NPK Reports Third Quarter 2025 Results

Revenues increased 56% year-over-year; Company raises full-year revenue guidance to $268-$272 million; full-year Adjusted EBITDA updated to $71-$74 million

NPK International Inc. (NYSE: NPKI) (“NPK” or the “Company”) today announced results for the three and nine months ended September 30, 2025.

THIRD QUARTER 2025 RESULTS

(all comparisons versus the prior year period unless otherwise noted)

  • Revenues of $68.8 million, +56%; Rental revenues of $29.6 million, +57%
  • Operating income from continuing operations of $9.1 million, 13.2% operating margin
  • Income from continuing operations of $6.1 million, or $0.07 per diluted share
  • Adjusted EBITDA from Continuing Operations of $15.4 million, 22.3% Adjusted EBITDA margin
  • Total cash of $35.6 million and total debt of $9.5 million as of September 30, 2025
  • Cash flow from operating activities of $24.7 million; Free Cash Flow of $12.5 million

 

Third Quarter

 

 

 

(In millions)

 

2025

 

 

 

2024

 

 

Change

 

Revenues

$

68.8

 

 

$

44.2

 

 

$

24.6

 

Operating income from continuing operations

$

9.1

 

 

$

1.2

 

 

$

7.9

 

Adjusted EBITDA from continuing operations

$

15.4

 

 

$

7.5

 

 

$

7.9

 

Operating margin from continuing operations (%)

 

13.2

%

 

 

2.8

%

 

 

1040

bps

Adjusted EBITDA margin from continuing operations (%)

 

22.3

%

 

 

17.0

%

 

 

530

bps

Net cash provided by operating activities

$

24.7

 

 

$

2.8

 

 

$

21.9

 

Free Cash Flow

$

12.5

 

 

$

(5.6

)

 

$

18.1

 

MANAGEMENT COMMENTARY

“We delivered strong third-quarter results, with revenue increasing by 56%, driven by sustained demand growth in the power transmission market, and exceptional execution by our commercial sales and operational teams serving the largest and most complex utility projects,” said Matthew Lanigan, President and CEO of NPK. “Given the strengthening market outlook, we are raising our full-year capital expenditure plan by $10 million to align with expected demand growth in 2026 and have also accelerated planning efforts to expand our manufacturing capacity to support long-term growth.”

Lanigan continued, “One of our key competitive advantages is the scale and flexibility of our rental fleet, which enables us to respond rapidly to evolving customer needs. This advantage was again clearly demonstrated late in the quarter, as we successfully met customer demand for multiple large-scale project changes and extensions. While these short-notice changes introduced some operational inefficiencies and modest margin pressure in the quarter, our responsiveness further solidifies our customer relationships and market leadership while our full year and longer-term outlook for mid-30’s gross margin remains unchanged.”

“We remain in a strong financial position, with cash and available liquidity of nearly $180 million as of September 30, 2025, giving us significant flexibility to support our balanced capital allocation strategy and fund our growth initiatives,” Lanigan added. “Year-to-date, we have expanded our rental fleet by 13%, and our recent debottlenecking efforts have resulted in a 5% increase in production output — both critical steps toward supporting continued growth and enhancing operational efficiency.”

“We’re extremely proud of our performance through the first nine months of 2025, which reflects the dedication and hard work of our entire team,” Lanigan concluded. “We ended Q3 with record utilization levels, setting the stage for a strong finish to the year. As a result, we are raising our full-year financial guidance. We remain focused on executing our strategic priorities and are energized by the opportunities ahead.”

BUSINESS UPDATE

NPK’s business plan is designed to drive organic commercial growth within targeted, higher-margin product and rental markets; improve asset optimization and organizational efficiency; and pursue a capital allocation strategy that prioritizes investments with superior return profiles, together with a programmatic return of capital program.

