Skip to main content

NPK Reports Fourth Quarter 2025 Results

Company reports revenues of $75 million; Diluted EPS from Continuing Operations of $0.13

Company provides full year 2026 revenue guidance of $305-$325 million and Adjusted EBITDA of $88-$100 million

NPK International Inc. (NYSE: NPKI) (“NPK” or the “Company”) today announced results for the three and twelve months ended December 31, 2025.

FOURTH QUARTER 2025 RESULTS
(all comparisons versus the prior year period unless otherwise noted)

  • Revenues of $75.2 million, +31%; Rental revenues of $34.8 million, +35%
  • Operating income from continuing operations of $12.6 million (16.7% of revenues)
  • Income from continuing operations of $10.7 million, or $0.13 per diluted share; Adjusted Income from Continuing Operations of $10.7 million, or $0.13 per diluted share
  • Adjusted EBITDA from Continuing Operations of $21.7 million, +27%
  • Adjusted EBITDA margin from Continuing Operations of 28.8%
  • Total cash of $5.1 million and total debt of $16.9 million as of December 31, 2025; credit facility availability of $139 million
  • Cash flow from operating activities of $18.0 million; Free Cash Flow of $5.9 million

FULL-YEAR 2025 RESULTS
(all comparisons versus the prior year period unless otherwise noted)

  • Revenues of $277.0 million, +27%; Rental revenues of $124.2 million, +39%
  • Operating income from continuing operations of $46.8 million (16.9% of revenues)
  • Income from continuing operations of $35.9 million, or $0.42 per diluted share; Adjusted Income from Continuing Operations of $36.3 million, or $0.42 per diluted share
  • Adjusted EBITDA from Continuing Operations of $75.5 million, +38%
  • Adjusted EBITDA margin from Continuing Operations of 27.3%
  • Cash flow from operating activities of $73.0 million; Free Cash Flow of $30.3 million

 

Fourth Quarter

 

 

 

(In millions)

2025

 

2024

 

Change

 

Revenues

$

75.2

 

$

57.5

 

$

17.7

 

Operating income from continuing operations

$

12.6

 

$

11.6

 

$

1.0

 

Adjusted EBITDA from continuing operations

$

21.7

 

$

17.1

 

$

4.6

 

Operating margin from continuing operations (%)

 

16.7 %

 

 

20.2 %

 

 

-350

bps

Adjusted EBITDA margin from continuing operations (%)

 

28.8 %

 

 

29.7 %

 

 

-90

bps

Net cash provided by operating activities

$

18.0

 

$

(4.1)

 

$

22.1

 

Free Cash Flow

$

5.9

 

$

(15.9)

 

$

21.8

 

 

 

Full Year

 

 

 

(In millions)

2025

 

2024

 

Change

 

Revenues

$

277.0

 

$

217.5

 

$

59.5

 

Operating income from continuing operations

$

46.8

 

$

32.4

 

$

14.4

 

Adjusted EBITDA from continuing operations

$

75.5

 

$

54.9

 

$

20.6

 

Operating margin from continuing operations (%)

 

16.9 %

 

 

14.9 %

 

 

200

bps

Adjusted EBITDA margin from continuing operations (%)

 

27.3 %

 

 

25.2 %

 

 

210

bps

Net cash provided by operating activities

$

73.0

 

$

38.2

 

$

34.8

 

Free Cash Flow

$

30.3

 

$

(0.4)

 

$

30.7

 

MANAGEMENT COMMENTARY

“We were extremely pleased with our strong fourth quarter performance, which capped a record year and underscored the strength of our long-term strategy and the continued momentum across our key end-markets,” said Matthew Lanigan, President and CEO of NPK International. “Fourth quarter revenue increased 9% sequentially and 31% year over year, driven by sustained strength in rental fleet utilization and continued robust demand for our DURA-BASE products from utility customers. As expected, profitability rebounded meaningfully from the third quarter, with fourth quarter Adjusted EBITDA increasing 41% sequentially and 27% year over year.

Lanigan continued, “Looking at full-year 2025, we made significant progress across each of the strategic priorities we outlined at the start of the year. Our top focus was accelerating organic rental growth, which we believe is our most durable long-term value driver. For the year, rental revenue increased 39%, contributing to total revenue growth of 27%. Importantly, Adjusted EBITDA margin expanded by more than 200 basis points in 2025, reflecting the operating leverage inherent in our model and driving Adjusted EBITDA growth of 38% compared with the prior year.

