EX-99.1 2 thrm-ex99_1.htm EX-99.1 EX-99.1

 

img17760854_0.jpg

 

Exhibit 99.1

Gentherm Reports 2025 First Quarter Results

Delivered Revenue of $354 million, up +1% ex-FX, led by Strong Lumbar and Massage Comfort Solutions Growth

Secured $400 million of Automotive New Business Awards including Key Conquest Wins

Commenced Shipment of Customer Approved Production Components from New Morocco Facility

2025 Full Year Revenue Guidance Remains Unchanged, Adjusted EBITDA Margin Range Expanded

NOVI, Michigan, April 24, 2025 -- Gentherm (NASDAQ:THRM), a global market leader of innovative thermal management and pneumatic comfort technologies, today announced its financial results for the first quarter ending March 31, 2025.

“I am pleased with the Gentherm team’s engagement and commitment to driving improved performance throughout the business. Despite the challenging environment, we delivered a first quarter that was in line with our expectations. We made notable progress on positioning the company for future growth by reinvigorating our product lifecycle management, evaluating new market opportunities, and standardizing key processes throughout the company,” said Bill Presley, the Company's President and CEO. “For the year, we have assessed the latest light vehicle production forecasts and the impact of tariffs in effect today. We are maintaining our revenue guidance while slightly adjusting our margin guidance to reflect these expected impacts.”

 

First Quarter Highlights

 

Secured automotive new business awards totaling $400 million, including Gentherm’s first lumbar and massage comfort solutions award by a Japanese OEM and a conquest Climate Control Seat award from Volvo.
Product revenues of $353.9 million decreased 0.6% from $356.0 million in the prior year. Excluding the impact of foreign currency translation, product revenues increased 0.9 %, with Automotive increasing 0.8% and Medical increasing 5.9%.
Automotive Climate and Comfort Solutions revenue increased 3.8% year over year, or 5.3% adjusting for the impact of foreign currency translation, outperforming light vehicle production in our relevant markets by more than 300 basis points (based on S&P Global’s mid-April report).
Gross margin decreased 50 basis points year over year from 24.9% to 24.4%. The decrease was primarily driven by higher freight costs, product mix, and the costs related to our footprint realignment, partially offset by strong net material performance.
Net (loss) income was $(0.1) million, a decrease from $14.9 million in the prior year, primarily driven by net unrealized foreign currency losses, a loss on the sale of the former headquarters building, and the decline in gross margin, partially offset by lower restructuring expenses.
Adjusted EBITDA was $39.3 million, or 11.1% of revenue, a decrease from $43.5 million, or 12.2% of revenue, in the prior year. The decrease was primarily driven by the decline in gross margin and the negative impact of realized foreign exchange.
GAAP diluted (loss) earnings per share was $(0.00), compared to $0.47 in the prior year.
Adjusted diluted earnings per share was $0.51, compared to $0.62 in the prior year.
Maintained net leverage ~0.5x and liquidity of ~$400 million, both flat year over year.

 

Presley concluded, “Despite the near-term disruptions, our priorities remain the same. Our focus is scaling our technology, optimizing our operations, and driving efficiencies. Gentherm has unique capabilities, strong operating momentum, and additional paths for growth. I remain confident in our ability to succeed on these key priorities and drive shareholder value.”

 

 

 


 

img17760854_0.jpg

 

Guidance

 

The Company’s guidance for full year 2025 is provided below:

 

Product revenues between $1.4 billion and $1.5 billion
Adjusted EBITDA between 11.5% and 13% of product revenues
Full year effective tax rate between 26% and 29%
Capital expenditures between $70 million and $80 million

Guidance assumes:

 

Tariffs currently in effect as of today.
Limited net impact from changes to customer demand schedules to date.
A reduction in overall industry demand based on S&P Global Mobility’s Light Vehicle Production Forecast from mid-April
o
Compared to the mid-February report, our total relevant markets declined 2% from 74.2 to 72.9 million units, with North America down 7% from 15.1 to 14.0 million units.
EUR to USD exchange rate of ~$1.10/Euro.

The Company provides various non-GAAP financial measures in this release. See “Use of Non-GAAP Measures” below for additional information, including definitions, usefulness for investors and limitations, as well reconciliations below to the most directly comparable GAAP financial measures.

