Biggest changeYear Ended December 31, 2022 Compared With Year Ended December 31, 2021 The table below presents our results of operations for the years ended December 31, 2022 and 2021 (dollars in thousands): For the years ended December 31, 2022 2021 Change ($) Change (%) Net sales $ 688,415 $ 692,847 $ (4,432 ) (0.6 %) Cost of goods sold 434,757 406,040 28,717 7.1 % Gross profit 253,658 286,807 (33,149 ) (11.6 %) Selling, general, and administrative 150,728 116,793 33,935 29.1 % Research and development costs 29,083 28,280 803 2.8 % Amortization of intangible assets 14,683 13,999 684 4.9 % Impairment of indefinite-lived intangible assets 2,395 — 2,395 n/a Acquisition and restructuring costs 4,513 23,668 (19,155 ) (80.9 %) Related party acquisition and management fee costs — 25,789 (25,789 ) (100.0 %) Other operating expense 1,514 755 759 100.5 % Operating income 50,742 77,523 (26,781 ) (34.5 %) Change in fair value of warrant liability (57,021 ) 32,580 (89,601 ) n/a Change in fair value of earn-out liability (10,731 ) 8,875 (19,606 ) n/a Loss on early extinguishment of debt — 13,650 (13,650 ) (100.0 %) Interest expense 40,227 39,128 1,099 2.8 % Income (loss) before income taxes 78,267 (16,710 ) 94,977 n/a Income tax expense 4,493 10,429 (5,936 ) (56.9 %) Net income (loss) 73,774 (27,139 ) 100,913 n/a Foreign currency translation adjustment (990 ) 30 (1,020 ) n/a Pension liability gain 302 388 (86 ) (22.2 %) Total comprehensive income (loss) $ 73,086 $ (26,721 ) $ 99,807 n/a 40 Table of Contents Net Sales Net sales for the year ended December 31, 2022, decreased $4.4 million, or 0.6%, to $688.4 million as compared to $692.9 million for the year ended December 31, 2021.
Biggest changeInterest is based on the SOFR or prime rate, plus the applicable margin rate. 38 Table of Contents Results of Operations Year Ended December 31, 2024 Compared With Year Ended December 31, 2023 The table below presents our results of operations for the years ended December 31, 2024 and 2023 (dollars in thousands): For the years ended December 31, 2024 2023 Change ($) Change (%) Net sales $ 602,224 $ 659,704 $ (57,480 ) (8.7 )% Cost of goods sold 363,680 403,615 (39,935 ) (9.9 )% Gross profit 238,544 256,089 (17,545 ) (6.9 )% Selling, general, and administrative 132,149 120,244 11,905 9.9 % Research and development costs 18,710 23,844 (5,134 ) (21.5 )% Amortization of intangible assets 13,884 14,557 (673 ) (4.6 )% Impairment of indefinite-lived intangible assets 7,695 — 7,695 100.0 % Impairment of goodwill 40,906 — 40,906 100.0 % Loss on sale of assets 9,234 — 9,234 100.0 % Restructuring costs 1,566 2,641 (1,075 ) (40.7 )% Other expense (268 ) 765 (1,033 ) (135.0 )% Operating income 14,668 94,038 (79,370 ) (84.4 )% Change in fair value of warrant liability (7,570 ) 4,111 (11,681 ) nm Change in fair value of earn-out liability (2,333 ) 2,303 (4,636 ) (nm Loss (gain) on early extinguishment of debt 141 (701 ) 842 (120.1 )% Interest expense 50,690 60,746 (10,056 ) (16.6 )% Income (loss) before income taxes (26,260 ) 27,579 (53,839 ) (195.2 )% Income tax expense (benefit) (3,025 ) 8,399 (11,424 ) (136.0 )% Net income (loss) (23,235 ) 19,180 (42,415 ) (221.1 )% Foreign currency translation adjustment (452 ) 234 (686 ) (293.2 )% Total comprehensive income (loss) $ (23,687 ) $ 19,414 $ (43,101 ) (222.0 )% Net Sales Net sales for the year ended December 31, 2024 , decreased $57.5 million , or 8.7% , to $602.2 million as compared to $659.7 million for the year ended December 31, 2023 .
Should the ongoing macroeconomic conditions not improve, or worsen, or if our attempts to mitigate the impact on our supply chain, operations and costs is not successful, our business, results of operations and financial condition may be adversely affected. 36 Table of Contents Key Components of Results of Operations Net Sales The principal activity from which we generate our sales is the designing, marketing, manufacturing and distribution of performance aftermarket automotive parts for our end consumers.
Should the ongoing macroeconomic conditions not improve, or worsen, or if our attempts to mitigate the impact on our supply chain, operations and costs is not successful, our business, results of operations and financial condition may be adversely affected. 37 Table of Contents Key Components of Results of Operations Net Sales The principal activity from which we generate our sales is the designing, marketing, manufacturing and distribution of performance aftermarket automotive parts for our end consumers.
Comprehensive income (loss) includes the effect of foreign currency translation and pension liability adjustments. 42 Table of Contents Non-GAAP Financial Measures We present EBITDA and Adjusted EBITDA as supplemental measures of our operating performance and believe that such non-GAAP financial measures provide useful information to investors, because they exclude the impact of certain items that we do not consider indicative of our ongoing operating performance and we believe are useful in comparing our results of operations between periods.
Comprehensive income (loss) includes the effect of foreign currency translation and pension liability adjustments. 43 Table of Contents Non-GAAP Financial Measures We present EBITDA and Adjusted EBITDA as supplemental measures of our operating performance and believe that such non-GAAP financial measures provide useful information to investors, because they exclude the impact of certain items that we do not consider indicative of our ongoing operating performance and we believe are useful in comparing our results of operations between periods.
