Strong Fourth Quarter Financial Performance Driven by Generally Improved Operating Conditions and Profitability
Improvements;
Utilized Strong Cash Flow Generation to Further Reduce Debt
MAYVILLE, Wis.
--(BUSINESS WIRE)--
Mayville Engineering Company
(NYSE: MEC) (the “Company” or “MEC”), a leading
U.S.
-based value added manufacturing partner that provides a broad range of prototyping and tooling, production
fabrication, coating, assembly and aftermarket services, today announced results for the fourth quarter and full
year ended
December 31, 2020
.
Fourth Quarter 2020 Highlights:
-
Produced net sales of
$95.3 million
-
Recorded net income of
$1.0 million
-
Generated Adjusted EBITDA of
$9.3 million
, or 9.8% of net sales
-
Reduced total funded debt to
$47.9 million
, resulting in a leverage ratio of 1.5x
“We executed effectively in the fourth quarter and were pleased with our performance, which, in many aspects, was a
significant improvement over our fourth quarter 2019 results,” noted
Robert D. Kamphuis
, Chairman, President and CEO. “As we look back at 2020, we are pleased with the way we reacted as the pandemic took
hold and our continued focus on optimizing our cost structure through facility and process improvements, as well as
fortifying our financial position. With market conditions continuing to stabilize, we are confident in our ability
to execute our strategy in 2021 as we pursue further productivity gains thru new technologies and automation and
explore growth opportunities.”
Fourth Quarter Results
Net sales were
$95.3 million
for the fourth quarter of 2020, as compared to
$102.3 million
for same prior year period. The decrease of
$7.0 million
was primarily attributable to manufacturing volume reductions across all end markets served, primarily related to
the pandemic. Despite the lower volumes, all customer relationships and manufacturing programs remain intact.
Manufacturing margins were
$11.0 million
for the fourth quarter of 2020, as compared to
$4.0 million
for the same prior year period. The increase of
$7.0 million
was driven by the successful implementation of cost reduction initiatives throughout the year, combined with
leveraging recent investments in technology and automation.
Profit sharing, bonuses, and deferred compensation expenses were
$3.4 million
for the fourth quarter of 2020 as compared to
$(0.2) million
for the same prior year period. The increase in current year expense was primarily driven by the re-establishment of
discretionary 401(k) accruals based on improving business conditions.
Other selling, general and administrative expenses were
$4.4 million
for the fourth quarter of 2020 compared to
$5.2 million
for the same prior year period, which included
$0.5 million
of one-time initial public offering and
Defiance Metal Products
(DMP) acquisition related expenses. Excluding the one-time items from the prior year, these expenses decreased by
$0.3 million
due to synergies achieved through the integration of DMP, lower travel expenses related to the pandemic, and other
cost savings initiatives.
Interest expense was
$0.6 million
for the fourth quarter of 2020 as compared to
$0.9 million
for the same prior year period. The decline was driven by lower debt levels and lower interest rates in the current
period.
Adjusted EBITDA and Adjusted EBITDA margin were
$9.3 million
and 9.8% for the fourth quarter of 2020, as compared to
$5.5 million
and 5.4% for the same prior year period, respectively. These increases are directly attributable to permanent cost
reduction initiatives, particularly the consolidation of the
Greenwood, SC
facility, and leveraging recent investments in technology and automation.
Balance Sheet and Liquidity
During 2020, the Company further strengthened its balance sheet by paying down debt by
$28.0 million
, which resulted in year-end total funded debt of
$47.9 million
, and a leverage ratio of approximately 1.5x, considerably lower than the current covenant threshold of 4.25x.
Capital expenditures were
$7.8 million
for the full year 2020, as compared to
$25.8 million
for the full year 2019. The
$18.0 million
decrease is due to a focus on debt reduction and to leveraging our previous investments in new technology and
automation.
CFO,
Todd Butz
stated, “As market dynamics improved during the second half of 2020, we methodically paid down debt, further
strengthening our balance sheet. From a financial and operating perspective, we are well positioned to execute our
strategy in 2021 and beyond.”
Outlook
Based on the ongoing economic uncertainty related to the pandemic, and consistent with most of our customers, the
Company is not providing a financial outlook for 2021.
