Home

Mayville Engineering Company Announces Second Quarter 2025 Results

Mayville Engineering Company (NYSE: MEC) (the “Company” or “MEC”), a leading value-added provider of design, prototyping and manufacturing solutions serving diverse end markets, today announced results for the three-months ended June 30, 2025.

SECOND QUARTER 2025 RESULTS

  • Net sales of $132.3 million
  • GAAP Net loss of $1.1 million, or ($0.05) per diluted share
  • Non-GAAP Adjusted Net Income of $2.1 million, or Adjusted Diluted EPS of $0.10
  • Adjusted EBITDA of $13.7 million
  • Adjusted EBITDA margin of 10.3%
  • Free Cash Flow of $12.5 million
  • Ratio of net debt to trailing twelve-month Adjusted EBITDA of 1.4x as of June 30, 2025

MANAGEMENT COMMENTARY

"Our second quarter results underscore the resilience and strong execution of our team, as we delivered improved Adjusted EBITDA margins compared to the first quarter, despite a challenging customer demand environment" stated Jag Reddy, President and Chief Executive Officer. “Our MBX framework continues to guide our disciplined focus on lean operations and cost management, enabling us to enhance operating leverage and generate strong free cash flow.”

“Customer demand remained soft throughout the quarter due to elevated uncertainty across the majority of our end markets,” continued Reddy. “Looking ahead, our customers’ visibility into the second half of the year remains limited. We expect this uncertainty to continue to weigh on market demand, particularly in the Commercial Vehicle, Powersports, and Agriculture end markets. While inventory de-stocking has progressed in some markets, order activity has slowed and is expected to remain muted through year-end.”

“Operationally, we remain focused on the levers within our control, including strategic pricing, new project wins and working capital efficiency,” continued Reddy. “We are particularly pleased with the momentum in new customer programs, and, as of the end of the second quarter, we are ahead of pace to achieve our full-year target for new project wins. At the same time, we have launched a set of initiatives aimed at reducing fixed costs and rationalizing asset capacity to optimize our manufacturing footprint. These actions, like others we’ve taken in recent quarters, are intended to improve our operating leverage and enhance flexibility over time as volumes recover.”

“As previously announced, we completed the acquisition of Accu-Fab shortly after the quarter ended – marking a key milestone in our strategic diversification efforts,” said Reddy. “Integration efforts are well underway, and we expect to fully integrate the Accu-Fab operations by the end of the year.”

"As we enter the second half of 2025, we are updating our full-year guidance to reflect both the impact of the Accu-Fab acquisition and the soft industry demand in our legacy end markets,” continued Reddy. “Our revised outlook incorporates steady demand in Accu-Fab’s higher growth critical power infrastructure and data center markets, along with the associated integration costs. While we have not included material revenue synergies in our 2025 forecast, our teams have already identified attractive growth opportunities within Accu-Fab’s customer base that reinforce our confidence in the long-term value of this acquisition.”

“We remain steadfast in our execution of the MBX framework, which is anchored in operational excellence, diversified commercial growth, and disciplined capital deployment,” concluded Reddy. “Given the uncertain macroeconomic environment and continued market demand softness, we are withdrawing the 2026 financial targets presented at our 2023 Investor Day. In the near term, our priorities include the integration of Accu-Fab, driving operational excellence, reducing debt and executing opportunistic share repurchases. Long-term, we are confident in building MEC into a scaled, diversified domestic fabricator with $1.0 billion in revenue supported by organic growth, disciplined M&A and consistent operational execution.”

PERFORMANCE SUMMARY

Net sales decreased by 19.1% year-over-year in the second quarter of 2025, due to lower customer demand across the majority of the Company’s key end markets and customer channel inventory destocking. This decline was partially offset by volume from new projects in the Other end market and increased after-market demand in the Military end market.

Manufacturing margin was $13.6 million in the second quarter of 2025, or 10.3% of net sales, as compared to $22.3 million, or 13.6% of net sales, in the prior year period. The year-over-year decrease in manufacturing margin was largely attributable to lower customer demand, partially offset by cost reduction activities.

Bonuses and deferred compensation expense was $1.5 million in the second quarter of 2025, as compared to $4.1 million in the prior year period. Other selling, general and administrative expenses were $10.3 million in the second quarter of 2025 as compared to $8.3 million for the same prior year period. The increase in these expenses during the second quarter primarily reflects the non-recurring costs associated with the acquisition of Accu-Fab and the CFO transition.