 

Conference Call

 

As previously announced, Gentherm will conduct a conference call today at 8:00 am Eastern Time to review these results. The dial-in number for the call is 1-877-407-4018 (callers in the U.S.) or +1-201-689-8471 (callers outside this U.S.). The passcode for the live call is 13753379.

A live webcast and one-year archived replay of the call, as well as a copy of the supplemental materials that will be used during the conference call, can be accessed on the Events page of the Investor section of Gentherm's website at www.gentherm.com.

A telephonic replay will be available approximately two hours after the call until 11:59 pm Eastern Time on May 8, 2025. The replay can be accessed by dialing 1-844-512-2921 (callers in the U.S.), or +1-412-317-6671 (callers outside the U.S.). The passcode for the replay is 13753379.

Investor Contact
Gregory Blanchette
[email protected]
248.308.1702

Media Contact
Melissa Fischer
[email protected]
248.289.9702

 


 

img17760854_0.jpg

 

About Gentherm

Gentherm (NASDAQ: THRM) is a global market leader of innovative thermal management and pneumatic comfort technologies. Automotive products include Climate Control Seats (CCS®), Climate Control Interiors (CCI™), Lumbar and Massage Comfort Solutions, and Valve Systems. Medical products include patient temperature management systems. The Company is also developing a number of new technologies and products that will help enable improvements to existing products and to create new product applications for existing and new markets. Gentherm has more than 14,000 employees in facilities across 13 countries. In 2024, the company recorded annual sales of approximately $1.5 billion and secured $2.4 billion in automotive new business awards. For more information, go to www.gentherm.com.

Forward-Looking Statements

Except for historical information contained herein, statements in this release are forward-looking statements that are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements represent Gentherm Incorporated's goals, beliefs, plans and expectations about its prospects for the future and other future events. The forward-looking statements included in this release are made as of the date hereof or as of the date specified herein and are based on management's reasonable expectations and beliefs. In making these statements we rely on assumptions and analysis based on our experience and perception of historical trends, current conditions and expected future developments, third party information and projections from sources that management believes to be reputable, as well as other factors we consider appropriate under the circumstances. Such statements are subject to a number of important assumptions, significant risks and uncertainties (some of which are beyond our control) and other factors that may cause actual results or performance to differ materially from that described in or indicated by the forward-looking statements, including but not limited to:

macroeconomic, geopolitical and similar global factors in the cyclical Automotive industry;
the impact of, and our ability to mitigate the effects of, global economic and trade policies, including increases in duties, tariffs and taxation on the import or export of our products related to U.S. trade disputes;
increasing U.S. and global competition, including with non-traditional entrants;
our ability to effectively manage new product launches and research and development, and the market acceptance of such products and technologies;
the evolution and challenges of the automotive industry towards electric vehicles, autonomous vehicles and mobility on demand services, and related consumer behaviors and preferences;
our ability to convert automotive new business awards into product revenues;
the constraints in the supply chain environment, and inflationary and other cost pressures;
the production levels of our major customers and OEMs in our relevant markets and sudden fluctuations in such production levels;
our business in China, which is subject to unique operational, competitive, geopolitical, regulatory and economic risks;
the impact of our global operations, including our global supply chain, operations within Ukraine, and foreign currency and exchange risk;
our product quality and safety and impact of product safety recalls and alleged defects in products;
our ability to attract and retain highly skilled employees and wage inflation;
a tightening labor market, labor shortages or work stoppages impacting us, our customers or our suppliers, such as recent labor strikes among certain OEMs and suppliers;

 


 

img17760854_0.jpg

 

our achievement of product cost reductions to offset customer-imposed price reductions or other pricing pressures;
our ability to execute efforts to optimize our global supply chain and manufacturing footprint, including opening new facilities and transferring production;
our ability to source, consummate, integrate and achieve planned benefits of strategic acquisitions, investments and, as applicable, exits;
any security breaches and other disruptions to our information technology networks and systems, as well as privacy, data security and data protection risks, including risks associated with use of artificial intelligence capabilities in our business operations;
any loss or insolvency of our key customers and OEMs, or key suppliers;
our ability to project future sales volume based on third-party information, based on which we manage our business;
the protection of our intellectual property in certain jurisdictions;
our compliance with global anti-corruption laws and regulations;
legal and regulatory proceedings and claims involving us or one of our major customers;
the extensive regulation of our patient temperature management business;
risks associated with our manufacturing processes;
the effects of climate change and catastrophic events, as well as regulatory and stakeholder-imposed requirements to address climate change and other sustainability issues;
our product quality and safety;
our borrowing availability under our revolving credit facility, as well ability to access the capital markets, to support our planned growth; and
our indebtedness and compliance with our debt covenants.