“A key pillar of our organic growth strategy remains our focus on manufacturing capacity expansion. Production volumes increased more than 15% year-over-year in 2025, and the initiatives implemented during the year are anticipated to provide sufficient production capacity to support our growth needs in 2026. Looking longer-term, our team is wrapping up the evaluation of manufacturing expansion alternatives. We are very encouraged by the team’s progress and expect to finalize our investment details and timelines within the next few months, with an expectation of bringing additional production capacity online in the first half of 2027.

“As part of our disciplined capital allocation strategy, an important priority coming into 2025 was the focused pursuit of core inorganic growth. We were pleased to complete the acquisition of Grassform Plant Hire Limited in November, which strengthens our capabilities and enhances our scale as a top tier worksite access provider in the U.K. market. We ended the year in a strong financial position and remain committed to our balanced capital allocation framework that prioritizes organic growth investments, the pursuit of strategic acquisitions, and the return of excess capital to shareholders.

“We remain optimistic regarding the long-term outlook for power transmission spending, supported by an aging utility infrastructure and the continued electrification of the economy. Our industry-leading matting fleet provides the scale and flexibility to capitalize on these trends, as reflected by the strength in our commercial pipeline, with our quoted volumes up approximately 30% from year-end 2024. Based on this momentum, we are introducing full-year 2026 guidance which reflects year-over-year revenue and Adjusted EBITDA growth of 14% and 25%, respectively, at the midpoint of our range, driven primarily by anticipated low-to-mid teens percentage growth in rental and service revenues.

“As we look ahead, our strategic priorities remain unchanged - delivering consistent organic growth, driving organizational efficiencies, and enhancing returns on invested capital through a disciplined approach to capital allocation,” concluded Lanigan. “We are excited about the opportunities ahead and remain confident in our ability to execute on our objectives in 2026 and beyond.”

BUSINESS UPDATE

NPK’s business plan is designed to drive organic commercial growth within targeted rental and product sale markets; improve asset optimization and organizational efficiency; and pursue a capital allocation strategy that prioritizes investments with superior return profiles, together with a programmatic return of capital program.

Fourth quarter and full-year 2025 highlights include:

  • Strong customer demand continued for matting rental and related services. Revenues from specialty rental and related services were $50 million in the fourth quarter of 2025, with strong demand continuing in support of power transmission projects. Revenues from product sales were $25 million for the fourth quarter of 2025, the Company’s strongest quarter of the year, primarily reflecting continued strength in demand from utility companies. For the full year 2025, rental and service revenues increased 26% year-over-year, while revenues from product sales increased 30%. More than two-thirds of 2025 revenue was derived from the power transmission sector.
  • Manufacturing efficiency and capacity expansion. Production volumes increased more than 15% year over year in 2025 benefitting from a shift to 24/7 operations and throughput enhancements. These initiatives are anticipated to provide an additional increase in production capacity in 2026, sufficient to support anticipated growth. Management continues to evaluate additional manufacturing expansion alternatives and expects to finalize investment plans and timelines over the next few months.
  • Pursuit of operational efficiency. During 2025, the Company completed the required transitional support for the divested Fluids business while simultaneously advancing a major ERP conversion project. The new ERP system has been recently rolled out to all legacy operations and represents yet another significant milestone in the efforts to streamline overhead and SG&A costs, consistent with the Company’s goal to drive SG&A costs down to a mid-teens percentage of revenue.
  • Enhanced return on invested capital. The Company delivered an after-tax return on net assets of 11% in 2025, a substantial year-over-year improvement, driven by a combination of improved profitability and focused balance sheet management.
  • Return of capital to shareholders. The Company continued to execute on its disciplined return of capital strategy during 2025 by repurchasing 4% of outstanding shares at an average price of $6.70 per share. As a result, the Company exited 2025 with two million fewer shares outstanding versus the prior year.
  • Acquisition of Grassform. On November 24, 2025, the Company completed the acquisition of Grassform Plant Hire Limited (“Grassform”), a U.K. market leader in ground protection and temporary roadway solutions and services with a fleet of over 20,000 composite mats. The purchase price at closing for this acquisition was $42 million net of cash acquired, and was funded with cash on hand and borrowings under the Credit Facility. It is anticipated that the acquisition will meaningfully strengthen U.K. operations through scale and the addition of a highly tenured and talented team.

