Biggest changeThe following table presents a reconciliation of net income (loss) and comprehensive income (loss), the most directly comparable measure calculated in accordance with GAAP, to EBITDA and Adjusted EBITDA, and the calculation of EBITDA Margin and Adjusted EBITDA Margin for each of the periods presented. Twelve Months Ended December 31, 2022 2021 2020 Net income (loss) and comprehensive income (loss) $ 18,727 $ (7,451) $ (7,092) Interest expense 3,380 2,003 2,668 Provision (benefit) for income taxes 3,667 (1,943) (2,074) Depreciation and amortization 29,311 31,783 32,089 EBITDA 55,085 24,392 25,591 CEO transition costs 1,512 — — IPO stock-based compensation expense — — 1,029 Stock-based compensation expense 3,759 4,962 3,703 Hazel Park transition costs due to former fitness customer 4,768 — — Greenwood restructuring charges — — 2,524 Impairment of inventory and loss on contracts — 700 — Impairment of long-lived assets and (gain) loss on contracts (4,346) 16,151 — Adjusted EBITDA $ 60,778 $ 46,205 $ 32,847 Net sales $ 539,392 $ 454,826 $ 357,606 EBITDA Margin 10.2 % 5.4 % 7.2 % Adjusted EBITDA Margin 11.3 % 10.2 % 9.2 % 35 Table of Contents Consolidated Results of Operations Twelve Months Ended December 31, 2022 Compared to Twelve Months Ended December 31, 2021 Twelve Months Ended December 31, 2022 2021 Increase (Decrease) % of Net % of Net Amount Amount Sales Amount Sales Change % Change Net sales $ 539,392 100.0 % $ 454,826 100.0 % $ 84,566 18.6 % Cost of sales 478,323 88.7 % 403,451 88.7 % 74,872 18.6 % Manufacturing margins 61,069 11.3 % 51,375 11.3 % 9,694 18.9 % Amortization of intangible assets 6,952 1.3 % 10,706 2.4 % (3,754) (35.1) % Profit sharing, bonuses and deferred compensation 7,997 1.5 % 11,500 2.5 % (3,503) (30.5) % Other selling, general and administrative expenses 24,692 4.6 % 20,409 4.5 % 4,283 21.0 % Impairment of long-lived assets and (gain) loss on contracts (4,346) (0.8) % 16,151 3.6 % (20,497) (126.9) % Income (loss) from operations 25,774 4.8 % (7,391) (1.6) % 33,165 448.7 % Interest expense (3,380) 0.6 % (2,003) 0.4 % 1,377 68.7 % Provision (benefit) for income taxes 3,667 0.7 % (1,943) (0.4) % 5,610 288.7 % Net income (loss) and comprehensive income (loss) $ 18,727 3.5 % $ (7,451) (1.6) % $ 26,178 351.3 % EBITDA $ 55,085 10.2 % $ 24,392 5.4 % $ 30,693 125.8 % Adjusted EBITDA $ 60,778 11.3 % $ 46,205 10.2 % $ 14,573 31.5 % Net Sales.
Biggest changePotential differences between our measures of EBITDA and Adjusted EBITDA compared to other similar companies’ measures of EBITDA and Adjusted EBITDA may include differences in capital structure and tax positions. 33 Table of Contents The following table presents a reconciliation of net income (loss) and comprehensive income (loss), the most directly comparable measure calculated in accordance with GAAP, to EBITDA and Adjusted EBITDA, and the calculation of EBITDA Margin and Adjusted EBITDA Margin for each of the periods presented. Twelve Months Ended December 31, 2023 2022 2021 Net income (loss) and comprehensive income (loss) $ 7,844 $ 18,727 $ (7,451) Interest expense 11,092 3,380 2,003 Provision (benefit) for income taxes 1,039 3,667 (1,943) Depreciation and amortization 35,080 29,311 31,783 EBITDA 55,055 55,085 24,392 CEO transition costs (1) — 1,512 — Loss on extinguishment of debt (2) 216 — — MSA acquisition related costs (3) 1,411 — — Stock-based compensation expense (4) 4,485 3,759 4,962 Field replacement claim (5) 490 — — Hazel Park transition and legal costs due to former fitness customer (6) 2,650 4,768 — Costs recognized on step-up of MSA acquired inventory (7) 891 — — Impairment of inventory and loss on contracts (8) — — 700 Impairment of long-lived assets and (gain) loss on contracts (9) — (4,346) 16,151 COO restructuring costs (10) 855 — — Adjusted EBITDA $ 66,053 $ 60,778 $ 46,205 Net sales $ 588,425 $ 539,392 $ 454,826 EBITDA Margin 9.4 % 10.2 % 5.4 % Adjusted EBITDA Margin 11.2 % 11.3 % 10.2 % (1) Costs, primarily professional services and legal fees, associated with the retirement and replacement of the former CEO.
