statements. In addition to the assumptions and other factors referred to specifically in connection with such statements, risks and uncertainties that may cause actual results or events to differ materially from those contemplated by such forward-looking statements include, without limitation, general economic uncertainty, market conditions in the industrial, oil & gas, energy, power generation, infrastructure, commercial construction, truck and automotive industries, supply chain risks, including disruptions in deliveries from suppliers due to political tensions or the imposition, or threat of imposition, of tariffs, which could be affected by the outcome of the recent U.S. presidential election, the impact of geopolitical activity, including the invasion of Ukraine by Russia and international sanctions imposed in response thereto, as well as armed conflicts in the Middle East, including the impact on shipping in the Red Sea, the ability of the Company to achieve its plans or objectives related to its growth strategy, market acceptance of existing and new products, market acceptance of price increases, successful integration of acquisitions, the impact of dispositions and restructurings, the ability of the Company to continue to achieve its plans or objectives related to the PEP program, operating margin risk due to competitive pricing and operating efficiencies, risks related to reliance on independent agents and distributors for the distribution and service of products, material, labor, or overhead cost increases, tax law changes, foreign currency risk, interest rate risk, commodity risk, tariffs, litigation matters, cybersecurity risk, impairment of goodwill or other intangible assets, the Company's ability to access capital markets and other risks and uncertainties that may be referred to or noted in the Company's reports filed with the Securities and Exchange Commission from time to time, including those described in the Company's Form 10-K for the fiscal year ended August 31, 2024. Enerpac Tool Group disclaims any obligation to publicly update or revise any forward-looking statements as a result of new information, future events or any other reason.


上述某些评论是根据1995年《私营证券诉讼改革法》的规定所作的前瞻性声明。除了关于指导的声明外,术语“展望”、“指导”、“可能”、“应该”、“可以”、“预期”、“相信”、“估计”、“期望”、“目标”、“计划”、“项目”以及类似的表达旨在识别前瞻性声明。这些前瞻性声明受到固有风险和不确定性的影响,可能导致实际结果或事件与这些前瞻性声明所设想的结果存在重大差异。除了与这些声明具体相关的假设和其他因素外,可能导致实际结果或事件与这些前瞻性声明所设想的结果存在重大差异的风险和不确定性包括但不限于一般经济不确定性、工业、石油和天然气、能源、发电、基础设施、商业施工、卡车和汽车行业的市场条件、供应链风险,包括因政治紧张局势导致的供应商交付中断或征收或威胁征收关税,这可能会受到最近美国总统选举结果的影响、地缘政治活动的影响,包括俄罗斯入侵乌克兰及其导致的国际制裁,以及中东的武装冲突,包括对红海航运的影响、公司实现与其增长战略相关的计划或目标的能力、现有和新产品的市场接受度、价格上涨的市场接受度、成功整合收购交易的影响、处置和重组的影响、公司持续实现与PEP计划相关的计划或目标的能力、由于竞争定价和运营效率导致的营业利润率风险、依赖独立代理和分销商进行产品分销和服务的风险、材料、劳动力或间接费用的增加、税法变更、外汇风险、利率风险、商品风险、关税、诉讼事务、网络安全风险、商誉或其他无形资产减值、公司获取资本市场的能力,以及公司不时在美国证券交易委员会提交的报告中可能提到或注明的其他风险和不确定性,包括在公司截至2024年8月31日的财政年度的10-K表格中描述的风险。Enerpac Tool Group不承担因新信息、未来事件或其他原因而公开更新或修订任何前瞻性声明的义务。




Non-GAAP Financial Information



非GAAP财务信息



This press release contains financial measures that are not measures presented in conformity with GAAP. These non-GAAP measures include organic sales, EBITDA from continuing operations, adjusted EBITDA from continuing operations, adjusted earnings from continuing operations, adjusted diluted earnings per share from continuing operations, adjusted operating profit from continuing operations, segment adjusted operating profit and adjusted EBITDA, adjusted corporate expense, adjusted SG&A expense, free cash flow and net debt. This press release includes reconciliations of non-GAAP measures to the most comparable GAAP measure, included in the tables attached to this press release or in footnotes to the tables included in this press release. Management believes the non-GAAP measures presented in this press release are commonly used financial measures for investors to evaluate Enerpac Tool Group's operating performance and financial position with respect to the periods presented and, when read in conjunction with the condensed consolidated financial statements, present a useful tool to evaluate ongoing operations and provide investors with metrics they can use to evaluate aspects of the Company's performance from period to period. In addition, these are some of the financial metrics management uses in internal evaluations of the overall performance of the Company's business. Management acknowledges that there are many items that impact a company's reported results and the adjustments reflected in these non-GAAP measures are not intended to present all items that may have impacted these results. In addition, these non-GAAP measures are not necessarily comparable to similarly titled measures used by other companies.


