Biggest change(d) Adjustments in the year ended December 31, 2024 are primarily driven by a $3.3 million increase in cost of goods sold resulting from the fair value inventory step-up adjustment recognized as part of the purchase accounting for the acquisition of the ChlorKing business, $0.7 million of costs sustained from flood damage associated with a hurricane at a contract manufacturing facility and $0.5 million of costs incurred related to litigation, partially offset by $0.5 million of gains on the sale of assets.
Biggest changeAdjustments in the year ended December 31, 2024 are primarily driven by a $3.3 million increase in cost of goods sold resulting from the fair value inventory step-up adjustment recognized as part of the purchase accounting for the acquisition of the ChlorKing business, $0.7 million of costs sustained from flood damage associated with a hurricane at a contract manufacturing facility and $0.5 million of costs incurred related to litigation, partially offset by $0.5 million of gains on the sale of assets. 49 Following is a reconciliation from segment income and segment income margin to adjusted segment income and adjusted segment income margin for NAM (dollars in thousands): NAM Years Ended December 31, 2025 2024 Segment income $ 284,758 $ 261,735 Depreciation 19,540 17,989 Amortization 6,990 6,985 Stock-based compensation (a) — 176 Other (b) (605) 4,079 Total adjustments 25,925 29,229 Adjusted segment income $ 310,683 $ 290,964 Segment income margin 29.7 % 29.2 % Adjusted segment income margin 32.4 % 32.5 % (a) Represents non-cash stock-based compensation expense related to equity awards issued to management, employees, and directors.
Acquisition and restructuring related costs (or income) The Company records costs or expenses incurred related to business combinations, organizational restructuring, or gains or losses attributable to any sales or dispositions of assets, including impairments, to acquisition and restructuring related expense, net.
Acquisition and restructuring related expense (or income) The Company records costs or expenses incurred related to business combinations, organizational restructuring, or gains or losses attributable to any sales or dispositions of assets, including impairments, to acquisition and restructuring related expense, net.
EBITDA, adjusted EBITDA, and adjusted segment income should not be construed as indicators of a company’s operating performance in isolation from, or as a substitute for, net income (loss) and operating income, which are prepared in accordance with GAAP.
EBITDA, adjusted EBITDA and adjusted segment income should not be construed as indicators of a company’s operating performance in isolation from, or as a substitute for, net income (loss) and segment income which are prepared in accordance with GAAP.
If it is determined a quantitative assessment is necessary, we would compare their estimated fair values to their carrying values. Fair value is generally estimated using discounted cash flows or relief from royalty approaches. We would recognize an impairment charge when the estimated fair value of the indefinite lived intangible asset is less than its carrying value.
If it is determined a quantitative assessment is necessary, we would compare their estimated fair values to their carrying values. Fair value is generally estimated using discounted cash flows or relief from royalty approaches. We recognize an impairment charge when the estimated fair value of the indefinite lived intangible asset is less than its carrying value.
Other than warranty and variable compensation, SG&A is generally not directly proportional to net sales. Research, development and engineering expense The Company primarily conducts RD&E activities in its own facilities. These expenses consist primarily of salaries, supplies and overhead costs related to the active development of new products, enhanced product applications and improved manufacturing and value engineering of existing products.
Other than variable compensation, SG&A is generally not directly proportional to net sales. Research, development and engineering expense The Company primarily conducts RD&E activities in its own facilities. These expenses consist primarily of salaries, supplies and overhead costs related to the active development of new products, enhanced product applications and improved manufacturing and value engineering of existing products.
Further, other adjustments for the year ended December 31, 2024 include $1.1 million of transaction and integration costs associated with the acquisition of the ChlorKing business, $0.9 million of termination benefits related to a reduction-in-force within E&RW, $0.8 million of separation and other costs associated with the centralization and consolidation of operations in Europe and $0.4 million of costs to finalize restructuring actions initiated in prior years.
Other adjustments for the year ended December 31, 2024 include $1.1 million of transaction and integration costs associated with the acquisition for the ChlorKing business, $0.9 million of termination benefits related to a reduction-in-force within E&RW, $0.8 million of separation and other costs associated with the centralization and consolidation of operations in Europe and $0.4 million of costs to finalize restructuring actions initiated in prior years.
(b) Adjustments in the year ended December 31, 2024 for NAM include a $3.3 million increase in cost of goods sold resulting from the fair value inventory step-up adjustment recognized as part of the purchase accounting for the acquisition of the ChlorKing business and $0.7 million of costs related to a flood sustained at a contract manufacturer.
Adjustments in the year ended December 31, 2024 for NAM include a $3.3 million increase in cost of goods sold resulting from the fair value inventory step-up adjustment recognized as part of the purchase accounting for the acquisition of the ChlorKing business and $0.7 million of costs related to a flood sustained at a contract manufacturer.
Gross profit margin is impacted by costs of raw material, product mix, salary and wage inflation, production costs, shipping and handling costs, and import duties, all of which can vary. Selling, general and administrative expense Our SG&A includes expenses arising from activities in selling, marketing, technical and customer services, warranty, warehousing, and administrative expenses.
Gross profit margin is impacted by costs of raw material, product mix, salary and wage inflation, production costs, shipping and handling costs, and import duties, all of which can vary. Selling, general and administrative expense Our SG&A includes expenses arising from activities in selling, marketing, technical and customer services, warehousing, and administrative expenses.
For more information, see “—Key Factors and Measures We Use to Evaluate Our Business—Net Sales.’’ We aim to keep our manufacturing plants running at a constant level throughout the year and consequently we generally build inventory in the first and third quarters and inventory is sold-down in the second and fourth quarters.
For more information, see “—Key Factors and Measures We Use to Evaluate Our Business—Net Sales.” We aim to keep our manufacturing plants running at a constant level throughout the year and consequently we generally build inventory in the first and third quarters and inventory is sold-down in the second and fourth quarters.
The grant-date fair value of the award is recognized as compensation expense ratably over the requisite service period, which generally equals the vesting period of the award. We also grant performance-based restricted share units (“PSUs”). PSU awards are recognized as compensation expense beginning at the grant date and reassessed quarterly for probability.