Kamphuis commented, “We are encouraged by the generally improving conditions in our end markets, and have made
significant strides over the past year, through cost optimization and our investments in automation and technology.
These improvements are sustainable, providing a clear path to our goal of 15% Adjusted EBITDA margins when
manufacturing volumes return to pre-pandemic levels in the years ahead. We believe that we are in a strong position
to sustain our recent performance in the coming quarters and improve upon our full year 2020 results in 2021. Of
course, if 2020 taught us anything, it is to expect the unexpected, and our plans are dependent on a stable economic
environment, and improving pandemic conditions as the year unfolds. We would like to commend our dedicated employees
who battled through a tough year and ensured we responded quickly and effectively during the second half of the year
as conditions started to improve.”
Conference Call
The Company will host a conference call on
Wednesday, March 3rd, 2021
at
10:00 a.m. Eastern Time
(
9:00 a.m. Central Time
).
For a live Internet webcast of the conference call, visit
www.mecinc.com
and click on the link to the live webcast on the Investors page.
For telephone access to the conference, call (888) 349-0091 within
the United States
, call (855)-669-9657 within
Canada
, or +1 (412) 317-0780 from outside
the United States
and
Canada
.
Forward Looking Statements
This press-release includes forward-looking statements that reflect plans, estimates and beliefs. Such statements
involve risk and uncertainties. Actual results may differ materially from those contemplated by these
forward-looking statements as a result of various factors. Important factors that could cause actual results or
events to differ materially from those expressed in forward-looking statements include, but are not limited to: the
negative impacts the coronavirus (COVID-19) has had and will continue to have on our business, financial condition,
cash flows, results of operations and supply chain (including future uncertain impacts); failure to compete
successfully in our markets; risks relating to developments in the industries in which our customers operate; our
ability to maintain our manufacturing, engineering and technological expertise; the loss of any of our large
customers or the loss of their respective market shares; risks related to scheduling production accurately and
maximizing efficiency; our ability to realize net sales represented by our awarded business; our ability to
successfully identify or integrate acquisitions; risks related to entering new markets; our ability to develop new
and innovative processes and gain customer acceptance of such processes; our ability to recruit and retain our key
executive officers, managers and trade-skilled personnel; risks related to our information technology systems and
infrastructure; manufacturing risks, including delays and technical problems, issues with third-party suppliers,
environmental risks and applicable statutory and regulatory requirements; political and economic developments,
including foreign trade relations and associated tariffs; volatility in the prices or availability of raw materials
critical to our business; results of legal disputes, including product liability, intellectual property infringement
and other claims; risks associated with our capital-intensive industry; risks related to our treatment as an
S Corporation
prior to the consummation of our initial public offering; risks related to our employee stock ownership plan’s
treatment as a tax-qualified retirement plan; and other factors described in “Risk Factors” in Part I, Item 1A of
our Annual Report on Form 10-K for the year ended
December 31, 2019
, as such were previously supplemented and amended in Part II, Item 1A of our Quarterly Report on Form 10-Q for the
quarterly period ended
March 31, 2020
and which may be further amended or supplemented by subsequent Quarterly Reports on Form 10-Q or other reports filed
with the
Securities and Exchange Commission
. This discussion should be read in conjunction with our audited consolidated financial statements included in our
previously filed Annual Report on Form 10-K for the year ended
December 31, 2019
and in our to be filed Annual Report on Form 10-K for the year ended
December 31, 2020
. We undertake no obligation to update or revise any forward-looking statements after the date on which any such
statement is made, whether as a result of new information, future events or otherwise, except as required by federal
securities laws.
About
Mayville Engineering Company
Founded in 1945, MEC is a leading
U.S.
-based value-added manufacturing partner that provides a broad range of prototyping and tooling, production
fabrication, coating, assembly and aftermarket component. Our customers operate in diverse end markets, including
heavy- and medium-duty commercial vehicle, construction & access equipment, powersports, agriculture, military and
other end markets. Along with process engineering and development services, MEC maintains an extensive manufacturing
infrastructure with 19 facilities in operation across seven states. These facilities make it possible to offer
conventional and CNC (computer numerical control) stamping, shearing, fiber laser cutting, forming, drilling,
tapping, grinding, tube bending, machining, welding, assembly and logistic services. MEC also possesses a broad
range of finishing capabilities including shot blasting, e-coating, powder coating, wet spray and military grade
chemical agent resistant coating (CARC) painting.