Interest expense was $1.4 million in the second quarter of 2025, as compared to $3.0 million in the prior year period, due to a decrease in borrowings and lower interest rates relative to the prior year period.

Net loss for the second quarter of 2025 was $1.1 million or ($0.05) per diluted share, versus net income of $3.8 million, or $0.18 per diluted share, in the prior-year period.

MEC reported Adjusted EBITDA of $13.7 million in the second quarter of 2025, or 10.3% of net sales, versus $19.6 million, or 12.0% of net sales, in the prior-year period. The decrease in Adjusted EBITDA reflects lower customer demand, partially offset by cost rationalization initiatives.

Second quarter Adjusted Net Income was $2.1 million, or $0.10 per diluted share, versus $5.5 million, or $0.26 per diluted share, in the prior-year period. Adjusted net income reflects a decrease in income from operations, partially offset by lower interest expense.

Free Cash Flow during the second quarter of 2025 was $12.5 million as compared to $19.2 million in the prior year period. The decrease in Free Cash Flow was attributable to a $8.3 million decrease in net cash provided by operating activities, and a $1.7 million reduction in capital expenditures.

END MARKET UPDATE

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

June 30,

 

 

2025

 

2024

Commercial Vehicle

 

$

49,134

 

$

62,130

Construction & Access

 

 

20,173

 

 

27,230

Powersports

 

 

19,625

 

 

30,306

Agriculture

 

 

9,233

 

 

14,639

Military

 

 

8,342

 

 

6,579

Other

 

 

25,821

 

 

22,752

Net Sales

 

$

132,328

 

$

163,636

Commercial Vehicles

MEC is a Tier 1 supplier to many of the country’s top original equipment manufacturers (OEM) of commercial vehicles providing exhaust & aftertreatment, engine components, cooling, fuel and structural systems for both heavy- and medium-duty commercial vehicles.

Net sales to the commercial vehicle market were $49.1 million in the second quarter of 2025, a decrease of 20.9% versus the prior-year period. The decrease in net sales to this end market during the quarter was due to a reduction in customer demand resulting from regulatory uncertainty and reduced order volumes.

Construction & Access

MEC manufactures components and sub-assemblies for OEMs within the construction & access market including fenders, hoods, supports, frames, platforms, frame structures, doors and tubular products such as exhaust & aftertreatment, engine components, cooling system components, handrails and full electro-mechanical assemblies.

Net sales to the construction & access market were $20.2 million in the second quarter of 2025, a decrease of 25.9% versus the prior-year period. The decrease in sales was primarily attributable to lower customer demand and channel inventory de-stocking.

Powersports

MEC manufactures stampings and complex metal assemblies and coatings for OEMs within marine propulsion, all-terrain vehicles (ATV), multi-utility vehicles (MUV) and motorcycle markets. MEC’s powersports expertise includes axle housings, steering columns, swing arms, fenders, suspension components, ATV/MUV racks, cowl assemblies and vehicle frames.

Net sales to the powersports market were $19.6 million in the second quarter of 2025, a decrease of 35.2% versus the prior-year period. The decrease in sales was the result of reduced consumer demand, customer product rationalization, and channel inventory de-stocking.

Agriculture

MEC is an integral partner in the supply chain of the world’s leading agriculture OEMs manufacturing components and sub-assemblies including fenders, hoods, supports, frames, platforms, frame structures, doors, and tubular products such as exhaust, engine components, cooling system components, handrails and full electro-mechanical assemblies.

Net sales to the agriculture market were $9.2 million in the second quarter of 2025, a decrease of 36.9% versus the prior-year period. The decrease in sales reflects lower customer demand across both large-ag and small-ag end markets as customers de-stock their inventory.

Military

MEC holds the International Traffic in Arms Regulations (ITAR) certification and produces components for the United States military. Products include exhaust, engine components, cooling, fuel, suspension, structural systems, and chemical agent resistant coating (CARC) painting capabilities.

Net sales to the military market were $8.3 million in the second quarter of 2025, an increase of 26.8% versus the prior-year period. The increase in net sales compared to the prior year was primarily attributable to higher service and after-market demand.

Other

MEC also produces a wide variety of components and assemblies for customers in the power generation, industrial equipment & fixtures, consumer tools, mining, forestry, automotive, and medical markets.

Net sales to other end markets for the second quarter of 2025 were $25.8 million, an increase of 13.5% year-over-year. The increase in net sales compared to the prior year period was primarily attributable to new customer projects within industrial equipment & fixtures and power generation end markets, and higher demand for aluminum extrusions within the automotive end market.