The foregoing risks should be read in conjunction with the Company's reports filed with or furnished to the Securities and Exchange Commission (the “SEC”), including “Risk Factors,” in its most recent Annual Report on Form 10-K and subsequent SEC filings, for a discussion of these and other risks and uncertainties. In addition, with reasonable frequency, we have entered into business combinations, acquisitions, divestitures, strategic investments and other significant transactions. Such forward-looking statements do not include the potential impact of any such transactions that may be completed after the date hereof, each of which may present material risks to the Company’s future business and financial results. Moreover, we operate in a very competitive and rapidly changing environment and new risks emerge from time to time.

Except as required by law, the Company expressly disclaims any obligation or undertaking to update any forward-looking statements to reflect any change in its strategies or expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.

Use of Non-GAAP Financial Measures

In addition to the results reported in accordance with GAAP throughout this release, the Company has provided here or elsewhere information regarding: adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”); Adjusted EBITDA margin; adjusted earnings per share (“Adjusted earnings per share” or “Adjusted EPS”); free cash flow; net capital expenditures (“net CAPEX”); Net Debt, liquidity; net leverage ratio (“net leverage”), revenue, segment revenue and product revenue excluding foreign currency translation and other specified gains and losses; and adjusted operating expenses, each a non-GAAP financial measure. The Company defines Adjusted EBITDA as (losses) earnings before interest, taxes, depreciation and amortization, deferred financing cost amortization, non-cash stock based compensation expenses, restructuring expenses, net, unrealized currency gain or loss and other gains and losses not reflective of the Company’s ongoing operations and related tax effects. The Company defines Adjusted

 


 

img17760854_0.jpg

 

EBITDA margin as Adjusted EBITDA divided by product revenues. The Company defines Adjusted EPS as earnings adjusted by restructuring expenses, net, unrealized currency gain or loss and other gains and losses not reflective of the Company’s ongoing operations and related tax effects. The Company defines Free Cash Flow as Net cash from operating activities less Purchases of property and equipment. The Company defines net CAPEX as Purchases of property and equipment less Proceeds from the sale of property and equipment. The Company defines Net Debt as the principal amount of all Consolidated Funded Indebtedness (as defined in the Credit Agreement) less cash and cash equivalents. The Company defines liquidity as the sum of cash and cash equivalents and availability under the Company’s revolving line of credit. The Company defines net leverage as Net Debt divided by Adjusted EBITDA for the trailing four fiscal quarters. The Company defines revenue, segment revenue or product revenue excluding foreign currency translation and other specified gains and losses as such revenue, excluding the estimated effects of foreign currency exchange on revenue by translating actual revenue using the prior period foreign currency exchange rates and excluding the other items specified in the reconciliation tables herein. The Company defines adjusted operating expenses as operating expenses excluding related non-cash stock based compensation, restructuring expenses, net, and other losses not reflective of the Company’s ongoing operations.

The Company’s reconciliations are included in this release or can be found in the supplemental materials on the Company’s website.

In evaluating its business, the Company considers and uses Free Cash Flow and Net Debt as supplemental measures of its liquidity and the other non-GAAP financial measures as supplemental measures of its operating performance. Management provides such non-GAAP financial measures so that investors will have the same financial information that management uses with the belief that it will assist investors in properly assessing the Company's performance on a period-over-period basis by excluding matters not indicative of the Company’s ongoing operating or liquidity results and therefore enhance the comparability of the Company's results and provide additional information for analyzing trends in the business. In evaluating our non-GAAP financial measures, you should be aware that in the future we may incur revenues, expenses, and cash and non-cash obligations that are the same as or similar to some of the adjustments in our presentation of non-GAAP financial measures. Our presentation of non-GAAP financial measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. There also can be no assurance that we will not modify the presentation of our non-GAAP financial measures in the future, and any such modification may be material. Other companies in our industry may define and calculate these non-GAAP financial measures differently than we do and those calculations may not be comparable to our metrics. These non-GAAP measures have limitations as analytical tools, and when assessing the Company's operating performance or liquidity, investors should not consider these non-GAAP measures in isolation, or as a substitute for net income (loss), revenue or other consolidated income statement or cash flow statement data prepared in accordance with GAAP.