As discussed under “Business Environment” above, although the future impact of supply chain disruptions and inflationary pressures are highly uncertain, we believe that our current operating performance, operating plan, cash position, and borrowings available under our revolving credit facility will be sufficient to satisfy our liquidity needs and capital expenditure requirements for at least the next twelve months and thereafter for the foreseeable future.
As discussed under “Business Environment” above, although the future impact of supply chain disruptions, potential tariffs and inflationary pressures are highly uncertain, we believe that our current operating performance, operating plan, cash position, and borrowings available under our revolving credit facility will be sufficient to satisfy our liquidity needs and capital expenditure requirements for at least the next twelve months and thereafter for the foreseeable future.
We have incurred and expect to continue to incur additional annual expenses as a public company for, among other things, directors’ and officers’ liability insurance, director fees, and additional internal and external accounting, legal, and administrative resources, including increased personnel costs, audit and other professional service fees. 35 Table of Contents Acquisitions We have historically pursued a growth strategy through both organic growth and acquisitions.
We have incurred and expect to continue to incur additional annual expenses as a public company for, among other things, directors’ and officers’ liability insurance, director fees, and additional internal and external accounting, legal, and administrative resources, including increased personnel costs, audit and other professional service fees. 36 Table of Contents Acquisitions We have historically pursued a growth strategy through both organic growth and acquisitions.
These critical accounting policies are addressed below. 45 Table of Contents Inventory Reserve Our inventories are stated at the lower of cost or net realizable value using the first-in, first-out (FIFO) method. Adjustments to reduce the cost of inventory to its net realizable value are made, if required, for estimated excess, obsolescence or impaired balances.
These critical accounting policies are addressed below. 46 Table of Contents Inventory Reserve Our inventories are stated at the lower of cost or net realizable value using the first-in, first-out (FIFO) method. Adjustments to reduce the cost of inventory to its net realizable value are made, if required, for estimated excess, obsolescence or impaired balances.
Business Environment Our business and results of operations, financial condition, and liquidity are impacted by broad economic conditions including inflation, labor shortages, and disruption of the supply chain, as well as by geopolitical events, including military conflicts (including the conflict in Ukraine, the conflict in Israel and surrounding areas, and the possible expansion of such conflicts).
Business Environment Our business and results of operations, financial condition, and liquidity are impacted by broad economic conditions including inflation, labor shortages, disruption of the supply chain, and potential tariffs, as well as by geopolitical events, including military conflicts (including the conflict in Ukraine, the conflict in Israel and surrounding areas, and the possible expansion of such conflicts).
See Note 1, “ Description of the Business, Basis of Presentation, and Summary of Significant Accounting Policies ,” and Note 2, “ Business Combination and Acquisitions ,” in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our acquisitions and investments.
See Note 1, “ Description of the Business, Basis of Presentation, and Summary of Significant Accounting Policies ” in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our acquisitions and investments.
We have generally financed our historical needs with operating cash flows, capital contributions and borrowings under our credit facilities. These sources of liquidity may be impacted by various factors, including demand for our products, investments made in acquired businesses, plant and equipment and other capital expenditures, and expenditures on general infrastructure and information technology.
We have generally financed our historical needs with operating cash flows, capital contributions and borrowings under our credit facilities. These sources of liquidity may be impacted by various factors, including demand for our products, investments made in acquired businesses, plant and equipment and other capital expenditures, and expenditures on general infrast ructure and information technology.
Interest is based on the SOFR or prime rate, plus the applicable margin rate. 37 Table of Contents Results of Operations Year Ended December 31, 2023 Compared With Year Ended December 31, 2022 The table below presents our results of operations for the years ended December 31, 2023 and 2022 (dollars in thousands): For the years ended December 31, 2023 2022 Change ($) Change (%) Net sales $ 659,704 $ 688,415 $ (28,711 ) (4.2 )% Cost of goods sold 403,615 434,757 (31,142 ) (7.2 )% Gross profit 256,089 253,658 2,431 1.0 % Selling, general, and administrative 120,244 150,728 (30,484 ) (20.2 )% Research and development costs 23,844 29,083 (5,239 ) (18.0 )% Amortization of intangible assets 14,557 14,683 (126 ) (0.9 )% Impairment of indefinite-lived intangible assets — 2,395 (2,395 ) (100.0 )% Acquisition and restructuring costs 2,641 4,513 (1,872 ) (41.5 )% Other expense 765 1,514 (749 ) (49.5 )% Operating income 94,038 50,742 43,296 85.3 % Change in fair value of warrant liability 4,111 (57,021 ) 61,132 n/a Change in fair value of earn-out liability 2,303 (10,731 ) 13,034 n/a Gain on early extinguishment of debt (701 ) — (701 ) n/a Interest expense 60,746 40,227 20,519 51.0 % Income before income taxes 27,579 78,267 (50,688 ) (64.8 )% Income tax expense 8,399 4,493 3,906 86.9 % Net income 19,180 73,774 (54,594 ) (74.0 )% Foreign currency translation adjustment 234 (990 ) 1,224 n/a Pension liability gain — 302 (302 ) (100.0 )% Total comprehensive income $ 19,414 $ 73,086 $ (53,672 ) (73.4 )% Net Sales Net sales for the year ended December 31, 2023, decreased $28.7 million, or 4.2%, to $659.7 million as compared to $688.4 million for the year ended December 31, 2022.