BALANCE SHEET UPDATE

As of June 30, 2025, MEC had debt outstanding of $72.0 million and total cash and availability on its senior secured revolving credit facility of $185.21 million. During the second quarter of 2025, the Company repaid $8.7 million of debt and repurchased $2.9 million in shares under its existing share repurchase authorization with free cash flow. At the end of the second quarter, the ratio of net debt to trailing twelve-month Adjusted EBITDA was 1.4x.

1This amount is reduced to approximately $115.9 million after taking into account the $69.3 million of outstanding borrowings under the credit facility as of June 30, 2025, prior to the acquisition of Accu-Fab.

FINANCIAL GUIDANCE

Today, the Company updated its guidance for the full year 2025. All guidance is current as of the time provided and is subject to change.

 

 

 

FY 2024

 

FY 2025 Forecast

 

Prior FY 2025 Forecast

(in Millions)

 

Actual

 

Low

 

Mid

 

High

 

Low

 

Mid

 

High

Net Sales

 

$

581.6

 

$

528

 

$

545

 

$

562

 

$

560

 

$

575

 

$

590

Adjusted EBITDA

 

$

64.4

 

$

49

 

$

52

 

$

55

 

$

60

 

$

63

 

$

66

Free Cash Flow

 

$

77.7

 

$

25

 

$

28

 

$

31

 

$

43

 

$

47

 

$

50

The Company’s 2025 guidance reflects the acquisition of Accu-Fab, which was completed on July 1, 2025. In addition, the Company’s guidance includes the impact of the continued soft end market demand in the Company’s legacy end markets. The impact of end market softness is expected to be partly offset by the Company’s ongoing strategic execution and improved efficiencies.

The Company’s 2025 Free Cash Flow guidance reflects the impact of continued working capital efficiencies, capital expenditures of between $13 and $17 million and non-recurring costs of between $5 million and $6 million related to the CFO transition and the acquisition of Accu-Fab.

SECOND QUARTER 2025 RESULTS CONFERENCE CALL

The Company will host a conference call on Wednesday, August 6, 2025 at 10:00 a.m. Eastern Time (9:00 a.m. Central Time).

For a live webcast of the conference call and to access the accompanying investor presentation, please visit www.mecinc.com and click on the link to the live webcast on the Investors page.

For telephone access to the conference, call (833) 470-1428 within the United States, or call (833) 950-0062 within Canada and please use the Access Code: 584482.

FORWARD-LOOKING STATEMENTS

This press-release includes forward-looking statements that reflect plans, estimates and beliefs. Such statements involve risk and uncertainties. Actual results may differ materially from those contemplated by these forward-looking statements as a result of various factors. Important factors that could cause actual results or events to differ materially from those expressed in forward-looking statements include, but are not limited to: macroeconomic conditions, including inflation, elevated interest rates, labor availability, material cost pressures and inconsistent demand, have had, and may continue to have, a negative impact on our business, financial condition, cash flows and results of operations (including future uncertain impacts); risks relating to developments in the industries in which our customers operate; risks related to scheduling production accurately and maximizing efficiency; our ability to realize net sales represented by our awarded business; failure to compete successfully in our markets; our ability to maintain our manufacturing, engineering and technological expertise; the loss of any of our large customers or the loss of their respective market shares; volatility in the prices or availability of raw materials critical to our business; geopolitical and economic developments, including foreign trade relations and associated tariffs; risks related to entering new markets; our ability to recruit and retain our key executive officers, managers and trade-skilled personnel; manufacturing risks, including delays and technical problems, issues with third-party suppliers, environmental risks and applicable statutory and regulatory requirements; our ability to successfully identify or integrate acquisitions; our ability to develop new and innovative processes and gain customer acceptance of such processes; risks related to our information technology systems and infrastructure; results of legal disputes, including product liability, intellectual property infringement and other claims; risks associated with our capital-intensive industry; risks related to our treatment as an S Corporation prior to the consummation of our initial public offering; risks related to our employee stock ownership plan’s treatment as a tax-qualified retirement plan; our ability to remediate the material weakness in internal control over financial reporting identified in preparing our financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2024, and to subsequently maintain effective internal control over financial reporting; and other factors described in “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2024, as such may be amended or supplemented in our subsequently filed Quarterly Reports on Form 10-Q. This discussion should be read in conjunction with our audited consolidated financial statements included in the Company’s previously filed Annual Report on Form 10-K for the year ended December 31, 2024. We undertake no obligation to update or revise any forward-looking statements after the date on which any such statement is made, whether as a result of new information, future events or otherwise, except as required by federal securities laws.