We present Adjusted EBITDA and Adjusted EBITDA Margin as management uses these measures as key performance indicators, and we believe they are measures frequently used by securities analysts, investors and other parties to evaluate companies in our industry.
We present EBITDA, EBITDA Margin, Adjusted EBITDA and Adjusted EBITDA Margin as management uses these measures as key performance indicators, and we believe they are measures frequently used by securities analysts, investors and other parties to evaluate companies in our industry.
The methods, estimates, and judgments that we use in applying our accounting policies have a significant impact on the results that we report in our financial statements. These critical accounting policies require us to make difficult and subjective judgments, often as a result of the need to make estimates regarding matters that are inherently uncertain.
The methods, estimates, and judgments that we use in applying our accounting estimates have a significant impact on the results that we report in our financial statements. These critical accounting estimates require us to make difficult and subjective judgments, often as a result of the need to make estimates regarding matters that are inherently uncertain.
Leasehold improvements are amortized over the lesser of the life of the underlying asset or the remaining lease term. Our intangible assets were recognized as a result of certain acquisitions and are generally amortized on a straight-line basis over the estimated useful lives of the assets. Other Selling, General, and Administrative Expenses.
Leasehold improvements are depreciated over the lesser of the life of the underlying asset or the remaining lease term. Our intangible assets were recognized as a result of certain acquisitions and are generally amortized on a straight-line basis over the estimated useful lives of the assets. Other Selling, General, and Administrative Expenses.
We carry property, plant and equipment on our balance sheet at cost, net of accumulated depreciation and amortization. Depreciation on property, plant and equipment is computed on a straight-line basis over the estimated useful life of the asset. Amortization expense is the periodic expense related to leasehold improvements and intangible assets.
We carry property, plant and equipment on our balance sheet at cost, net of accumulated depreciation. Depreciation on property, plant and equipment is computed on a straight-line basis over the estimated useful life of the asset. The periodic expense related to leasehold improvements and intangible assets is depreciation and amortization expense, respectively.
We will continue to have access to the availability currently provided under the Credit Agreement as long as we remain compliant with the financial covenants. Based on our estimates at this time, we expect to be in compliance with these financial covenants through 2023 and the foreseeable future.
We will continue to have access to the availability currently provided under the Credit Agreement as long as we remain compliant with the financial covenants. Based on our estimates at this time, we expect to be in compliance with these financial covenants through 2024 and the foreseeable future.
We believe that our operating cash flow and available borrowings under the Credit Agreement are sufficient to fund our operations for 2023 and beyond. However, future cash flows are subject to a number of variables, and additional capital expenditures will be required to conduct our operations.
We believe that our operating cash flow and available borrowings under the Credit Agreement are sufficient to fund our operations for 2024 and beyond. However, future cash flows are subject to a number of variables, and additional capital expenditures will be required to conduct our operations.
The notification 36 Table of Contents informed the Company that it did not forecast any demand for any products or parts that were the subject of the agreement between the Company and the customer for the remainder of the agreement’s term, which ends in March 2026. Given the circumstances, GAAP required the Company to assess whether the assets were impaired.
The notification informed the Company that it did not forecast any demand for any products or parts that were the subject of the agreement between the Company and the customer for the remainder of the agreement’s term, which ends in March 2026. Given the circumstances, GAAP required the Company to assess whether the assets were impaired.
If we seek additional capital, we may do so through borrowings under the Credit Agreement, joint ventures, asset sales, offerings of debt or equity securities or other means. We cannot guarantee that this additional capital will be available on acceptable terms or at all.
If we seek additional capital, we may do so through borrowings under the Credit Agreement, joint ventures, asset sales, offerings of debt or equity securities or other means. We cannot 38 Table of Contents guarantee that this additional capital will be available on acceptable terms or at all.
The Credit Agreement contains usual and customary negative covenants for agreements of this type, including, but not limited to, restrictions on our ability to, subject to certain exceptions, create, incur or assume indebtedness, create or incur liens, make certain investments, merge or consolidate with another entity, make certain asset dispositions, pay dividends or other distributions to shareholders, enter into transactions with affiliates, enter into sale leaseback transactions or make capital expenditures.