Year Ended December 31, 2023 Compared With Year Ended December 31, 2022 The table below presents our results of operations for the years ended December 31, 2023 and 2022 (dollars in thousands): For the years ended December 31, 2023 2022 Change ($) Change (%) Net sales $ 659,704 $ 688,415 $ (28,711 ) (4.2 %) Cost of goods sold 403,615 434,757 (31,142 ) (7.2 %) Gross profit 256,089 253,658 2,431 1.0 % Selling, general, and administrative 120,244 150,728 (30,484 ) (20.2 %) Research and development costs 23,844 29,083 (5,239 ) (18.0 %) Amortization of intangible assets 14,557 14,683 (126 ) (0.9 %) Impairment of indefinite-lived intangible assets — 2,395 (2,395 ) (100.0 %) Acquisition and restructuring costs 2,641 4,513 (1,872 ) (41.5 %) Other operating expense 765 1,514 (749 ) (49.5 %) Operating income 94,038 50,742 43,296 85.3 % Change in fair value of warrant liability 4,111 (57,021 ) 61,132 nm Change in fair value of earn-out liability 2,303 (10,731 ) 13,034 nm Gain on early extinguishment of debt (701 ) — (701 ) (100.0 %) Interest expense 60,746 40,227 20,519 51.0 % Income before income taxes 27,579 78,267 (50,688 ) nm Income tax expense 8,399 4,493 3,906 86.9 % Net income 19,180 73,774 (54,594 ) nm Foreign currency translation adjustment 234 (990 ) 1,224 (123.6 %) Pension liability gain — 302 (302 ) (100.0 %) Total comprehensive income $ 19,414 $ 73,086 $ (53,672 ) nm 41 Table of Contents Net Sales Net sales for the year ended December 31, 2023, decreased $28.7 million, or 4.2%, to $659.7 million as compared to $688.4 million for the year ended December 31, 2022.
Offsetting these increases were decreases in cash provided by accrued interest, accounts receivable, and accounts payable of $8.2 million, $6.1 million, and $0.9 million, respectively. The changes in accounts receivable, accounts payable, and inventory are impacted by fluctuations in sales and accrued interest, accounts receivable and accounts payable are impacted by the timing of receipts and payments.
Offsetting these increases were decreases in cash used by accrued interest, accounts receivable, and accounts payable of $8.2 million, $6.1 million, and $0.9 million, respectively. The changes in accounts receivable, accounts payable, and inventory are impacted by fluctuations in sales and accrued interest, accounts receivable and accounts payable are impacted by the timing of receipts and payments. Investing Activities .
We are obligated under various operating leases for facilities, equipment, and automobiles with estimated lease payments of approximately $7.2 million , including short-term leases, due in fiscal year 2024. See Note 16, " Lease Commitments" in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our lease obligations.
We are obligated under various operating leases for facilities, equipment, and automobiles with estimated lease payments of approximately $6.4 million, including short-term leases, due in fiscal year 2025. See Note 15, " Lease Commitments" in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our lease obligations.
This compares to a gain of $10.7 million for the year ended December 31, 2022, a period during which Holley's stock price declined. The earn-out liability reflects the fair value of the unveste d Earn-Out Shares r esulting from the Business Combination.
This compares to a gain of $10.7 million for the year ended December 31, 2022, a period during which Holley's stock price declined. The earn-out liability reflects the fair value of the unvested Earn-Out Shares resulting from the Business Combination.
Acquisition and Restructuring Costs Acquisition and restructuring costs for the year ended December 31, 2023, decreased $1.9 million to $2.6 million, as compared to $4.5 million for the year ended December 31, 2022, reflecting a reduction in restructuring activities associated with acquisitions.
Restructuring Costs Restructuring costs for the year ended December 31, 2024 , decreased $1.1 million to $1.6 million , as compared to $2.6 million for the year ended December 31, 2023 , reflecting a reduction in restructuring and integration activities associated with acquisitions.
In February 2023, we entered into an amendment to our Credit Agreement which, among other things, contains a minimum liquidity financial covenant of $45 million, which includes unrestricted cash and any available borrowing capacity under the revolving credit facility.
In March 2 023, the Company entered into an amendment to its Credit Agreement which, among other things, contains a minimum liquidity financial covenant of $45 million, which includes unrestricted cash and any available borrowing capacity under the revolving credit facility.
Income (Loss) before Income Taxes As a result of factors described above, we recognized net income of $78.3 million before income taxes for the year ended December 31, 2022, as compared to a net loss before income taxes of $(16.7) million for the year ended December 31, 2021.
Income before Income Taxes As a result of factors described above, we recognized $27.6 million of income before income taxes for the year ended December 31, 2023, as compared to net income before income taxes of $78.3 million for the year ended December 31, 2022.
When expressed as a percentage of sales, selling, general and administrative costs increased to 21.9% of sales for the year ended December 31, 2022, compared to 16.9% of sales in 2021.
When expressed as a percentage of sales, selling, general and administrative costs increased to 21.9% of sales for the year ended December 31, 2024 , compared to 18.2% of sales in 2023.
Offsetting these increases were decreases in cash provided by inventory, accrued liabilities and accounts payable of $13.3 million, $13.0 million, and $9.5 million, respectively. The changes in accounts receivable, accounts payable, and inventory are impacted by fluctuations in sales and accrued interest, accounts receivable and accounts payable are impacted by the timing of receipts and payments. Investing Activities .
Offsetting this decrease were increases in cash provided by accrued interest, accounts receivable, and accounts payable of $5.1 million , $13.0 million , and $2.9 million , respectively. The changes in accounts receivable, accounts payable, and inventory are impacted by fluctuations in sales and accrued interest, accounts receivable and accounts payable are impacted by the timing of receipts and payments.