本新闻稿包含不符合公认会计原则(GAAP)的财务指标。这些非GAAP指标包括有机销售、持续运营的EBITDA、经调整的持续运营EBITDA、经调整的持续运营收益、经调整的持续运营摊薄每股收益、经调整的持续运营营业利润、部门调整后的营业利润、调整后的EBITDA、调整后的企业费用、调整后的SG&A费用、自由现金流和净债务。该新闻稿包括非GAAP指标与最可比GAAP指标的对比,详见本新闻稿附带的表格或表格中的脚注。管理层认为,本新闻稿中呈现的非GAAP指标是投资者用于评估Enerpac Tool Group运营业绩和财务状况的常用财务指标,结合压缩合并财务报表,提供了一个有用的工具,帮助投资者从一个时期到另一个时期评估公司的表现。此外,这些是管理层在内部评估公司整体业务绩效时使用的一些财务指标。管理层承认,有很多项目影响公司的报告结果,这些非GAAP指标所反映的调整并不旨在呈现所有可能影响这些结果的项目。此外,这些非GAAP指标不一定与其他公司使用的同样名义的指标具有可比性。




About Enerpac Tool Group



关于enerpac tool公司集团



Enerpac Tool Group Corp. is a premier industrial tools, services, technology, and solutions provider serving a broad and diverse set of customers and end markets for mission-critical applications in more than 100 countries. The Company makes complex, often hazardous jobs possible safely and efficiently. Enerpac Tool Group's businesses are global leaders in high pressure hydraulic tools, controlled force products, and solutions for precise positioning of heavy loads that help customers safely and reliably tackle some of the most challenging jobs around the world. The Company was founded in 1910 and is headquartered in Menomonee Falls, Wisconsin. Enerpac Tool Group common stock trades on the NYSE under the symbol EPAC. For further information on Enerpac Tool Group and its businesses, visit the Company's website at



.


Enerpac Tool Group CORP是一家领先的工业工具、服务、科技和解决方案提供商,服务于全球100多个国家的广泛而多样化的客户和最终市场,满足关键任务的需求。该公司使复杂且常常危险的工作能够安全高效地进行。Enerpac Tool Group的业务是高压液压工具、受控力产品以及用于重型物体精确定位的解决方案的全球领导者,帮助客户安全可靠地应对全球一些最具挑战性的工作。公司成立于1910年,总部位于威斯康星州梅诺莫尼福尔斯。Enerpac Tool Group普通股在纽交所以符号EPAC交易。有关Enerpac Tool Group及其业务的更多信息,请访问公司的官网。



.



(tables follow)


(表格见下)























































































































































































































































































































































































































Enerpac Tool Group Corp.



Condensed Consolidated Balance Sheets



(In thousands)








(Unaudited)






November 30,



August 31,





2024






2024




Assets





Current assets




Cash and cash equivalents

$

130,733



$

167,094


Accounts receivable, net


100,654




104,335


Inventories, net


81,198




72,887


Other current assets


37,185




27,942


Total current assets


349,770




372,258






Property, plant and equipment, net


45,821




40,285


Goodwill


287,502




269,597


Other intangible assets, net


34,482




36,058


Other long-term assets


57,776




59,130






Total assets

$

775,351



$

777,328







Liabilities and Shareholders' Equity





Current liabilities




Current maturities of long-term debt

$

5,000



$

5,000


Trade accounts payable


46,931




43,368


Accrued compensation and benefits


18,447




25,856


Income taxes payable


5,729




5,321


Other current liabilities


43,835




49,848


Total current liabilities


119,942




129,393






Long-term debt, net


188,294




189,503


Deferred income taxes


6,111




3,696


Pension and postretirement benefit liabilities


9,067




10,073


Other long-term liabilities


53,928




52,684


Total liabilities


377,342




385,349






Shareholders' equity




Capital stock


10,880




10,847


Additional paid-in capital


233,964




235,660


Retained earnings


279,239




261,870


Accumulated other comprehensive loss


(126,074

)



(116,398

)

Stock held in trust


(3,774

)



(3,777

)

Deferred compensation liability


3,774




3,777


Total shareholders' equity


398,009




391,979






Total liabilities and shareholders' equity

$

775,351



$

777,328




Enerpac Tool集团公司。



简明合并资产负债表



(以千计)








(未经审计)






11月30日,



8月31日,





2024






2024




资产





流动资产




现金及现金等价物

$

130,733



$

167,094


应收账款,净额


100,654




104,335


存货,净额


81,198




72,887


其他流动资产


37,185




27,942


总流动资产


349,770




372,258






物业、厂房及设备,净值


45,821




40,285


商誉


287,502




269,597


其他无形资产,净值


34,482




36,058


其他长期资产


57,776




59,130






总资产

$

775,351



$

777,328







负债和股东权益





流动负债




长期债务的流动部分

$

5,000



$

5,000


应付账款


46,931




43,368


应计薪酬和福利


18,447




25,856


应付所得税


5,729




5,321


其他流动负债


43,835




49,848


总流动负债


119,942




129,393






长期负债,净额


188,294




189,503


递延所得税


6,111




3,696


养老金和退休后福利负债


9,067




10,073


其他长期负债


53,928




52,684


总负债


377,342




385,349






股东权益




资本股票


10,880




10,847


额外实收资本


233,964




235,660


滚存收益


279,239




261,870


累计其他综合损失


(126,074

)



(116,398

)

信托中持有的股票


(3,774

)



(3,777

)

递延补偿负债


3,774




3,777


总股东权益


398,009




391,979






总负债和股东权益

$

775,351



$

777,328
























































































































































































































































































































Enerpac Tool Group Corp.