FINANCIAL PERFORMANCE

In the fourth quarter of 2025, NPK generated income from continuing operations of $10.7 million, or $0.13 per diluted share, on total revenue of $75.2 million, compared to $8.0 million, or $0.09 per diluted share, on total revenue of $57.5 million, in the fourth quarter of 2024. Income from continuing operations for the fourth quarter of 2025 and 2024 included income tax benefits of $1.5 million and $1.3 million, respectively, primarily reflecting the release of valuation allowances on U.S. state net operating losses. Gross margin was 37.7% in the fourth quarter of 2025, compared to 39.2% in the prior year period. The Company reported Adjusted EBITDA from Continuing Operations of $21.7 million in the fourth quarter of 2025, or 28.8% of total revenue, compared to $17.1 million, or 29.7% of total revenue, in the prior year period.

Selling, general and administrative expenses were $15.4 million (20.4% of revenues) in the fourth quarter of 2025, compared to $10.7 million (18.6% of revenues) in the fourth quarter of 2024. SG&A in the fourth quarter of 2025 includes approximately $1.1 million in acquisition-related transaction costs primarily attributable to the Grassform acquisition and $0.8 million of severance costs. Full year selling, general and administrative expenses were $54.0 million (19.5% of revenues), compared to $46.0 million (21.2% of revenues) in the prior year. SG&A in 2025 includes elevated costs for performance-based incentives tied to 2025 performance targets and longer-term shareholder return metrics as well as approximately $1.1 million in acquisition-related transaction costs primarily attributable to the Grassform acquisition, $1.2 million of severance costs, and $0.5 million of ERP implementation costs.

BALANCE SHEET AND LIQUIDITY

As of December 31, 2025, NPK had total cash of $5.1 million, total debt of $16.9 million, and available liquidity under its senior secured revolving credit facility of $139 million.

Operating cash flow was $18.0 million in the fourth quarter of 2025. Capital investments used $12.1 million, net, primarily funding the expansion of the mat rental fleet to support increased customer demand. Operating cash flow was $73.0 million in 2025. Capital investments used $42.7 million, net, primarily funding the expansion of the mat rental fleet to support increased customer demand. During 2025, the Company used $20.4 million of cash to repurchase 3 million (4%) of outstanding shares under the repurchase program.

FINANCIAL GUIDANCE

The following forward-looking guidance reflects the Company’s current expectations and beliefs as of February 25, 2026 and is subject to change. The following statements apply only as of the date of this disclosure and are expressly qualified in their entirety by the cautionary statements included elsewhere in this document.

For the full year 2026, NPK currently anticipates the following:

  • Revenues in a range of $305 million to $325 million
  • Adjusted EBITDA in a range of $88 million to $100 million
  • Capital expenditures in a range of $45 million to $55 million (excluding manufacturing expansion)

FOURTH QUARTER 2025 RESULTS CONFERENCE CALL

A conference call will be held Thursday, February 26, 2026 at 9:30 a.m. ET to review the Company’s financial results and conduct a question-and-answer session.

A webcast of the conference call will be available in the Investor Relations section of the Company’s website at www.npki.com. Individuals can also participate by teleconference dial-in. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.

To participate in the live teleconference:

Domestic Live:

800-715-9871

International Live:

646-307-1963

Conference ID:

8869084

To listen to a replay of the teleconference, which subsequently will be available through March 5, 2026:

Domestic Replay:

800-770-2030

International Replay:

647-362-9199

ABOUT NPK INTERNATIONAL

NPK International Inc. is a temporary worksite access solutions company that manufactures, sells, and rents recyclable composite matting products, along with a full suite of services, including planning, logistics, and site restoration. As a geographically diversified company, the Company delivers superior quality and reliability across critical infrastructure markets, including electrical transmission and distribution, oil and gas exploration, pipeline, renewable energy, petrochemical, construction, and other industries. For more information, visit our website at www.npki.com.