The Credit Agreement contains usual and customary negative covenants for agreements of this type, including, but not limited to, restrictions on our ability to, subject to certain exceptions, create, incur or assume indebtedness; create, incur, assume or suffer to exist liens; make certain investments; allow our subsidiaries to merge or consolidate with another entity; make certain asset dispositions; pay certain dividends or other distributions to shareholders; enter into transactions with affiliates; enter into sale leaseback transactions; and exceed the limits on annual capital expenditures.
We must pay a commitment fee rate ranging from 0.20% to 0.50% per annum on the average daily unused portion of the aggregate unused revolving commitments under the Credit Agreement. We must also pay fees as specified in the Fee Letter (as defined in the Credit Agreement) and with respect to any letters of credit issued under the Credit Agreement.
We must pay a commitment fee of 0.20% to 0.35% per annum on the average daily unused portion of the aggregate unused revolving commitments under the Credit Agreement. We must also pay fees as specified in the Fee Letter (as defined in the Credit Agreement) and with respect to any letters of credit issued under the Credit Agreement.
The Company’s decision to repurchase shares in 2023 will depend on business conditions, free cash flow generation, other cash requirements and stock price. See Item 5. Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities, for additional information regarding share repurchases.
The Company’s decision to repurchase additional shares in 2024 will depend on business conditions, free cash flow generation, other cash requirements and stock price. See Part II, Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities for additional information regarding share repurchases.
We have developed long-standing relationships with our blue-chip customers based upon a high level of experience, trust and confidence. Our one operating segment focuses on producing metal components that are used in a broad range of heavy- and medium-duty commercial vehicles, construction & access equipment, powersports, agricultural, military and other products.
We have developed long-standing relationships with our blue-chip customers based upon our commitment to “Unmatched Excellence”. Our one operating segment focuses on producing metal components that are used in a broad range of heavy- and medium-duty commercial vehicles, construction & access equipment, powersports, agricultural, military and other products.
During the twelve months ended December 31, 2022, the Company was able to cancel $2,257 of purchase commitments for property, plant and equipment relating to the former fitness customer that had been recorded as an impairment of long-lived assets and loss on contracts at December 31, 2021, as previously described.
During the twelve months ended December 31, 2022, the Company was able to cancel $2,257 of purchase commitments for property, plant and equipment that had been recorded as an impairment of long-lived assets and loss on contracts at December 31, 2021, as previously described. The cancellation of purchase commitments resulted in the reversal of previously recorded impairment expense.
The Credit Agreement also requires us to satisfy certain financial covenants, including a minimum interest coverage ratio of 3.00 to 1.00. At December 31, 2022, our interest coverage ratio was 13.14 to 1.00.
The Credit Agreement also requires us to satisfy certain financial covenants, including a minimum interest coverage ratio of 3.00 to 1.00. At December 31, 2023, our interest coverage ratio was 5.49 to 1.00.
Overview MEC is a leading U.S.-based value-added manufacturing partner that provides a full suite of services from concept to production, including prototyping and tooling, production fabrication, coating, assembly and aftermarket components. Our customers operate in diverse end markets, including heavy- and medium-duty commercial vehicles, construction & access equipment, 33 Table of Contents powersports, agriculture, military and other end markets.
Overview MEC is a leading U.S.-based vertically-integrated, value-added manufacturing partner providing a full suite of manufacturing solutions from concept to production, including design, prototyping and tooling, fabrication, aluminum extrusion, coating, assembly and aftermarket components. Our customers operate in diverse end markets, including heavy- and medium-duty commercial vehicles, construction & access equipment, powersports, agriculture, military and other end markets.
Internal Controls and Procedures Our management is responsible for establishing and maintaining adequate internal control over financial reporting for our company. Internal control over financial reporting is a process to provide reasonable assurance regarding the reliability of our financial reporting and the preparation of financial statements for external purposes in accordance with GAAP.
Internal control over financial reporting is a process to provide reasonable assurance regarding the reliability of our financial reporting and the preparation of financial statements for external purposes in accordance with GAAP.
Due to the factors described in the preceding paragraphs, net loss, comprehensive loss, EBITDA, EBITDA Margin, Adjusted EBITDA and Adjusted EBITDA Margin increased during 2021. 38 Table of Contents Liquidity and Capital Resources The following is a summary of our cash flows from operating, investing, and financing activities, as reflected in the Consolidated Statement of Cash Flows: Twelve Months Ended December 31, 2022 2021 2020 Net cash provided by operating activities $ 52,426 $ 14,457 $ 36,523 Net cash used in investing activities (50,668) (33,961) (5,774) Net cash provided by (used in) financing activities (1,749) 19,501 (30,629) Net change in cash $ 9 $ (3) $ 120 Cash Flows Analysis Twelve Months Ended December 31, 2022 Compared to Twelve Months Ended December 31, 2021 Operating Activities.