Condensed Consolidated Statements of Earnings



(In thousands)








Three Months Ended




November 30,



November 30,





2024





2023



Net sales

$

145,196


$

141,970


Cost of products sold


70,544



67,720


Gross profit


74,652



74,250






Selling, general and administrative expenses


42,318



42,216


Amortization of intangible assets


1,202



824


Restructuring charges


-



2,401


Impairment & divestiture charges


-



147


Operating profit


31,132



28,662






Financing costs, net


2,770



3,697


Other expense, net


487



991


Earnings before income tax expense


27,875



23,974






Income tax expense


6,152



5,669


Net earnings from continuing operations


21,723



18,305


Loss from discontinued operations, net of income taxes


-



(567

)

Net earnings

$

21,723


$

17,738







Earnings per share from continuing operations





Basic

$

0.40


$

0.34


Diluted


0.40



0.33







Loss per share from discontinued operations





Basic

$

-


$

(0.01

)

Diluted


-



(0.01

)






Earnings per share





Basic

$

0.40


$

0.33


Diluted


0.40



0.32







Weighted average common shares outstanding





Basic


54,242



54,527


Diluted


54,812



55,008



Enerpac Tool Group CORP。



简明合并收益报表



(以千计)








截至三个月




11月30日,



11月30日,





2024





2023



净销售额

$

145,196


$

141,970


销售成本


70,544



67,720


毛利润


74,652



74,250






销售、一般和管理费用


42,318



42,216


无形资产摊销


1,202



824


重组费用


-



2,401


减值与剥离费用


-



147


营业利润


31,132



28,662






融资成本,净额


2,770



3,697


其他费用,净额


487



991


所得税费用前的收益


27,875



23,974






所得税费用


6,152



5,669


持续经营的净收益


21,723



18,305


剥离业务的损失, 扣除所得税


-



(567

)

净收益

$

21,723


$

17,738







来自持续经营的每股收益





基本

$

0.40


$

0.34


稀释


0.40



0.33







来自持续经营亏损的每股收益





基本

$

-


$

(0.01

)

稀释


-



(0.01

)






每股收益





基本

$

0.40


$

0.33


稀释


0.40



0.32







加权平均流通普通股股数





基本


54,242



54,527


稀释


54,812



55,008



































































































































































































































































































Enerpac Tool Group Corp.



Condensed Consolidated Statements of Cash Flows



(In thousands)



(Unaudited)








Three Months Ended




November 30,



November 30,





2024






2023




Operating Activities





Cash provided by (used in) operating activities - continuing operations


8,649




(3,917

)

Cash used in operating activities - discontinued operations


-




(2,758

)

Cash provided by (used in) operating activities

$

8,649



$

(6,675

)






Investing Activities





Capital expenditures


(5,857

)



(1,567

)

Purchase of business assets


-




(1,027

)

Cash paid for business acquisitions, net of cash acquired


(27,196

)



-


Cash used in investing activities - continuing operations

$

(33,053

)


$

(2,594

)

Cash used in investing activities

$

(33,053

)


$

(2,594

)






Financing Activities





Borrowings on revolving credit facility


14,421




39,000


Principal repayments on revolving credit facility


(14,421

)



(8,000

)

Principal repayments on term loan


(1,250

)



(625

)

Purchase of treasury shares


(4,379

)



(26,116

)

Stock options, taxes paid related to the net share settlement of equity awards & other


(4,987

)



236


Payment of cash dividend


(2,167

)



(2,178

)

Cash (used in) provided by financing activities - continuing operations

$

(12,783

)


$

2,317


Cash (used in) provided by financing activities

$

(12,783

)


$

2,317






Effect of exchange rate changes on cash


826




493






Net decrease from cash and cash equivalents

$

(36,361

)


$

(6,459

)

Cash and cash equivalents - beginning of period


167,094




154,415


Cash and cash equivalents - end of period

$

130,733



$

147,956



Enerpac Tool集团公司。



简明合并现金流量表



(以千计)



(未经审计)








截至三个月




11月30日,



11月30日,





2024






2023




经营活动





持续经营活动提供(使用)现金


8,649




(3,917

)

终止经营活动使用现金


-




(2,758

)

经营活动产生的现金流量(使用的现金)

$

8,649



$

(6,675

)






投资活动





资本支出


(5,857

)



(1,567

)

购买业务资产


-




(1,027

)

购置业务所支付的现金,扣除所获得现金


(27,196

)



-


在持续经营中用于投资活动的现金

$

(33,053

)


$

(2,594

)

用于投资活动的现金

$

(33,053

)


$

(2,594

)






融资活动





循环信贷设施的借款


14,421




39,000


循环信贷设施的本金还款


(14,421

)



(8,000

)

定期贷款的本金还款


(1,250

)



(625

)

购买库藏股


(4,379

)



(26,116

)

股票期权,因净股票结算股权奖励而支付的税款及其他


(4,987

)



236


现金股息的支付


(2,167

)



(2,178

)

融资活动产生的现金流(用于)- 持续经营

$

(12,783

)


$

2,317


融资活动产生的现金流(用于)

$

(12,783

)


$

2,317






汇率变化对现金的影响


826




493






现金及现金等价物的净减少

$

(36,361

)


$

(6,459

)

现金及现金等价物 - 期初余额


167,094




154,415


现金及现金等价物 - 期末

$

130,733



$

147,956













































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































Enerpac Tool Group Corp.



