Biggest changeTwelve 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.
Biggest changeTwelve Months Ended December 31, 2024 Compared to Twelve Months Ended December 31, 2023 Year Ended December 31, 2024 2023 Increase (Decrease) % of Net % of Net Amount Amount Sales Amount Sales Change % Change Net sales $ 581,604 100.0 % $ 588,425 100.0 % $ (6,821) (1.2) % Cost of sales 510,507 87.8 % 518,722 88.2 % (8,215) (1.6) % Manufacturing margins 71,097 12.2 % 69,703 11.8 % 1,394 2.0 % Amortization of intangible assets 6,933 1.2 % 7,742 1.3 % (809) (10.4) % Profit sharing, bonuses and deferred compensation 13,593 2.3 % 11,588 2.0 % 2,005 17.3 % Other selling, general and administrative expenses 31,518 5.4 % 30,182 5.1 % 1,336 4.4 % Gain on lawsuit settlement (25,500) (4.4) % — — % (25,500) NM Income from operations 44,553 7.7 % 20,191 3.4 % 24,362 120.7 % Interest expense (10,989) 1.9 % (11,092) 1.9 % (103) (0.9) % Loss on extinguishment of debt — — % (216) 0.0 % (216) (100.0) % Provision for income taxes 7,596 1.3 % 1,039 0.2 % 6,557 631.1 % Net income and comprehensive income $ 25,968 4.5 % $ 7,844 1.3 % $ 18,124 231.1 % EBITDA $ 82,141 14.1 % $ 55,055 9.4 % $ 27,086 49.2 % Adjusted EBITDA $ 64,407 11.1 % $ 66,053 11.2 % $ (1,646) (2.5) % Net Sales.
These measures should not be considered as an alternative to net income (loss) or any other performance measure derived in accordance with GAAP as an indicator of our operating performance.
These measures should not be considered as an alternative to net income or any other performance measure derived in accordance with GAAP as an indicator of our operating performance.
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.
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, 2024 and 2023, there were no events or changes in circumstances that would indicate an impairment of our goodwill.
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 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 2025 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 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.
We believe that our operating cash flow and available borrowings under the Credit Agreement are sufficient to fund our operations for 2025 and beyond. However, future cash flows are subject to a number of variables, and additional capital expenditures will be required to conduct our operations.
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.
For the year ended December 31, 2024 and 2023, 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.
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.
We have developed long-standing relationships with our blue-chip customers based upon our commitment to “Unmatched Excellence”. 31 Table of Contents 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.
A discussion regarding our financial condition and results of operations for the twelve months ended December 31, 2022 compared to the twelve months ended December 31, 2021 can be found under Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in our Annual Report on the Form 10-K for the fiscal year ended December 31, 2022, which was filed with the SEC on March 1, 2023 and is available on the SEC’s website at www.sec.gov, as well as our website at www.ir.mecinc.com.
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 can be found under Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in our Annual Report on the Form 10-K for the fiscal year ended December 31, 2023, which was filed with the SEC on March 6, 2024 and is available on the SEC’s website at www.sec.gov, as well as our website at www.ir.mecinc.com.
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.
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.
These measures have limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of our results as reported under GAAP. Our calculation of EBITDA, EBITDA Margin, Adjusted EBITDA and Adjusted EBITDA Margin may not be comparable to the similarly named measures reported by other companies.
These measures have limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of our results as reported under GAAP. Our calculation of EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin and Free Cash Flow may not be comparable to the similarly named measures reported by other companies.
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.
Adjusted EBITDA represents EBITDA before CEO transition costs, loss on extinguishment of debt, Mid-States Aluminum (MSA) acquisition related costs, stock-based compensation expense, field replacement claim, legal costs due to former fitness customer, costs recognized on step-up of MSA acquired inventory, impairment of long-lived assets and gain on contracts specifically purchased to meet obligations under the agreement with our former fitness customer, Wautoma restructuring charges, Chief Operating Officer (COO) restructuring costs and gain on lawsuit settlement.
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.
We present EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin and Free Cash Flow 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.
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.
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.