Cash Flows The following table provides a summary of cash flows from operating, investing, and financing activities for the periods presented (dollars in thousands): For the years ended December 31, 2023 2022 2021 Cash flows provided by operating activities $ 88,092 $ 12,312 $ 21,583 Cash flows used in investing activities (4,453 ) (25,037 ) (134,089 ) Cash flows (used in) provided by financing activities (69,008 ) 2,850 77,157 Effect of foreign currency rate fluctuations on cash 300 (300 ) — Net (decrease) increase in cash and cash equivalents $ 14,931 $ (10,175 ) $ (35,349 ) 44 Table of Contents Operating Activities .
Cash Flows The following table provides a summary of cash flows from operating, investing, and financing activities for the periods presented (dollars in thousands): For the years ended December 31, 2024 2023 2022 Cash flows provided by operating activities $ 46,899 $ 88,092 $ 12,312 Cash flows (used in) provided by investing activities 2,021 (4,453 ) (25,037 ) Cash flows (used in) provided by financing activities (34,605 ) (69,008 ) 2,850 Effect of foreign currency rate fluctuations on cash 691 300 (300 ) Net (decrease) increase in cash and cash equivalents $ 15,006 $ 14,931 $ (10,175 ) 45 Table of Contents Operating Activities .
Additionally, we recognized total comprehensive income of $73.1 million for the year ended December 31, 2022, as compared to total comprehensive loss of $(26.7) million for the year ended December 31, 2021.
Additionally, we recognized total comprehensive income of $19.4 million for the year ended December 31, 2023, as compared to total comprehensive income of $73.1 million for the year ended December 31, 2022.
Recent Accounting Pronouncements For a discussion of Holley’s new or recently adopted accounting pronouncements, see Note 1, “ Description of the Business, Basis of Presentation, and Summary of Significant Accounting Policies ,” in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K. 47 Table of Contents
As a result of this evaluation, a pre-tax impairment of $7.7 million was recognized on certain indefinite-lived tradenames. 47 Table of Contents Recent Accounting Pronouncements For a discussion of Holley’s new or recently adopted accounting pronouncements, see Note 1, “ Description of the Business, Basis of Presentation, and Summary of Significant Accounting Policies ,” in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K. 48 Table of Contents
Cash provided by financing activities for the year ended December 31, 2022, was $2.9 million, which primarily reflected net borrowings on long-term debt.
Cash used in financing activities for the year ended December 31, 2023 , was $69.0 million , which primarily reflected principal payments on long-term debt. Cash provided by financing activities for the year ended December 31, 2022 , was $2.9 million, which primarily reflected net borrowings on long-term debt. Working Capital .
We expect capital expenditures in the range of $8 million to $12 million in fiscal year 2024 . See Note 7, " Debt " in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for further detail of our credit facility and the timing of principal maturities.
See Note 7, " Debt " in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for further detail of our credit facility and the timing of principal maturities.
Our capital expenditures for the year ended December 31, 2023 of $5.9 million are primarily related to ongoing maintenance and improvements, including investments related to upgrading and maintaining our information technology systems, tooling for new products, vehicles for product development, and machinery and equipment for operations.
Our capital expenditures for the year ended December 31, 2024 of $6.8 million are primarily related to ongoing maintenance and improvements, including investments related to upgrading and maintaining our information technology systems, tooling for new products, vehicles for product development, and machinery and equipment for operations. We expect capital expenditures of up to $16 million in fiscal year 2025 .
We define Adjusted EBITDA as EBITDA adjusted to exclude, to the extent applicable, acquisition and restructuring costs, which includes transaction fees and expenses, termination related benefits, facilities relocation, and executive transition costs; changes in the fair value of the warrant liability; changes in the fair value of the earn-out liability; equity-based compensation expense; non-cash charges due to our product rationalization initiative aimed at eliminating unprofitable or slow-moving stock keeping units; impairment of indefinite-lived intangible assets; loss or (gain) on the early extinguishment of debt; related party acquisition and management fee costs; notable items that we do not believe are reflective of operating performance, which for the year ended December 31, 2023, includes certain costs incurred for advisory services related to identifying performance initiatives, and for the year ended December 31, 2022, includes a non-cash adjustment related to the adoption of ASC Topic 842, “ Leases ,” and legal fees and costs related to a settlement, and for the year ended December 31, 2021 includes amortization of the fair market value increase in inventory due to acquisitions; and other expenses or gains, which for the year ended December 31, 2022, includes a $1.0 million loss on the sale of a business (see Note 2, " Business Combination, Acquisitions, and Divestiture ," in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to the divestiture) and for all periods includes net gains or losses from disposal of fixed assets, franchise taxes, and gains or losses from foreign currency transactions.
We define Adjusted EBITDA as EBITDA adjusted to exclude, to the extent applicable, restructuring costs, which includes transaction fees and expenses, termination related benefits, facilities relocation, and executive transition costs; changes in the fair value of the warrant liability; changes in the fair value of the earn-out liability; equity-based compensation expense; impairment of goodwill and indefinite-lived intangible assets; loss on assets sold; loss or (gain) on the early extinguishment of debt; related party acquisition and management fee costs; notable items that we do not believe are reflective of operating performance, which for the year ended December 31, 2024, includes; $2.0 million legal settlement accrual, costs incurred for advisory services related to identifying performance initiatives, for the year ended December 31, 2023, includes certain costs incurred for advisory services related to identifying performance initiatives, and for the year ended December 31, 2022, included a non-cash adjustment related to the adoption of ASC Topic 842, “ Leases ,” and legal fees and costs related to a settlement; and other expenses or gains, which for the year ended December 31, 2022, includes a $1.0 million loss on the sale of a business and for all periods includes net gains or losses from disposal of fixed assets, franchise taxes, and gains or losses from foreign currency transactions.