Supplemental Unaudited Data



Reconciliation of GAAP Measures to Non-GAAP Measures for Continuing Operations



(In thousands)




Fiscal 2024




Fiscal 2025




Q1



Q2



Q3



Q4



TOTAL




Q1



Q2



Q3



Q4



TOTAL



Net Sales













Industrial Tools & Services Segment

$

137,035


$

134,822


$

145,936


$

153,360



$



571,153




$

140,134


$

-

$

-

$

-


$



140,134



Other


4,935



3,615



4,453



5,354




18,357





5,062



-


-


-



5,062




Enerpac Tool Group



$



141,970




$



138,437




$



150,389




$



158,714




$



589,510





$



145,196




$



-



$



-



$



-



$



145,196




















% Net Sales Growth (Decline) Year over Year












Industrial Tools & Services Segment


7.6

%


3.0

%


1.3

%


0.3

%



2.9



%




2.3

%


-


-


-



2.3



%


Other


-59.2

%


-67.3

%


-63.3

%


-31.0

%



-57.3



%




2.6

%


-


-


-



2.6



%



Enerpac Tool Group




1.9



%




-2.5



%




-3.8



%




-1.2



%




-1.5



%





2.3



%




-




-




-




2.3



%



















Adjusted Selling, general and administrative expenses








Selling, general and administrative expenses

$

42,216


$

40,723


$

42,101


$

43,524



$



168,565




$

42,318


$

-

$

-

$

-


$



42,318



M&A charges


-



-



-



(121

)



(121



)




(152

)


-


-


-



(152



)


ASCEND transformation program charges


(1,093

)


(1,370

)


(1,457

)


(2,109

)



(6,029



)




-



-


-


-



-




Adjusted Selling, general and administrative expenses



$



41,123




$



39,353




$



40,644




$



41,294




$



162,415





$



42,166




$



-



$



-



$



-



$



42,166




















Adjusted Selling, general and administrative expenses %







Enerpac Tool Group



29.0

%


28.4

%


27.0

%


26.0

%



27.6



%




29.0

%


-


-


-



29.0



%



















Adjusted Operating profit

















Operating profit

$

28,662


$

29,521


$

33,363


$

30,040



$



121,587




$

31,132


$

-

$

-

$

-


$



31,132



Impairment & divestiture charges


147



-



-



-




147





-



-


-


-



-



Restructuring charges (1)


2,401



398



1,595



3,450




7,843





-



-


-


-



-



M&A charges


-



-



-



121




121





152



-


-


-



152



ASCEND transformation program charges


1,229



1,607



2,042



2,168




7,047





-



-


-


-



-




Adjusted Operating profit



$



32,439




$



31,526




$



37,000




$



35,779




$



136,745





$



31,284




$



-



$



-



$



-



$



31,284




















Adjusted Operating profit by Segment









Industrial Tools & Services Segment

$

38,470


$

38,909


$

43,648


$

42,989



$



164,016




$

38,074


$

-

$

-

$

-


$



38,074



Other


2,118



(79

)


1,284



1,120




4,443





1,319



-


-


-



1,319



Corporate / General


(8,149

)


(7,304

)


(7,932

)


(8,330

)



(31,714



)




(8,109

)


-


-


-



(8,109



)



Adjusted operating profit



$



32,439




$



31,526




$



37,000




$



35,779




$



136,745





$



31,284




$



-



$



-



$



-



$



31,284




















Adjusted Operating profit %














Industrial Tools & Services Segment


28.1

%


28.9

%


29.9

%


28.0

%



28.7



%




27.2

%


-


-


-



27.2



%


Other


42.9

%


-2.2

%


28.8

%


20.9

%



24.2



%




26.1

%


-


-


-



26.1



%



Adjusted Operating Profit %




22.8



%




22.8



%




24.6



%




22.5



%




23.2



%





21.5



%




-




-




-




21.5



%















EBITDA from Continuing Operations (2)










Net earnings from continuing operations

$

18,305


$

17,871


$

22,621


$

23,409



$



82,207




$

21,723


$

-

$

-

$

-


$



21,723



Financing costs, net


3,697



3,711



3,385



2,731




13,524





2,770



-


-


-



2,770



Income tax expense


5,669



7,396



6,813



3,435




23,312





6,152



-


-


-



6,152



Depreciation & amortization


3,426



3,328



3,216



3,304




13,275





3,514



-


-


-



3,514




EBITDA



$



31,097




$



32,306




$



36,035




$



32,879




$



132,318





$



34,159




$



-



$



-



$



-



$



34,159




















Adjusted EBITDA












EBITDA

$

31,097


$

32,306


$

36,035


$

32,879



$



132,318




$

34,159


$

-

$

-

$

-


$



34,159



Impairment & divestiture charges


147



-



-



-




147





-



-


-


-



-



Restructuring charges (1)


2,401



398



1,595



3,450




7,843





-



-


-


-



-



M&A charges


-



-



-



121




121





152



-


-


-



152



ASCEND transformation program charges


1,229



1,607



2,042



2,168




7,047





-



-


-


-



-




















Adjusted EBITDA



$



34,874




$



34,311




$



39,672




$



38,618




$



147,476





$



34,311




$



-



$



-



$



-



$



34,311




















Adjusted EBITDA by Segment









Industrial Tools & Services Segment

$

40,880


$

41,443


$

45,706


$

45,629



$



173,659




$

40,807


$

-

$

-

$

-


$



40,807



Other


2,324



141



1,497



1,367




5,330





1,546



-


-


-



1,546



Corporate / General


(8,330

)