The grant-date fair value of the award is recognized as compensation expense ratably over the requisite service period, which generally equals the vesting period of the award. We also grant performance-based restricted share units (“PSUs”). PSU awards are recognized as compensation expense beginning at the grant date and 55 reassessed quarterly for probability.
Also, because most of our sales are to distributors whose inventory of our products may vary, including due to reasons beyond our control, such as end-user demand, supply chain lead times and macroeconomic factors, our revenue may fluctuate from period to period. • Targeted expansion efforts.
Also, because most of our sales are to distributors whose inventory of our products may vary, including due to reasons beyond our control, such 40 as end-user demand, supply chain lead times and macroeconomic factors, our revenue may fluctuate from period to period. • Targeted expansion efforts.
The qualitative impairment assessment includes considering various factors including macroeconomic conditions, industry and market conditions, cost factors and any reporting unit specific events. If it is determined through the qualitative assessment that the reporting unit’s fair value is more 54 likely than not greater than its carrying value, the quantitative impairment assessment is not required.
The qualitative impairment assessment includes considering various factors including macroeconomic conditions, industry and market conditions, cost factors and any reporting unit specific events. If it is determined through the qualitative assessment that the reporting unit’s fair value is more likely than not greater than its carrying value, the quantitative impairment assessment is not required.
Given the nature of our business and global operations, if these or other geopolitical conflicts continue or worsen, our business and results of operations may be adversely affected. 40 Key Factors and Measures We Use to Evaluate Our Business We consider a variety of financial and operating measures in assessing the performance of our business.
Given the nature of our business and global operations, if these or other geopolitical conflicts continue or worsen, our business and results of operations may be adversely affected. Key Factors and Measures We Use to Evaluate Our Business We consider a variety of financial and operating measures in assessing the performance of our business.
For information about our use of these Non-GAAP measures and a reconciliation of these metrics to the nearest GAAP metric see “—Non-GAAP Reconciliation.” Results of Operations The following tables summarize key components of our results of operations for the periods indicated, both in dollars and as a percentage of our net sales.
For information about our use of these Non-GAAP measures and a reconciliation of these metrics to the nearest GAAP metric see “—Non-GAAP Reconciliation.” 42 Results of Operations The following tables summarize key components of our results of operations for the periods indicated, both in dollars and as a percentage of our net sales.
Proceeds received from the sales of accounts receivable are classified as operating cash flows and collections of previously sold accounts receivable not yet submitted to the financial institution are classified as financing cash flows in the consolidated statements of cash flows. We record the discount in the “Other expense, net” line in the consolidated statements of operations.
Proceeds received from the sales of accounts receivable are classified as operating cash flows and collections of previously sold accounts receivable not yet submitted to the financial institution are classified as financing cash flows in the consolidated statement of cash flows . We record the discount in the “Other expense, net” line in the consolidated statements of operations.
If the qualitative assessment indicates it is more likely than not that the reporting unit’s fair value is no greater than its carrying value, we must perform a quantitative impairment assessment. If it is determined a quantitative assessment is necessary, we would compare the fair value of the reporting unit to the respective carrying value, which includes goodwill.
If the qualitative assessment indicates it is more likely than not that the reporting unit’s fair value is no greater than its carrying value, we must perform a quantitative impairment assessment. If it is determined a quantitative assessment is necessary, we compare the fair value of the reporting unit to the respective carrying value, which includes goodwill.
See “— Non-GAAP Reconciliation” for a reconciliation of these non-GAAP measures to the most directly comparable GAAP measures. 44 Segment Results of Operations The Company manages its business primarily on a geographic basis. The Company’s reportable segments consist of NAM and E&RW.
See “— Non-GAAP Reconciliation” for a reconciliation of these non-GAAP measures to the most directly comparable GAAP measures. Segment Results of Operations The Company manages its business primarily on a geographic basis. The Company’s reportable segments consist of NAM and E&RW.
Due to the uncertainty and potential volatility of the factors used in establishing estimates, changes in assumptions could materially affect our financial condition and results of operations. 55 Acquisitions We apply the provisions of the Accounting Standards Codification (“ASC”) 805, Business Combinations.
Due to the uncertainty and potential volatility of the factors used in establishing estimates, changes in assumptions could materially affect our financial condition and results of operations. Acquisitions We apply the provisions of the Accounting Standards Codification (“ASC”) 805, Business Combinations.
Geopolitical conflicts around the world have created substantial uncertainty in the global economy, including as a result of sanctions and penalties imposed in response to these conflicts.
Geopolitical conflicts around the world have also created substantial uncertainty in the global economy, including as a result of sanctions and penalties imposed in response to these conflicts.
EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted segment income and adjusted segment income margin are not calculated in the same manner by all companies, and accordingly, are not necessarily comparable to similarly entitled measures of other companies and may not be an appropriate measure for performance relative to other companies.
EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted segment income and adjusted segment income margin are not calculated in the same manner by all companies, and accordingly, are not necessarily comparable to similarly titled measures of other companies and may not be an appropriate measure for performance relative to other companies.
Gross profit and gross profit margin Gross profit is equal to net sales less cost of sales. Cost of sales includes the direct cost of manufacturing, including direct materials, labor and related overhead, as well as inbound and outbound freight and import duties. Gross profit margin is gross profit as a percentage of net sales.
Gross profit and gross profit margin Gross profit is equal to net sales less cost of sales. Cost of sales includes the direct cost of manufacturing, including direct materials, labor and related overhead, as well as warranty, inbound and outbound freight and import duties. 41 Gross profit margin is gross profit as a percentage of net sales.
“Long-Term Debt” of Notes to Consolidated Financial Statements in this Form 10-K and “Liquidity and Capital Resources”. (b) Operating lease commitments primarily relate to our office, distribution, and manufacturing facilities. All of these obligations require cash payments to be made by us over varying periods of time.
“Long-Term Debt” of Notes to Consolidated Financial Statements in this Annual Report on Form 10-K and “Liquidity and Capital Resources”. (b) Operating lease commitments primarily relate to our office, distribution, and manufacturing facilities. All of these obligations require cash payments to be made by us over varying periods of time.