Due to the factors described in the preceding paragraphs, Adjusted EBITDA increased, while net income, comprehensive income, EBITDA, EBITDA Margin and Adjusted EBITDA Margin decreased during 2023. 36 Table of Contents Liquidity and Capital Resources The following is a summary of our cash flows from operating, investing, and financing activities, as reflected in the Consolidated Statement of Cash Flows: Twelve Months Ended December 31, 2023 2022 2021 Net cash provided by operating activities $ 40,363 $ 52,426 $ 14,457 Net cash used in investing activities (104,132) (50,668) (33,961) Net cash provided by (used in) financing activities 64,314 (1,749) 19,501 Net change in cash $ 545 $ 9 $ (3) Cash Flows Analysis Twelve Months Ended December 31, 2023 Compared to Twelve Months Ended December 31, 2022 Operating Activities.
Cash used in investing activities was $50,668 for the twelve months ended December 31, 2022, as compared to $33,961 for the twelve months ended December 31, 2021.
Investing Activities. Cash used in investing activities was $104,132 for the twelve months ended December 31, 2023, as compared to $50,668 for the twelve months ended December 31, 2022.
Goodwill, Intangible Assets and Other Long-Lived Assets Our long-lived assets consist primarily of property, equipment, purchased intangible assets and goodwill. The valuation and the impairment testing of these long-lived assets involve significant judgments and assumptions, particularly as they relate to the identification of reporting units, asset groups and the determination of fair value.
The valuation and the impairment testing of these long-lived assets involve significant judgments and assumptions, particularly as they relate to the identification of reporting units, asset groups and the determination of fair value.
Other acquired intangible assets such as customer relationships, trade names, and non-compete agreements are expected to have determinable useful lives. The costs of determinable-lived intangibles are amortized to expense over their estimated lives.
Certain intangible assets are expected to have indefinite lives based on their history and our plans to continue to support and build the acquired brands. Other acquired intangible assets such as customer relationships, trade names, and non-compete agreements are expected to have determinable useful lives. The costs of determinable-lived intangibles are amortized to expense over their estimated lives.
We test our goodwill for impairment on an annual basis, and more frequently if events or changes in circumstances indicate that it might be impaired.
We test our goodwill for impairment on an annual basis, and more frequently if events or changes in circumstances indicate that it might be impaired. For the years ended December 31, 2023 and 2022, there were no events or changes in circumstances that would indicate an impairment of our goodwill.
Net sales are recognized at the time of shipment or at delivery to the customer. Manufacturing Margins. Manufacturing margins represents net sales less cost of sales. Cost of sales consists of all direct and indirect costs used in the manufacturing process, including raw materials, labor, equipment costs, depreciation, lease expenses, subcontract costs and other directly related overhead costs.
Cost of sales consists of all direct and indirect costs used in the manufacturing process, including raw materials, labor, equipment costs, depreciation, lease expenses, subcontract costs and other directly related overhead costs.
Emerging Growth Company The JOBS Act permits an “emerging growth company” like us to take advantage of an extended transition period to comply with new or revised accounting standards applicable to public companies. We are choosing to use this provision and, as a result, we will comply with new or revised accounting standards as required for private companies.
Emerging Growth Company The JOBS Act permits an “emerging growth company” like us to take advantage of an extended transition period to comply with new or revised accounting standards applicable to public companies.
If that happens, we will be required to pay interest at the Base Rate, which is the sum of (a) the higher of (i) the Prime Rate (as publicly announced by the Agent from time to time) and (ii) the Federal Funds Rate plus 0.50%, plus (b) 0.00% to 1.00%, depending on the current Total Consolidated Leverage Ratio.
If that happens, we will be required to pay interest at the Base Rate, which is the sum of (a) the higher of (i) the Prime Rate (as publicly announced by the Agent from time to time), (ii) the Federal Funds Rate plus 0.50%, and (iii) Adjusted Term SOFR for a one-month tenor in effect on such day plus 1.00%.
Other selling, general and administrative expenses consist primarily of salaries and personnel costs for our sales and marketing, finance, human resources, information systems, administration and certain other managerial employees and corporate level administrative expenses such as incentive compensation, audit, accounting, legal and other consulting and professional services, travel and insurance. 34 Table of Contents Other Key Performance Indicators EBITDA, EBITDA Margin, Adjusted EBITDA and Adjusted EBITDA Margin EBITDA represents net income (loss) before interest expense, provision (benefit) for income taxes, depreciation and amortization.