Third quarter 2025 highlights include:

  • Strong customer demand continued for matting rental and related services. Revenues from specialty rental and related services were $44 million in the third quarter of 2025, with strong demand continuing in support of power transmission projects throughout the typically softer summer months. Revenues from product sales were $25 million for the third quarter of 2025, the Company’s strongest quarter of the year, primarily reflecting continued strength in demand from utility companies.
  • Improved operating efficiency. NPK remains focused on efficiency improvements and operating cost optimization across every aspect of its business. The Company continues to evaluate and execute actions intended to streamline the organization and its cost structure, while targeting SG&A as a percentage of revenue in the mid-teens by early 2026. During the third quarter of 2025, the Company began the rollout of a new cloud-based ERP system, which is expected to be substantially completed in the first quarter of 2026. In the third quarter of 2025, NPK’s SG&A as a percentage of revenue was 19.3%, which includes approximately $1 million in elevated costs related to performance-based incentives, along with $0.5 million in costs associated with strategic planning projects and the ERP rollout. The expense for performance-based incentives includes both long-term awards measured on the Company’s total shareholder return (“TSR”) relative to the designated peer group, as well as annual incentives tied to 2025 sales, profitability and other performance targets.
  • Robust return of capital program. During the third quarter of 2025, the Company used $3.4 million of cash to repurchase 0.4 million outstanding shares under the repurchase program.

FINANCIAL PERFORMANCE

In the third quarter of 2025, NPK generated income from continuing operations of $6.1 million, or $0.07 per diluted share, on total revenue of $68.8 million, compared to $14.9 million, or $0.17 per diluted share, on total revenue of $44.2 million, in the third quarter of 2024. Income from continuing operations for the third quarter of 2024 included an income tax benefit of $14.6 million primarily reflecting the release of valuation allowances on U.S. net operating losses and other tax credit carryforwards following the sale of the Fluids Systems business. Gross margin was 31.9% in the third quarter of 2025, compared to 27.5% in the prior year period. The Company reported Adjusted EBITDA from Continuing Operations of $15.4 million in the third quarter of 2025, or 22.3% of total revenue, compared to $7.5 million, or 17.0% of total revenue, in the prior year period.

Selling, general and administrative expenses were $13.3 million (19.3% of revenues) in the third quarter of 2025, compared to $11.0 million (24.9% of revenues) in the third quarter of 2024.

BALANCE SHEET AND LIQUIDITY

As of September 30, 2025, NPK remained in a net cash positive position, with total cash of $35.6 million, total debt of $9.5 million, and available liquidity under its senior secured revolving credit facility of $144 million.

Operating cash flow was $24.7 million in the third quarter of 2025. Capital investments used $12.2 million, net, primarily funding the expansion of the mat rental fleet to support increased customer demand, while $3.4 million was used to fund purchases under our repurchase program.

FINANCIAL GUIDANCE

The following forward-looking guidance reflects the Company’s current expectations and beliefs as of October 30, 2025, and is subject to change. The following statements apply only as of the date of this disclosure and are expressly qualified in their entirety by the cautionary statements included elsewhere in this document.

For the full year 2025, NPK currently anticipates the following:

  • Revenues in a range of $268 million to $272 million
  • Adjusted EBITDA in a range of $71 million to $74 million
  • Capital expenditures in a range of $45 million to $50 million

THIRD QUARTER 2025 RESULTS CONFERENCE CALL

A conference call will be held Friday, October 31, 2025 at 9:30 a.m. ET to review the Company’s financial results and conduct a question-and-answer session.

A webcast of the conference call will be available in the Investor Relations section of the Company’s website at www.npki.com. Individuals can also participate by teleconference dial-in. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.

To participate in the live teleconference:

Domestic Live:

800-715-9871

International Live:

646-307-1963

Conference ID:

8869084

To listen to a replay of the teleconference, which subsequently will be available through November 7, 2025:

Domestic Replay:

800-770-2030

International Replay:

647-362-9199

ABOUT NPK INTERNATIONAL

NPK International Inc. is a temporary worksite access solutions company that manufactures, sells, and rents recyclable composite matting products, along with a full suite of services, including planning, logistics, and site restoration. The Company delivers superior quality and reliability across critical infrastructure markets, including electrical transmission and distribution, oil and gas exploration, pipeline, renewable energy, petrochemical, construction, and other industries. For more information, visit our website at www.npki.com.