(7,273

)


(7,531

)


(8,378

)



(31,513



)




(8,042

)


-


-


-



(8,042



)



Adjusted EBITDA



$



34,874




$



34,311




$



39,672




$



38,618




$



147,476





$



34,311




$



-



$



-



$



-



$



34,311




















Adjusted EBITDA %

















Industrial Tools & Services Segment


29.8

%


30.7

%


31.3

%


29.8

%



30.4



%




29.1

%


-


-


-



29.1



%


Other


47.1

%


3.9

%


33.6

%


25.5

%



29.0



%




30.5

%


-


-


-



30.5



%



Adjusted EBITDA %




24.6



%




24.8



%




26.4



%




24.3



%




25.0



%





23.6



%




-




-




-




23.6



%














Notes:












(1) Approximately $0.4 million of the Q4 fiscal 2024 restructuring charges were recorded in cost of products sold.

(2) EBITDA represents net earnings from continuing operations before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation.


Enerpac Tool集团公司。



补充未经审计的数据



持续运营的GAAP指标与非GAAP指标的对账



(以千计)




2024财年




2025财年




第一季度



第二季度



第三季度



第四季度



总计




第一季度



第二季度



第三季度



第四季度



总计



净销售额













工业工具与服务细分市场

$

137,035


$

134,822


$

145,936


$

153,360



$



571,153




$

140,134


$

-

$

-

$

-


$



140,134



其他


4,935



3,615



4,453



5,354




18,357





5,062



-


-


-



5,062




Enerpac Tool Group



$



141,970




$



138,437




$



150,389




$



158,714




$



589,510





$



145,196




$



-



$



-



$



-



$



145,196




















% 年销售增长(下降)同比












工业工具与服务部门


7.6

%


3.0

%


1.3

%


0.3

%



2.9



%




2.3

%


-


-


-



2.3



%


其他


-59.2

%


-67.3

%


-63.3

%


-31.0

%



-57.3



%




2.6

%


-


-


-



2.6



%



Enerpac Tool Group




1.9



%




-2.5



%




-3.8



%




-1.2



%




-1.5



%





2.3



%




-




-




-




2.3



%



















调整后的销售、一般和行政费用








销售、一般和管理费用

$

42,216


$

40,723


$

42,101


$

43,524



$



168,565




$

42,318


$

-

$

-

$

-


$



42,318



并购费用


-



-



-



(121

)



(121



)




(152

)


-


-


-



(152



)


ASCEND转型计划费用


(1,093

)


(1,370

)


(1,457

)


(2,109

)



(6,029



)




-



-


-


-



-




调整后的销售、一般和管理费用



$



41,123




$



39,353




$



40,644




$



41,294




$



162,415





$



42,166




$



-



$



-



$



-



$



42,166




















调整后的销售、管理和行政费用百分比







Enerpac Tool集团



29.0

%


28.4

%


27.0

%


26.0

%



27.6



%




29.0

%


-


-


-



29.0



%



















调整后的营业利润

















营业利润

$

28,662


$

29,521


$

33,363


$

30,040



$



121,587




$

31,132


$

-

$

-

$

-


$



31,132



减值与剥离费用


147



-



-



-




147





-



-


-


-



-



重组费用 (1)


2,401



398



1,595



3,450




7,843





-



-


-


-



-



并购费用


-



-



-



121




121





152



-


-


-



152



ASCEND 转型计划费用


1,229



1,607



2,042



2,168




7,047





-



-


-


-



-




调整后的营业利润



$



32,439




$



31,526




$



37,000




$



35,779




$



136,745





$



31,284




$



-



$



-



$



-



$



31,284




















按部门调整后的营业利润









工业工具与服务板块

$

38,470


$

38,909


$

43,648


$

42,989



$



164,016




$

38,074


$

-

$

-

$

-


$



38,074



其他


2,118



(79

)


1,284



1,120




4,443





1,319



-


-


-



1,319



企业 / 综合


(8,149

)


(7,304

)


(7,932

)


(8,330

)



(31,714



)




(8,109

)


-


-


-



(8,109



)



调整后的营业利润



$



32,439




$



31,526




$



37,000




$



35,779




$



136,745





$



31,284




$



-



$



-



$



-



$



31,284




















调整后的营业利润百分比














工业工具与服务部门


28.1

%


28.9

%


29.9

%


28.0

%



28.7



%




27.2

%


-


-


-



27.2



%


其他


42.9

%


-2.2

%


28.8

%


20.9

%



24.2



%




26.1

%


-


-


-



26.1



%



调整后的营业利润百分比




22.8



%




22.8



%




24.6



%




22.5



%




23.2



%





21.5



%




-




-




-




21.5



%















持续经营的EBITDA (2)










持续经营的净收益

$

18,305


$

17,871


$

22,621


$

23,409



$



82,207




$

21,723


$

-

$

-

$

-


$



21,723



融资成本,净值


3,697



3,711



3,385



2,731




13,524





2,770



-


-


-



2,770



所得税费用


5,669



7,396



6,813



3,435




23,312





6,152



-


-


-



6,152



折旧及摊销


3,426



3,328



3,216



3,304




13,275





3,514



-


-


-



3,514




息税折旧摊销前利润



$



31,097




$



32,306




$



36,035




$



32,879




$



132,318





$



34,159




$



-



$



-



$



-



$



34,159




















调整后的EBITDA












息税折旧摊销前利润

$

31,097


$

32,306


$

36,035


$

32,879



$



132,318




$

34,159


$

-

$

-

$

-


$



34,159



减值和剥离费用


147



-



-



-




147





-



-


-


-



-



重组费用 (1)


