AG˹ٷ

STOCK TITAN

Astronics Corporation Reports Record Aerospace Segment Sales in 2025 Second Quarter

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags
  • Second quarter sales increased 3.3% to $204.7million driven by Aerospace growth of 9.4% to a record $193.6Dz
  • Second quarter net income was $1.3million, or $0.04 per diluted share; adjusted EBITDA1 was $25.4Dz, or 12.4% of sales
  • Aerospace operating margin was 9.3% including investments in simplification initiatives and legal fee reimbursement; adjusted operating margin1 was 16.3%
  • Test Systems restructuring cost savings masked by $6.9million impact to profitability from estimated cost to complete adjustments
  • Solid quarterly bookings of $177.0million and backlog of $645.4Dz
  • Raised lower end of revenue guidance to range of $840Dz to $860Dz for 2025

EAST AURORA, N.Y.--(BUSINESS WIRE)-- (Nasdaq: ATRO) (“Astronics� or the “Company�), a leading supplier of advanced technologies and products to the global aerospace, defense, and other mission critical industries, today reported financial results for the three and six months ended June 28, 2025.

Peter J. Gundermann, Chairman, President and Chief Executive Officer, commented, “We had a very solid second quarter and demonstrated continued progress as revenue stabilizes above $200 million per quarter. We also took some actions that will improve our future earnings power. After a company-wide review of our product portfolio, we took the action to step away from a couple of product lines that have proven to be low margin and low growth. We also took a meaningful increase in our estimate to complete for some projects in our Test business, which masked the progress we have made restructuring that business in recent quarters. These actions will allow us to simplify our business and focus on efforts that promise the greatest returns. Combined with the supportive market conditions we are experiencing, we believe we are well positioned for the future as we look to finish strong in 2025 and beyond.�

Second Quarter Results

Three Months Ended

Six Months Ended

($ in thousands)

June 28,
2025

June 29,
2024

% Change

June 28,
2025

June 29,
2024

% Change

Sales

$

204,678

$

198,114

3.3

%

$

410,614

$

383,188

7.2

%

Gross Profit

$

52,827

$

55,568

(4.9

)%

$

113,676

$

103,082

10.3

%

Gross Margin

25.8

%

28.0

%

27.7

%

26.9

%

Income from Operations

$

4,758

$

7,550

(37.0

)%

$

17,895

$

9,216

94.2

%

Operating Margin %

2.3

%

3.8

%

4.4

%

2.4

%

Net Income (Loss)

$

1,314

$

1,533

(14.3

)%

$

10,842

$

(1,645

)

759.1

%

Net Income (Loss) %

0.6

%

0.8

%

2.6

%

(0.4

)%

Adjusted Net Income2

$

13,741

$

7,210

90.6

%

$

30,714

$

9,124

236.6

%

Adjusted EBITDA2

$

25,408

$

20,243

25.5

%

$

56,147

$

37,868

48.3

%

Adjusted EBITDA Margin %2

12.4

%

10.2

%

13.7

%

9.9

%

Second Quarter 2025 Results (compared with the prior-year period, unless noted otherwise)

Growth in sales was driven by the Aerospace segment’s continued strength in demand primarily from the Commercial Transport market. Aerospace sales increased $16.7 million, or 9.4%, which more than offset a $10.1 million decline in Test Systems sales. Consolidated sales were negatively impacted by $6.4 million due to revisions of estimated costs to complete certain long-term mass transit contracts in the Test Systems segment.

Gross profit decreased $2.7 million to $52.8 million, or 25.8% of sales. As noted above, a revision of estimated costs to complete certain long-term mass transit contracts in the Test Systems segment resulted in a $6.9 million impact on gross profit. Additionally, simplification initiatives in the Aerospace segment, including costs related to footprint rationalization and product portfolio shaping activities, resulted in $5.8 million in charges within cost of products sold during the quarter. Adjusted gross profit2 for the 2025 second quarter was $59.7 million, or 29.2% of sales, an improvement over 28.0% in the comparator quarter, primarily attributable to higher volume and improving productivity.

In the second quarter of 2025, the $2.7 million increase in selling, general and administrative expenses (“SG&A�) included a $3.5 million legal fee reimbursement charge relating to the patent infringement dispute in the UK, partially offset by a $1.7 million decrease in litigation-related legal expenses. R&D was down $2.6 million reflecting the timing of projects.

Consolidated operating income decreased $2.8 million to $4.8 million, or 2.3% of sales. The impact of the revision of estimated costs on operating income was $6.9 million. Adjusted operating income2 for the 2025 second quarter was $18.3 million, or 8.9% of sales, compared with $12.6 million, or 6.4% of sales, in the 2024 second quarter, which represents margin gain on increased volume and improved productivity in the Aerospace segment, coupled with realized savings from the recent Test Systems cost rationalization activities. The revision of estimated costs were not included as an add back for adjusted operating income2.

As a result of the refinancing in December 2024, interest expense was down $2.8 million, or 47.1%. Tax expense in the quarter was $0.5 million compared with a tax benefit of $0.3 million in the prior-year period.