FORWARD-LOOKING STATEMENTS

This news release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. All statements other than statements of historical facts are forward-looking statements. Words such as “will,” “may,” “could,” “would,” “should,” “anticipates,” “believes,” “estimates,” “expects,” “plans,” “intends,” “guidance,” and similar expressions are intended to identify these forward-looking statements but are not the exclusive means of identifying them. These statements are not guarantees that our expectations will prove to be correct and involve a number of risks, uncertainties, and assumptions. Many factors, including those discussed more fully elsewhere in this release and in documents filed with the Securities and Exchange Commission by NPK, particularly its Annual Report on Form 10-K, and its Quarterly Reports on Form 10-Q, as well as others, could cause actual plans or results to differ materially from those expressed in, or implied by, these statements. These risk factors include, but are not limited to, risks related to our sale of the Fluids Systems business; our ability to generate organic growth; economic and market conditions that may impact our customers’ future spending; the effective management of our fleet, including our ability to properly manufacture, safeguard, and maintain our fleet; international operations; operating hazards present in our and our customers’ industries and substantial liability claims; our contracts that can be terminated or downsized by our customers without penalty; our product offering and market expansion; our ability to attract, retain, and develop qualified leaders, key employees, and skilled personnel; expanding our services in the utilities sector, which may require unionized labor; the price and availability of raw materials; inflation; capital investments and business acquisitions; market competition; technological developments and intellectual property; severe weather, natural disasters, and seasonality; public health crises, epidemics, and pandemics; our cost and continued availability of borrowed funds, including noncompliance with debt covenants; environmental laws and regulations; legal compliance; the inherent limitations of insurance coverage; income taxes; cybersecurity incidents or business system disruptions; activist stockholders that may attempt to effect changes at our Company or acquire control over our Company; share repurchases; and our amended and restated bylaws, which could limit our stockholders’ ability to obtain what such stockholders believe to be a favorable judicial forum for disputes with us or our directors, officers or other employees. We assume no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by securities laws. NPK’s filings with the Securities and Exchange Commission can be obtained at no charge at www.sec.gov, as well as through our website at www.npki.com.

 
NPK International Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

 

Three Months Ended

 

Nine Months Ended

(In thousands, except per share data)

September 30,

2025

 

June 30,

2025

 

September 30,

2024

 

September 30,

2025

 

September 30,

2024

Revenues

$

68,838

 

 

$

68,233

 

 

$

44,207

 

 

$

201,848

 

 

$

159,965

 

Cost of revenues

 

46,870

 

 

 

43,052

 

 

 

32,067

 

 

 

129,449

 

 

 

105,358

 

Selling, general and administrative expenses

 

13,279

 

 

 

13,657

 

 

 

11,005

 

 

 

38,682

 

 

 

35,335

 

Other operating (income) loss, net

 

(368

)

 

 

(105

)

 

 

(99

)

 

 

(497

)

 

 

(1,435

)

Operating income from continuing operations

 

9,057

 

 

 

11,629

 

 

 

1,234

 

 

 

34,214

 

 

 

20,707

 

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange (gain) loss

 

31

 

 

 

(626

)

 

 

(562

)

 

 

(909

)

 

 

170

 

Interest (income) expense, net

 

(47

)

 

 

1

 

 

 

943

 

 

 

(94

)

 

 

2,612

 

Income from continuing operations before income taxes

 

9,073

 

 

 

12,254

 

 

 

853

 

 

 

35,217

 

 

 

17,925

 

 

 

 

 

 

 

 

 

 

 

Provision (benefit) for income taxes from continuing operations

 

3,010

 

 

 

3,470

 

 

 

(14,016

)

 

 

9,995

 

 

 

(9,626

)

Income from continuing operations

 

6,063

 

 

 

8,784

 

 

 

14,869

 

 

 

25,222

 

 

 

27,551

 

Loss from discontinued operations, net of tax

 

(409

)

 

 

(106

)

 

 

(189,167

)

 

 

(887

)

 

 

(186,516

)

Net income (loss)

$

5,654

 

 

$

8,678

 

 

$

(174,298

)

 

$

24,335

 

 

$

(158,965

)

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share - basic

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

0.07

 

 

$

0.10

 

 

$

0.17

 

 

$

0.30

 

 

$

0.32

 

Loss from discontinued operations

 

 

 

 

 

 

 

(2.19

)

 

 

(0.01

)

 

 

(2.18

)

Net income (loss)

$

0.07

 