Other selling, general and administrative expenses consist primarily of salaries and personnel costs for our sales and marketing, finance, human resources, information systems, administration and certain 32 Table of Contents other managerial employees and certain corporate level administrative expenses such as incentive compensation, audit, accounting, legal and other consulting and professional services, travel, and insurance.
For the year ended December 31, 2022, there were no events or changes in circumstances that indicated a material impairment of our long-lived assets. Determining the useful life of an intangible asset also requires judgment. Certain intangible assets are expected to have indefinite lives based on their history and our plans to continue to support and build the acquired brands.
For the year ended December 31, 2023 and 2022, there were no events or changes in circumstances that indicated a material impairment of our long-lived assets. Determining the useful life of an intangible asset also requires judgment.
Borrowings under the Credit Agreement bear interest at a fluctuating London Interbank Offered Rate (LIBOR) (which may be adjusted for certain reserve requirements), plus 1.00 to 2.00% depending on the current Consolidated Total Leverage Ratio (as defined in the Credit Agreement). Under certain circumstances, we may not be able to pay interest based on LIBOR.
Borrowings under the Credit Agreement bear interest at a fluctuating secured overnight financing rate (SOFR) plus an applicable margin based on the current consolidated total leverage ratio (which may be adjusted for certain reserve requirements), plus 1.25% to 2.75% depending on the current Consolidated Total Leverage Ratio (as defined in the Credit Agreement).
Adjusted EBITDA represents EBITDA before CEO transition costs, stock-based compensation, Hazel Park transition costs due to the former fitness customer, restructuring expenses related to the closure of the Greenwood facility and impairment charges on long-lived assets and inventory and (gain) loss on contracts specifically purchased to meet obligations under the agreement with our former fitness customer.
Adjusted EBITDA represents EBITDA before CEO transition costs, stock-based compensation expense, Mid-States Aluminum (MSA) acquisition related costs, loss on extinguishment of debt, field replacement claim, Hazel Park transition and legal costs due to the former fitness customer, costs recognized on step-up of MSA acquired inventory, impairment charges on long-lived assets and inventory and gain on contracts specifically purchased to meet obligations under the agreement with our former fitness customer and Chief Operating Officer (COO) restructuring costs.
The Credit Agreement also includes provisions for determining a replacement rate when LIBOR is no longer available. At December 31, 2022, the interest rate on outstanding borrowings under the Revolving Loan was 5.69%. At December 31, 2022, we had availability of $127,764 under the Revolving Loan.
The Credit Agreement also includes provisions for determining a replacement rate when SOFR is no longer available. 37 Table of Contents At December 31, 2023, the interest rate on outstanding borrowings under our revolving credit facility was 7.71%. We had availability of $102,507 under the revolving credit facility at December 31, 2023.
Cash provided by financing activities was $19,501 for the twelve months ended December 31, 2021, as compared to cash used in financing activities of $30,629 for the twelve months ended December 31, 2020.
Cash provided by financing activities was $63,314 for the twelve months ended December 31, 2023, as compared to cash used in financing activities of $1,749 for the twelve months ended December 31, 2022.
The cancellation of purchase commitments resulted in the reversal of this amount. Additionally, the Company was able to sell property, plant and equipment resulting in a gain of $2,089 relating to the former fitness customer that had previously been recorded as an impairment of long-lived assets and written down to fair value at December 31, 2021. Interest Expense.
Additionally, the Company was able to sell property, plant and equipment resulting in a gain of $2,089 that had previously been recorded as an impairment of long-lived assets and written down to fair value at December 31, 2021. There was no further gain on contracts attributable to the impairment recorded in 2021 during the twelve months ended December 31, 2023.
Interest expense was $3,380 for the twelve months ended December 31, 2022 as compared to $2,003 for the twelve months ended December 31, 2021. The change is due to higher borrowing levels and interest rates as compared to the prior year period. Provision (Benefit) for Income Taxes.
The change is due to higher borrowing levels to finance the acquisition of MSA, which closed on July 1, 2023, and increased interest rates as compared to the prior year period. Provision for Income Taxes. Income tax expense was $1,039 for the twelve months ended December 31, 2023 as compared to $3,667 for the twelve months ended December 31, 2022.
Other selling, general and administrative expenses were $24,692 for the twelve months ended December 31, 2022 as compared to $20,409 for the twelve months ended December 31, 2021, an increase of $4,283, or 21.0%.