Consolidated net income of $1.3 million, or $0.04 per diluted share, compares with net income of $1.5 million, or $0.04 per diluted share, in the prior-year period. Adjusted net income2 for the 2025 second quarter increased $6.5 million to $13.7 million, or $0.38 per diluted share, resulting from stronger profitability and lower interest expense.

Consolidated adjusted EBITDA2 increased 25.5% to $25.4 million, and was 12.4% of consolidated sales.

Bookings of $177.0 million in the quarter resulted in a book-to-bill ratio of 0.86:1. For the trailing twelve months, bookings totaled $841.8 million and the book-to-bill ratio was 1.02:1. Backlog at the end of the quarter was $645.4 million.

Aerospace Segment Review (refer to sales by market and segment data in accompanying tables)

Aerospace Second Quarter 2025 Results (compared with the prior-year period, unless noted otherwise)

Record Aerospace segment sales of $193.6 million increased $16.7 million, or 9.4%. Sales in the Commercial Transport market increased $17.2 million, or 13.4%. Growth was primarily related to increased demand by airlines for cabin power and inflight entertainment & connectivity (“IFEC�) products. Military Aircraft sales increased $2.7 million, or 10.7%, to $27.4 million, driven by increased demand for lighting and safety products. General Aviation sales decreased $0.6 million, or 3.4%, to $18.4 million due to lower airframe power sales. Other sales decreased $2.5 million as the Company is winding down its non-core contract manufacturing arrangements.

Aerospace segment operating profit of $18.0 million, or 9.3% of sales, decreased over the prior-year period as a result of the previously discussed $6.2 million charge related to simplification initiatives, a $3.5 million legal fee reimbursement charge related to the UK patent dispute, and a $1.0 million warranty expense true-up related to a new product launch that requires a field modification. These were partially offset by a $1.5 million decrease in litigation-related expenses. Adjusted Aerospace operating profit2 was $31.5 million, or 16.3% of sales, up 300 basis points from the comparator quarter, reflecting the leverage gained on higher volume, pricing initiatives, and improving production efficiencies.

Aerospace bookings were $150.6 million for a book-to-bill ratio of 0.78:1. Backlog for the Aerospace segment was $570.9 million at quarter end.

Mr. Gundermann commented, “Excluding the unusual items in the quarter, our Aerospace business had a strong second quarter. Sales hit a new record and adjusted operating margin2 showed consistent improvement. The reserves we took are the result of a determined focus on those business initiatives that are most important to our future, which we believe continues to look very positive.�

Test Systems Segment Review (refer to sales by market and segment data in accompanying tables)

Test Systems Second Quarter 2025 Results (compared with the prior-year period, unless noted otherwise)

Test Systems segment sales were $11.1 million, down $10.1 million from the comparator quarter in 2024. Segment sales were negatively impacted by $6.4 million due to revisions of estimated costs to complete certain long-term mass transit Test contracts. The revisions resulted in reduced revenue recognized in the respective periods due to lower estimates of the percentage of work completed on the programs.

Test Systems segment operating loss was $6.7 million, compared with an operating loss of $5.3 million in the second quarter of 2024. The revisions to the estimated costs to complete had a $6.9 million detrimental impact to operating income and masked the savings realized from recent restructuring activities. While Test Systems continues to be negatively affected by mix and under absorption of fixed costs at current volume levels, the second half of 2025 is expected to be improved for revenue and operating income despite a six-to-eight-week delay in a U.S. Army radio test program.

Bookings for the Test Systems segment in the quarter were $26.4 million. The book-to-bill ratio was 2.39:1 for the quarter. Backlog for the Test Systems segment was $74.5 million at quarter end.

Mr. Gundermann commented, “We initiated a deep dive into some of our major long term Test programs in the second quarter and concluded the EAC adjustment was appropriate at this time. The deep dive will continue into the third quarter but we expect we have adequately captured the situation as it stands today. The EAC adjustment unfortunately masks the benefit of certain restructuring steps we have taken in recent quarters. With the EAC adjustment behind us, we believe the business is positioned for a stronger close to 2025 with accelerating momentum as we look forward to 2026.�

Liquidity and Financing

Cash used by operations in the second quarter of 2025 was $7.6 million after $21.6 million in payments related to the UK patent dispute and $12.0 million in net income tax payments.

Capital expenditures in the quarter were $4.6 million. Long-term debt, net of cash, decreased $4.4 million to $145.8 million at quarter end compared with $150.2 million at the end of the year. The Company had available liquidity of $191.3 million at the end of the second quarter.

2025 Outlook

Astronics is raising the lower end of its 2025 revenue guidance to approximately $840 million to $860 million, up from previous guidance of $820 million to $860 million. The midpoint of the revised range would be a 6.9% increase over 2024 sales.