Use of Non-GAAP Financial Measures
This press release contains financial information calculated in a manner other than in accordance with
U.S
generally accepted accounting principles (“GAAP”).
The non-GAAP measures used in this press release are EBITDA, EBITDA Margin, Adjusted EBITDA and Adjusted EBITDA
Margin.
EBITDA represents net income before interest expense, provision (benefit) for income taxes, depreciation, and
amortization. EBITDA Margin represents EBITDA as a percentage of net sales for each period. Adjusted EBITDA
represents EBITDA before transaction fees incurred in connection with the DMP acquisition and our initial public
offering (IPO), the loss on debt extinguishment relating to our
December 2018
credit agreement, non-cash purchase accounting charges including costs recognized on the step-up of acquired
inventory and contingent consideration fair value adjustments, one-time increases in deferred compensation and long
term incentive plan expenses related to the IPO, stock-based compensation and restructuring expenses related to the
closure of the
Greenwood
facility. Adjusted EBITDA Margin represents Adjusted EBITDA as a percentage of net sales for each period. These
metrics are supplemental measures of our operating performance that are neither required by, nor presented in
accordance with, GAAP. These measures should not be considered as an alternative to net income or any other
performance measure derived in accordance with GAAP as an indicator of our operating performance. We present
Adjusted EBITDA and Adjusted EBITDA Margin as management uses these measures as key performance indicators, and we
believe they are measures frequently used by securities analysts, investors and other parties to evaluate companies
in our industry. These measures have limitations as analytical tools and should not be considered in isolation or as
substitutes for analysis of our results as reported under GAAP.
Our calculation of EBITDA, EBITDA Margin, Adjusted EBITDA and Adjusted EBITDA Margin may not be comparable to the
similarly named measures reported by other companies. Potential differences between our measures of EBITDA and
Adjusted EBITDA compared to other similar companies’ measures of EBITDA and Adjusted EBITDA may include differences
in capital structure and tax positions.
Please reference our reconciliation of net income, the most directly comparable measure calculated in accordance
with GAAP, to EBITDA and Adjusted EBITDA, and the calculation of EBITDA Margin and Adjusted EBITDA Margin included
in this press release.
|
Mayville Engineering Company, Inc.
|
|
Consolidated Balance Sheet
|
|
(in thousands, except share amounts)
|
|
|
|
|
|
|
| |
|
|
|
December 31
,
|
|
|
December 31
,
|
|
|
|
|
2020
|
|
|
2019
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
121
|
|
|
$
|
1
|
|
|
Receivables, net of allowances for doubtful accounts of
$1,298
as of
December 31, 2020
and
$526
as of
December 31, 2019
|
|
|
42,080
|
|
|
|
40,188
|
|
|
Inventories, net
|
|
|
41,366
|
|
|
|
45,692
|
|
|
Tooling in progress
|
|
|
3,126
|
|
|
|
1,589
|
|
|
Prepaid expenses and other current assets
|
|
|
2,555
|
|
|
|
3,007
|
|
|
Total current assets
|
|
|
89,248
|
|
|
|
90,477
|
|
|
Property, plant and equipment, net
|
|
|