Other Selling, General and Administrative (SG&A) Expenses. Other selling, general and administrative expenses were $30,182 for the twelve months ended December 31, 2023 as compared to $24,692 for the twelve months ended December 31, 2022, an increase of $5,490, or 22.2%.
The Credit Agreement also requires us to maintain a consolidated total leverage ratio not to exceed 3.25 to 1.00, although such leverage ratio can be increased in connection with certain acquisitions. As of December 31, 2022, our consolidated total leverage ratio was 1.26 to 1.00.
The Credit Agreement also requires us to maintain a consolidated total leverage ratio not to exceed 4.00 to 1.00 (which was increased as of July 1, 2023 from 3.50 to 1.00 in connection with the acquisition of MSA). As of December 31, 2023, our consolidated total leverage ratio was 2.14 to 1.00.
(3) Forecasted interest on debt obligations are based on the debt balance, interest rate, and unused fee of the Company’s revolver credit facility, and the debt balances and interest rates of the Company’s equipment finance agreements as of December 31, 2022. (4) See Note 4 – Leases in the Notes to the Consolidated Financial Statements for additional information.
(3) Forecasted interest on debt obligations are based on the debt balance, interest rate, and unused fee of the Company’s revolving credit facility, debt balance and interest rate of the Company’s Fond due Lac Term Note and the debt balances and interest rates of the Company’s equipment finance agreements as of December 31, 2023.
All key assumptions and valuations are determined by and are the responsibility of management. The factors used in the impairment analysis are inherently subject to uncertainty.
Changes to management assumptions and estimates utilized in the income approach could negatively impact the fair value conclusions for our reporting unit resulting in goodwill impairment. All key assumptions and valuations are determined by and are the responsibility of management. The factors used in the impairment analysis are inherently subject to uncertainty.
The decrease is due to the full amortization of certain intangible assets. Profit Sharing, Bonuses and Deferred Compensation Expenses. Profit sharing, bonuses and deferred compensation expenses were $7,997 for the twelve months ended December 31, 2022 as compared to $11,500 for the twelve months ended December 31, 2021, a decrease of $3,503, or 30.5%.
Profit sharing, bonuses and deferred compensation expenses were $11,588 for the twelve months ended December 31, 2023 as compared to $7,997 for the twelve months ended December 31, 2022, an increase of $3,591, or 44.9%.
The increase was mainly driven by higher consulting, legal, and professional fees, CEO transition costs, wages and benefits due to continued inflationary pressures, information technology, and travel and entertainment expenses. Impairment of Long-Lived Assets and (Gain) Loss on Contracts. At December 31, 2021, there was uncertainty as to the level of demand from the former fitness customer.
Impairment of Long-Lived Assets and Gain on Contracts. At December 31, 2021, there was uncertainty as to the level of demand from the former fitness customer.
Contractual Obligations The following table presents our obligations and commitments to make future payments under contracts and contingent commitments at December 31, 2022: Payments Due by Period Total 2023 2024 – 2025 2026 – 2027 Thereafter Long-term debt principal payment obligations (1) $ 72,236 $ — $ 72,236 $ — $ — Equipment financing agreements (2) 1,470 1,164 306 — — Forecasted interest on debt payment obligations (3) 7,800 4,475 3,325 — — Finance lease obligations (4) 1,242 426 717 99 — Operating lease obligations (4) 40,668 5,709 10,490 9,329 15,140 Total $ 123,416 $ 11,774 $ 87,074 $ 9,428 $ 15,140 (1) Principal payments under the Company’s Credit Agreement, which expires in 2024.
Contractual Obligations The following table presents our obligations and commitments to make future payments under contracts and contingent commitments at December 31, 2023: Payments Due by Period Total 2024 2025 – 2026 2027 – 2028 Thereafter Long-term debt principal payment obligations (1) $ 149,868 $ 500 $ 1,000 $ 148,368 $ — Equipment financing agreements (2) 306 306 — — — Forecasted interest on debt payment obligations (3) 29,791 7,626 12,840 9,325 — Finance lease obligations (4) 961 468 441 52 — Operating lease obligations (4) 37,492 5,840 10,112 9,883 11,657 Total $ 218,418 $ 14,740 $ 24,393 $ 167,628 $ 11,657 (1) Principal payments under the Company’s Credit Agreement, which expires in 2028 and the Fond du Lac Term Note, which is due in full in December 2028.
Please reference Note 7 – Income Taxes in the Notes to the Consolidated Financial Statements for further details.