The Company is monitoring the evolving tariff situation closely. Astronics generates approximately 90% of its revenue from operations in the United States, though it has an international supply chain and a global list of customers. Based on the tariff rates in effect today, Astronics believes the potential incremental impact to annual costs of materials related to direct and known indirect effects is in the range of $15 million to $20 million before mitigation. The Company believes that certain actions including pass-through pricing, supply chain restructuring, duty drawbacks, the implementation of free trade zones, and other operational adjustments will significantly reduce the anticipated impacts of tariffs over time. The Company expects that tariff rates will remain in flux in the near future and will refine its strategy as the situation becomes more stable.

Backlog at the end of the second quarter was $645.4 million, of which approximately 75% is expected to be recognized as revenue over the next twelve months. Planned capital expenditures in 2025 are expected to be in the range of $40 million to $50 million.

Mr. Gundermann commented, “The first half of 2025 was very positive for our Company and we believe activity will accelerate as we move into the second half of the year. The production phase of our Radio Test Program for the U.S. Army may slide into early 2026, but our aerospace business is accelerating more than enough to compensate. We are raising our 2025 revenue guidance accordingly by $10 million at the mid-point. Our business continues to strengthen, including the efficiency of our work force and the dependability of our supply chain, and we have a near-record backlog. The signs are positive as we work toward the end of the year.�

Second Quarter 2025 Webcast and Conference Call

The Company will host a teleconference today at 4:45 p.m. ET. During the teleconference, management will review the financial and operating results for the period and discuss Astronics� corporate strategy and outlook. A question-and-answer session will follow.

The Astronics conference call can be accessed by calling (201) 493-6784. The listen-only audio webcast can be monitored at investors.astronics.com. To listen to the archived call, dial (412) 317-6671 and enter replay pin number 13754268. The telephonic replay will be available from 8:00 p.m. on the day of the call through Wednesday, August 20, 2025. The webcast replay can be accessed via the investor relations section of the Company’s website where a transcript will also be posted once available.

About Astronics Corporation

Astronics Corporation (Nasdaq: ATRO) serves the world’s aerospace, defense, and other mission-critical industries with proven innovative technology solutions. Astronics works side-by-side with customers, integrating its array of power, connectivity, lighting, structures, interiors, and test technologies to solve complex challenges. For over 50 years, Astronics has delivered creative, customer-focused solutions with exceptional responsiveness. Today, global airframe manufacturers, airlines, military branches, completion centers, and Fortune 500 companies rely on the collaborative spirit and innovation of Astronics. The Company’s strategy is to increase its value by developing technologies and capabilities that provide innovative solutions to its targeted markets.

Safe Harbor Statement

This news release contains forward-looking statements as defined by the Securities Exchange Act of 1934. One can identify these forward-looking statements by the use of the words “expect,� “anticipate,� “plan,� “may,� “will,� “estimate,� “feeling� or other similar expressions and include all statements with regard to the Company’s 2025 outlook, the amount of capital expenditures for 2025, the amount of the impact of tariffs on costs for materials to the Company and level of mitigation potential with respect thereto, the amount of backlog to be recognized as revenue over the next twelve months, costs or outcomes of any business reviews or rationalization efforts, and statements regarding the strategy of the Company and its outlook. Forward-looking statements also include all statements related to achieving any revenue or profitability expectations, expectations of continued growth, the level of liquidity, the level of cash generation, the level of demand by customers and markets and the amount of expected capital expenditures. Because such statements apply to future events, they are subject to risks and uncertainties that could cause actual results to differ materially from those contemplated by the statements. Important factors that could cause actual results to differ materially from what may be stated here include the trend in growth with passenger power and connectivity on airplanes, the state of the aerospace and defense industries, the market acceptance of newly developed products, internal production capabilities, the timing of orders received, the status of customer certification processes and delivery schedules, the demand for and market acceptance of new or existing aircraft which contain the Company’s products, the impact of regulatory activity and public scrutiny on production rates of a major U.S. aircraft manufacturer, the need for new and advanced test and simulation equipment, customer preferences and relationships, the effectiveness of the Company’s supply chain, and other factors which are described in filings by Astronics with the Securities and Exchange Commission. Except as required by applicable law, the Company assumes no obligation to update forward-looking information in this news release whether to reflect changed assumptions, the occurrence of unanticipated events or changes in future operating results, financial conditions or prospects, or otherwise.

Use of Non-GAAP Financial Metrics and Additional Financial Information

In addition to reporting financial results in accordance with generally accepted accounting principles, or GAAP, Astronics provides Adjusted Non-GAAP information as additional information for its operating results. References to Adjusted Non-GAAP information are to non-GAAP financial measures. These measures are not required by, in accordance with, or an alternative for, GAAP and may be different from non-GAAP financial measures used by other companies. Astronics management uses these measures for reviewing the financial results of Astronics for budget planning purposes and for making operational and financial decisions. Management believes that providing these non-GAAP financial measures to investors, as a supplement to GAAP financial measures, help investors evaluate Astronics core operating and financial performance and business trends consistent with how management evaluates such performance and trends.