ABOUT MAYVILLE ENGINEERING COMPANY

Founded in 1945, 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. Along with process engineering and development services, MEC maintains an extensive manufacturing infrastructure with 27 facilities, of which 26 are in use, across nine states. These facilities make it possible to offer conventional and CNC (computer numerical control) stamping, shearing, fiber laser cutting, forming, drilling, tapping, grinding, tube bending, machining, welding, assembly, and logistic services. MEC also possesses a broad range of finishing capabilities including shot blasting, e-coating, powder coating, wet spray and military grade chemical agent resistant coating (CARC) painting. For more information, please visit www.mecinc.com.

NON-GAAP FINANCIAL MEASURES

This press release contains financial information calculated in a manner other than in accordance with U.S. generally accepted accounting principles (“GAAP”).

The non-GAAP measures used in this press release are EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Diluted EPS, and Free Cash Flow.

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. Adjusted EBITDA represents EBITDA before stock-based compensation expense, legal costs due to the former fitness customer, CFO transition costs, natural disaster costs and acquisition related costs. Adjusted EBITDA Margin represents Adjusted EBITDA as a percentage of net sales for each period. Adjusted Net Income and Adjusted Diluted EPS represent net income (loss) before the aforementioned Adjusted EBITDA addback items which do not reflect our core operating performance. Free Cash Flow represents net cash provided by, or used in, operating activities, less cash flows used in the purchase of property, plant and equipment. We present Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Diluted EPS, 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. These metrics are supplemental measures of our operating performance that are neither required by, nor presented in accordance with, GAAP. These measures should not be considered as an alternative to net income (loss) or cash flow provided by, or used in, operating activities, or any other performance measure derived in accordance with GAAP as an indicator of our operating performance. These measures may not be comparable to the similarly named measures reported by other companies and have limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of our results as reported under GAAP.

Please reference our reconciliation of net income (loss), the most directly comparable measure calculated in accordance with GAAP, to EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS, Free Cash Flow and the calculation of EBITDA Margin and Adjusted EBITDA Margin included in this press release.

Mayville Engineering Company, Inc.

Condensed Consolidated Balance Sheets

(in thousands, except share amounts)

 

 

June 30,

 

December 31,

 

 

2025

 

2024

ASSETS

 

 

 

 

 

 

Cash and cash equivalents

 

$

206

 

$

206

Receivables, net of allowances for doubtful accounts of $294 at June 30, 2025

and $248 at December 31, 2024

 

 

51,329

 

 

49,782

Inventories, net

 

 

53,947

 

 

54,756

Tooling in progress

 

 

3,778

 

 

4,761

Prepaid expenses and other current assets

 

 

4,468

 

 

3,439

Total current assets

 

 

113,728

 

 

112,944

Property, plant and equipment, net

 

 

147,313

 

 

156,528

Assets held for sale

 

 

1,402

 

 

1,402

Goodwill

 

 

92,650

 

 

92,650

Intangible assets, net

 

 

48,268

 

 

51,734

Operating lease assets

 

 

28,775

 

 

28,615

Other long-term assets

 

 

1,609

 

 

1,697

Total assets

 

$

433,745

 

$

445,570

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

Accounts payable

 

$

46,606

 

$

39,119

Current portion of operating lease obligation

 

 

5,258

 

 

4,914

Accrued liabilities:

 

 

 

 

 

 

Salaries, wages, and payroll taxes

 

 

7,740

 

 

5,094

Bonuses and deferred compensation

 

 

1,859

 

 

4,626

Other current liabilities

 

 

8,133

 

 

10,839

Total current liabilities

 

 

69,596

 

 

64,592

Bank revolving credit notes

 

 

69,280

 

 

79,725

Operating lease obligation, less current maturities

 

 

25,270

 

 

25,412

Deferred compensation, less current portion

 

 

4,319

 

 

4,719

Deferred income tax liability

 

 

15,756

 

 

16,831

Other long-term liabilities

 

 

2,681

 

 

2,538

Total liabilities

 

$

186,902

 

$

193,817

Commitments and contingencies

 

 

 

 

 

 

Common shares, no par value, 75,000,000 authorized, 22,487,311 shares issued at

June 30, 2025 and 22,300,106 at December 31, 2024

 

 

 

 

Additional paid-in-capital

 

 

207,850

 

 

207,076

Retained earnings

 

 

59,009

 

 

60,086

Treasury shares at cost, 2,187,334 shares at June 30, 2025 and 1,883,198 at

December 31, 2024

 

 

(20,016)

 

 

(15,409)

Total shareholders’ equity

 

 

246,843

 

 

251,753

Total liabilities and shareholders' equity

 

$

433,745

 

$

445,570

Mayville Engineering Company, Inc.