We derived the consolidated statements of operations for the Fiscal Years 2024 and 2023 from our audited consolidated financial statements. Our historical results are not necessarily indicative of the results that may be expected in the future.
We derived the consolidated statements of operations for Fiscal Years 2025 and 2024 from our audited consolidated financial statements. Our historical results are not necessarily indicative of the results that may be expected in the future.
Certain leases are renewable at our option for periods of one to ten years and certain of these arrangements are cancellable on short notice while others require payment upon early termination. Refer to Note 15 . “Leases” of Notes to Consolidated Financial Statements in this Form 10-K for further information.
Certain leases are renewable at our option for periods of one to 10 years and certain of these arrangements are cancellable on short notice while others require payment upon early termination. Refer to Note 15 . “Leases” of Notes to Consolidated Financial Statements in this Annual Report on Form 10-K for further information.
A discussion regarding our financial condition and results of operations for the year ended December 31, 2023, compared to the year ended December 31, 2022, is included under “Part II, Item 7.
A discussion regarding our financial condition and results of operations for the year ended December 31, 2024, compared to the year ended December 31, 2023, is included under “Part II, Item 7.
Under the agreement governing the First Lien Credit Facility (the “First Lien Credit Agreement”), the Company must make an annual mandatory prepayment of principal for between 0% and 50% of the excess cash and subject to permitted deductions, as defined in the First Lien Credit Agreement, generated in the prior calendar year.
Under the agreement governing the First Lien Credit Facility (the “ First Lien Credit Agreement ” ), the Company must make an annual mandatory prepayment of principal for between 0% and 50% of the excess cash and subject to permitted deductions, as defined in the First Lien Credit Agreement, generated in the prior calendar year.
If the fair value of the reporting unit exceeds its carrying value, goodwill is not considered impaired. If the carrying value is higher than the fair value, the difference would be recognized as an impairment loss.
If the fair value of the reporting unit exceeds its carrying value, goodwill is not considered impaired. If the carrying value is higher than the fair value, the difference is recognized as an impairment loss.
Adjusted segment income represents segment income adjusted for the impact of depreciation, amortization of certain intangible assets, stock-based compensation and certain non-cash, nonrecurring or other items that are included in segment income that we do not consider indicative of the ongoing segment operating performance.
Adjusted segment income represents segment income adjusted for the impact of depreciation, amortization of intangible assets recorded within cost of sales, stock-based compensation and certain non-cash, nonrecurring or other items that are included in segment income that we do not consider indicative of the ongoing segment operating performance.
Loss on extinguishment of debt The $4.9 million loss on extinguishment of debt was incurred as a result of the voluntary repayment of the Incremental Term Loan B principal balance in April 2024.
The $4.9 million loss on extinguishment of debt for Fiscal Year 2024 was incurred as a result of the voluntary repayment of the Incremental Term Loan B principal balance in April 2024.
Our product replacement cycle of approximately 8 to 11 years drives multiple replacement opportunities over the typical life of a pool, creating opportunities to generate aftermarket product sales as pool owners repair and replace equipment and remodel and upgrade their pools.
Our product replacement cycle of approximately eight to 11 years drives multiple replacement opportunities over the typical life of a pool, creating opportunities to generate aftermarket product sales as pool owners repair, remodel and upgrade their pools.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023 , filed with the SEC on February 29, 2024.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024 , filed with the SEC on February 27, 2025.
We use the Black-Scholes option pricing model to estimate the fair value of option awards. Warranties We provide base warranties on the products we sell for specific periods of time, which vary depending upon the type of product and the geographic location of its sale.
We use the Black-Scholes option pricing model to estimate the fair value of option awards and a Monte Carlo simulation model to estimate the fair value of PSU awards. Warranties We provide base warranties on the products we sell for specific periods of time, which vary depending upon the type of product and the geographic location of its sale.
NAM and E&RW accounted for approximately 85% and 15%, and 83% and 17%, of total net sales for Fiscal Year 2024 and Fiscal Year 2023, respectively. The NAM segment manufactures and sells a complete line of residential and commercial swimming pool equipment and supplies in the United States and Canada and manufactures and sells flow control products.
NAM and E&RW accounted for approximately 85% and 15% of total net sales, respectively, for both Fiscal Year 2025 and Fiscal Year 2024. NAM manufactures and sells a complete line of residential and commercial swimming pool equipment and supplies in the United States and Canada and manufactures and sells flow control products.
The amount due varies with the First Lien Leverage Ratio as defined in the First Lien Credit Agreement, from zero if the First Lien Leverage Ratio is less than or equal to 2.5x, to 50% if the First Lien Leverage Ratio is greater than 3.0x, less certain allowed deductions, in each case as of December 31 of the prior year.
The amount due varies with the First Lien Leverage Ratio as defined in the First Lien Credit Agreement, from zero if the First Lien Leverage Ratio is less than or equal to 2.5x, to fifty percent if the First Lien Leverage Ratio is greater than 3.0x, in each case as of December 31 of the prior year.
Off-Balance Sheet Arrangements We had $4.3 million of outstanding letters of credit on our ABL Facility as of each of December 31, 2024 and December 31, 2023. Critical Accounting Estimates Our consolidated financial statements have been prepared in accordance with GAAP.
Off-Balance Sheet Arrangements We had $3.9 million and $4.3 million of outstanding letters of credit on our ABL Facility as of December 31, 2025 and December 31, 2024, respectively. 54 Critical Accounting Estimates Our consolidated financial statements have been prepared in accordance with GAAP.
In the case of SOFR tranches, the applicable margin is 2.75% per annum with a 0.50% floor, with a stepdown to 2.50% per annum with a 0.50% floor when net secured leverage as defined by the First Lien Credit Agreement is less than 2.5x.
The applicable margin is 2.75% per annum with a 0.50% floor, with a stepdown to 2.50% per annum with a 0.50% floor when net secured leverage as defined by the First Lien Credit Agreement is less than 2.5x.