Non-GAAP measures referenced in this release and other public communications may include estimates of future Adjusted EBITDA, Adjusted EBITDA margin and Adjusted EPS. The Company has not reconciled the non-GAAP forward-looking guidance included in this release to the most directly comparable GAAP measures because this cannot be done without unreasonable effort due to the variability and low visibility with respect to taxes and non-recurring items, which are potential adjustments to future earnings. We expect the variability of these items to have a potentially unpredictable, and a potentially significant, impact on our future GAAP financial results.

 


 

img17760854_0.jpg

 

 

GENTHERM INCORPORATED

CONSOLIDATED CONDENSED STATEMENTS OF (LOSS) INCOME

(Dollars in thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Product revenues

 

$

353,854

 

 

$

356,015

 

Cost of sales

 

 

267,389

 

 

 

267,262

 

Gross margin

 

 

86,465

 

 

 

88,753

 

Operating expenses:

 

 

 

 

 

 

Net research and development expenses

 

 

24,216

 

 

 

22,745

 

Selling, general and administrative expenses

 

 

38,478

 

 

 

40,721

 

Restructuring expenses, net

 

 

4,514

 

 

 

7,238

 

Loss on sale of land and building, net

 

 

2,196

 

 

 

 

Total operating expenses

 

 

69,404

 

 

 

70,704

 

Operating income

 

 

17,061

 

 

 

18,049

 

Interest expense, net

 

 

(3,555

)

 

 

(3,244

)

Foreign currency (loss) gain

 

 

(10,298

)

 

 

2,549

 

Other (loss) income

 

 

(1,124

)

 

 

973

 

Earnings before income tax

 

 

2,084

 

 

 

18,327

 

Income tax expense

 

 

2,212

 

 

 

3,542

 

Net (loss) income

 

$

(128

)

 

$

14,785

 

Basic (loss) earnings per share

 

$

(0.00

)

 

$

0.47

 

Diluted (loss) earnings per share

 

$

(0.00

)

 

$

0.47

 

Weighted average number of shares – basic

 

 

30,779

 

 

 

31,544

 

Weighted average number of shares – diluted

 

 

30,779

 

 

 

31,691

 

 

 

 

 


 

img17760854_0.jpg

 

GENTHERM INCORPORATED

REVENUE BY PRODUCT CATEGORY AND RECONCILIATION OF FOREIGN CURRENCY TRANSLATION IMPACT

(Dollars in thousands)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

% Change

 

Climate Control Seats (a)

 

$

191,153

 

 

$

192,049

 

 

 

(0.5

)%

Climate Control Interiors (a)

 

 

45,341

 

 

 

44,398

 

 

 

2.1

 %

Lumbar and Massage Comfort Solutions

 

 

45,313

 

 

 

38,251

 

 

 

18.5

 %

Climate and Comfort Electronics (a)

 

 

7,715

 

 

 

4,226

 

 

 

82.6

 %

Automotive Climate and Comfort Solutions

 

 

289,522

 

 

 

278,924

 

 

 

3.8

 %

Valve Systems

 

 

23,173

 

 

 

26,625

 

 

 

(13.0

)%

Other Automotive (a)

 

 

29,179

 

 

 

39,089

 

 

 

(25.4

)%

Subtotal Automotive segment

 

 

341,874

 

 

 

344,638

 

 

 

(0.8

)%

Medical segment

 

 

11,980

 

 

 

11,377

 

 

 

5.3

 %

Total Company

 

$

353,854

 

 

$

356,015

 

 

 

(0.6

)%

 

 

 

 

 

 

 

 

 

 

Foreign currency translation impact (b)

 

 

(5,421

)

 

 

 

 

 

 

Total Company, excluding foreign
currency translation impact

 

$

359,275

 

 

$

356,015

 

 

 

0.9

 %

 

 

 

 

 

 

 

 

 

 

(a) Product categories have been modified, and prior-period amounts have been recast to conform with the current period presentation. Climate Control Seats (CCS) includes CCS Heat (previously Seat Heaters), CCS Vent/CCS Active Cool (previously CCS) and CCS Neck Conditioners (previously included in Other Automotive). Climate Control Interiors (CCI) includes CCI Steering Wheel Heat and CCI Interior Heat (previously included in Other Automotive). Other Automotive includes Automotive Cables, Battery Performance Solutions, non-automotive electronics and contract manufacturing electronics (previously classified as Electronics).