Comparable year-over-year results by category include a decrease in electronic system sales of $28.1 million (9.1% category decline), a decrease in exhaust system sales of $11.4 million (14.6% category decline), a decrease in mechanical system sales of $4.6 million (3.0% category decline), a decrease in safety product sales of $3.2 million (4.9% category decline), and accessories sales growth of $11.6 million (13.6% category growth).
Comparable year-over-year results by category include a decrease in safety products sales of $9.4 million (14.3% category decline), a decrease in accessories sales of $9.3 million (8.6% category decline), a decrease in mechanical systems sales of $7.6 million (4.6% category decline), a decrease in exhaust system sales of $6.8 million (10.2% category decline), and electronic systems sales growth of $4.4 million (1.5% category growth).
Working Capital . On December 31, 2023, working capital was $203.6 million compared to $223.7 million on December 31, 2022. For the year ended December 31, 2023, inventories decreased by $41.3 million. Offsetting this decrease in working capital was an increase in cash of $14.9 million.
Holley’s working capital on December 31, 2023 , decreased $20.1 million from $223.7 million on December 31, 2022 . For t he year ended December 31, 2023, inventories decreased by $41.3 million. Offsetting this decrease in working capital was an increase in cash of $14.9 million.
Additionally, we recognized total comprehensive income of $19.4 million for the year ended December 31, 2023, as compared to total comprehensive income of $73.1 million for the year ended December 31, 2022. Comprehensive income (loss) includes the effect of foreign currency translation and pension liability adjustments.
Additionally, we recognized total comprehensive loss of $23.7 million for the year ended December 31, 2024, as compared to total comprehensive income of $19.4 million for the year ended December 31, 2023. Comprehensive income includes the effect of foreign currency translation.
On December 31, 2023, based on the then current weighted average interest rate of 9.2%, expected interest payments associated with outstanding debt totaled approximately $54.6 million for fiscal year 2024.
On December 31, 2024, based on the then current weighted average interest rate of 8.4%, expected interest payments associated with outstanding debt totaled approximately $47.3 million for fiscal year 2025.
On December 31, 2023, we had cash of $41.1 million and availability of $123.3 million under our revolving credit facility. We have a senior secured revolving credit facility with $125 million in borrowing capacity. On December 31, 2023, we had $1.7 million in letters of credit outstanding under the revolving credit facility.
On December 31, 2024 , we had cash of $56.1 million and availability of $97.8 million under our revolving credit facility. We have a senior secured revolving credit facility with $100 million in borrowing capacity. On December 31, 2024 , we had $2.2 million in letters of credit outstanding under the revolving credit facility.
We believe that these non-GAAP financial measures help to depict a more realistic representation of the performance of our underlying business, enabling us to evaluate and plan more effectively for the future. We define EBITDA as earnings before depreciation, amortization of intangible assets, interest expense, and income tax expense.
We believe that these non-GAAP financial measures help to depict a more realistic representation of the performance of our underlying business, enabling us to evaluate and plan more effectively for the future.
Cost of Goods Sold Cost of goods sold for year ended December 31, 2022, increased $28.7 million, or 7.1%, to $434.8 million as compared to $406.0 million for the year ended December 31, 2021.
Cost of Goods Sold Cost of goods sold for year ended December 31, 2023, decreased $31.1 million, or 7.2%, to $403.6 million as compared to $434.8 million for the year ended December 31, 2022.
Amortization and Impairment of Intangible Assets Amortization of intangible assets for the year ended December 31, 2022, increased $0.7 million, or 4.9%, to $14.7 million as compared to $14.0 million for the year ended December 31, 2021, due to recent acquisitions.
Amortization and Impairment of Intangible Assets Amortization of intangible assets for the year ended December 31, 2024 , decreased $0.7 million , or 4.6% , to $13.9 million as compared to $14.6 million for the year ended December 31, 2023 .
For the year ended December 31, 2021, cash used in investing activities was $134.1 million, primarily relating to acquisitions of $119.2 million and capital expenditures of $15.2 million. Financing Activities. Cash used in financing activities for the year ended December 31, 2023, was $69.0 million, which primarily reflected principal payments on long-term debt.
For the year ended December 31, 2022, cash used in investing activities was $25.0 million, primarily relating to acquisitions of $14.3 million and capital expenditures of $13.6 million. Financing Activities. Cash used in financing activities for the year ended December 31, 2024 , was $34.6 million , which primarily reflected principal payments on long-term debt.
Additionally, an impairment charge of $2.4 million was recognized on certain indefinite-lived tradenames during 2022 (see Note 5, “Goodwill and Other Intangible Assets” in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our recognition of impairment charges).
Impairment of Indefinite-lived Assets Impairment of indefinite-lived assets for the year ended December 31, 2024 was $7.7 million, which related to our tradenames. Refer to Note 5, “Goodwill and Other Intangible Assets” in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our recognition of impairment charges.
Interest expense for 2023 is net of a $1.2 million fair value adjustment on the interest rate collar and $0.6 million in cash payments received on the interest rate collar. 39 Table of Contents I ncome before Income Taxes As a result of factors described above, we recognized $27.6 million of income before income taxes for the year ended December 31, 2023, as compared to net income before income taxes of $78.3 million for the year ended December 31, 2022.