Interest expense in Fiscal Year 2024 consisted of $68.0 million of interest on the outstanding debt, net of the impact from the interest rate swaps, and $4.2 million of amortization of deferred financing fees, partially offset by $10.1 million of interest income.
Interest expense in Fiscal Year 2024 consisted of $68.0 million of interest on the outstanding debt, net of the impact from the interest rate swaps, and $4.2 million of amortization of deferred financing fees, partially offset by $10.1 million of interest income. Loss on extinguishment of debt There was no loss on extinguishment of debt in Fiscal Year 2025.
We have an estimated North American seasonal residential pool market share of approximately 33%. We believe that we are well-positioned for future growth. Historically aftermarket sales represented 80% of our net sales and are generally recurring in nature since these products are critical to the ongoing operation of pools given requirements for water quality and sanitization.
We have an estimated North American residential pool market share of approximately 33%. We believe that we are well-positioned for future growth. We estimate aftermarket sales represent approximately 85% of North American residential pool net sales and are generally recurring in nature since these products are critical to the ongoing operation of pools given requirements for water quality and sanitization.
We may use third party valuation specialists to determine the assets acquired, liabilities assumed, and corresponding offset to goodwill. Recently Issued and Adopted Accounting Standards See Note 2 . “Significant Accounting Policies” of Notes to Consolidated Financial Statements in this Form 10-K for additional information. 56
We may use third-party valuation specialists to determine the assets acquired, liabilities assumed, and corresponding offset to goodwill. Recently Issued Accounting Standards See Note 2. "Significant Accounting Policies" of Notes to Consolidated Financial Statements in this Annual Report on Form 10-K for additional information. 56
The full amount held in escrow will be released to the specified key employees if such employees are employed by Hayward on the one-year anniversary of the acquisition. These payments are contingent on continued employment and are not dependent on the achievement of any metric or performance measure.
Pursuant to the ChlorKing acquisition agreement, the full amount held in escrow was released to the specified key employees if such employees were employed by Hayward on the one-year anniversary of the acquisition. These payments were contingent on continued employment and were not dependent on the achievement of any metric or performance measure.
The $6.5 million expense in Fiscal Year 2024 was primarily driven by $4.3 million of acquisition and integration costs associated with the acquisition of the ChlorKing business, including $3.2 million of compensation expenses for the retention of key employees acquired in the ChlorKing acquisition. Fiscal Year 2024 also included costs associated with the centralization and consolidation of operations in Europe.
In comparison, the $6.5 million expense in Fiscal Year 2024 was primarily driven by $4.3 million of acquisition and integration costs associated with the acquisition of the ChlorKing business, which included $3.2 million of compensation expenses for the retention of key employees acquired in the ChlorKing acquisition.
As of December 31, 2024, goodwill and indefinite lived intangible assets were $943.6 million and $736.0 million, respectively. For goodwill, we may first make a qualitative assessment of whether it is more likely than not that a reporting unit’s fair value is less than its carrying value.
As of December 31, 2025, goodwill and indefinite lived intangible assets were $951.2 million and $1,003.0 million, respectively. For goodwill, we may first make a qualitative assessment of whether it is more likely than not that a reporting unit’s fair value is less than its carrying value.
The E&RW segment manufactures and sells residential and commercial swimming pool equipment and supplies in Europe, Central and South America, the Middle East, Australia and other Asia Pacific countries. 39 Key Trends and Uncertainties Regarding Our Existing Business The following trends and uncertainties affect the period-to-period comparability of our results of operations and may affect our financial performance in the future: • Demand related to the aging base of pools and the COVID-19 pandemic.
E&RW manufactures and sells residential and commercial swimming pool equipment and supplies in Europe, Central and South America, the Middle East, Australia and other Asia Pacific countries. Key Trends and Uncertainties Regarding Our Existing Business The following trends and uncertainties affect the period-to-period comparability of our results of operations and may affect our financial performance in the future: • Seasonality.
As of December 31, 2024, the loan balance was zero with a borrowing availability of $163.4 million. For the year ended December 31, 2023, the average borrowing base under the ABL Facility was $265.8 million and the average loan balance outstanding was $17.3 million.
For the year ended December 31, 2024, the average borrowing base under the ABL Facility was $212.6 million, and the average loan balance outstanding was zero. As of December 31, 2024 the loan balance was zero with a borrowing availability of $163.4 million.
See segment discussion below for further information. 2024 Volume 1.8 % Price, net of discounts and allowances 3.2 % Acquisitions 1.1 % Currency and other (0.1) % Total 6.0 % The Fiscal Year 2024 increase in net sales was primarily driven by an increase in net price, as well as by an increase in volume and the favorable impact from acquisitions.
See segment discussion below for further information. 2025 Price, net of discounts and allowances 5.4 % Acquisitions 1.1 % Currency and other 0.2 % Volume — % Total 6.7 % The Fiscal Year 2025 increase in net sales was primarily driven by positive net price and the favorable impact from acquisitions.
We estimate aftermarket sales based upon feedback from certain representative customers and management’s interpretation of available industry and government data, and not upon our GAAP net sales results. We manufacture our products at seven facilities worldwide, which are located in North Carolina, Georgia, Tennessee, Rhode Island, Spain (two) and China.
We estimate aftermarket sales based upon feedback from certain representative customers and management’s interpretation of available industry and government data, and not upon our GAAP net sales results. The Company has seven manufacturing facilities worldwide, which are located in North Carolina, Georgia, Tennessee, Rhode Island, Spain (two) and China, and other facilities in the United States, Canada, France and Australia.
The decrease was primarily due to the repayment of the Incremental Term Loan B principal balance in April 2024 and interest income on cash investment balances.
The decrease was primarily due to lower interest rates, reduced debt as a result of the repayment of the Incremental Term Loan B principal balance in April 2024 and increased interest income on cash investment balances.
Operating income Operating income is gross profit less SG&A, RD&E, acquisition and restructuring related expense or income and amortization of intangible assets. Operating income excludes interest expense, income tax expense, and other non-operating expenses, net.
Operating income Operating income is gross profit less SG&A, RD&E, acquisition and restructuring related expense or income and amortization of intangible assets. Operating income excludes interest expense, income tax expense, and other non-operating expenses, net. We use operating income as well as other indicators as a measure of the profitability of our business.