At December 31, 2023, we had immediate availability of $102,507 through our revolving credit facility and 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 under our Credit Agreement, subject to the covenants under the Credit Agreement.
At December 31, 2024, we had immediate availability of $170,275 through our revolving credit facility and 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 under our Credit Agreement, subject to the covenants under the Credit Agreement.
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.
Manufacturing margin percentages were 12.2% for the twelve months ended December 31, 2024 as compared to 11.8% for the twelve months ended December 31, 2023, an increase of 0.4%. The increase was attributable to the items discussed in the preceding paragraph. Amortization of Intangible Assets.
Potential 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.
Potential 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 and comprehensive income, 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, 2024 2023 2022 Net income and comprehensive income $ 25,968 $ 7,844 $ 18,727 Interest expense 10,989 11,092 3,380 Provision for income taxes 7,596 1,039 3,667 Depreciation and amortization 37,588 35,080 29,311 EBITDA 82,141 55,055 55,085 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) 5,186 4,485 3,759 Field replacement claim (5) — 490 — Hazel Park transition and legal costs due to former fitness customer (6) 2,088 2,650 4,768 Costs recognized on step-up of MSA acquired inventory (7) — 891 — Impairment of long-lived assets and (gain) on contracts (8) — — (4,346) COO restructuring costs (9) — 855 — Wautoma restructuring charges (10) 492 — — Gain on lawsuit settlement (11) (25,500) — — Adjusted EBITDA $ 64,407 $ 66,053 $ 60,778 Net sales $ 581,604 $ 588,425 $ 539,392 EBITDA Margin 14.1 % 9.4 % 10.2 % Adjusted EBITDA Margin 11.1 % 11.2 % 11.3 % (1) Costs, primarily professional services and legal fees, associated with the retirement and replacement of the former CEO.
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.
Investing Activities. Cash used in investing activities was $11,712 for the twelve months ended December 31, 2024, as compared to $104,132 for the twelve months ended December 31, 2023.
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.
Net sales reflect sales of our components and products net of allowances for returns and discounts. 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.
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.
Cash used in financing activities was $78,561 for the twelve months ended December 31, 2024, as compared to cash provided by financing activities of $64,314 for the twelve months ended December 31, 2023.
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.
The Credit Agreement also includes provisions for determining a replacement rate when SOFR is no longer available. At December 31, 2024, the interest rate on outstanding borrowings under our revolving credit facility was 6.55%. We had availability of $170,275 under the revolving credit facility at December 31, 2024.
Adjusted EBITDA Margin represents Adjusted EBITDA as a percentage of net sales for each period. These metrics are supplemental measures of our operating performance that are neither required by, nor presented in accordance with, GAAP.
Adjusted EBITDA Margin represents Adjusted EBITDA as a percentage of net sales for each period. Free cash flow represents net cash provided by operating activities less cash flow used in the purchase of property, plant and equipment. These metrics are supplemental measures of our operating performance that are neither required by, nor presented in accordance with, GAAP.
The Credit Agreement includes customary events of default, including, among other things, payment default, covenant default, breach of representation or warranty, bankruptcy, cross-default, material ERISA events, material money judgments, and failure to maintain subsidiary guarantees.
As of December 31, 2024, our consolidated total leverage ratio was 1.28 to 1.00. The Credit Agreement includes customary events of default, including, among other things, payment default, covenant default, breach of representation or warranty, bankruptcy, cross-default, material ERISA events, material money judgments, and failure to maintain subsidiary guarantees.
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.
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 certain corporate level administrative expenses such as incentive compensation, audit, accounting, legal and other consulting and professional services, travel, and insurance. 32 Table of Contents Other Key Performance Indicators EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin and Free Cash Flow EBITDA represents net income before interest expense, provision for income taxes, depreciation and amortization.
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%.
Profit sharing, bonuses and deferred compensation expenses were $13,593 for the twelve months ended December 31, 2024 as compared to $11,588 for the twelve months ended December 31, 2023, an increase of $2,005, or 17.3%.
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.