106,688
|
|
|
|
125,063
|
|
|
Assets held for sale
|
|
|
3,552
|
|
|
|
—
|
|
|
Goodwill
|
|
|
71,535
|
|
|
|
71,535
|
|
|
Intangible assets-net
|
|
|
61,467
|
|
|
|
72,173
|
|
|
Capital lease, net
|
|
|
2,581
|
|
|
|
3,227
|
|
|
Other long-term assets
|
|
|
3,462
|
|
|
|
1,107
|
|
|
Total
|
|
|
338,533
|
|
|
|
363,582
|
|
|
LIABILITIES, TEMPORARY EQUITY, AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
33,495
|
|
|
|
32,173
|
|
|
Current portion of capital lease obligation
|
|
|
626
|
|
|
|
598
|
|
|
Accrued liabilities:
|
|
|
|
|
|
|
|
|
|
Salaries, wages, and payroll taxes
|
|
|
10,190
|
|
|
|
5,752
|
|
|
Profit sharing and bonus
|
|
|
3,089
|
|
|
|
6,229
|
|
|
Other current liabilities
|
|
|
5,340
|
|
|
|
3,439
|
|
|
Total current liabilities
|
|
|
52,740
|
|
|
|
48,191
|
|
|
Bank revolving credit notes
|
|
|
45,257
|
|
|
|
72,572
|
|
|
Capital lease obligation, less current maturities
|
|
|
2,061
|
|
|
|
2,687
|
|
|
Deferred compensation and long-term incentive, less current portion
|
|
|
25,631
|
|
|
|
24,949
|
|
|
Deferred income tax liability
|
|
|
11,887
|
|
|
|
14,188
|
|
|
Other long-term liabilities
|
|
|
100
|
|
|
|
100
|
|
|
Total liabilities
|
|
|
137,676
|
|
|
|
162,687
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
Common shares, no par value, 75,000,000 authorized, 21,093,035 shares issued at
December 31, 2020
and 20,845,693 at
December 31, 2019
|
|
|
—
|
|
|
|
—
|
|
|
Additional paid-in-capital
|
|
|
190,793
|
|
|
|
183,687
|
|
|
Retained earnings
|
|
|
14,998
|
|
|
|
22,090
|
|
|
Treasury
shares at cost, 1,033,645 shares at
December 31, 2020
and 1,213,482 at
December 31, 2019
|
|
|
(4,934
|
)
|
|
|
(4,882
|
)
|
|
Total shareholders’ equity
|
|
|
200,857
|
|
|
|
200,895
|
|
|
Total
|
|
$
|
338,533
|
|
|
$
|
363,582
|
|
|
|
|
|
|
|
|
|
|
|
|
Mayville Engineering Company, Inc.
|
|
Consolidated Statement of Net Income (Loss)
|
|
(in thousands, except share amounts and per share data)
|
|
|
|
|
|
|
| |
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31
,
|
|
|
December 31
,
|
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
|
Net sales
|
|
$
|
95,344
|
|
|
$
|
102,331
|
|
|
$
|
357,606
|
|
|
$
|
519,704
|
|
|
Cost of sales
|
|
|
84,267
|
|
|
|
98,297
|
|
|
|
326,105
|
|
|
|
460,986
|
|
|
Amortization of intangibles
|
|
|
2,676
|
|
|
|
2,677
|
|
|
|
10,706
|
|
|
|
10,706
|
|
|
Profit sharing, bonuses, and deferred compensation
|
|
|
3,443
|
|
|
|
(153
|
)
|
|
|
8,250
|
|
|
|
25,105
|
|
|
Employee stock ownership plan expense
|
|
|
—
|
|
|
|
953
|
|
|
|
—
|
|
|
|
5,453
|
|
|
Other selling, general and administrative expenses
|
|
|
4,402
|
|
|
|
5,170
|
|
|
|
19,043
|
|
|
|
25,466
|
|
|
Contingent consideration revaluation
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(6,054
|
)
|
|
Income (loss) from operations
|
|
|
556
|
|
|
|
(4,613
|
)
|
|
|
(6,498
|
)
|
|
|
(1,958
|
)
|
|
Interest expense
|
|
|
(558
|
)
|
|
|
(918
|
)
|
|
|
(2,668
|
)
|
|
|
(6,728
|
)
|
|
Loss on extinguishment of debt
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(154
|
)
|
|
Loss before taxes
|
|
|
(2
|
)
|
|
|
(5,530
|
)
|
|
|
(9,166
|
)
|
|
|
(8,840
|
)
|
|
Income tax benefit
|
|
|
(973
|
)
|
|
|
(3,857
|
)
|
|
|
(2,074
|
)
|
|
|
(4,088
|
)
|
|
Net income (loss) and comprehensive income (loss)