The decrease of $2,628 is primarily due to higher net income and comprehensive income in the prior year period. Please reference Note 8 – Income Taxes in the Notes to Consolidated Financial Statements for further details.
How We Assess Performance Net Sales. Net sales reflect sales of our components and products net of allowances for returns and discounts. In addition to current macroeconomic conditions and the COVID-19 pandemic, several factors affect our net sales in any given period, including weather, timing of acquisitions and the production schedules of our customers.
In addition to the current macroeconomic conditions, several factors affect our net sales in any given period, including weather, timing of acquisitions and the production schedules of our customers. Net sales are recognized at the time of shipment or at delivery to the customer. Manufacturing Margins. Manufacturing margins represents net sales less cost of sales.
Manufacturing margin percentages were 11.3% for the twelve months ended December 31, 2021 as compared to 8.8% for the twelve months ended December 31, 2020, an increase of 2.5%, which can be attributed to the items discussed above. Profit Sharing, Bonuses and Deferred Compensation.
Manufacturing margin percentages were 11.8% for the twelve months ended December 31, 2023 as compared to 11.3% for the twelve months ended December 31, 2022, an increase of 0.5%. The increase was attributable to the items discussed in the preceding paragraph. Amortization of Intangible Assets.
Cash provided by operating activities was $52,426 for the twelve months ended December 31, 2022 as compared to $14,457 for the twelve months ended December 31, 2021.
Cash provided by operating activities was $40,363 for the twelve months ended December 31, 2023 as compared to $52,426 for the twelve months ended December 31, 2022. Of the $12,063 decrease in operating cash flows, $17,562 was due to a payout of deferred compensation to a retired Company executive.
All amounts are presented in thousands except share amounts, per share data, years and ratios. Critical Accounting Policies and Estimates Critical accounting policies are those policies that, in management’s view, are most important in the portrayal of our financial condition and results of operations. The notes to the consolidated financial statements include full disclosure of significant accounting policies.
All amounts are presented in thousands except share amounts, per share data, years and ratios. Critical Accounting Estimates The preparation of consolidated financial statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the reported amounts and disclosures.
We have historically relied upon cash available through credit facilities, in addition to cash from operations, to finance our working capital requirements and to support our growth. At December 31, 2022, we had immediate availability of $127,764 through our Revolving Loan and another $100,000 through an accordion feature under our Credit Agreement, subject to covenants under the Credit Agreement.
Capital expenditures for the full year 2024 are expected to be between $15,000 and $20,000. We have historically relied upon cash available through credit facilities, in addition to cash from operations, to finance our working capital requirements and to support our growth.
EBITDA Margin represents EBITDA as a percentage of net sales for each period.
Other Key Performance Indicators EBITDA, EBITDA Margin, Adjusted EBITDA and Adjusted EBITDA Margin EBITDA represents net income (loss) before interest expense, provision (benefit) for income taxes, depreciation and amortization. EBITDA Margin represents EBITDA as a percentage of net sales for each period.
Those critical accounting policies and estimates that require the most significant judgment are discussed further below. See Note 1 – Nature of Business and summary of significant accounting policies, in the Notes to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more specifics.
Those critical accounting estimates that require the most significant judgment or involve the selection or application of alternative accounting policies and are material to our consolidated financial statements are discussed further below.
Manufacturing margins were $61,069 for the twelve months ended December 31, 2022 as compared to $51,375 for the twelve months ended December 31, 2021, an increase of $9,694, or 18.9%.
Manufacturing margins were $69,703 for the twelve months ended December 31, 2023 as compared to $61,069 for the twelve months ended December 31, 2022, an increase of $8,634, or 14.1%. The increase was primarily driven by the above-mentioned organic volume growth, MSA acquisition and commercial price actions.
Net sales were $539,392 for the twelve months ended December 31, 2022 as compared to $454,826 for the twelve months ended December 31, 2021, an increase of $84,566, or 18.6%.
Interest Expense. Interest expense was $11,092 for the twelve months ended December 31, 2023 as compared to $3,380 for the twelve months ended December 31, 2022, an increase of $7,712, or 228.2%.
Manufacturing margin percentages were 11.3% for both the twelve months ended December 31, 2022 and 2021. Amortization of Intangible Assets. Amortization of intangible assets were $6,952 for the twelve months ended December 31, 2022 as compared to $10,706 for the twelve months ended December 31, 2021, a decrease of $3,754, or 35.1%.
Amortization of intangible assets were $7,742 for the twelve months ended December 31, 2023 as compared to $6,952 for the twelve months ended December 31, 2022, an increase of $790, or 11.4%. This increase was solely due to the amortization expense associated with the identifiable intangible assets from the MSA acquisition.