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, 2024, our interest coverage ratio was 4.62 to 1.00. The Credit Agreement also requires us to maintain a consolidated total leverage ratio not to exceed 3.50 to 1.00.
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.
Cash provided by operating activities was $89,807 for the twelve months ended December 31, 2024 as compared to $40,363 for the twelve months ended December 31, 2023. Of the $49,444 increase in operating cash flows, $17,562 is due to a payout of deferred compensation to a retired Company executive made in the prior year period.
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.
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.
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%.
Other selling, general and administrative expenses were $31,518 for the twelve months ended December 31, 2024 as compared to $30,182 for the twelve months ended December 31, 2023, an increase of $1,336, or 4.4%.
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.
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, 2024 2023 2022 Net cash provided by operating activities $ 89,807 $ 40,363 $ 52,426 Net cash used in investing activities (11,712) (104,132) (50,668) Net cash provided by (used in) financing activities (78,561) 64,314 (1,749) Net change in cash $ (466) $ 545 $ 9 Cash Flows Analysis Twelve Months Ended December 31, 2024 Compared to Twelve Months Ended December 31, 2023 Operating Activities.
The Fond du Lac Term Note is secured by a security agreement, payable in annual installments of $500 plus interest at 2.00% and is due in full in December 2028. The short-term and long-term balance of $500 and $1,875, respectively, are recorded in other current liabilities and other long-term liabilities in the Consolidated Balance Sheets.
Other Debt Additionally, the Company has a Fond du Lac County and Fond du Lac Economic Development Corporation term note (Fond du Lac Term Note). The Fond du Lac Term Note is secured by a security agreement, payable in annual installments of $500 plus interest at 2.00% and is due in full in December 2028.
(9) Initial impairment and (gain) loss on the sale of the fixed assets impaired as a result of the change in forecast of our former fitness customer. (10) Restructuring costs associated with the separation of the former COO.
(7) Expense associated with the recognized fair value step-up of inventory in correlation with the MSA acquisition. (8) Gain on the sale of the fixed assets that were previously impaired as a result of the change in forecast of our former fitness customer. (9) Restructuring costs associated with the separation of the former COO.
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.
The Credit Agreement provides for a $250,000 revolving credit facility, with a letter of credit sub-facility, and a swingline facility in an aggregate amount of $25,000. 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.
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.
Additionally, under the share repurchase plan, the Company purchased $5,896 of common stock in 2024 as compared to $2,661 of its common stock in 2023. The Company’s decision to repurchase additional shares in 2025 will depend on business conditions, free cash flow generation, other cash requirements and stock price. See Part II, Item 5.
(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.
(2) Forecasted interest on debt obligations are based on the debt balance, interest rate, and unused fee of the Company’s revolving credit facility and debt balance and interest rate of the Company’s Fond due Lac Term Note. (3) See Note 5 – Leases in the Notes to Consolidated Financial Statements for additional information.
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.
Contractual Obligations The following table presents our obligations and commitments to make future payments under contracts and contingent commitments at December 31, 2024: Payments Due by Period Total 2025 2026 – 2027 2028 – 2029 Thereafter Long-term debt principal payment obligations (1) $ 81,600 $ 500 $ 1,000 $ 80,100 $ — Forecasted interest on debt payment obligations (2) 20,407 6,367 11,196 2,844 — Finance lease obligations (3) 730 434 296 — — Operating lease obligations (3) 33,480 5,765 11,028 8,813 7,874 Total $ 136,217 $ 13,066 $ 23,520 $ 91,757 $ 7,874 (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.
The Company expects some of these dynamics to continue in 2024 and could continue to have an impact on demand, material costs and labor. How We Assess Performance Net Sales. Net sales reflect sales of our components and products net of allowances for returns and discounts.
Macroeconomic Conditions The broader market dynamics over the past few years have resulted in impacts to the Company, elevated interest rates, inconsistent customer demand, material cost inflation and labor availability. The Company expects some of these dynamics to continue in 2025 and could continue to have an impact on demand, material costs and labor. How We Assess Performance Net Sales.
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.