FINANCIAL TABLES FOLLOW

ASTRONICS CORPORATION

CONSOLIDATED STATEMENT OF OPERATIONS DATA

(Unaudited, $ in thousands except per share amounts)

Three Months Ended

Six Months Ended

6/28/2025

6/29/2024

6/28/2025

6/29/2024

Sales

$

204,678

$

198,114

$

410,614

$

383,188

Cost of products sold

151,851

142,546

296,938

280,106

Gross profit3

52,827

55,568

113,676

103,082

Gross margin

25.8

%

28.0

%

27.7

%

26.9

%

Research and development expenses

11,572

14,214

22,639

27,537

Selling, general and administrative

36,497

33,804

73,142

66,329

SG&A % of sales

17.8

%

17.1

%

17.8

%

17.3

%

Income from operations

4,758

7,550

17,895

9,216

Operating margin

2.3

%

3.8

%

4.4

%

2.4

%

Other (income) expense

(190

)

435

(377

)

871

Interest expense, net

3,097

5,856

6,247

11,615

Income (loss) before tax

1,851

1,259

12,025

(3,270

)

Income tax expense (benefit)

537

(274

)

1,183

(1,625

)

Net income (loss)

$

1,314

$

1,533

$

10,842

$

(1,645

)

Net income (loss) % of sales

0.6

%

0.8

%

2.6

%

(0.4

)%

Basic earnings (loss) per share:

$

0.04

$

0.04

$

0.31

$

(0.05

)

Diluted earnings (loss) per share:

$

0.04

$

0.04

$

0.30

$

(0.05

)

Weighted average diluted shares outstanding (in thousands)

36,368

35,547

36,059

34,936

ASTRONICS CORPORATION

CONSOLIDATED BALANCE SHEETS

($ in thousands)

(unaudited)

6/28/2025

12/31/2024

ASSETS

Cash and cash equivalents

$

13,460

$

9,285

Restricted cash

9,143

Accounts receivable, net of allowance for estimated credit losses

187,270

191,446

Inventories

194,311

199,741

Prepaid expenses and other current assets

23,668

16,557

Total current assets

418,709

426,172

Property, plant and equipment, net of accumulated depreciation

83,207

80,687

Operating right-of-use assets

32,025

23,609

Other assets

7,917

7,763

Intangible assets, net of accumulated amortization

46,687

52,477

Goodwill

58,143

58,056

Total assets

$

646,688

$

648,764

LIABILITIES AND SHAREHOLDERS� EQUITY

Current liabilities:

Accounts payable

$

45,969

$

42,960

Current operating lease liabilities

5,041

4,697

Accrued expenses and other current liabilities

59,712

81,004

Customer advances and deferred revenue

27,161

27,491

Total current liabilities

137,883

156,152

Long-term debt

159,276

168,669

Long-term operating lease liabilities

31,494

20,508

Other liabilities

46,464

47,338

Total liabilities

375,117

392,667

Shareholders� equity:

Common stock

381

380

Accumulated other comprehensive loss

(1,404

)

(3,863

)

Other shareholders� equity

272,594

259,580

Total shareholders� equity

271,571

256,097

Total liabilities and shareholders� equity

$

646,688

$

648,764

ASTRONICS CORPORATION

CONSOLIDATED CASH FLOWS DATA

Six Months Ended

(Unaudited, $ in thousands)

6/28/2025

6/29/2024

Cash flows from operating activities:

Net income (loss)

$

10,842

$

(1,645

)

Adjustments to reconcile net income (loss) to cash from operating activities:

Non-cash items:

Depreciation and amortization

10,966

12,531

Amortization of deferred financing fees

1,214

1,695

Provisions for non-cash losses on inventory and receivables

2,941

2,415

Equity-based compensation expense

3,902

4,642

Deferred tax benefit

(1,125

)

Operating lease non-cash expense

3,174

2,562

Simplification initiative-related non-cash charges

6,229

Non-cash 401K contribution and quarterly bonus accrual

3,454

Non-cash annual stock bonus accrual

1,448

Other

(601

)

1,827

Cash flows from changes in operating assets and liabilities:

Accounts receivable

5,803

(15,281

)

Inventories

(1,498

)

(11,398

)

Accounts payable

2,957

(4,661

)

Accrued expenses

(17,064

)

9,255

Income taxes

(10,505

)

(4,487

)

Operating lease liabilities

(2,302

)

(2,447

)

Customer advance payments and deferred revenue

(859

)

(4,280

)

Supplemental retirement plan liabilities

(202

)

(209

)

Other assets and liabilities

(864

)

356

Net cash provided (used) by operating activities

13,008

(4,223

)

Cash flows from investing activities:

Capital expenditures

(6,710

)

(3,394

)

Net cash used by investing activities

(6,710

)

(3,394

)

Cash flows from financing activities:

Proceeds from long-term debt

1,143

15,392

Principal payments on long-term debt

(11,143

)

(9,498

)

Stock award and employee stock purchase plan activity

(1,730

)

(3,172

)