 

$

0.10

 

 

$

(2.02

)

 

$

0.29

 

 

$

(1.86

)

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share - diluted

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

0.07

 

 

$

0.10

 

 

$

0.17

 

 

$

0.29

 

 

$

0.32

 

Loss from discontinued operations

 

 

 

 

 

 

 

(2.16

)

 

 

(0.01

)

 

 

(2.13

)

Net income (loss)

$

0.07

 

 

$

0.10

 

 

$

(1.99

)

 

$

0.28

 

 

$

(1.82

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

Basic

 

84,359

 

 

 

84,480

 

 

 

86,377

 

 

 

84,959

 

 

 

85,619

 

Diluted

 

85,066

 

 

 

85,423

 

 

 

87,490

 

 

 

85,821

 

 

 

87,453

 

 
NPK International Inc.

Operating Segment Results

(Unaudited)

 

Three Months Ended

 

Nine Months Ended

(In thousands)

September 30,

2025

 

June 30,

2025

 

September 30,

2024

 

September 30,

2025

 

September 30,

2024

Revenues

 

 

 

 

 

 

 

 

 

Rental revenues

$

29,591

 

 

$

31,654

 

 

$

18,873

 

 

$

89,355

 

 

$

63,787

 

Service revenues

 

14,688

 

 

 

14,658

 

 

 

13,535

 

 

 

44,629

 

 

 

40,198

 

Product sales revenues

 

24,559

 

 

 

21,921

 

 

 

11,799

 

 

 

67,864

 

 

 

55,980

 

Total revenues

$

68,838

 

 

$

68,233

 

 

$

44,207

 

 

$

201,848

 

 

$

159,965

 

 

 

 

 

 

 

 

 

 

 

Operating income from continuing operations

$

9,057

 

 

$

11,629

 

 

$

1,234

 

 

$

34,214

 

 

$

20,707

 

Operating margin from continuing operations

 

13.2

%

 

 

17.0

%

 

 

2.8

%

 

 

17.0

%

 

 

12.9

%

 
 

NPK International Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

 
 

(In thousands, except share data)

September 30, 2025

 

December 31, 2024

ASSETS

 

 

 

Cash and cash equivalents

$

35,636

 

 

$

17,756

 

Receivables, net

 

57,362

 

 

 

74,841

 

Inventories

 

9,668

 

 

 

14,659

 

Prepaid expenses and other current assets

 

5,152

 

 

 

5,728

 

Total current assets

 

107,818

 

 

 

112,984

 

 

 

 

 

Property, plant and equipment, net

 

210,521

 

 

 

187,483

 

Operating lease assets

 

10,840

 

 

 

11,793

 

Goodwill

 

47,481

 

 

 

47,222

 

Other intangible assets, net

 

8,868

 

 

 

10,331

 

Deferred tax assets

 

6,844

 

 

 

15,593

 

Other assets

 

12,087

 

 

 

8,276

 

Total assets

$

404,459

 

 

$

393,682

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Current debt

$

3,636

 

 

$

2,900

 

Accounts payable

 

21,960

 

 

 

19,459

 

Accrued liabilities

 

23,392

 

 

 

22,300

 

Total current liabilities

 

48,988

 

 

 

44,659

 

 

 

 

 

Long-term debt, less current portion

 

5,906

 

 

 

4,827

 

Noncurrent operating lease liabilities

 

9,649

 

 

 

10,896

 

Deferred tax liabilities

 

1,820

 

 

 

1,203

 

Other noncurrent liabilities

 

4,173

 

 

 

5,602

 

Total liabilities

 

70,536

 

 

 

67,187

 

 

 

 

 

Common stock, $0.01 par value (200,000,000 shares authorized and 111,669,464 and 111,669,464 shares issued, respectively)

 

1,117

 

 

 

1,117

 

Paid-in capital

 

630,802

 

 

 

633,239

 

Accumulated other comprehensive loss

 

(2,668

)

 

 

(2,871

)

Retained earnings (deficit)

 

(115,131

)

 

 

(139,466

)

Treasury stock, at cost (27,178,065 and 25,114,978 shares, respectively)

 

(180,197

)

 

 

(165,524

)

Total stockholders’ equity

 

333,923

 

 

 