FORWARD-LOOKING STATEMENTS

This news release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. All statements other than statements of historical facts are forward-looking statements. Words such as “will,” “may,” “could,” “would,” “should,” “anticipates,” “believes,” “estimates,” “expects,” “plans,” “intends,” “guidance,” and similar expressions are intended to identify these forward-looking statements but are not the exclusive means of identifying them. These statements are not guarantees that our expectations will prove to be correct and involve a number of risks, uncertainties, and assumptions. Many factors, including those discussed more fully elsewhere in this release and in documents filed with the Securities and Exchange Commission by NPK, particularly its Annual Report on Form 10-K, and its Quarterly Reports on Form 10-Q, as well as others, could cause actual plans or results to differ materially from those expressed in, or implied by, these statements. These risk factors include, but are not limited to, risks related to our ability to generate organic growth; economic and market conditions that may impact our customers’ future spending; customer concentration; the effective management of our fleet, including our ability to properly manufacture, safeguard, and maintain our fleet; international operations; manufacturing capacity expansion projects; operating hazards present in our and our customers’ industries and substantial liability claims; our contracts that can be terminated or downsized by our customers without penalty; our product offering and market expansion; our ability to attract, retain, and develop qualified leaders, key employees, and skilled personnel; expanding our services in the utilities sector, which may require unionized labor; the price and availability of raw materials; inflation; capital investments and business acquisitions; market competition; technological developments and intellectual property; severe weather, natural disasters, and seasonality; public health crises, epidemics, and pandemics; our cost and continued availability of borrowed funds, including noncompliance with debt covenants; environmental laws and regulations; legal compliance; the inherent limitations of insurance coverage; income taxes; cybersecurity incidents or business system disruptions; complications with the design or implementation of our updated enterprise resource planning system; activist stockholders that may attempt to effect changes at our Company or acquire control over our Company; share repurchases; and our amended and restated bylaws, which could limit our stockholders’ ability to obtain what such stockholders believe to be a favorable judicial forum for disputes with us or our directors, officers or other employees. We assume no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by securities laws. NPK’s filings with the Securities and Exchange Commission can be obtained at no charge at www.sec.gov, as well as through our website at www.npki.com.

NPK International Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

 

 

Three Months Ended

 

Twelve Months Ended

(In thousands, except per share data)

December 31,
2025

 

September 30,
2025

 

December 31,
2024

 

December 31,
2025

 

December 31,
2024

Revenues

$

75,195

 

 

$

68,838

 

 

$

57,524

 

 

$

277,043

 

 

$

217,489

 

Cost of revenues

 

46,834

 

 

 

46,870

 

 

 

35,001

 

 

 

176,283

 

 

 

140,359

 

Selling, general and administrative expenses

 

15,352

 

 

 

13,279

 

 

 

10,713

 

 

 

54,034

 

 

 

46,048

 

Other operating (income) loss, net

 

444

 

 

 

(368

)

 

 

166

 

 

 

(53

)

 

 

(1,269

)

Operating income from continuing operations

 

12,565

 

 

 

9,057

 

 

 

11,644

 

 

 

46,779

 

 

 

32,351

 

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange (gain) loss

 

25

 

 

 

31

 

 

 

699

 

 

 

(884

)

 

 

869

 

Interest (income) expense, net

 

107

 

 

 

(47

)

 

 

9

 

 

 

13

 

 

 

2,621

 

Income from continuing operations before income taxes

 

12,433

 

 

 

9,073

 

 

 

10,936

 

 

 

47,650

 

 

 

28,861

 

 

 

 

 

 

 

 

 

 

 

Provision (benefit) for income taxes from continuing operations (1)

 

1,710

 

 

 

3,010

 

 

 

2,888

 

 

 

11,705

 

 

 

(6,738

)

Income from continuing operations

 

10,723

 

 

 

6,063

 

 

 

8,048

 

 

 

35,945

 

 

 

35,599

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations before income taxes

 

(229

)

 

 

(593

)

 

 

(712

)

 

 

(1,412

)

 

 

4,360

 

Gain (loss) on sale of discontinued operations before income taxes

 

2,176

 

 

 

 

 

 

 

 

 

2,176

 

 

 

(195,729

)

Provision (benefit) for income taxes from discontinued operations

 

(1,934

)

 

 

(184

)

 

 

(1,367

)

 

 

(2,230

)

 

 

(5,508

)

Income (loss) from discontinued operations

 

3,881

 

 

 

(409

)

 

 

655

 

 

 

2,994

 

 

 

(185,861

)

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

14,604

 

 

$

5,654

 

 

$

8,703

 

 

$

38,939

 

 

$

(150,262

)

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share - basic:

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

0.13

 

 

$

0.07

 

 

$

0.09

 

 

$

0.42

 

 

$

0.41

 

Income (loss) from discontinued operations

 

0.04

 

 

 

 

 

 

0.01

 

 

 

0.04

 

 

 

(2.17

)

Net income (loss)

$

0.17

 

 

$

0.07

 

 

$

0.10

 

 

$

0.46

 

 

$

(1.75

)

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share - diluted:

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

0.13

 

 

$

0.07

 

 

$

0.09

 

 

$

0.42

 

 

$

0.41

 

Income (loss) from discontinued operations

 

0.04

 

 

 

 

 

 

0.01

 

 

 

0.03

 

 

 

(2.13

)

Net income (loss)

$

0.17

 

 

$

0.07

 

 

$

0.10

 

 

$

0.45

 

 

$

(1.72

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

Basic

 

84,406

 

 

 

84,359

 

 

 

86,416

 

 

 

84,820

 

 

 

85,819

 

Diluted

 

85,414

 

 

 

85,066

 

 

 

87,222

 

 

 

85,719

 

 

 

87,395

 

 

(1) Includes income tax benefits of $1.5 million for the three and twelve months ended December 31, 2025, and $1.3 million and $15.9 million for the three months and twelve months ended December 31, 2024, respectively, primarily reflecting the release of valuation allowances on U.S. net operating losses and other tax credit carryforwards following the sale of the Fluids Systems business.

NPK International Inc.

Operating Results

(Unaudited)

 

 

Three Months Ended

 

Twelve Months Ended

(In thousands)

December 31,
2025

 

September 30,
2025

 

December 31,
2024

 

December 31,
2025

 

December 31,
2024

Revenues

 

 

 

 

 

 

 

 

 

Rental revenues

$

34,816

 

 

$

29,591

 

 

$

25,725

 

 

$

124,171

 

 

$

89,512

 

Service revenues

 

14,909

 

 

 

14,688

 

 

 

16,075

 

 

 

59,538

 

 

 

56,273

 

Product sales revenues

 

25,470

 

 

 

24,559

 

 

 

15,724

 

 

 

93,334

 

 

 

71,704

 

Total revenues

$

75,195

 

 

$

68,838

 

 

$

57,524

 

 

$

277,043

 

 

$

217,489

 

 

 

 

 

 

 

 

 

 

 

Operating income from continuing operations

$

12,565

 

 

$

9,057

 

 

$

11,644

 

 

$

46,779

 

 

$

32,351

 

Operating margin from continuing operations

 

16.7

%

 

 

13.2

%

 

 

20.2

%

 

 

16.9

%

 

 

14.9

%

NPK International Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

 

(In thousands, except share data)

December 31,
2025

 

December 31,
2024

ASSETS

 

 

 

Cash and cash equivalents

$

5,140

 

 

$

17,756

 

Receivables, net (1)

 

59,806

 

 

 

74,841

 

Inventories

 

11,500

 

 

 

14,659

 

Prepaid expenses and other current assets

 

5,046

 

 

 

5,728

 

Total current assets

 

81,492

 

 

 

112,984

 

 

 

 

 

Property, plant and equipment, net

 

233,048

 

 

 

187,483

 

Operating lease assets

 

11,195

 

 

 

11,793

 

Goodwill

 

76,341

 

 

 

47,222

 

Other intangible assets, net

 

21,297

 

 

 

10,331

 

Deferred tax assets

 

5,535

 

 

 

15,593

 

Other assets

 

12,850

 

 

 

8,276

 

Total assets

$

441,758

 

 

$

393,682

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Current debt

$

5,170

 

 

$

2,900

 

Accounts payable

 

22,327

 

 

 

19,459

 

Accrued liabilities

 

29,647

 

 

 

22,300

 

Total current liabilities

 

57,144

 

 

 

44,659

 

 

 

 

.

Long-term debt, less current portion

 

11,692

 

 

 

4,827

 

Noncurrent operating lease liabilities

 

9,877

 

 

 

10,896

 

Deferred tax liabilities

 

7,476

 

 

 

1,203

 

Other noncurrent liabilities

 

4,413

 

 

 

5,602

 

Total liabilities

 

90,602

 

 

 

67,187

 

 

 

 

 

Common stock, $0.01 par value (200,000,000 shares authorized and 90,134,477 and 111,669,464 shares issued, respectively)

 

902

 

 

 

1,117

 

Paid-in capital

 

489,632

 

 

 

633,239

 

Accumulated other comprehensive loss

 

(1,610

)

 

 

(2,871

)

Retained earnings (deficit)

 

(100,527

)

 

 

(139,466

)

Treasury stock, at cost (5,616,798 and 25,114,978 shares, respectively)

 

(37,241

)

 

 

(165,524

)

Total stockholders’ equity

 

351,156

 

 

 

326,495

 

Total liabilities and stockholders’ equity

$

441,758

 

 

$

393,682

 

 

(1) Receivables, net as of December 31, 2025 and December 31, 2024, includes $1 million and $23 million, respectively, for amounts due from the purchaser including estimated deferred consideration related to the sale of the Fluids Systems business.