2,401



398



1,595



3,450




7,843





-



-


-


-



-



并购费用


-



-



-



121




121





152



-


-


-



152



ASCEND转型计划费用


1,229



1,607



2,042



2,168




7,047





-



-


-


-



-




















调整后的EBITDA



$



34,874




$



34,311




$



39,672




$



38,618




$



147,476





$



34,311




$



-



$



-



$



-



$



34,311




















按部门调整后的EBITDA









工业工具和服务部门

$

40,880


$

41,443


$

45,706


$

45,629



$



173,659




$

40,807


$

-

$

-

$

-


$



40,807



其他


2,324



141



1,497



1,367




5,330





1,546



-


-


-



1,546



企业 / 综合


(8,330

)


(7,273

)


(7,531

)


(8,378

)



(31,513



)




(8,042

)


-


-


-



(8,042



)



调整后的EBITDA



$



34,874




$



34,311




$



39,672




$



38,618




$



147,476





$



34,311




$



-



$



-



$



-



$



34,311




















调整后的息税折旧摊销利润百分比

















工业工具与服务部门


29.8

%


30.7

%


31.3

%


29.8

%



30.4



%




29.1

%


-


-


-



29.1



%


其他


47.1

%


3.9

%


33.6

%


25.5

%



29.0



%




30.5

%


-


-


-



30.5



%



调整后的EBITDA百分比




24.6



%




24.8



%




26.4



%




24.3



%




25.0



%





23.6



%




-




-




-




23.6



%














备注:












(1) 约40万的2024财年第四季度重组费用已计入销售成本。

(2) EBITDA表示持续运营的净收益,在融资成本、净收入税费用和折旧及摊销之前。EBITDA和调整后的EBITDA并不是根据公认会计原则("GAAP")计算的。然而,EBITDA和调整后的EBITDA计算中包含的金额源于合并损益表中包含的金额。EBITDA和调整后的EBITDA不应被视为净收益、营业利润或营业现金流的替代选择。公司披露EBITDA和调整后的EBITDA,因为它定期审查这些绩效指标。此外,许多我们的投资者和贷款方也使用EBITDA和调整后的EBITDA,并为了他们方便而呈现。所呈现的EBITDA和调整后的EBITDA指标可能并不总是可比于其他公司报告的类似标题的指标,因为计算组成部分的差异。
























































































































































































































































































































































































































































Enerpac Tool Group Corp.






Supplemental Unaudited Data






Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)





(In thousands)







Fiscal 2024




Fiscal 2025




Q1




Q1



Net Sales





Industrial Tools & Services Segment

$

137,035


$

140,134


Other


4,935



5,062



Enerpac Tool Group



$



141,970




$



145,196








Adjustment: Fx Impact on Net Sales





Industrial Tools & Services Segment

$

1,229


$

-


Other


-



-



Enerpac Tool Group



$



1,229




$



-








Adjustment: Impact from Divestitures or Acquisitions on Net Sales




Industrial Tools & Services Segment


-



(3,184

)

Other


-



-



Enerpac Tool Group



$



-




$



(3,184



)







Organic Sales by Segment (3)





Industrial Tools & Services Segment

$

138,264


$

136,950


Other


4,935



5,062



Enerpac Tool Group



$



143,199




$



142,012








Organic Sales Growth (Decline) %





Industrial Tools & Services Segment




-1.0

%

Other




2.6

%


Enerpac Tool Group






-0.8



%















Net Sales by Product Line





Product

$

109,856


$

111,149


Service


32,114



34,047



Enerpac Tool Group



$



141,970




$



145,196








Adjustment: Fx Impact on Net Sales





Product

$

1,115


$

-


Service


113



-



Enerpac Tool Group



$



1,229




$



-








Adjustment: Impact from Divestitures or Acquisitions on Net Sales




Product


-



(3,184

)

Service


-



-



Enerpac Tool Group



$



-




$



(3,184



)







Organic Sales by Product Line (3)





Product

$

110,971


$

107,965


Service


32,227



34,047



Enerpac Tool Group



$



143,199




$



142,012








Organic Sales Growth (Decline) %





Product




-2.7

%

Service




5.6

%


Enerpac Tool Group






-0.8



%






(3) Organic Sales is defined as sales excluding the impact to foreign currency changes and the impact from recent acquisitions and divestitures to net sales.