The Company recognized $1.1 million of interest income and $1.2 million of interest expense related to the interest rate collar for the year ended December 31, 2024 and 2023, respectively. 40 Table of Contents I ncome (Loss) before Income Taxes As a result of factors described above, we recognized $26.3 million of loss before income taxes for the year ended December 31, 2024, as compared to net income before income taxes of $27.6 million for the year ended December 31, 2023.
See Note 2, " Business Combination, Acquisitions, and Divestiture " and Note 10, " Fair Value Measurements " in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our assets and liabilities measured at fair value.
These estimates and assumptions could vary significantly, which could result in material differences in the fair values assigned to the assets and liabilities. See Note 10, " Fair Value Measurements " in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our assets and liabilities measured at fair value.
The amendment also increases the consolidated net leverage ratio financial covenant level applicable under the Credit Agreement as of the fiscal quarter ending April 2, 2023 to initially 7.25:1.00 and provides for modified step-down levels for such covenant thereafter through the fiscal quarter ending March 31, 2024 (the “Covenant Relief Period”).
The amendment also increased the Total Leverage Ratio applicable under the Credit Agreement as of the fiscal quarter ending April 2, 2023, to initially 7.25:1.00, and provides for modified step-down levels for such covenant thereafter through the fiscal quarter ending June 30, 2024. Du ring the year ended December 31, 2024 , the Company successfully exited the Covenant Relief Period.
Our profitability has been, and may continue to be, adversely affected by constrained consumer demand, a shift in sales mix to lower-margin products, and demands on our performance that increased our costs.
Our profitability has been, and may continue to be, adversely affected by constrained consumer demand, a shift in sales mix to lower-margin products, which is offset by our cost cutting and operating efficiency gains.
The difference between the effective tax rate and the federal statutory rate in 2022 was primarily due to permanent differences resulting from the change in fair value of the warrant and earn-out liabilities.
The difference between the effective tax rate and the federal statutory rate in 2024 was primarily due to permanent differences resulting from state income taxes, foreign rate differentials, compensation limits with respect to covered employees, goodwill asset impairment, valuation allowance and the change in fair value of warrant and earn-out liabilities.
Our operations have been adversely impacted, and may continue to be adversely impacted, by inflationary pressures primarily related to transportation, labor and component costs. Sales growth in certain products has been constrained by continuing supply chain challenges and automotive electronic component shortages.
Our operations have been adversely impacted, and may continue to be adversely impacted, by inflationary pressures primarily related to transportation, labor and component costs.
Income Tax Expense We recognized income tax expense of $4.5 million for the year ended December 31, 2022, as compared to $10.4 million for the year ended December 31, 2021. The effective tax rate for the year ended December 31, 2022, was 5.7%.
Income Tax Expense (Benefit) We recognized income tax benefit of $3.0 million for the year ended December 31, 2024 , as compared to income tax expense of $8.4 million for the year ended December 31, 2023 . The effective tax rate was 11.5% and 30.5% for the years ended December 31, 2024 and 2023 , respectively.
Operating Income As a result of factors described above, operating income for the year ended December 31, 2023, increased $43.3 million, or 85.3%, to $94.0 million as compared to $50.7 million for the year ended December 31, 2022.
Acquisition and Restructuring Costs Acquisition and restructuring costs for the year ended December 31, 2023, decreased $1.9 million to $2.6 million, as compared to $4.5 million for the year ended December 31, 2022, reflecting a reduction in restructuring activities associated with acquisitions. 42 Table of Contents Operating Income As a result of factors described above, operating income for the year ended December 31, 2023, increased $43.3 million, or 85.3%, to $94.0 million as compared to $50.7 million for the year ended December 31, 2022.
Cash used in investing activities for the year ended December 31, 2023, was $4.5 million, primarily relating to capital expenditures of $5.9 million. For the year ended December 31, 2022, cash used in investing activities was $25.0 million, primarily relating to acquisitions of $14.3 million and capital expenditures of $13.6 million.
Cash provided by investing activities for the year ended December 31, 2024 , was $2.0 million, primarily relating to the sales of Detroit Speed Engineering, which was partially offset by capital expenditures of $6.8 million . Cash used in investing activities for the year ended December 31, 2023, was $4.5 million, primarily relating to capital expenditures of $5.9 million.
Selling, General and Administrative Selling, general and administrative costs for the year ended December 31, 2022, increased $33.9 million, or 29.1%, to $150.7 million as compared to $116.8 million for the year ended December 31, 2021.
Selling, General and Administrative Selling, general and administrative costs for the year ended December 31, 2023, decreased $30.5 million, or 20.2%, to $120.2 million as compared to $150.7 million for the year ended December 31, 2022.
The following unaudited table presents the reconciliation of net income (loss), the most directly comparable GAAP measure, to EBITDA and Adjusted EBITDA for the years ended December 31, 2023, 2022 and 2021 (dollars in thousands): For the years ended December 31, 2023 2022 2021 Net income (loss) $ 19,180 $ 73,774 $ (27,139 ) Adjustments: Depreciation 10,308 10,107 11,527 Amortization of intangible assets 14,557 14,683 13,999 Interest expense, net 60,746 40,227 39,128 Income tax expense (benefit) 8,399 4,493 10,429 EBITDA 113,190 143,284 47,944 Acquisition and restructuring costs 2,641 4,513 23,668 Change in fair value of warrant liability 4,111 (57,021 ) 32,580 Change in fair value of earn-out liability 2,303 (10,731 ) 8,875 Equity-based compensation expense 7,291 24,395 4,963 Product rationalization (800 ) 4,519 — Impairment of indefinite-lived intangible assets — 2,395 — (Gain) loss on early extinguishment of debt (701 ) — 13,650 Related party acquisition and management fee costs — — 25,789 Notable items 1,285 1,838 11,270 Other expense 765 1,514 755 Adjusted EBITDA $ 130,085 $ 114,706 $ 169,494 43 Table of Contents Liquidity and Capital Resources Our primary cash needs are to support working capital, capital expenditures, acquisitions, and debt repayments.