NPK International Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

Twelve Months Ended
December 31,

(In thousands)

2025

 

2024

Cash flows from operating activities:

 

 

 

Net income (loss)

$

38,939

 

 

$

(150,262

)

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

 

 

 

(Gain) loss on divestitures

 

(2,176

)

 

 

195,729

 

Depreciation and amortization

 

25,537

 

 

 

27,530

 

Stock-based compensation expense

 

5,527

 

 

 

5,247

 

Provision for deferred income taxes

 

8,923

 

 

 

(20,304

)

Credit loss expense

 

35

 

 

 

698

 

Gain on sale of assets

 

(1,864

)

 

 

(4,297

)

Gain on insurance recovery

 

 

 

 

(874

)

Amortization of original issue discount and debt issuance costs

 

472

 

 

 

983

 

Change in assets and liabilities:

 

 

 

Increase in receivables

 

(3,921

)

 

 

(28,012

)

Decrease in inventories

 

3,377

 

 

 

9,746

 

Increase in other assets

 

(3,521

)

 

 

(3,913

)

Increase (decrease) in accounts payable

 

(2,576

)

 

 

12,488

 

Increase (decrease) in accrued liabilities and other

 

4,236

 

 

 

(6,590

)

Net cash provided by operating activities

 

72,988

 

 

 

38,169

 

 

 

 

 

Cash flows from investing activities:

 

 

 

Capital expenditures

 

(46,671

)

 

 

(43,531

)

Business acquisitions, net of cash acquired

 

(42,352

)

 

 

 

Proceeds from divestitures, net of cash disposed

 

16,603

 

 

 

48,499

 

Proceeds from sale of property, plant and equipment

 

4,014

 

 

 

4,997

 

Proceeds from insurance property claim

 

 

 

 

1,385

 

Other investing activities

 

3,089

 

 

 

(3,089

)

Net cash provided by (used in) investing activities

 

(65,317

)

 

 

8,261

 

 

 

 

 

Cash flows from financing activities:

 

 

 

Borrowings on lines of credit

 

27,300

 

 

 

177,541

 

Payments on lines of credit

 

(22,000

)

 

 

(224,292

)

Debt issuance costs

 

(1,241

)

 

 

(50

)

Purchases of treasury stock

 

(22,695

)

 

 

(4,505

)

Proceeds from employee stock plans

 

1,517

 

 

 

139

 

Other financing activities

 

(3,826

)

 

 

(15,715

)

Net cash used in financing activities

 

(20,945

)

 

 

(66,882

)

 

 

 

 

Effect of exchange rate changes on cash

 

177

 

 

 

(212

)

 

 

 

 

Net increase (decrease) in cash, cash equivalents, and restricted cash

 

(13,097

)

 

 

(20,664

)

Cash, cash equivalents, and restricted cash at beginning of period

 

18,237

 

 

 

38,901

 

Cash, cash equivalents, and restricted cash at end of period

$

5,140

 

 

$

18,237

 

NPK International Inc.

Non-GAAP Reconciliations

(Unaudited)

 

To help understand the Company’s financial performance, the Company has supplemented its financial results that it provides in accordance with generally accepted accounting principles (“GAAP”) with non-GAAP financial measures. Such financial measures include Adjusted Income (Loss) from Continuing Operations, Adjusted Income (Loss) from Continuing Operations Per Common Share, earnings before interest, taxes, depreciation and amortization (“EBITDA”) from Continuing Operations, Adjusted EBITDA from Continuing Operations, Adjusted EBITDA Margin from Continuing Operations, and Free Cash Flow.

 

We believe these non-GAAP financial measures are frequently used by investors, securities analysts and other parties in the evaluation of our performance and liquidity with that of other companies in our industry. Management uses these measures to evaluate our operating performance, liquidity and capital structure. In addition, our incentive compensation plan measures performance based on our consolidated EBITDA, along with other factors. The methods we use to produce these non-GAAP financial measures may differ from methods used by other companies. These measures should be considered in addition to, not as a substitute for, financial measures prepared in accordance with GAAP.