Following is a reconciliation from segment income to adjusted segment income for E&RW (dollars in thousands): Years Ended December 31, 2024 2023 Segment income $ 21,632 $ 33,518 Depreciation 1,215 940 Amortization — — Stock-based compensation (a) 10 45 Total Adjustments 1,225 985 Adjusted segment income $ 22,857 $ 34,503 Segment income margin 13.9 % 19.8 % Adjusted segment income margin 14.6 % 20.4 % (a) Represents non-cash stock-based compensation expense related to equity awards issued to management, employees, and directors.
Following is a reconciliation from segment income and segment income margin to adjusted segment income and adjusted segment income margin for E&RW (dollars in thousands): E&RW Years Ended December 31, 2025 2024 Segment income $ 26,540 $ 21,632 Depreciation 1,761 1,215 Stock-based compensation (a) — 10 Total Adjustments 1,761 1,225 Adjusted segment income $ 28,301 $ 22,857 Segment income margin 16.3 % 13.9 % Adjusted segment income margin 17.4 % 14.6 % (a) Represents non-cash stock-based compensation expense related to equity awards issued to management, employees, and directors.
Gross profit and Gross profit margin Gross profit increased to $530.8 million in Fiscal Year 2024 from $477.0 million in Fiscal Year 2023, an increase of $53.8 million or 11.3%.
Gross profit and Gross profit margin Gross profit increased to $59.8 million in Fiscal Year 2025 from $53.7 million in Fiscal Year 2024, an increase of $6.1 million, or 11.3%.
Our presentation of adjusted EBITDA and adjusted segment income should not be construed as an inference that our future results will be unaffected by these items. 48 Following is a reconciliation from net income to adjusted EBITDA (dollars in thousands): Years Ended December 31, 2024 2023 Net income $ 118,655 $ 80,687 Depreciation 20,078 15,983 Amortization 35,783 37,079 Interest expense 62,163 73,584 Income taxes 25,527 20,400 Loss on extinguishment of debt 4,926 — EBITDA 267,132 227,733 Stock-based compensation (a) 608 1,270 Currency exchange items (b) (836) 786 Acquisition and restructuring related expense, net (c) 6,464 13,213 Other (d) 4,079 4,271 Total Adjustments 10,315 19,540 Adjusted EBITDA $ 277,447 $ 247,273 Net income margin 11.3 % 8.1 % Adjusted EBITDA margin 26.4 % 24.9 % (a) Represents non-cash stock-based compensation expense related to equity awards issued to management, employees, and directors.
Our presentation of adjusted EBITDA and adjusted segment income should not be construed as an inference that our future results will be unaffected by these items. 48 Net Income and Net Income Margin to Adjusted EBITDA and Adjusted EBITDA Margin Following is a reconciliation from net income and net income margin to adjusted EBITDA and adjusted EBITDA margin: (Dollars in thousands) Years Ended December 31, 2025 2024 Net income $ 151,570 $ 118,655 Depreciation 22,835 20,078 Amortization 34,451 35,783 Interest expense, net 50,282 62,163 Income taxes 33,067 25,527 Loss on debt extinguishment — 4,926 EBITDA 292,205 267,132 Stock-based compensation (a) 57 608 Currency exchange items (b) 79 (836) Acquisition and restructuring related expense, net (c) 3,886 6,464 Other (d) 3,052 4,079 Total Adjustments 7,074 10,315 Adjusted EBITDA $ 299,279 $ 277,447 Net income margin 13.5 % 11.3 % Adjusted EBITDA margin 26.7 % 26.4 % (a) Represents non-cash stock-based compensation expense related to equity awards issued to management, employees, and directors.
The retention costs will be recognized over the twelve-month period from the date of acquisition.
The retention costs were recognized over the 12-month period from the date of acquisition.
Research, development and engineering expense RD&E expense increased to $25.8 million in Fiscal Year 2024 compared to $24.5 million in Fiscal Year 2023, an increase of $1.3 million, or 5.0%. As a percentage of net sales, RD&E remained relatively flat at 2.5% in each year. RD&E spend continues to be focused on new product development and new product quality.
Research, development and engineering expense RD&E expense increased to $27.2 million in Fiscal Year 2025 compared to $25.8 million in Fiscal Year 2024, an increase of $1.4 million, or 5.5%. As a percentage of net sales, RD&E remained relatively flat at 2.4% in Fiscal Year 2025 as compared to 2.5% in Fiscal Year 2024.
As a percentage of net sales, SG&A increased to 24.8% in Fiscal Year 2024 as compared to 23.5% in Fiscal Year 2023, an increase of 130 basis points, primarily due to the factors described above.
As a percentage of net sales, SG&A increased to 22.0% in Fiscal Year 2025 as compared to 20.6% in Fiscal Year 2024, an increase of 140 basis points, primarily due to the factors described above.
Provision for income taxes We incurred income tax expense of $25.5 million for Fiscal Year 2024 and $20.4 million for Fiscal Year 2023, a increase of $5.1 million or 25.1%. This increase in tax expense was primarily due to increased income from operations.
Provision for income taxes We incurred income tax expense of $33.1 million for Fiscal Year 2025 and $25.5 million for Fiscal Year 2024, an increase of $7.6 million, or 29.5%. This increase in tax expense was primarily due to increased operating income.
Adjusted EBITDA Adjusted EBITDA increased to $277.4 million in Fiscal Year 2024 from $247.3 million in Fiscal Year 2023, an increase of $30.1 million, or 12.2%, driven primarily by increased net sales and an increase in gross profit of $53.8 million, partially offset by an increase in SG&A expenses of $27.3 million.
Adjusted EBITDA Adjusted EBITDA increased to $299.3 million in Fiscal Year 2025 from $277.4 million in Fiscal Year 2024, an increase of $21.9 million, or 7.9%, driven primarily by increased net sales and higher gross profit, partially offset by an increase in SG&A expenses.