The following unaudited table presents the reconciliation of net income (loss), the most directly comparable GAAP measure, to EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin for the years ended December 31, 2024, 2023 and 2022 (dollars in thousands): For the years ended December 31, 2024 2023 2022 Net income (loss) $ (23,235 ) $ 19,180 $ 73,774 Adjustments: Depreciation 10,551 10,308 10,107 Amortization of intangible assets 13,884 14,557 14,683 Interest expense, net 50,690 60,746 40,227 Income tax expense (benefit) (3,025 ) 8,399 4,493 EBITDA 48,865 113,190 143,284 Restructuring costs 1,372 2,641 4,513 Change in fair value of warrant liability (7,570 ) 4,111 (57,021 ) Change in fair value of earn-out liability (2,333 ) 2,303 (10,731 ) Equity-based compensation expense 5,170 7,291 24,395 Impairment of indefinite-lived intangible assets 7,695 — 2,395 Impairment of goodwill 40,906 — — Loss on assets sold 9,234 — — (Gain) loss on early extinguishment of debt 141 (701 ) — Notable items 7,100 1,285 1,838 Other expense (86 ) 765 477 Adjusted EBITDA $ 110,494 $ 130,885 $ 109,150 Adjusted EBITDA for 2024 and 2023 includes the impact of an $8.2 million and $(0.8) million, respectively, non-cash charge related to a previously announced strategic product rationalization.
Interest Expense Interest expense consists of interest due on the indebtedness under our credit facilities. On December 31, 2023, $592.5 million was outstanding under the Credit Agreement.
Loss on Sale of Assets Loss on sale of assets relates to the loss incurred related to the sale of Detroit Speed Engineering. Interest Expense Interest expense consists of interest due on the indebtedness under our credit facilities. On December 31, 2024, $560.9 million was outstanding under the Credit Agreement.
Goodwill and Intangible Assets Goodwill represents the excess of purchase price over the fair value of the net tangible and identifiable intangible assets of businesses acquired. Goodwill amounts are not amortized, but rather tested for impairment at least annually or more often if circumstances indicate that the carrying value may not be recoverable.
Goodwill and Intangible Assets Goodwill and intangible assets deemed to have indefinite lives are not amortized but rather are tested at least annually for impairment, or more often if events or changes in circumstances indicate that more likely than not the carrying amount of the asset may not be recoverable. Goodwill is tested for impairment at the reporting unit level.
Acquired finite-lived intangible assets are initially recorded at fair value and are amortized on a straight-line basis over their estimated useful lives. Indefinite life intangible assets are not amortized but are tested for impairment at least annually or more often if circumstances indicate that the carrying amounts may not be recoverable.
Indefinite life intangible assets are not amortized but are tested for impairment at least annually or more often if circumstances indicate that the carrying amounts may not be recoverable. During the fourth quarter of 2024, a quantitative assessment of indefinite life intangible assets identified certain tradenames for which the carrying amounts might not be recoverable.
The increase in gross profit and gross profit margin, during a period in which sales volume was down, was driven primarily by meaningful improvements in freight, lower warranty costs, and product mix. 38 Table of Contents Selling, General and Administrative Selling, general and administrative costs for the year ended December 31, 2023, decreased $30.5 million, or 20.2%, to $120.2 million as compared to $150.7 million for the year ended December 31, 2022.
The increase in gross profit and gross profit margin, during a period in which sales volume was down, was driven primarily by meaningful improvements in freight, lower warranty costs, and product mix.
Change in Fair Value of Warrant Liability For the year ended December 31, 2022, we recognized a gain of $57.0 million from the change in fair value of the warrant liability as compared to a loss of $32.6 million for the year ended December 31, 2021.
Change in Fair Value of Warrant Liability For the year ended December 31, 2024 , we recognized a gain of $7.6 million due to the change in fair value of the warrant liability. This compares to a loss of $4.1 million for the year ended December 31, 2023 , a period during which Holley's stock price increased.
Comparable year-over-year results by category include a decrease in safety products sales of $9.4 million ( 14.3% category decline), a decrease in accessories sales of $9.3 million ( 8.6% category decline), a decrease in mechanical systems sales of $7.6 million ( 4.6% category decline), a decrease in exhaust system sales of $6.8 million ( 10.2% category decline), and electronic systems sales growth of $4.4 million ( 1.5% category growth) Cost of Goods Sold Cost of goods sold for year ended December 31, 2023, decreased $31.1 million, or 7.2%, to $403.6 million as compared to $434.8 million for the year ended December 31, 2022.
Major categories driving the comparable year-over- year results include a decreas e in electronic systems sales of $33.4 million ( 11.6% category decline), a decrease in mechanical systems sales of $11.5 million ( 7.3% category decline), a decrease in accessories sales of $10.6 million ( 10.7% category decline) and a decrease in exhaust system sales of $6.3 million ( 10.5% category decline.) This was partially offset by an increase in safety products sales of $4.2 million ( 7.5% category incline).
Operating Income As a result of factors described above, operating income for the year ended December 31, 2022, decreased $26.8 million, or 34.5%, to $50.7 million as compared to $77.5 million for the year ended December 31, 2021.