 

Adjusted Income (Loss) from Continuing Operations and Adjusted Income (Loss) from Continuing Operations Per Common Share

 

The following tables reconcile the Company’s income from continuing operations and income from continuing operations per common share calculated in accordance with GAAP to the non-GAAP financial measures of Adjusted Net Income from Continuing Operations and Adjusted Net Income from Continuing Operations Per Common Share:

Consolidated

Three Months Ended

 

Twelve Months Ended

(In thousands)

December 31,
2025

 

September 30,
2025

 

December 31,
2024

 

December 31,
2025

 

December 31,
2024

Income from continuing operations (GAAP)

$

10,723

 

 

$

6,063

 

 

$

8,048

 

 

$

35,945

 

 

$

35,599

 

Gain on insurance recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

(67

)

Gain on legal settlement

 

 

 

 

 

 

 

 

 

 

 

 

 

(550

)

Acquisition-related transaction costs

 

1,088

 

 

 

 

 

 

 

 

 

1,088

 

 

 

 

Severance costs

 

763

 

 

 

69

 

 

 

416

 

 

 

1,218

 

 

 

1,337

 

Tax on adjustments

 

(389

)

 

 

(14

)

 

 

(87

)

 

 

(484

)

 

 

(151

)

Unusual tax items (1)

 

(1,471

)

 

 

 

 

 

(1,280

)

 

 

(1,471

)

 

 

(15,897

)

Adjusted Income from Continuing Operations (non-GAAP)

$

10,714

 

 

$

6,118

 

 

$

7,097

 

 

$

36,296

 

 

$

20,271

 

Adjusted Income from Continuing Operations (non-GAAP)

$

10,714

 

 

$

6,118

 

 

$

7,097

 

 

$

36,296

 

 

$

20,271

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

84,406

 

 

 

84,359

 

 

 

86,416

 

 

 

84,820

 

 

 

85,819

 

Dilutive effect of stock options and restricted stock awards

 

1,008

 

 

 

707

 

 

 

806

 

 

 

899

 

 

 

1,576

 

Weighted average common shares outstanding - diluted

 

85,414

 

 

 

85,066

 

 

 

87,222

 

 

 

85,719

 

 

 

87,395

 

 

 

 

 

 

 

 

 

 

 

Adjusted Income from Continuing Operations Per Common Share - Diluted (non-GAAP):

$

0.13

 

 

$

0.07

 

 

$

0.08

 

 

$

0.42

 

 

$

0.23

 

 

(1) Unusual tax items primarily reflects the release of valuation allowances on U.S. net operating losses and other tax credit carryforwards that are expected to be realized following the sale of the Fluids Systems business.

NPK International Inc.

Non-GAAP Reconciliations (Continued)

(Unaudited)

 

EBITDA from Continuing Operations, Adjusted EBITDA from Continuing Operations, and Adjusted EBITDA Margin from Continuing Operations

 

The following table reconciles the Company’s income from continuing operations calculated in accordance with GAAP to the non-GAAP financial measures of EBITDA from Continuing Operations, Adjusted EBITDA from Continuing Operations, and Adjusted EBITDA Margin from Continuing Operations:

Consolidated

Three Months Ended

 

Twelve Months Ended

(In thousands)

December 31,
2025

 

September 30,
2025

 

December 31,
2024

 

December 31,
2025

 

December 31,
2024

Revenues

$

75,195

 

 

$

68,838

 

 

$

57,524

 

 

$

277,043

 

 

$

217,489

 

Operating income from continuing operations (GAAP)

$

12,565

 

 

$

9,057

 

 

$

11,644

 

 

$

46,779

 

 

$

32,351

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations (GAAP)

$

10,723

 

 

$

6,063

 

 

$

8,048

 

 

$

35,945

 

 

$

35,599

 

Interest (income) expense, net

 

107

 

 

 

(47

)

 

 

9

 

 

 

13

 

 

 

2,621

 

Provision (benefit) for income taxes

 

1,710

 

 

 

3,010

 

 

 

2,888

 

 

 

11,705

 

 

 

(6,738

)

Depreciation and amortization

 

7,302

 

 

 

6,261

 

 

 

5,724

 

 

 

25,537

 

 

 

22,656

 

EBITDA from Continuing Operations (non-GAAP)

 

19,842

 

 

 

15,287

 

 

 

16,669

 

 

 

73,200

 

 

 

54,138

 

Gain on insurance recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

(67

)

Gain on legal settlement

 

 

 

 

 

 

 

 

 

 

 

 

 

(550

)

Acquisition-related transaction costs

 