Financing-related costs

(740

)

(1,837

)

Other

(76

)

(80

)

Net cash (used) provided by financing activities

(12,546

)

805

Effect of exchange rates on cash

1,280

(109

)

Decrease in cash and cash equivalents and restricted cash

(4,968

)

(6,921

)

Cash and cash equivalents and restricted cash at beginning of period

18,428

11,313

Cash and cash equivalents and restricted cash at end of period

$

13,460

$

4,392

ASTRONICS CORPORATION

SEGMENT SALES AND PROFIT

(Unaudited, $ in thousands)

Three Months Ended

Six Months Ended

6/28/2025

6/29/2024

6/28/2025

6/29/2024

Sales

Aerospace

$

193,647

$

176,948

$

385,035

$

340,623

Less inter-segment

(21

)

(5

)

(34

)

(42

)

Total Aerospace

193,626

176,943

385,001

340,581

Test Systems

11,341

21,171

25,933

42,607

Less inter-segment

(289

)

(320

)

Total Test Systems

11,052

21,171

25,613

42,607

Total consolidated sales

204,678

198,114

410,614

383,188

Segment gross profit and margins4

Aerospace

54,891

54,019

113,374

98,400

28.3

%

30.5

%

29.4

%

28.9

%

Test Systems

(2,064

)

1,549

302

4,682

(18.7

)%

7.3

%

1.2

%

11.0

%

Total gross profit

52,827

55,568

113,676

103,082

Segment operating profit and margins

Aerospace

18,039

19,280

40,303

31,377

9.3

%

10.9

%

10.5

%

9.2

%

Test Systems

(6,710

)

(5,336

)

(8,933

)

(8,415

)

(60.7

)%

(25.2

)%

(34.9

)%

(19.8

)%

Total segment operating profit

11,329

13,944

31,370

22,962

Interest expense

3,097

5,856

6,247

11,615

Corporate expenses and other

6,381

6,829

13,098

14,617

Income (loss) before taxes

$

1,851

$

1,259

$

12,025

$

(3,270

)

ASTRONICS CORPORATION

SALES BY MARKET

(Unaudited, $ in thousands)

Three Months Ended

Six Months Ended

2025 YTD

6/28/2025

6/29/2024

% Change

6/28/2025

6/29/2024

% Change

% of Sales

Aerospace Segment

Commercial Transport

$

145,573

$

128,399

13.4

%

$

283,115

$

249,829

13.3

%

69.0

%

Military Aircraft

27,433

24,781

10.7

%

60,696

41,860

45.0

%

14.8

%

General Aviation

18,370

19,015

(3.4

)%

33,613

38,566

(12.8

)%

8.2

%

Other

2,250

4,748

(52.6

)%

7,577

10,326

(26.6

)%

1.8

%

Aerospace Total

193,626

176,943

9.4

%

385,001

340,581

13.0

%

93.8

%

Test Systems Segment

Government & Defense

11,052

21,171

(47.8

)%

25,613

42,607

(39.9

)%

6.2

%

Total Sales

$

204,678

$

198,114

3.3

%

$

410,614

$

383,188

7.2

%

SALES BY PRODUCT LINE

(Unaudited, $ in thousands)

Three Months Ended

Six Months Ended

2025 YTD

6/28/2025

6/29/2024

% Change

6/28/2025

6/29/2024

% Change

% of Sales

Aerospace Segment

Electrical Power & Motion

$

95,166

$

90,328

5.4

%

$

195,246

$

173,452

12.6

%

47.7

%

Lighting & Safety

52,999

46,454

14.1

%

102,670

88,241

16.4

%

25.0

%

Avionics

37,050

28,971

27.9

%

65,284

54,565

19.6

%

15.9

%

Systems Certification

2,836

3,364

(15.7

)%

7,904

7,812

1.2

%

1.9

%

Structures

3,325

3,078

8.0

%

6,320

6,185

2.2

%

1.5

%

Other

2,250

4,748

(52.6

)%

7,577

10,326

(26.6

)%

1.8

%

Aerospace Total

193,626

176,943

9.4

%

385,001

340,581

13.0

%

93.8

%

Test Systems Segment

11,052

21,171

(47.8

)%

25,613

42,607

(39.9

)%

6.2

%

Total Sales

$

204,678

$

198,114

3.3

%

$

410,614

$

383,188

7.2

%

ASTRONICS CORPORATION

ORDER AND BACKLOG TREND

(Unaudited, $ in thousands)