Operating Income As a result of factors described above, operating income for the year ended December 31, 2024, decreased $79.3 million, or 84.4%, to $14.7 million as compared to $94.0 million for the year ended December 31, 2023, which is primarily attributable to the $48.6 million impairment charges.
Acquisition and Restructuring Costs Acquisition and restructuring costs consist of professional fees for legal, accounting, consulting, administrative, and other professional services directly attributable to potential acquisitions. In addition, operational restructuring costs are included within this classification.
Restructuring Costs Restructuring costs consist of professional fees for legal, accounting, consulting, administrative, and other professional services directly attributable to restructuring. Impairment of Indefinite-lived Assets Impairment of indefinite-lived assets relates to indefinite-live trade name impairment charges. Impairment of Goodwill Impairment of goodwill relates to goodwill impairment charges.
Change in Fair Value of Earn-Out Liability For the year ended December 31, 2022, we recognized a gain of $10.7 million from the change in fair value of the earn-out liability as compared to a loss of $8.9 million for the year ended December 31, 2021.
Loss (Gain) on Early Extinguishment of Debt For the year ended December 31, 2024 , we recognized a loss of $0.1 million on the early extinguishment of debt as compared to a gain of $0.7 million for the year ended December 31, 2023 .
Gross Profit and Gross Margin Gross profit for the year ended December 31, 2022, decreased $33.2 million, or 11.6%, to $253.7 million as compared to $286.8 million for the year ended December 31, 2021. Gross margin for the year ended December 31, 2022, of 36.8% decreased from gross margin of 41.4% for the year ended December 31, 2021.
Gross Profit and Gross Margin Gross profit for the year ended December 31, 2024 , decreased $17.5 million , or 6.9% , to $238.5 million as compared to $256.1 million for the year ended December 31, 2023 .
We recognized income tax expense on a net loss for the year ended December 31, 2021, due to permanent differences resulting from the Business Combination, the adjustment to the Simpson earn-out liability during the period, and the change in fair value of the warrant and earn-out liabilities.
The warrant liability reflects the fair value of the Warrants issued in connection with the Business Combination. Change in Fair Value of Earn-Out Liability For the year ended December 31, 2024 , we recognized a gain of $2.3 million due to the change in fair value of the earn-out liability, which reflects a decrease in Holley's stock price during 2024.
The earn-out liability reflects the fair value of the unvested Earn-Out Shares resulting from the Business Combination. Loss on Early Extinguishment of Debt For the year ended December 31, 2021, we recognized a $13.6 million loss on the early extinguishment of debt.
This compares to a loss of $2.3 million for the year ended December 31, 2023 , a period during which Holley's stock price increased. The earn-out liability reflects the fair value of the unveste d Earn-Out Shares r esulting from the Business Combination.
Cash provided by operating activities for the year ended December 31, 2022, was $12.3 million compared to cash provided by operating activities of $21.6 million for the year ended December 31, 2021. Cash provided by prepaids and other current assets, accrued interest and accounts receivable increased by $14.6 million, $5.9 million, and $3.3 million, respectively.
Cash provided by operating activities for the year ended December 31, 2024 , was $46.9 million compared to cash provided by operating activities of $88.1 million for the year ended December 31, 2023 .
Holley’s working capital on December 31, 2022, increased $23.8 million from $199.9 million on December 31, 2021. For the year ended December 31, 2022, inventories increased by $48.5 million. Offsetting this increase in working capital were a decrease in cash of $10.2 million, an increase in accrued liabilities of $8.5 million, and a decrease in accounts receivable of $4.3 million.
On December 31, 2024 , working capital was $202.2 million compared to $203.6 million on December 31, 2023 . For the year ended December 31, 2024 , prepaids and other current assets decreased by $3.1 million and accrued liabilities decreased by $1.1 million . Offsetting this decrease in working capital was an increase in cash of $15.0 million .
Interest Expense Interest expense for the year ended December 31, 2022, increased $1.1 million, or 2.8%, to $40.2 million as compared to $39.1 million for the year ended December 31, 2021, due to a higher effective interest rate.
Interest Expense (Benefit) Interest expense for the year ended December 31, 2024 , decreased $10.1 million , or 16.6% , to $50.7 million as compared to $60.8 million for the year ended December 31, 2023 , reflecting a lower outstanding debt balances, offset in part by a higher effective interest rate on outstanding debt.
As a result, lower unit volume drove a decrease of approximately $88.5 million that was partially offset by improved price realization of approximately $52.8 million compared to 2021.
Lower sales volume resulted in a decrease of approximately $67.7 million offset partially by improved price realization of approximately $10.2 million compared to the prior year period.
The extinguishment loss includes a write off of $12.2 million in unamortized debt issuance costs associated with our previous first lien and second lien notes due to the refinancing of our previous credit facility (refer to Note 7, “Debt” for further discussion).
The gain in the year ended December 31, 2023 was recognized on the repurchase of $38.8 million of our first lien term loan at a discount to par, net of the write-off of unamortized debt issuance costs (refer to Note 7, “Debt” for further discussion).
Net Income (Loss) and Total Comprehensive Income (Loss) As a result of factors described above, we recognized net income of $73.8 million for the year ended December 31, 2022, as compared to a net loss of $(27.1) million for the year ended December 31, 2021.
The difference between the effective tax rate and the federal statutory rate in 2023 was primarily due to permanent differences resulting from state income taxes, foreign rate differentials, compensation limits with respect to covered employees, and the change in fair value of warrant and earn-out liabilities Net Income (Loss) and Total Comprehensive Income (Loss) As a result of factors described above, we recognized net loss of $23.2 million for the year ended December 31, 2024, as compared to net income of $19.2 million for the year ended December 31, 2023.