|
|
$
|
971
|
|
|
$
|
(1,673
|
)
|
|
$
|
(7,092
|
)
|
|
$
|
(4,753
|
)
|
|
Earnings (loss) per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to shareholders
|
|
$
|
971
|
|
|
$
|
(1,673
|
)
|
|
$
|
(7,092
|
)
|
|
$
|
(4,753
|
)
|
|
Basic and diluted earnings (loss) per share
|
|
$
|
0.05
|
|
|
$
|
(0.08
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.27
|
)
|
|
Basic and diluted weighted average shares outstanding
|
|
|
20,451,203
|
|
|
|
19,711,921
|
|
|
|
19,898,122
|
|
|
|
17,447,464
|
|
|
Tax-adjusted pro forma information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to shareholders
|
|
$
|
971
|
|
|
$
|
(1,673
|
)
|
|
$
|
(7,092
|
)
|
|
$
|
(4,753
|
)
|
|
Pro forma provision for income taxes
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
173
|
|
|
Pro forma net income (loss)
|
|
$
|
971
|
|
|
$
|
(1,673
|
)
|
|
$
|
(7,092
|
)
|
|
$
|
(4,926
|
)
|
|
Pro forma basic and diluted earnings (loss) per share
|
|
$
|
0.05
|
|
|
$
|
(0.08
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.28
|
)
|
|
Basic and diluted weighted average shares outstanding
|
|
|
20,451,203
|
|
|
|
19,711,921
|
|
|
|
19,898,122
|
|
|
|
17,447,464
|
|
Weighted average shares give effect to the issuance of a stock dividend of approximately 1,334.34-for-1 related to
the IPO.
Tax adjusted pro forma amounts reflect income tax adjustments as if the Company was a taxable entity as of the
beginning of 2019 using a 26% effective tax rate.
|
Mayville Engineering Company, Inc.
|
|
Consolidated Statement of Cash Flows
|
|
(in thousands)
|
|
|
|
| |
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31
,
|
|
|
|
|
2020
|
|
|
2019
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(7,092
|
)
|
|
$
|
(4,753
|
)
|
|
Adjustments to reconcile net income to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
21,383
|
|
|
|
22,296
|
|
|
Amortization
|
|
|
10,706
|
|
|
|
10,706
|
|
|
Allowance for doubtful accounts
|
|
|
772
|
|
|
|
284
|
|
|
Inventory excess and obsolescence reserve
|
|
|
80
|
|
|
|
(60
|
)
|
|
Stock-based compensation expense
|
|
|
4,732
|
|
|
|
3,486
|
|
|
Costs recognized on step-up of acquired inventory
|
|
|
|
|
|
|
395
|
|
|
Contingent consideration revaluation
|
|
|
|
|
|
|
(6,054
|
)
|
|
Loss (gain) on disposal of property, plant and equipment
|
|
|
667
|
|
|
|
(62
|
)
|
|
Deferred compensation and long-term incentive
|
|
|
682
|
|
|
|
11,598
|
|
|
Loss (gain) on extinguishment or forgiveness of debt
|
|
|
—
|
|
|
|
(367
|
)
|
|
Non-cash adjustments
|
|
|
358
|
|
|
|
(237
|
)
|
|
Changes in operating assets and liabilities – net of effects of acquisition:
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(2,664
|
)
|
|
|
11,853
|
|
|
Inventories
|
|
|
4,246
|
|
|
|
8,886
|
|
|
Tooling in progress
|
|
|
(1,537
|
)
|
|
|
729
|
|
|
Prepaids and other current assets
|
|
|
500
|
|
|
|
(1,358
|
)
|
|
Accounts payable
|
|
|
515
|
|
|
|
(11,010
|
)
|
|
Deferred income taxes
|
|
|
(4,857
|
)
|
|
|
(5,992
|
)
|
|
Accrued liabilities, excluding long-term incentive
|
|
|
8,032
|
|
|
|
(6,938
|
)
|
|
Net cash provided by operating activities
|
|
|
36,523
|
|
|
|
33,402
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Purchase of property, plant and equipment
|
|
|
(7,794
|
)
|
|
|
(25,797
|