326,495

 

Total liabilities and stockholders’ equity

$

404,459

 

 

$

393,682

 

 
 
NPK International Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

Nine Months Ended September 30,

(In thousands)

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

Net income (loss)

$

24,335

 

 

$

(158,965

)

Adjustments to reconcile net income (loss) to net cash provided by operations:

 

 

 

Loss on divestitures

 

 

 

 

195,729

 

Depreciation and amortization

 

18,235

 

 

 

21,804

 

Stock-based compensation expense

 

4,137

 

 

 

4,119

 

Provision for deferred income taxes

 

9,362

 

 

 

(22,290

)

Credit loss expense

 

19

 

 

 

998

 

Gain on sale of assets

 

(2,203

)

 

 

(2,412

)

Gain on insurance recovery

 

 

 

 

(874

)

Amortization of original issue discount and debt issuance costs

 

394

 

 

 

885

 

Change in assets and liabilities:

 

 

 

Increase in receivables

 

(2,462

)

 

 

(13,734

)

Decrease in inventories

 

5,007

 

 

 

9,481

 

Increase in other assets

 

(3,711

)

 

 

(1,027

)

Increase in accounts payable

 

1,466

 

 

 

12,498

 

Increase (decrease) in accrued liabilities and other

 

405

 

 

 

(3,916

)

Net cash provided by operating activities

 

54,984

 

 

 

42,296

 

 

 

 

 

Cash flows from investing activities:

 

 

 

Capital expenditures

 

(34,419

)

 

 

(29,940

)

Proceeds from divestitures

 

14,485

 

 

 

48,499

 

Proceeds from sale of property, plant and equipment

 

3,819

 

 

 

3,188

 

Proceeds from insurance property claim

 

 

 

 

1,385

 

Other investing activities

 

3,089

 

 

 

 

Net cash provided by (used in) investing activities

 

(13,026

)

 

 

23,132

 

 

 

 

 

Cash flows from financing activities:

 

 

 

Borrowings on lines of credit

 

 

 

 

177,541

 

Payments on lines of credit

 

 

 

 

(224,292

)

Debt issuance costs

 

(811

)

 

 

(50

)

Purchases of treasury stock

 

(22,695

)

 

 

(4,504

)

Proceeds from employee stock plans

 

1,497

 

 

 

17

 

Other financing activities

 

(2,639

)

 

 

(9,538

)

Net cash used in financing activities

 

(24,648

)

 

 

(60,826

)

 

 

 

 

Effect of exchange rate changes on cash

 

91

 

 

 

(119

)

 

 

 

 

Net increase in cash, cash equivalents, and restricted cash

 

17,401

 

 

 

4,483

 

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

 

18,237

 

 

 

38,901

 

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

$

35,638

 

 

$

43,384

 

 
 

NPK International Inc.

Non-GAAP Reconciliations

(Unaudited)
 

 

To help understand the Company’s financial performance, the Company has supplemented its financial results that it provides in accordance with generally accepted accounting principles (“GAAP”) with non-GAAP financial measures. Such financial measures include Adjusted Income (Loss) from Continuing Operations, Adjusted Income (Loss) from Continuing Operations Per Common Share, earnings before interest, taxes, depreciation and amortization (“EBITDA”) from Continuing Operations, Adjusted EBITDA from Continuing Operations, Adjusted EBITDA Margin from Continuing Operations, and Free Cash Flow. 

 

We believe these non-GAAP financial measures are frequently used by investors, securities analysts and other parties in the evaluation of our performance and liquidity with that of other companies in our industry. Management uses these measures to evaluate our operating performance, liquidity and capital structure. In addition, our incentive compensation plan measures performance based on our consolidated EBITDA, along with other factors. The methods we use to produce these non-GAAP financial measures may differ from methods used by other companies. These measures should be considered in addition to, not as a substitute for, financial measures prepared in accordance with GAAP. 