Enerpac Tool集团公司。






补充未经审计的数据






GAAP指标与非GAAP指标的调整(续)





(以千计)







2024财年




2025财年




第一季度




第一季度



净销售额





工业工具与服务部门

$

137,035


$

140,134


其他


4,935



5,062



Enerpac Tool集团



$



141,970




$



145,196








调整:汇率对净销售的影响





工业工具与服务部门

$

1,229


$

-


其他


-



-



Enerpac Tool集团



$



1,229




$



-








调整:剥离或收购对净销售的影响




工业工具与服务部门


-



(3,184

)

其他


-



-



Enerpac Tool Group



$



-




$



(3,184



)







按板块划分的有机销售 (3)





工业工具与服务板块

$

138,264


$

136,950


其他


4,935



5,062



Enerpac Tool Group



$



143,199




$



142,012








有机销售增长(下降)%





工业工具与服务部门




-1.0

%

其他




2.6

%


Enerpac Tool集团






-0.8



%















按产品线划分的净销售额





产品

$

109,856


$

111,149


服务


32,114



34,047



Enerpac Tool Group



$



141,970




$



145,196








调整:汇率对净销售的影响





产品

$

1,115


$

-


服务


113



-



Enerpac Tool Group



$



1,229




$



-








调整:剥离或收购对净销售额的影响




产品


-



(3,184

)

服务


-



-



Enerpac Tool集团



$



-




$



(3,184



)







按产品线分类的有机销售(3)





产品

$

110,971


$

107,965


服务


32,227



34,047



Enerpac Tool集团



$



143,199




$



142,012








有机销售增长(下降)%





产品




-2.7

%

服务




5.6

%


Enerpac Tool集团






-0.8



%






(3) 有机销售是指排除外汇变动影响和最近收购及剥离对净销售额影响的销售。























































































































































































































































































































































































































































































































































































































































































































































































































































Enerpac Tool Group Corp.



Supplemental Unaudited Data



Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)



(In thousands, except for per share amounts)




Fiscal 2024




Fiscal 2025




Q1



Q2



Q3



Q4



TOTAL




Q1



Q2



Q3



Q4



TOTAL



Adjusted Earnings (4)








Net Earnings

$

17,738


$

17,817


$

25,778


$

24,416



$



85,749




$

21,723


$

-

$

-

$

-


$



21,723



(Loss) earnings from Discontinued Operations, net of income tax


(567

)


(54

)


3,157



1,007




3,542





-



-


-


-



-



Net Earnings from Continuing Operations

$

18,305


$

17,871


$

22,621


$

23,409



$



82,207




$

21,723


$

-

$

-

$

-


$



21,723



Impairment & divestiture charges


147



-



-



-




147





-



-


-


-



-



Restructuring charges (1)


2,401



398



1,595



3,450




7,843





-



-


-


-



-



M&A charges


-



-



-



121




121





152



-


-


-



152



ASCEND transformation program charges


1,229



1,607



2,042



2,168




7,047





-



-


-


-



-



Net tax effect of reconciling items above


(411

)


(185

)


(666

)


(1,683

)



(2,945



)




(4

)


-


-


-



(4



)


Other income tax expense


-



137



-



-




137





-



-


-


-



-




Adjusted Net Earnings from Continuing Operations



$



21,671




$



19,828




$



25,592




$



27,465




$



94,557





$



21,871




$



-



$



-



$



-



$



21,871
















Adjusted Diluted Earnings per share (4)








Net Earnings

$

0.32


$

0.33


$

0.47


$

0.44



$



1.56




$

0.40


$

-

$

-

$

-


$



0.40



(Loss) earnings from Discontinued Operations, net of income tax


(0.01

)


(0.00

)


0.06



0.02




0.06





-



-


-


-



-



Net Earnings from Continuing Operations

$

0.33


$

0.33


$

0.41


$

0.43



$



1.50




$

0.40


$

-

$

-

$

-


$



0.40



Impairment & divestiture charges, net of tax effect


0.00



-



-



-




0.00





-



-


-


-



-



Restructuring charges (1), net of tax effect


0.04



0.00



0.02



0.04




0.11





-



-


-


-



-



M&A charges, net of tax effect


-



-



-



0.00




0.00





0.00



-


-


-



0.00



ASCEND transformation program charges, net of tax effect


0.02



0.03



0.03



0.03




0.11





-



-


-


-



-



Other income tax expense


-



0.00



-



-




0.00





-



-


-


-



-




Adjusted Diluted Earnings per share from Continuing Operations



$



0.39




$



0.36




$



0.47




$



0.50




$



1.72





$



0.40




$



-



$



-



$



-



$



0.40
















Free Cash Flow












Cash (used in) provided by operating activities

$

(6,675

)

$

13,327


$

30,306


$

44,361



$



81,319




$

8,649






$



8,649



Capital expenditures


(1,567

)


(1,585

)


(1,818

)


(6,441

)



(11,411



)




(5,857

)






(5,857



)



Free Cash Flow



$



(8,242



)



$



11,742




$



28,488




$



37,920




$



69,908





$



2,792




$



-



$



-



$



-



$



2,792
















Notes continued:


(4) Adjusted earnings from continuing operations and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies.














For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding. With respect to the earnings per share reconciliations the impact of share dilution on the calculation of the net earnings or loss per share and discontinued operations per share may result in the summation of these components not equaling the total earnings per share from continuing operations.



Enerpac Tool Group CORP.