Amortization of intangible assets were $6,933 for the twelve months ended December 31, 2024 as compared to $7,742 for the twelve months ended December 31, 2023, a decrease of $809, or 10.4%.
Amended and Restated Credit Agreement On June 28, 2023, we entered into an amended and restated credit agreement (the Credit Agreement) with certain lenders and Wells Fargo Bank, National Association, the Agent. The Credit Agreement provides for a $250,000 revolving credit facility, with a letter of credit sub-facility, and a swingline facility in an aggregate amount of $25,000.
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities for additional information regarding share repurchases. Amended and Restated Credit Agreement On June 28, 2023, we entered into an amended and restated credit agreement (the Credit Agreement) with certain lenders and Wells Fargo Bank, National Association, the Agent.
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.
EBITDA Margin represents EBITDA as a percentage of net sales for each period.
The increase was predominantly attributable to the incremental SG&A and transactions costs related to the acquisition of MSA, increased salaries, wages and benefits, recruiting fees and higher professional fees related to the Company preparing to be Sarbanes-Oxley Act Section 404(b) compliant for 2024 and higher legal fees associated with the on-going litigation with our former fitness customer, partially offset by CEO transition costs incurred during the prior year period.
The increase was predominantly attributable to higher costs related to compliance requirements and annual wage inflation, partially offset by lower legal fees associated with the litigation against the former fitness customer and non-recurring professional fees related to the MSA acquisition during the prior year period. Gain on Lawsuit Settlement.
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.
Interest Expense. Interest expense was $10,989 for the twelve months ended December 31, 2024 as compared to $11,092 for the twelve months ended December 31, 2023, a decrease of $103, or 0.9%. The decrease is due to lower average debt levels on our revolver as compared to the prior year period. Provision for Income Taxes.
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%.
Free Cash Flows Analysis Twelve Months Ended December 31, 2023 Compared to Twelve Months Ended December 31, 2022 Free cash flow for the year ended December 31, 2023 was $23,765 as compared to ($6,184) for the twelve months ended December 31, 2022, an increase of $29,949.
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.
These items were partially offset by incremental volumes from new program wins and the acquisition of MSA in the third quarter of the prior year. Manufacturing Margins. Manufacturing margins were $71,097 for the twelve months ended December 31, 2024 as compared to $69,703 for the twelve months ended December 31, 2023, an increase of $1,394, or 2.0%.
The increase was primarily due to deferred compensation expense during the current year period versus a credit during the prior year period due to fluctuations within the financial markets, the Company’s contributions to the 401(k) match being higher than the prior year period discretionary 401(k) accrual and less stock-based compensation expense in the prior year period due to increased forfeitures of unvested awards, slightly offset by lower bonus expense.
The increase was primarily driven by higher bonus accruals aligning with the Company’s attainment of certain financial performance targets for the current year period and higher stock-based compensation expense due to higher forfeitures of unvested awards in the prior year period. 36 Table of Contents Other Selling, General and Administrative Expenses.
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.
See Note 8 of the Consolidated Financial Statements for further details. Due to the factors described in the preceding paragraphs, net income and comprehensive income, EBITDA, and EBITDA Margin increased while Adjusted EBITDA and Adjusted EBITDA Margin decreased during 2024.
The $53,464 increase in cash used in investing activities was mainly due to the acquisition of MSA, which was completed on July 1, 2023, partially offset by less capital investments in the current year period due to the completion of the capital investment in the Company’s Hazel Park, MI facility at the end of 2022. Financing Activities.
The $92,420 decrease in cash used in investing activities was mainly due to the acquisition of MSA that used cash of $88,593 and was completed on July 1, 2023, along with a decrease in capital expenditures. Financing Activities.
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.
The increase in free cash flow was primarily due to less capital investments in 2023 due to the completion of the capital investment in the Company’s Hazel Park, MI facility at the end of 2022, partially offset by a decrease in operating activities, mainly due to a payout of deferred compensation to a retired Company executive in 2023. 35 Table of Contents Consolidated Results of Operations A discussion regarding our financial condition and results of operations for the twelve months ended December 31, 2024 compared to the twelve months ended December 31, 2023 is presented below.