Q3 2024

Q4 2024

Q1 2025

Q2 2025

Trailing Twelve Months

9/28/2024

12/31/2024

3/29/2025

6/28/2025

6/28/2025

Sales

Aerospace

$

177,554

$

188,549

$

191,375

$

193,626

$

751,104

Test Systems

26,144

19,991

14,561

11,052

71,748

Total Sales

$

203,698

$

208,540

$

205,936

$

204,678

$

822,852

Bookings

Aerospace

$

173,569

$

182,474

$

267,715

$

150,636

$

774,394

Test Systems

15,597

13,430

12,011

26,390

67,428

Total Bookings

$

189,166

$

195,904

$

279,726

$

177,026

$

841,822

Backlog

Aerospace

$

543,638

$

537,563

$

613,903

$

570,913

Test Systems

68,227

61,666

59,116

74,454

Total Backlog

$

611,865

$

599,229

$

673,019

$

645,367

N/A

Book:Bill Ratio

Aerospace

0.98

0.97

1.40

0.78

1.03

Test Systems

0.60

0.67

0.82

2.39

0.94

Total Book:Bill

0.93

0.94

1.36

0.86

1.02

ASTRONICS CORPORATION

RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA

(Unaudited, $ in thousands)

Consolidated

Three Months Ended

Six Months Ended

6/28/2025

6/29/2024

6/28/2025

6/29/2024

Net income (loss)

$

1,314

$

1,533

$

10,842

$

(1,645

)

Add back (deduct):

Interest expense

3,097

5,856

6,247

11,615

Income tax expense (benefit)

537

(274

)

1,183

(1,625

)

Depreciation and amortization expense

5,378

6,203

10,966

12,531

Equity-based compensation expense

1,557

1,840

3,902

4,642

Non-cash 401K contribution and quarterly bonus accrual

3,454

Simplification and restructuring initiatives

6,229

657

6,508

774

Legal reserve, settlements and recoveries

3,504

9,732

Litigation-related legal expenses

2,753

4,428

5,728

8,122

Warranty reserve

1,039

1,039

Adjusted EBITDA5

$

25,408

$

20,243

$

56,147

$

37,868

Sales

$

204,678

$

198,114

$

410,614

$

383,188

Adjusted EBITDA margin %

12.4

%

10.2

%

13.7

%

9.9

%

Adjusted EBITDA is defined as net income before interest expense, income taxes, depreciation, amortization, and other adjustments. Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by sales. Adjusted EBITDA and Adjusted EBITDA Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted EBITDA and Adjusted EBITDA Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted EBITDA and Adjusted EBITDA Margin, are important for investors and other readers of the Company’s financial statements.

ASTRONICS CORPORATION

RECONCILIATION OF GROSS PROFIT TO ADJUSTED GROSS PROFIT

(Unaudited, $ in thousands)

Consolidated

Three Months Ended

Six Months Ended

6/28/2025

6/29/2024

6/28/2025

6/29/2024

Gross profit

$

52,827

$

55,568

$

113,676

$

103,082

Add back:

Simplification and restructuring initiatives

5,807

5,807

Warranty reserve

1,039

1,039

Adjusted gross profit

$

59,673

$

55,568

$

120,522

$

103,082

Sales

$

204,678

$

198,114

$

410,614

$

383,188

Gross margin

25.8

%

28.0

%

27.7

%

26.9

%

Adjusted gross margin

29.2

%

28.0

%

29.4

%

26.9

%

Adjusted Gross Profit is defined as gross profit as reported, adjusted for certain items. Adjusted Gross Profit Margin is defined as Adjusted Gross Profit divided by sales. Adjusted Gross Profit and Adjusted Gross Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted Gross Profit and Adjusted Gross Profit Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Gross Profit and Adjusted Gross Profit Margin, are important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current quarter’s and current year’s gross profit and gross profit margin to the historical periods� gross profit, as well as facilitates a more meaningful comparison of the Company’s gross profit and gross profit margin to that of other companies.

ASTRONICS CORPORATION

RECONCILIATION OF OPERATING INCOME TO ADJUSTED OPERATING INCOME

(Unaudited, $ in thousands)

Consolidated

Three Months Ended

Six Months Ended

6/28/2025

6/29/2024

6/28/2025

6/29/2024

Income from operations

$

4,758

$

7,550

$

17,895

$

9,216

Add back:

Simplification and restructuring initiatives

6,229

657

6,508

774

Legal reserve, settlements and recoveries

3,504

9,732

Litigation-related legal expenses

2,753

4,428

5,728

8,122

Warranty reserve

1,039

1,039

Adjusted operating income

$

18,283

$

12,635

$

40,902

$

18,112

Sales

$

204,678

$

198,114

$

410,614

$

383,188

Operating margin

2.3

%

3.8

%

4.4

%

2.4

%

Adjusted operating margin

8.9

%

6.4

%

10.0

%

4.7

%

Adjusted Operating Income is defined as income from operations as reported, adjusted for certain items. Adjusted Operating Margin is defined as Adjusted Operating Income divided by sales. Adjusted Operating Income and Adjusted Operating Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted Operating Income and Adjusted Operating Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Operating Income and Adjusted Operating Margin, are important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current periods� income from operations to the historical periods� income from operations and operating margin, as well as facilitates a more meaningful comparison of the Company’s income from operations and operating margin to that of other companies.