 

Adjusted Income (Loss) from Continuing Operations and Adjusted Income (Loss) from Continuing Operations Per Common Share 

 

The following tables reconcile the Company’s income from continuing operations and income from continuing operations per common share calculated in accordance with GAAP to the non-GAAP financial measures of Adjusted Income from Continuing Operations and Adjusted Income from Continuing Operations Per Common Share: 

 

Consolidated

Three Months Ended

 

Nine Months Ended

(In thousands)

September 30,

2025

 

June 30,

2025

 

September 30,

2024

 

September 30,

2025

 

September 30,

2024

Income from continuing operations (GAAP)

$

6,063

 

 

$

8,784

 

 

$

14,869

 

 

$

25,222

 

 

$

27,551

 

Gain on insurance recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

(67

)

Gain on legal settlement

 

 

 

 

 

 

 

 

 

 

 

 

 

(550

)

Severance costs

 

69

 

 

 

359

 

 

 

113

 

 

 

455

 

 

 

921

 

Tax on adjustments

 

(14

)

 

 

(75

)

 

 

(24

)

 

 

(96

)

 

 

(64

)

Unusual tax items (1)

 

 

 

 

 

 

 

(14,617

)

 

 

 

 

 

(14,617

)

Adjusted Income from Continuing Operations (non-GAAP)

$

6,118

 

 

$

9,068

 

 

$

341

 

 

$

25,581

 

 

$

13,174

 

 
 
 

Adjusted Income from Continuing Operations (non-GAAP)

$

6,118

 

$

9,068

 

$

341

 

$

25,581

 

$

13,174

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

84,359

 

 

84,480

 

 

86,377

 

 

84,959

 

 

85,619

Dilutive effect of restricted stock awards and stock options

 

707

 

 

943

 

 

1,113

 

 

862

 

 

1,834

Weighted average common shares outstanding - diluted

 

85,066

 

 

85,423

 

 

87,490

 

 

85,821

 

 

87,453

 

 

 

 

 

 

 

 

 

 

Adjusted Income from Continuing Operations Per Common Share - Diluted (non-GAAP):

$

0.07

 

$

0.11

 

$

 

$

0.30

 

$

0.15

(1) Unusual tax items primarily reflects the release of valuation allowances on U.S. net operating losses and other tax credit carryforwards that are expected to be realized following the sale of the Fluids Systems business.

 
 

NPK International Inc.

Non-GAAP Reconciliations (Continued)

(Unaudited)
 

 

EBITDA from Continuing Operations, Adjusted EBITDA from Continuing Operations, and Adjusted EBITDA Margin from Continuing Operations 

 

The following table reconciles the Company’s income from continuing operations calculated in accordance with GAAP to the non-GAAP financial measures of EBITDA from Continuing Operations, Adjusted EBITDA from Continuing Operations, and Adjusted EBITDA Margin from Continuing Operations: 

 

Consolidated

Three Months Ended

 

Nine Months Ended

(In thousands)

September 30,

2025

 

June 30,

2025

 

September 30,

2024

 

September 30,

2025

 

September 30,

2024

Revenues

$

68,838

 

 

$

68,233

 

 

$

44,207

 

 

$

201,848

 

 

$

159,965

 

 

 

 

 

 

 

 

 

 

 

Operating income from continuing operations (GAAP)

$

9,057

 

 

$

11,629

 

 

$

1,234

 

 

$

34,214

 

 

$

20,707

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations (GAAP)

$

6,063

 

 

$

8,784

 

 

$

14,869

 

 

$

25,222

 

 

$

27,551

 

Interest (income) expense, net

 

(47

)

 

 

1

 

 

 

943

 

 

 

(94

)

 

 

2,612

 

Provision (benefit) for income taxes from continuing operations

 

3,010

 

 

 

3,470

 

 

 

(14,016

)

 

 

9,995

 

 

 

(9,626

)

Depreciation and amortization

 

6,261

 

 

 

6,172

 

 

 

5,592

 

 

 

18,235

 

 

 

16,932

 

EBITDA from Continuing Operations (non-GAAP)

 

15,287

 

 

 

18,427

 

 

 

7,388

 

 

 

53,358

 

 

 

37,469

 

Gain on insurance recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

(67

)

Gain on legal settlement

 

 

 

 

 

 

 

 

 

 

 

 

 

(550

)

Severance costs

 

69

 

 

 

359

 

 

 

113

 

 

 

455

 

 

 

921

 

Adjusted EBITDA from Continuing Operations (non-GAAP)

$

15,356

 

 

$

18,786

 