1,088

 

 

 

 

 

 

 

 

 

1,088

 

 

 

 

Severance costs

 

763

 

 

 

69

 

 

 

416

 

 

 

1,218

 

 

 

1,337

 

Adjusted EBITDA from Continuing Operations (non-GAAP)

$

21,693

 

 

$

15,356

 

 

$

17,085

 

 

$

75,506

 

 

$

54,858

 

Operating Margin (GAAP)

 

16.7

%

 

 

13.2

%

 

 

20.2

%

 

 

16.9

%

 

 

14.9

%

Adjusted EBITDA Margin from Continuing Operations (non-GAAP)

 

28.8

%

 

 

22.3

%

 

 

29.7

%

 

 

27.3

%

 

 

25.2

%

Free Cash Flow

 

The following table reconciles the Company’s net cash provided by (used in) operating activities calculated in accordance with GAAP to the non-GAAP financial measure of Free Cash Flow:

Consolidated

Three Months Ended

 

Twelve Months Ended

(In thousands)

December 31,
2025

 

September 30,
2025

 

December 31,
2024

 

December 31,
2025

 

December 31,
2024

Net cash provided by (used in) operating activities (GAAP)

$

18,004

 

 

$

24,716

 

 

$

(4,127

)

 

$

72,988

 

 

$

38,169

 

Capital expenditures

 

(12,252

)

 

 

(12,714

)

 

 

(13,591

)

 

 

(46,671

)

 

 

(43,531

)

Proceeds from sale of property, plant and equipment

 

195

 

 

 

499

 

 

 

1,809

 

 

 

4,014

 

 

 

4,997

 

Free Cash Flow (non-GAAP)

$

5,947

 

 

$

12,501

 

 

$

(15,909

)

 

$

30,331

 

 

$

(365

)

NPK International Inc.

Non-GAAP Reconciliations (Continued)

(Unaudited)

Trailing Twelve Months (“TTM”)

 

Consolidated

Three Months Ended

 

TTM

(In thousands)

March 31,
2025

 

June 30,
2025

 

September 30,
2025

 

December 31,
2025

 

December 31,
2025

Revenues

$

64,777

 

 

$

68,233

 

 

$

68,838

 

 

$

75,195

 

 

$

277,043

 

Operating income from continuing operations (GAAP)

$

13,528

 

 

$

11,629

 

 

$

9,057

 

 

$

12,565

 

 

$

46,779

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations (GAAP)

$

10,375

 

 

$

8,784

 

 

$

6,063

 

 

$

10,723

 

 

$

35,945

 

Interest expense, net

 

(48

)

 

 

1

 

 

 

(47

)

 

 

107

 

 

 

13

 

Provision (benefit) for income taxes

 

3,515

 

 

 

3,470

 

 

 

3,010

 

 

 

1,710

 

 

 

11,705

 

Depreciation and amortization

 

5,802

 

 

 

6,172

 

 

 

6,261

 

 

 

7,302

 

 

 

25,537

 

EBITDA from Continuing Operations (non-GAAP)

 

19,644

 

 

 

18,427

 

 

 

15,287

 

 

 

19,842

 

 

 

73,200

 

Acquisition-related transaction costs

 

 

 

 

 

 

 

 

 

 

1,088

 

 

 

1,088

 

Severance costs

 

27

 

 

 

359

 

 

 

69

 

 

 

763

 

 

 

1,218

 

Adjusted EBITDA from Continuing Operations (non-GAAP)

$

19,671

 

 

$

18,786

 

 

$

15,356

 

 

$

21,693

 

 

$

75,506

 

Operating Margin (GAAP)

 

20.9

%

 

 

17.0

%

 

 

13.2

%

 

 

16.7

%

 

 

16.9

%

Adjusted EBITDA Margin from Continuing Operations (non-GAAP)

 

30.4

%

 

 

27.5

%

 

 

22.3

%

 

 

28.8

%

 

 

27.3

%

 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  210.64
+2.08 (1.00%)
AAPL  274.23
+2.09 (0.77%)
AMD  210.86
-2.98 (-1.39%)
BAC  51.69
+1.28 (2.54%)
GOOG  313.03
+2.11 (0.68%)
META  653.69
+14.39 (2.25%)
MSFT  400.60
+11.60 (2.98%)
NVDA  195.56
+2.71 (1.41%)
ORCL  147.89
+1.75 (1.20%)
TSLA  417.40
+8.02 (1.96%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.