补充未经审计的数据



GAAP指标与非GAAP指标的调节(续)



(以千为单位,除每股金额外)




2024财年




2025财年




第一季度



第二季度



第三季度



第四季度



总计




第一季度



第二季度



第三季度



第四季度



总计



调整后的收益 (4)








净利润

$

17,738


$

17,817


$

25,778


$

24,416



$



85,749




$

21,723


$

-

$

-

$

-


$



21,723



(损失)停业业务的收益,扣除所得税后


(567

)


(54

)


3,157



1,007




3,542





-



-


-


-



-



持续经营净收益

$

18,305


$

17,871


$

22,621


$

23,409



$



82,207




$

21,723


$

-

$

-

$

-


$



21,723



减值和剥离费用


147



-



-



-




147





-



-


-


-



-



重组费用 (1)


2,401



398



1,595



3,450




7,843





-



-


-


-



-



并购费用


-



-



-



121




121





152



-


-


-



152



ASCEND转型项目费用


1,229



1,607



2,042



2,168




7,047





-



-


-


-



-



上述调整项目的净税务影响


(411

)


(185

)


(666

)


(1,683

)



(2,945



)




(4

)


-


-


-



(4



)


其他所得税费用


-



137



-



-




137





-



-


-


-



-




调整后的持续经营净收益



$



21,671




$



19,828




$



25,592




$



27,465




$



94,557





$



21,871




$



-



$



-



$



-



$



21,871
















调整后的摊薄每股收益 (4)








净利润

$

0.32


$

0.33


$

0.47


$

0.44



$



1.56




$

0.40


$

-

$

-

$

-


$



0.40



(亏损)停业经营的收益,扣除所得税


(0.01

)


(0.00

)


0.06



0.02




0.06





-



-


-


-



-



持续经营的净收益

$

0.33


$

0.33


$

0.41


$

0.43



$



1.50




$

0.40


$

-

$

-

$

-


$



0.40



减值和剥离费用,已税后影响


0.00



-



-



-




0.00





-



-


-


-



-



重组费用(1),扣除税收影响后


0.04



0.00



0.02



0.04




0.11





-



-


-


-



-



并购费用,税后净额


-



-



-



0.00




0.00





0.00



-


-


-



0.00



ASCEND转型计划费用,扣除税收影响


0.02



0.03



0.03



0.03




0.11





-



-


-


-



-



其他所得税费用


-



0.00



-



-




0.00





-



-


-


-



-




持续经营调整后摊薄每股收益



$



0.39




$



0.36




$



0.47




$



0.50




$



1.72





$



0.40




$



-



$



-



$



-



$



0.40
















自由现金流












经营活动产生的现金(使用)或提供

$

(6,675

)

$

13,327


$

30,306


$

44,361



$



81,319




$

8,649






$



8,649



资本支出


(1,567

)


(1,585

)


(1,818

)


(6,441

)



(11,411



)




(5,857

)






(5,857



)



自由现金流



$



(8,242



)



$



11,742




$



28,488




$



37,920




$



69,908





$



2,792




$



-



$



-



$



-



$



2,792
















备注续:


(4) 调整后的持续经营收益和调整后的摊薄每股收益代表经简明合并收益表净额和摊薄每股收益的收益,扣除用于可比性目的突出显示的项目的费用或信用。这些指标并不是根据公认会计原则(GAAP)计算的,不应被视为净收益或摊薄每股收益的替代品,也不应视为公司运营业绩的指标。然而,这种展示对投资者理解Enerpac Tool Group公司当前投资组合的经营业绩非常重要。














对于GAAP指标与非GAAP指标的所有调节,个别组件的总和可能由于四舍五入而不等于总数。关于每股收益调节,股份稀释对净收益或每股损失以及每股已终止运营的计算的影响可能导致这些组件的总和不等于来自持续经营的总每股收益。





































































































































Enerpac Tool Group Corp.





Supplemental Unaudited Data





Reconciliation of GAAP To Non-GAAP Guidance





(In millions)






Fiscal 2025




Low



High



Reconciliation of Continuing Operations GAAP Operating Profit




To Adjusted EBITDA (5)




GAAP Operating profit

$

135


$

147


Other expense, net


(1

)


(1

)

Depreciation & amortization


16



14


Adjusted EBITDA

$

150


$

160






Reconciliation of GAAP Cash Flow From Operations to Free Cash Flow



Cash provided by operating activities

$

61


$

76


Capital expenditures


24



19


Free Cash Flow

$

85


$

95






Notes continued:




(5) Management does not provide guidance on certain GAAP financial measures as we are unable to predict and estimate with certainty items such as potential impairments, refinancing costs, business divestiture gains/losses, discrete tax adjustments, or other items impacting GAAP financial metrics. As a result, we have included only those items about which we are aware and are reasonably likely to occur during the guidance period covered.


Enerpac Tool Group CORP.





补充未经审计的数据





GAAP与非GAAP指导的调节





(单位:百万)






2025财年












持续经营的GAAP营业利润的调解




调整后的EBITDA (5)




GAAP营业利润

$

135


$

147


其他费用,净额


(1

)


(1

)

折旧及摊销


16



14


调整后的EBITDA

$

150


$

160






GAAP经营活动现金流与自由现金流的调节



经营活动产生的现金

$

61


$

76


资本支出


24



19


自由现金流

$

85


$

95






持续的备注:




(5) 管理层不提供某些GAAP财务指标的指导,因为我们无法准确预测和估计潜在减值、再融资成本、业务剥离收益/损失、离散税务调整或其他影响GAAP财务指标的项目。因此,我们仅包括了我们了解并在指导期内合理可能发生的项目。


Contact:
Travis Williams
Senior Director, Investor Relations
+1.262.293.1912


联系:
Travis Williams
投资者关系高级总监
+1.262.293.1912



声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发