 

$

7,501

 

 

$

53,813

 

 

$

37,773

 

Operating Margin from Continuing Operations (GAAP)

 

13.2

%

 

 

17.0

%

 

 

2.8

%

 

 

17.0

%

 

 

12.9

%

Adjusted EBITDA Margin from Continuing Operations (non-GAAP)

 

22.3

%

 

 

27.5

%

 

 

17.0

%

 

 

26.7

%

 

 

23.6

%

 
 

Free Cash Flow

The following table reconciles the Company’s net cash provided by operating activities calculated in accordance with GAAP to the non-GAAP financial measure of Free Cash Flow:

 

Consolidated

Three Months Ended

 

Nine Months Ended

(In thousands)

September 30,

2025

 

June 30,

2025

 

September 30,

2024

 

September 30,

2025

 

September 30,

2024

Net cash provided by operating activities (GAAP)

$

24,716

 

 

$

21,440

 

 

$

2,765

 

 

$

54,984

 

 

$

42,296

 

Capital expenditures

 

(12,714

)

 

 

(11,694

)

 

 

(9,472

)

 

 

(34,419

)

 

 

(29,940

)

Proceeds from sale of property, plant and equipment

 

499

 

 

 

1,502

 

 

 

1,146

 

 

 

3,819

 

 

 

3,188

 

Free Cash Flow (non-GAAP)

$

12,501

 

 

$

11,248

 

 

$

(5,561

)

 

$

24,384

 

 

$

15,544

 

 
 
NPK International Inc.

Non-GAAP Reconciliations (Continued)

(Unaudited)

Trailing Twelve Months (“TTM”)

 

Consolidated

Three Months Ended

 

TTM

(In thousands)

December 31,

2024

 

March 31,

2025

 

June 30,

2025

 

September 30,

2025

 

September 30,

2025

Revenues

$

57,524

 

 

$

64,777

 

 

$

68,233

 

 

$

68,838

 

 

$

259,372

 

 

 

 

 

 

 

 

 

 

 

Operating income from continuing operations (GAAP)

$

11,644

 

 

$

13,528

 

 

$

11,629

 

 

$

9,057

 

 

$

45,858

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations (GAAP)

$

8,048

 

 

$

10,375

 

 

$

8,784

 

 

$

6,063

 

 

$

33,270

 

Interest (income) expense, net

 

9

 

 

 

(48

)

 

 

1

 

 

 

(47

)

 

 

(85

)

Provision (benefit) for income taxes from continuing operations

 

2,888

 

 

 

3,515

 

 

 

3,470

 

 

 

3,010

 

 

 

12,883

 

Depreciation and amortization

 

5,724

 

 

 

5,802

 

 

 

6,172

 

 

 

6,261

 

 

 

23,959

 

EBITDA from Continuing Operations (non-GAAP)

 

16,669

 

 

 

19,644

 

 

 

18,427

 

 

 

15,287

 

 

 

70,027

 

Severance costs

 

416

 

 

 

27

 

 

 

359

 

 

 

69

 

 

 

871

 

Adjusted EBITDA from Continuing Operations (non-GAAP)

$

17,085

 

 

$

19,671

 

 

$

18,786

 

 

$

15,356

 

 

$

70,898

 

Operating Margin from Continuing Operations (GAAP)

 

20.2

%

 

 

20.9

%

 

 

17.0

%

 

 

13.2

%

 

 

17.7

%

Adjusted EBITDA Margin from Continuing Operations (non-GAAP)

 

29.7

%

 

 

30.4

%

 

 

27.5

%

 

 

22.3

%

 

 

27.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contacts

More News

View More

Recent Quotes

View More
Symbol Price Change (%)
AMZN  222.86
-7.44 (-3.23%)
AAPL  271.40
+1.70 (0.63%)
AMD  254.84
-9.49 (-3.59%)
BAC  53.03
+0.45 (0.86%)
GOOG  281.90
+6.73 (2.45%)
META  666.47
-85.20 (-11.33%)
MSFT  525.76
-15.79 (-2.92%)
NVDA  202.89
-4.15 (-2.00%)
ORCL  256.89
-18.41 (-6.69%)
TSLA  440.10
-21.41 (-4.64%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.