ASTRONICS CORPORATION

RECONCILIATION OF NET INCOME (LOSS) AND DILUTED EARNINGS (LOSS) PER SHARE

TO ADJUSTED NET INCOME AND ADJUSTED DILUTED EARNINGS PER SHARE

(Unaudited, $ in thousands except per share amounts)

Consolidated

Three Months Ended

Six Months Ended

6/28/2025

6/29/2024

6/28/2025

6/29/2024

Net income (loss)

$

1,314

$

1,533

$

10,842

$

(1,645

)

Add back (deduct):

Amortization of intangibles

2,945

3,269

5,920

6,539

Simplification and restructuring initiatives

6,229

657

6,508

774

Legal reserve, settlements and recoveries

3,504

9,732

Litigation-related legal expenses

2,753

4,428

5,728

8,122

Warranty reserve

1,039

1,039

Normalize tax rate6

(4,043

)

(2,677

)

(9,055

)

(4,666

)

Adjusted net income

$

13,741

$

7,210

$

30,714

$

9,124

Weighted average diluted shares outstanding (in thousands)

36,368

35,547

36,059

34,936

Diluted earnings (loss) per share

$

0.04

$

0.04

$

0.30

$

(0.05

)

Adjusted diluted earnings per share

$

0.38

$

0.20

$

0.85

$

0.26

Adjusted Net Income and Adjusted Diluted EPS are defined as net income and diluted EPS as reported, adjusted for certain items, including amortization of intangibles, and also adjusted for a normalized tax rate. Adjusted Net Income and Adjusted Diluted EPS are not measures determined in accordance with GAAP and may not be comparable with the measures used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Net Income and Adjusted Diluted EPS, are important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current periods� net income and diluted EPS to the historical periods� net income and diluted EPS, as well as facilitates a more meaningful comparison of the Company’s net income and diluted EPS to that of other companies. The Company believes that presenting Adjusted Diluted EPS provides a better understanding of its earnings power inclusive of adjusting for the non-cash amortization of intangible assets, reflecting the Company’s strategy to grow through acquisitions as well as organically.

ASTRONICS CORPORATION

RECONCILIATION OF SEGMENT OPERATING PROFIT TO ADJUSTED SEGMENT OPERATING PROFIT

(Unaudited, $ in thousands)

Three Months Ended

Six Months Ended

6/28/2025

6/29/2024

6/28/2025

6/29/2024

Aerospace operating profit

$

18,039

$

19,280

$

40,303

$

31,377

Simplification and restructuring initiatives

6,229

6,508

Legal reserve, settlements and recoveries

3,504

9,732

Litigation-related legal expenses

2,676

4,222

4,920

7,756

Warranty reserve

1,039

1,039

Adjusted Aerospace operating profit

$

31,487

$

23,502

$

62,502

$

39,133

Aerospace sales

$

193,626

$

176,943

$

385,001

$

340,581

Aerospace margin

9.3

%

10.9

%

10.5

%

9.2

%

Adjusted Aerospace margin

16.3

%

13.3

%

16.2

%

11.5

%

Test Systems operating loss

$

(6,710

)

$

(5,336

)

$

(8,933

)

$

(8,415

)

Simplification and restructuring initiatives

657

774

Litigation-related legal expenses

77

206

808

366

Adjusted Test Systems operating loss

$

(6,633

)

$

(4,473

)

$

(8,125

)

$

(7,275

)

Test Systems sales

$

11,052

$

21,171

$

25,613

$

42,607

Test Systems margin

(60.7

)%

(25.2

)%

(34.9

)%

(19.8

)%

Adjusted Test Systems margin

(60.0

)%

(21.1

)%

(31.7

)%

(17.1

)%

Adjusted Segment Operating Profit is defined as segment operating profit as reported, adjusted for certain items. Adjusted Segment Margin is defined as Adjusted Segment Operating Profit divided by segment sales. Adjusted Segment Operating Profit and Adjusted Segment Margin are not measures determined in accordance with GAAP and may not be comparable with Adjusted Segment Operating Profit and Adjusted Segment Margin as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted Segment Operating Profit and Adjusted Segment Margin, are important for investors and other readers of the Company’s financial statements and assists in understanding the comparison of the current periods� segment operating profit to the historical periods� segment operating profit and segment margin, as well as facilitates a more meaningful comparison of the Company’s segment operating profit and segment margin to that of other companies.

Supplemental Prior Period Tables

The following tables are to provide the Net Income (Loss) to Adjusted EBITDA Non-GAAP reconciliation information by quarter for the trailing twelve months ending June 28, 2025 and June 29, 2024.