)
|
|
Proceeds from sale of property, plant and equipment
|
|
|
2,020
|
|
|
|
76
|
|
|
Acquisitions, net of cash acquired
|
|
|
|
|
|
|
(2,369
|
)
|
|
Net cash used in investing activities
|
|
|
(5,774
|
)
|
|
|
(28,090
|
)
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Proceeds from bank revolving credit notes
|
|
|
267,169
|
|
|
|
442,154
|
|
|
Payments on bank revolving credit notes
|
|
|
(294,484
|
)
|
|
|
(429,211
|
)
|
|
Proceeds from issuance of other long-term debt
|
|
|
—
|
|
|
|
—
|
|
|
Repayments of other long-term debt
|
|
|
—
|
|
|
|
(120,046
|
)
|
|
Deferred financing costs
|
|
|
(207
|
)
|
|
|
—
|
|
|
Proceeds from IPO, net
|
|
|
—
|
|
|
|
101,763
|
|
|
Purchase of treasury stock
|
|
|
(2,509
|
)
|
|
|
(2,591
|
)
|
|
Payments on capital leases
|
|
|
(598
|
)
|
|
|
(469
|
)
|
|
Net cash provided by (used in) financing activities
|
|
|
(30,629
|
)
|
|
|
(8,400
|
)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
120
|
|
|
|
(3,088
|
)
|
|
Cash and cash equivalents, beginning of year
|
|
|
1
|
|
|
|
3,089
|
|
|
Cash and cash equivalents, end of year
|
|
$
|
121
|
|
|
$
|
1
|
|
|
Mayville Engineering Company, Inc.
|
|
Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA
|
|
(in thousands)
|
|
|
|
|
|
|
| |
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31
,
|
|
|
December 31
,
|
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
|
Net income (loss)
|
|
$
|
971
|
|
|
$
|
(1,673
|
)
|
|
$
|
(7,092
|
)
|
|
$
|
(4,753
|
)
|
|
Interest expense
|
|
|
558
|
|
|
|
918
|
|
|
|
2,668
|
|
|
|
6,728
|
|
|
Benefit for income taxes
|
|
|
(973
|
)
|
|
|
(3,857
|
)
|
|
|
(2,074
|
)
|
|
|
(4,088
|
)
|
|
Depreciation and amortization
|
|
|
7,755
|
|
|
|
8,350
|
|
|
|
32,089
|
|
|
|
33,002
|
|
|
EBITDA
|
|
|
8,311
|
|
|
|
3,738
|
|
|
|
25,591
|
|
|
|
30,890
|
|
|
Loss on the extinguishment of debt
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
154
|
|
|
Costs recognized on step-up of acquired inventory
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
395
|
|
|
Contingent consideration revaluation
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(6,054
|
)
|
|
Deferred compensation expense specific to IPO
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
10,159
|
|
|
Long term incentive plan expense specific to IPO
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
9,921
|
|
|
Other IPO and DMP acquisition related expenses
|
|
|
—
|
|
|
|
456
|
|
|
|
—
|
|
|
|
5,744
|
|
|
IPO stock-based compensation expense
|
|
|
—
|
|
|
|
725
|
|
|
|
1,029
|
|
|
|
1,871
|
|
|
Stock based compensation expense
|
|
|
1,013
|
|
|
|
627
|
|
|
|
3,703
|
|
|
|
1,616
|
|
|
Greenwood
restructuring charges
|
|
|
—
|
|
|
|
—
|
|
|
|
2,524
|
|
|
|
—
|
|
|
Adjusted EBITDA
|
|
$
|
9,324
|
|
|
$
|
5,546
|
|
|
$
|
32,847
|
|
|
$
|
54,696
|
|
|
Net sales
|
|
$
|
95,344
|
|
|
$
|
102,331
|
|
|
$
|
357,606
|
|
|
$
|
519,704
|
|
|
EBITDA Margin
|
|
|
8.7
|
%
|
|
|
3.7
|
%
|
|
|
7.2
|
%
|
|
|
5.9
|
%
|
|
Adjusted EBITDA Margin
|
|
|
9.8
|
%
|
|
|
5.4
|
%
|
|
|
9.2
|
%
|
|
|
10.5
|
%
|
View source version on
businesswire.com
:
https://www.businesswire.com/news/home/20210302005965/en/
Nathan Elwell
Lincoln Churchill Advisors
(847) 530-0249
nelwell@lincolnchurchilladvisors.com
Source:
Mayville Engineering Company