The borrowings under the ABL Facility bear interest at a rate equal to an adjusted term of the Secured Overnight Financing Rate (“SOFR”) or a base rate plus a margin of between 1.25% to 1.75% or 0.25% to 0.75%, respectively, while the FILO Sublimit borrowings bear interest at a rate equal to SOFR or a base rate plus a margin of between 2.25% to 2.75% or 1.25% to 1.75%, respectively.
The borrowings under the ABL Facility bear interest at a rate equal to the Term SOFR and a margin of between 1.25% to 1.75%, or at a base rate plus a margin of 0.25% to 0.75%.
Operating income as a percentage of net sales (“operating margin”) was 19.9% in Fiscal Year 2024, a 220 basis point increase from the 17.7% operating margin in Fiscal Year 2023. Interest expense, net Interest expense, net, decreased to $62.2 million in Fiscal Year 2024 from $73.6 million in Fiscal Year 2023, a decrease of $11.4 million, or 15.5%.
Operating income as a percentage of net sales (“operating margin”) was 20.8% in Fiscal Year 2025, a 90 basis point increase from the 19.9% operating margin in Fiscal Year 2024. 44 Interest expense, net Interest expense, net, decreased to $50.3 million in Fiscal Year 2025 from $62.2 million in Fiscal Year 2024, a decrease of $11.9 million, or 19.1%.
We use operating income as well as other indicators as a measure of the profitability of our business. 41 Interest expense, net The Company incurs interest expense on its Credit Facilities, as defined herein. The amortization of debt issuance costs and impact of our interest rate hedging instruments are also included in interest expense.
Interest expense, net The Company incurs interest expense on its Credit Facilities, as defined herein. The amortization of debt issuance costs and impact of our interest rate hedging instruments are also included in interest expense. Net income Net income is operating income less net interest expense, other non-operating items, and provision for income taxes.
As such, the Company did not need to proceed beyond the qualitative analysis, and no goodwill impairments were recorded. For the year-ended December 31, 2023, the Company performed a quantitative analysis and determined that the fair value of each of the reporting units exceeded the corresponding carrying value.
For the years ended December 31, 2025 and 2024, the Company performed a qualitative analysis and determined that the fair values of the reporting units were more likely than not greater than the carrying amounts. As such, the Company did not need to proceed beyond the qualitative analysis, and no goodwill impairments were recorded.
Operating income and operating income margin Operating income increased to $208.8 million in Fiscal Year 2024 from $175.2 million in Fiscal Year 2023, an increase of $33.6 million, or 19.2%, due to the accumulated effect of the items described above.
Operating income and operating income margin Operating income increased to $233.3 million in Fiscal Year 2025 from $208.8 million in Fiscal Year 2024, an increase of $24.5 million, or 11.7%, due to the accumulated effect of the items described above.
Segments Our business is organized into two reportable segments: North America (“NAM”) and Europe & Rest of World (“E&RW”). The Company determined its reportable segments based on how the Chief Operating Decision Maker (“CODM”) reviews the Company’s operating results in assessing performance and allocating resources.
Segments Our business is organized into two reportable segments: NAM and E&RW. The Company determined its reportable segments based on how the Chief Operating Decision Maker (“CODM”) reviews the Company’s operating results in assessing performance and allocating resources. The Company's CODM is the President and Chief Executive Officer.
Segment income and Segment income margin Segment income decreased to $21.6 million in Fiscal Year 2024 from $33.5 million in Fiscal Year 2023, a decrease of $11.9 million, or 35.5%. This was primarily driven by a decrease in sales and gross profit as discussed above.
Segment income and Segment income margin Segment income increased to $26.5 million in Fiscal Year 2025 from $21.6 million in Fiscal Year 2024, an increase of $4.9 million, or 22.7%. This was primarily driven by an increase in net sales and gross profit as discussed above.
We believe that net cash provided by operating activities and availability under the ABL Facility will be adequate to finance our working capital requirements, inclusive of capital expenditures, and debt service over the next 12 months. The Organisation for Economic Co-operation and Development introduced an international tax framework under Pillar Two which includes a global minimum tax of 15%.
We believe that net cash provided by operating activities and availability under the ABL Facility will be adequate to finance our working capital requirements, inclusive of capital expenditures, and debt service over the next 12 months.
Europe & Rest of World (“E&RW”) (Dollars in thousands) Years Ended December 31, 2024 2023 Net sales $ 156,108 $ 169,176 Gross profit $ 56,483 $ 66,309 Gross profit margin % 36.2 % 39.2 % Segment income $ 21,632 $ 33,518 Segment income margin % 13.9 % 19.8 % Adjusted segment income (a) $ 22,857 $ 34,503 Adjusted segment income margin % (a) 14.6 % 20.4 % (a) See “—Non-GAAP Reconciliation.” Year-over-year net sales decrease was driven by the following: 2024 Volume (8.5) % Price, net of discounts and allowances 1.0 % Currency and other (0.2) % Total (7.7) % Net sales Net sales decreased to $156.1 million in Fiscal Year 2024 from $169.2 million in Fiscal Year 2023, a decrease of $13.1 million, or 7.7%.
Europe & Rest of World (Dollars in thousands) Years Ended December 31, 2025 2024 Net sales $ 162,997 $ 156,108 Gross profit $ 59,784 $ 53,702 Gross profit margin % 36.7 % 34.4 % Segment income $ 26,540 $ 21,632 Segment income margin % 16.3 % 13.9 % Adjusted segment income (a) $ 28,301 $ 22,857 Adjusted segment income margin % (a) 17.4 % 14.6 % (a) See “—Non-GAAP Reconciliation.” The year-over-year net sales increase was driven by the following: 2025 Volume 2.2 % Currency and other 2.1 % Price, net of allowances and discounts 0.1 % Total 4.4 % Net sales Net sales increased to $163.0 million in Fiscal Year 2025 from $156.1 million in Fiscal Year 2024, an increase of $6.9 million, or 4.4%.