Twelve Months Ended December 31, 2021 Compared to Twelve Months Ended December 31, 2020 Twelve Months Ended December 31, 2021 2020 Increase (Decrease) % of Net % of Net Amount Amount Sales Amount Sales Change % Change Net sales $ 454,826 100.0 % $ 357,606 100.0 % $ 97,220 27.2 % Cost of sales 403,451 88.7 % 326,105 91.2 % 77,346 23.7 % Manufacturing margins 51,375 11.3 % 31,501 8.8 % 19,874 63.1 % Amortization of intangibles 10,706 2.4 % 10,706 3.0 % — 0.0 % Profit sharing, bonuses and deferred compensation 11,500 2.5 % 8,250 2.3 % 3,250 39.4 % Other selling, general and administrative expenses 20,409 4.5 % 19,043 5.3 % 1,366 7.2 % Impairment of long-lived assets and loss on contracts 16,151 3.6 % — 0.0 % 16,151 N/A Loss from operations (7,391) (1.6) % (6,498) (1.8) % 893 13.7 % Interest expense (2,003) 0.4 % (2,668) 0.7 % (665) (24.9) % Benefit for income taxes (1,943) (0.4) % (2,074) (0.6) % (131) (6.3) % Net loss and comprehensive loss $ (7,451) (1.6) % $ (7,092) (2.0) % $ 359 5.1 % EBITDA $ 24,392 5.4 % $ 25,591 7.2 % $ (1,199) (4.7) % Adjusted EBITDA $ 46,205 10.2 % $ 32,847 9.2 % $ 13,358 40.7 % 37 Table of Contents Net Sales.
Twelve Months Ended December 31, 2023 Compared to Twelve Months Ended December 31, 2022 Year Ended December 31, 2023 2022 Increase (Decrease) % of Net % of Net Amount Amount Sales Amount Sales Change % Change Net sales $ 588,425 100.0 % $ 539,392 100.0 % $ 49,033 9.1 % Cost of sales 518,722 88.2 % 478,323 88.7 % 40,399 8.4 % Manufacturing margins 69,703 11.8 % 61,069 11.3 % 8,634 14.1 % Amortization of intangible assets 7,742 1.3 % 6,952 1.3 % 790 11.4 % Profit sharing, bonuses and deferred compensation 11,588 2.0 % 7,997 1.5 % 3,591 44.9 % Other selling, general and administrative expenses 30,182 5.1 % 24,692 4.6 % 5,490 22.2 % Impairment of long-lived assets and gain on contracts — — % (4,346) (0.8) % 4,346 N/A Income from operations 20,191 3.4 % 25,774 4.8 % (5,583) (21.7) % Interest expense (11,092) 1.9 % (3,380) 0.6 % 7,712 228.2 % Loss on extinguishment of debt (216) 0.0 % — — % 216 N/A Provision for income taxes 1,039 0.2 % 3,667 0.7 % (2,628) (71.7) % Net income and comprehensive income $ 7,844 1.3 % $ 18,727 3.5 % $ (10,883) (58.1) % EBITDA $ 55,055 9.4 % $ 55,085 10.2 % $ (30) (0.1) % Adjusted EBITDA $ 66,053 11.2 % $ 60,778 11.3 % $ 5,275 8.7 % Net Sales.
The Credit Agreement provides for a $200,000 Revolving Loan, with a letter of credit sub-facility in an aggregate amount not to exceed $5,000, and a swingline facility in an aggregate amount of $20,000. The Credit Agreement also provides for an additional $100,000 of capacity through an accordion feature. All amounts borrowed under the Credit Agreement mature on September 26, 2024.
The Credit Agreement also provides for the availability of incremental facilities to the greater of $100,000 and 125% of the Company’s twelve month trailing Consolidated EBITDA through an accordion feature. All amounts borrowed under the credit agreement mature on June 28, 2028.
Please refer to Note 3 – Bank Revolving Credit Notes in the Notes to the Consolidated Financial Statements for a more detailed discussion. 40 Table of Contents Capital Requirements and Sources of Liquidity During the twelve months ended December 31, 2022 and 2021, our capital expenditures were $58,610 and $39,309, respectively.
See Note 19 – Restructuring within the Notes to Consolidated Financial Statements for additional detail. 34 Table of Contents Consolidated Results of Operations A discussion regarding our financial condition and results of operations for the twelve months ended December 31, 2023 compared to the twelve months ended December 31, 2022 is presented below.