ASTRONICS CORPORATION

RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA

(Unaudited, $ in thousands)

Q3 2024

Q4 2024

Q1 2025

Q2 2025

Trailing Twelve Months

9/28/2024

12/31/2024

3/29/2025

6/28/2025

6/28/2025

Net income (loss)

$

(11,738

)

$

(2,832

)

$

9,528

$

1,314

$

(3,728

)

Add back (deduct):

Interest expense

6,217

4,166

3,150

3,097

16,630

Income tax expense benefit

6,565

3,408

646

537

11,156

Depreciation and amortization expense

6,041

5,894

5,588

5,378

22,901

Equity-based compensation expense

1,772

2,157

2,345

1,557

7,831

Early retirement penalty waiver

624

624

Simplification and restructuring initiatives

259

1,411

279

6,229

8,178

Legal reserve, settlements and recoveries

(332

)

4,762

6,228

3,504

14,162

Litigation-related legal expenses

5,558

6,066

2,975

2,753

17,352

Loss on extinguishment of debt

6,987

3,161

10,148

Non-cash reserves for customer bankruptcy

2,203

1,032

3,235

Warranty reserve

3,527

1,690

1,039

6,256

Adjusted EBITDA

$

27,059

$

31,539

$

30,739

$

25,408

$

114,745

Adjusted EBITDA is defined as net income before interest expense, income taxes, depreciation, amortization, and other adjustments. Adjusted EBITDA is not a measure determined in accordance with GAAP and may not be comparable with Adjusted EBITDA as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted EBITDA, is important for investors and other readers of the Company’s financial statements.

ASTRONICS CORPORATION

RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA

(Unaudited, $ in thousands)

Q3 2023

Q4 2023

Q1 2024

Q2 2024

Trailing Twelve Months

9/30/2023

12/31/2023

3/30/2024

6/29/2024

6/29/2024

Net income (loss)

$

(16,983

)

$

6,976

$

(3,178

)

$

1,533

$

(11,652

)

Add back (deduct):

Interest expense

5,991

5,947

5,759

5,856

23,553

Income tax expense

(3,835

)

(5,442

)

(1,351

)

(274

)

(10,902

)

Depreciation and amortization expense

6,385

6,346

6,328

6,203

25,262

Equity-based compensation expense

1,611

1,595

2,802

1,840

7,848

Non-cash annual stock bonus accrual

2,806

2,806

Non-cash 401K contribution and quarterly bonus accrual

1,237

2,776

3,454

7,467

Simplification and restructuring initiatives

117

657

774

Legal reserve, settlements and recoveries

(1,227

)

(1,227

)

Litigation-related legal expenses

4,574

3,826

3,694

4,428

16,522

Non-cash reserves for customer bankruptcy

11,074

11,074

Adjusted EBITDA

$

8,827

$

24,830

$

17,625

$

20,243

$

71,525

Adjusted EBITDA is defined as net income before interest expense, income taxes, depreciation, amortization, and other adjustments. Adjusted EBITDA is not a measure determined in accordance with GAAP and may not be comparable with Adjusted EBITDA as used by other companies. Nevertheless, the Company believes that providing non-GAAP financial measures, such as Adjusted EBITDA, is important for investors and other readers of the Company’s financial statements.

____________________

1 Adjusted EBITDA, adjusted EBITDA margin, and adjusted operating margin are Non-GAAP financial measures. Please see the reconciliation of GAAP to non-GAAP financial measures in the tables that accompany this release.

2 Adjusted gross profit, adjusted operating income, adjusted segment operating profit, adjusted EBITDA, adjusted EBITDA margin, adjusted net income and adjusted diluted earnings per share (“EPS�) are Non-GAAP financial measures. Please see the reconciliation of GAAP to non-GAAP financial measures in the tables that accompany this release.

3 During the first quarter of 2025, the Company changed its financial statement presentation of research and development costs. These costs were previously included within Cost of Products Sold and were a factor in arriving at Gross Profit. The prior period amounts for Cost of Product Sold and Gross Profit have been adjusted from their original presentation for comparability purposes.

4 During the first quarter of 2025, the Company changed its financial statement presentation of research and development costs. These costs were previously included within Cost of Products Sold and were a factor in arriving at Gross Profit. The prior period amounts for Cost of Product Sold and Gross Profit have been adjusted from their original presentation for comparability purposes.

5 In the first quarter 2024, it was assumed that annual incentive compensation would be paid in stock, and thus such amount ($1.4 million) was presented as an addback for Adjusted EBITDA purposes. In the fourth quarter of 2024, it was concluded that all annual incentive compensation amounts would be paid in cash, and thus the addback for the full year 2024 was eliminated. For comparative purposes, the addback was retrospectively removed from the calculation of Adjusted EBITDA for the six months ended June 29, 2024.

6 Applies a normalized tax rate of 25% to GAAP pre-tax income and non-GAAP adjustments above, which are each pre-tax.

For more information, contact:



Company:

Nancy L. Hedges, Chief Financial Officer

Phone: (716) 805-1599, ext. 159

Email: [email protected]



Investor Relations:

Deborah K. Pawlowski, Alliance Advisors LLC

Phone: (716) 843-3908

Email: [email protected]

Source: Astronics Corporation

Astronics

NASDAQ:ATRO

ATRO Rankings

ATRO Latest News

ATRO Latest SEC Filings

ATRO Stock Data

1.27B
32.85M
2.1%
92.59%
11.71%
Aerospace & Defense
Aircraft Parts & Auxiliary Equipment, Nec
United States
EAST AURORA