North America (“NAM’’) (Dollars in thousands) Years Ended December 31, 2024 2023 Net sales $ 895,498 $ 823,276 Gross profit $ 474,274 $ 410,641 Gross profit margin % 53.0 % 49.9 % Segment income $ 261,735 $ 215,425 Segment income margin % 29.2 % 26.2 % Adjusted segment income (a) $ 290,964 $ 237,693 Adjusted segment income margin % (a) 32.5 % 28.9 % (a) See “—Non-GAAP Reconciliation.” Year-over-year net sales increase was driven by the following: 2024 Volume 4.0 % Price, net of discounts and allowances 3.6 % Acquisitions 1.4 % Currency and other (0.2) % Total 8.8 % Net sales Net sales increased to $895.5 million in Fiscal Year 2024 from $823.3 million in Fiscal Year 2023, an increase of $72.2 million, or 8.8%.
See “—Non-GAAP Reconciliation” for a reconciliation of these metrics to the most directly comparable GAAP metric. 45 North America (Dollars in thousands) Year Ended December 31, 2025 December 31, 2024 Net sales $ 959,158 $ 895,498 Gross profit $ 478,906 $ 433,274 Gross profit margin % 49.9 % 48.4 % Segment income $ 284,758 $ 261,735 Segment income margin % 29.7 % 29.2 % Adjusted segment income (a) $ 310,683 $ 290,964 Adjusted segment income margin % (a) 32.4 % 32.5 % (a) See “—Non-GAAP Reconciliation.” The year-over-year net sales increase was driven by the following factors: 2025 Price, net of allowances and discounts 6.3 % Acquisitions 1.3 % Currency and other (0.1) % Volume (0.3) % Total 7.1 % Net sales Net sales increased to $959.2 million in Fiscal Year 2025 from $895.5 million in Fiscal Year 2024, an increase of $63.7 million, or 7.1%.
Accounts Receivable Sales On July 3, 2024, we entered into a Receivables Purchase Agreement under which we may offer to sell eligible accounts receivable. The agreement is uncommitted and t he eligible accounts receivable to be sold under the agreement consist of up to $125 million in accounts receivable generated by sales to specified customers of the Company.
The agreement is uncommitted and t he eligible accounts receivable to be sold under the agreement consist of up to $125 million in accounts receivable generated by sales to specified customers of the Company. The Company will be paid a discounted purchase price for each receivable sold.
Sources and Uses of Cash Following is a summary of our cash flows from operating, investing, and financing activities (dollars in thousands): Years Ended December 31, 2024 2023 Net cash provided by operating activities $ 212,068 $ 184,540 Net cash used in investing activities (54,131) (55,381) Net cash used in financing activities (136,790) (7,612) Effect of exchange rate changes on cash and cash equivalents and restricted cash (2,655) 373 Change in cash and cash equivalents and restricted cash $ 18,492 $ 121,920 Net cash provided by operating activities Net cash provided by operating activities increased to $212.1 million for the year ended December 31, 2024 from $184.5 million for the year ended December 31, 2023, an increase of $27.6 million, or 14.9%.
As of December 31, 2025 , we were in compliance with all covenants under the Credit Facilities. 53 Sources and Uses of Cash Following is a summary of our cash flows from operating, investing, and financing activities: (Dollars in thousands) Year Ended December 31, 2025 2024 Net cash provided by operating activities $ 256,034 $ 212,068 Net cash used in investing activities (103,777) (54,131) Net cash used in financing activities (20,846) (136,790) Effect of exchange rate changes on cash and cash equivalents 1,648 (2,655) Change in cash and cash equivalents $ 133,059 $ 18,492 Net cash provided by operating activities Net cash provided by operating activities increased to $256.0 million for the year ended December 31, 2025 from $212.1 million for the year ended December 31, 2024, an increase of $43.9 million, or 20.7%.
Interest expense in Fiscal Year 2023 consisted of $76.0 million on the outstanding debt and $4.7 million of amortization of deferred financing fees, partially offset by $7.1 million of interest income.
Interest expense in Fiscal Year 2025 consisted of $59.7 million of interest on the outstanding debt, net of the impact from the interest rate swaps, and $3.8 million of amortization of deferred financing fees, partially offset by $13.2 million of interest income.
Refer to Note 9 , “Long-Term Debt” of Notes to the Consolidated Financial Statements in this Form 10-K for further information on the terms of the Credit Facilities. 51 Long-term debt consisted of the following (in thousands): December 31, 2024 2023 First Lien Term Facility, due May 28, 2028 $ 965,000 $ 975,000 Incremental Term Loan B, due May 28, 2028 — 123,438 ABL Revolving Credit Facility — — Other bank debt 6,461 8,775 Finance lease obligations 2,448 4,729 Subtotal 973,909 1,111,942 Less: Current portion of long-term debt (13,991) (15,088) Less: Unamortized debt issuance costs (9,356) (17,574) Total $ 950,562 $ 1,079,280 ABL Facility The aggregate amount of the revolving loan commitments on the ABL Facility is $425.0 million, with a peak season commitment of $475.0 million, subject to a borrowing base calculation based on available eligible receivables, inventory, and qualified cash in North America.
Long-term debt consisted of the following (in thousands): December 31, 2025 2024 First Lien Term Facility, due May 28, 2028 $ 955,000 $ 965,000 Other bank debt 4,826 6,461 Finance lease obligations 3,639 2,448 Subtotal 963,465 973,909 Less: Current portion of the long-term debt (13,261) (13,991) Less: Unamortized debt issuance costs (6,657) (9,356) Total $ 943,547 $ 950,562 52 ABL Facility The ABL Facility provides for an aggregate amount of borrowings up to $425.0 million, with a discretionary peak season commitment of $475.0 million, subject to a borrowing base calculation based on available eligible receivables, eligible inventory, and qualified cash in North America.
Accounts receivable sold under the Receivables Purchase Agreement are not eligible receivables under the ABL Facility. An amount of up to 30% (or up to 40% with agent consent) of the then-outstanding commitments under the ABL Facility is available to our Canada and Spain subsidiaries.
An amount of up to 30% (or up to 40% with agent consent) of the then-outstanding commitments under the ABL Facility is available to our Canada and Spain subsidiaries. A portion of the ABL Facility not to exceed $50 million is available for the issuance of letters of credit in U.S.