Condensed Consolidated Statements of Net Income (Loss)

(in thousands, except share amounts and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

June 30,

 

 

2025

 

2024

 

2025

 

2024

Net sales

 

$

132,328

 

$

163,636

 

$

267,907

 

$

324,905

Cost of sales

 

 

118,704

 

 

141,359

 

 

238,755

 

 

281,696

Amortization of intangible assets

 

 

1,733

 

 

1,733

 

 

3,466

 

 

3,466

Bonuses and deferred compensation

 

 

1,525

 

 

4,133

 

 

4,850

 

 

7,933

Other selling, general and administrative expenses

 

 

10,290

 

 

8,261

 

 

19,182

 

 

16,030

Income from operations

 

 

76

 

 

8,150

 

 

1,654

 

 

15,780

Interest expense

 

 

(1,398)

 

 

(2,969)

 

 

(2,965)

 

 

(6,324)

Income (loss) before taxes

 

 

(1,322)

 

 

5,181

 

 

(1,311)

 

 

9,456

Income tax expense (benefit)

 

 

(225)

 

 

1,399

 

 

(234)

 

 

2,433

Net income (loss) and comprehensive income (loss)

 

$

(1,097)

 

$

3,782

 

$

(1,077)

 

$

7,023

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.05)

 

$

0.18

 

$

(0.05)

 

$

0.34

Diluted

 

$

(0.05)

 

$

0.18

 

$

(0.05)

 

$

0.34

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

20,514,496

 

 

20,602,650

 

 

20,517,579

 

 

20,544,292

Diluted

 

 

20,699,151

 

21,034,780

 

 

20,718,822

20,914,499

Mayville Engineering Company, Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

June 30,

 

 

2025

 

2024

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net income (loss)

 

$

(1,077

)

 

$

7,023

 

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

 

 

 

 

 

 

Depreciation

 

 

15,619

 

 

 

15,179

 

Amortization

 

 

3,466

 

 

 

3,466

 

Allowance for doubtful accounts

 

 

46

 

 

 

12

 

Inventory excess and obsolescence reserve

 

 

(187

)

 

 

(164

)

Stock-based compensation expense

 

 

2,108

 

 

 

2,495

 

Loss on disposal of property, plant and equipment

 

 

5

 

 

 

2

 

Deferred compensation

 

 

732

 

 

 

451

 

Non-cash lease expense

 

 

2,644

 

 

 

2,702

 

Other non-cash adjustments

 

 

141

 

 

 

143

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(1,593

)

 

 

(10,420

)

Inventories

 

 

996

 

 

 

7,130

 

Tooling in progress

 

 

983

 

 

 

(617

)

Prepaids and other current assets

 

 

(168

)

 

 

(1,951

)

Accounts payable

 

 

7,390

 

 

 

6,391

 

Deferred income taxes

 

 

(1,075

)

 

 

1,764

 

Operating lease obligations

 

 

(2,596

)

 

 

(2,535

)

Accrued liabilities

 

 

(4,127

)

 

 

2,829

 

Net cash provided by operating activities

 

 

23,307

 

 

 

33,900

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(5,408

)

 

 

(6,874

)

Proceeds from sale of property, plant and equipment

 

 

6

 

 

 

107

 

Net cash used in investing activities

 

 

(5,402

)

 

 

(6,767

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

Proceeds from bank revolving credit notes

 

 

560,363

 

 

 

273,536

 

Payments on bank revolving credit notes

 

 

(570,808

)

 

 

(298,967

)

Repayments of other long-term debt

 

 

 

 

 

(306

)

Payments of financing costs

 

 

(793

)

 

 

 

Shares withheld for employees' taxes

 

 

(1,335

)

 

 

(758

)

Purchase of treasury stock

 

 

(4,607

)

 

 

(998

)

Payments on finance leases

 

 

(725

)

 

 

(343

)

Proceeds from the exercise of stock options

 

 

 

 

 

345

 

Net cash used in financing activities

 

 

(17,905

)

 

 

(27,491

)

Net increase (decrease) in cash and cash equivalents

 

 

 

 

 

(358

)

Cash and cash equivalents at beginning of period

 

 

206

 

 

 

672

 

Cash and cash equivalents at end of period

 

$

206

 

 

$

314

Mayville Engineering Company, Inc.

Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

June 30,

 

 

2025

 

2024

 

2025

 

2024

 

Net income (loss) and comprehensive income (loss)

 

$

(1,097)

 

$

3,782

 

$

(1,077)

 

$

7,023

 

Interest expense

 

 

1,398

 

 

2,969

 

 

2,965

 

 

6,324

 

Provision (benefit) for income taxes

 

 

(225)

 

 

1,399

 

 

(234)

 

 

2,433

 

Depreciation and amortization

 

 

9,603

 

 

9,391

 

 

19,086

 

 

18,645

 

EBITDA

 

 

9,679

 

 

17,541

 

 

20,740

 

 

34,425

 

Stock-based compensation expense

 

 

1,007

 

 

1,338

 

 

2,108

 

 

2,495

 

Legal costs due to former fitness customer

 

 

 

 

760

 

 

 

 

1,239

 

CFO transition costs

 

 

1,148

 

 

 

 

1,148

 

 

 

Natural disaster costs

 

 

293

 

 

 

 

293

 

 

 

Acquisition related costs

 

 

1,548

 

 

 

 

2,378

 

 

 

Adjusted EBITDA

 

$

13,675

 

$

19,639

 

$

26,667

 

$

38,159

 

Net sales

 

$

132,328

 

$

163,636

 

$

267,907

 

$

324,905

 

EBITDA Margin

 

 

7.3

%

 

10.7

%

 

7.7

%

 

10.6

%

Adjusted EBITDA Margin

 

 

10.3

%

 

12.0

%

 

10.0

%

 

11.7

%

Mayville Engineering Company, Inc.

Reconciliation of Net Income (Loss) and Diluted EPS to Adjusted Net Income and Diluted EPS

(in thousands, except share amounts and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

June 30,

 

 

2025

 

 

2024

 

2025

 

 

2024

 

 

Earnings

 

Diluted EPS

 

 

Earnings

 

Diluted EPS

 

Earnings

 

Diluted EPS

 

 

Earnings

 

Diluted EPS

Net income (loss) and comprehensive income (loss)

 

$

(1,097)

 

$

(0.05)

 

 

$

3,782

 

$

0.18

 

$

(1,077)

 

$

(0.05)

 

 

$

7,023

 

$

0.34

Stock-based compensation expense

 

 

1,007

 

 

0.05

 

 

 

1,338

 

 

0.06

 

 

2,108

 

 

0.10

 

 

 

2,495

 

 

0.12

Legal costs due to former fitness customer

 

 

 

 

 

 

 

760

 

 

0.04

 

 

 

 

 

 

 

1,239

 

 

0.06

CFO transition costs

 

 

1,148

 

 

0.06

 

 

 

 

 

 

 

1,148

 

 

0.06

 

 

 

 

 

Natural disaster costs

 

 

293

 

 

0.01

 

 

 

 

 

 

 

293

 

 

0.01

 

 

 

 

 

Acquisition related costs

 

 

1,548

 

 

0.07

 

 

 

 

 

 

 

2,378

 

 

0.10

 

 

 

 

 

Tax effect of above adjustments

 

 

(799)

 

 

(0.04)

 

 

 

(383)

 

 

(0.02)

 

 

(941)

 

 

(0.05)

 

 

 

(654)

 

 

(0.04)

Adjusted net income and comprehensive income

 

$

2,100

 

$

0.10

 

 

$

5,497

 

$

0.26

 

$

3,909

 

$

0.17

 

 

$

10,103

 

$

0.48

Mayville Engineering Company, Inc.

Reconciliation of Free Cash Flow

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2025

 

2024

 

 

2025

 

2024

Net cash provided by operating activities

 

$

14,976

 

$

23,275

 

 

$

23,307

 

$

33,900

Less: Capital expenditures

 

 

2,446

 

 

4,099

 

 

 

5,408

 

 

6,874

Free cash flow

 

$

12,530

 

$

19,176

 

 

$

17,899

 

$

27,026

 

Contacts

INVESTOR CONTACT

Stefan Neely or Noel Ryan

(615) 844-6248

MEC@val-adv.com