The following table summarizes our results of operations and a comparison of the change between the periods (in thousands): Years Ended December 31, 2024 2023 Net Sales $ 1,051,606 $ 992,452 Cost of sales 520,849 515,502 Gross profit 530,757 476,950 Selling, general, and administrative expense 260,928 233,607 Research, development, and engineering expense 25,778 24,547 Acquisition and restructuring related expense 6,464 13,213 Amortization of intangible assets 28,800 30,361 Operating income 208,787 175,222 Interest expense, net 62,163 73,584 Loss on debt extinguishment 4,926 — Other expense (income), net (2,484) 551 Total other expense 64,605 74,135 Income from operations before income taxes 144,182 101,087 Provision for income taxes 25,527 20,400 Net income $ 118,655 $ 80,687 Adjusted EBITDA (a) $ 277,447 $ 247,273 (a) See “— Non-GAAP Reconciliation.” 42 Fiscal Year 2024 Compared to Fiscal Year 2023 Net sales Net sales increased to $1,051.6 million in Fiscal Year 2024 from $992.5 million in Fiscal Year 2023, an increase of $59.1 million, or 6.0%.
The following table summarizes our results of operations and a comparison of the change between the periods (in thousands): Years Ended December 31, 2025 2024 Net Sales $ 1,122,155 $ 1,051,606 Cost of sales 583,465 564,630 Gross profit 538,690 486,976 Selling, general, and administrative expense 246,892 217,147 Research, development, and engineering expense 27,201 25,778 Acquisition and restructuring related expense 3,886 6,464 Amortization of intangible assets 27,461 28,800 Operating income 233,250 208,787 Interest expense, net 50,282 62,163 Loss on debt extinguishment — 4,926 Other income, net (1,669) (2,484) Total other expense 48,613 64,605 Income from operations before income taxes 184,637 144,182 Provision for income taxes 33,067 25,527 Net income $ 151,570 $ 118,655 Adjusted EBITDA (a) $ 299,279 $ 277,447 (a) See “— Non-GAAP Reconciliation.” Fiscal Year 2025 Compared to Fiscal Year 2024 Net sales Net sales increased to $1,122.2 million in Fiscal Year 2025 from $1,051.6 million in Fiscal Year 2024, an increase of $70.6 million, or 6.7%.
We evaluate performance based on net sales, segment income and adjusted segment income, and use segment income margin and adjusted segment income margin as comparable performance measures for our reporting segments. Segment income represents net sales less cost of sales, less segment SG&A and RD&E, excluding acquisition and restructuring related expense, as well as amortization of intangible assets.
Segment income represents segment net sales less cost of sales, segment SG&A and RD&E, excluding acquisition and restructuring related expense as well as amortization of intangible assets. A reconciliation of segment income to our operating income is detailed below.
(c) Adjustments in the year ended December 31, 2024 are primarily driven by $3.2 million of compensation expenses for the retention of key employees acquired in the ChlorKing acquisition. Pursuant to the ChlorKing acquisition agreement, this $3.2 million was part of a total $6.3 million employee retention payment that was deposited into an escrow account on the date of acquisition.
Adjustments in the year ended December 31, 2024 are primarily driven by $3.2 million of compensation expenses for the retention of key employees acquired in the ChlorKing acquisition.
The increase was driven by the increase in net income. Net cash used in investing activities Net cash used in investing activities decreased to $54.1 million for the year ended December 31, 2024 compared to $55.4 million for the year ended December 31, 2023, a decrease of $1.3 million, or 2.3%.
Net cash used in investing activities Net cash used in investing activities was $103.8 million for the year ended December 31, 2025 compared to net cash used in investing activities of $54.1 million for the year ended December 31, 2024, an increase of $49.7 million, or 91.7%.
Adjusted segment income margin increased to 32.5% in Fiscal Year 2024 from 28.9% in Fiscal Year 2023, an increase of 360 basis points.
Adjusted segment income and Adjusted segment income margin Adjusted segment income increased to $28.3 million in Fiscal Year 2025 from $22.9 million in Fiscal Year 2024, an increase of $5.4 million, or 23.8%.
Acquisition and restructuring related expense Acquisition and restructuring related expense decreased to $6.5 million in Fiscal Year 2024 as compared to $13.2 million in Fiscal Year 2023, a decrease of $6.7 million.
RD&E spend continues to be focused on new product development and new product quality. Acquisition and restructuring related expense Acquisition and restructuring related expense decreased to $3.9 million in Fiscal Year 2025 as compared to $6.5 million in Fiscal Year 2024, a decrease of $2.6 million.
These new products offer higher energy efficiency, automation capabilities and enhanced water care solutions, and we expect will become primary drivers of our sales growth. Staying at the forefront of technological innovation and introducing new product offerings with new features will continue to be critical in growing our market share and revenue. • Geopolitical events.
Staying at the forefront of technological innovation and introducing new product offerings with new features will continue to be critical in growing our market share and revenue. • Tariffs, Trade Restrictions and Other Geopolitical Events.
Primary working capital requirements are for raw materials, assembled components and certain finished goods inventories and supplies, payroll, manufacturing, freight and distribution, facility, and other operating expenses. Cash flow and working capital requirements fluctuate during the year, driven primarily by the seasonal demand for our products, an Early Buy program, the timing of inventory purchases and receipt of customer payments.
Cash flows from operating activities and working capital requirements fluctuate during the year, driven primarily by the seasonal demand for our products, an Early Buy program, the timing of inventory purchases and receipt of customer payments, and as such, the utilization of the ABL Facility may fluctuate during the year.
T he effective interest rate on borrowings under the First Lien facilities, including the impact of an interest rate hedge, was 6.77%. As of December 31, 2023, the balance outstanding under the First Lien Term Facility was $975.0 million and the balance outstanding under the Incremental Term Loan B was $123.4 million.
The First Lien Term Facility matures on May 28, 2028. As of December 31, 2025, the balance outstanding under the First Lien Term Facility was $955.0 million . For the year ended December 31, 2025 , the effective interest rate on borrowings under the First Lien Term Facility, including the impact of an interest rate hedge, was 6.25% .