 

(b) Foreign currency translation impacts for the Automotive segment and Medical segment were $(5,352) and $(69) respectively, for the three months ended March 31, 2025. Foreign currency translation impacts for Automotive Climate and Comfort Solutions were $(4,271) for the three months ended March 31, 2025.

 

 

 


 

img17760854_0.jpg

 

 

GENTHERM INCORPORATED

RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED EBITDA

AND ADJUSTED EBITDA MARGIN

(Dollars in thousands)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Net (loss) income

 

$

(128

)

 

$

14,785

 

Add back:

 

 

 

 

 

 

Depreciation and amortization

 

 

12,788

 

 

 

13,580

 

Income tax expense

 

 

2,212

 

 

 

3,542

 

Interest expense, net (a)

 

 

3,555

 

 

 

3,244

 

Adjustments:

 

 

 

 

 

 

Non-cash stock based compensation (b)

 

 

2,597

 

 

 

3,797

 

Restructuring expenses, net

 

 

4,514

 

 

 

7,238

 

Unrealized currency loss (gain)

 

 

9,607

 

 

 

(1,856

)

Loss on sale of land and building, net

 

 

2,196

 

 

 

 

Leadership transition expenses

 

 

898

 

 

 

 

Non-automotive electronics inventory benefit

 

 

 

 

 

(1,060

)

Other (c)

 

 

1,102

 

 

 

272

 

Adjusted EBITDA

 

$

39,341

 

 

$

43,542

 

 

 

 

 

 

 

 

Product revenues

 

$

353,854

 

 

$

356,015

 

Net (loss) income margin

 

 

(0.0

)%

 

 

4.2

%

Adjusted EBITDA margin

 

 

11.1

%

 

 

12.2

%

 

 

 

 

 

 

 

(a) Includes $302 of interest expense for the three months ended March 31, 2025, related to mark-to-market adjustment of our floating-to-fixed interest rate swap agreement with a notional amount of $100,000.

 

(b) Includes operating expenses of $2,349 and $3,490 for the three months ended March 31, 2025 and 2024, respectively.

 

(c) Includes a $1,294 write-down of an equity investment for the three months ended March 31, 2025.

 

 

 


 

img17760854_0.jpg

 

GENTHERM INCORPORATED

RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED NET INCOME

AND ADJUSTED EARNINGS PER SHARE

(Dollars in thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Net (loss) income

 

$

(128

)

 

$

14,785

 

Non-cash purchase accounting impact

 

 

1,559

 

 

 

1,605

 

Restructuring expenses, net

 

 

4,514

 

 

 

7,238

 

Unrealized currency loss (gain)

 

 

9,607

 

 

 

(1,856

)

Loss on sale of land and building, net

 

 

2,196

 

 

 

 

Leadership transition expenses

 

 

898

 

 

 

 

Non-automotive electronics inventory benefit

 

 

 

 

 

(1,060

)

Other

 

 

1,102

 

 

 

272

 

Tax effect of above

 

 

(4,131

)

 

 

(1,397

)

Adjusted net income

 

$

15,617

 

 

$

19,587

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

Basic

 

 

30,779

 

 

 

31,544

 

Diluted

 

 

30,779

 

 

 

31,691

 

 

 

 

 

 

 

 

(Loss) earnings per share, as reported:

 

 

 

 

 

 

Basic

 

$

(0.00

)

 

$

0.47

 

Diluted

 

$

(0.00

)

 

$

0.47

 

 

 

 

 

 

 

 

Adjusted earnings per share:

 

 

 

 

 

 

Basic

 

$

0.51

 

 

$

0.62

 

Diluted

 

$

0.51

 

 

$

0.62

 

 

 

 

 

 

 

 

 

 

 

 


 

img17760854_0.jpg

 

GENTHERM INCORPORATED

CONSOLIDATED CONDENSED BALANCE SHEETS

(Dollars in thousands, except share data)

(Unaudited)

 

 

 

March 31, 2025

 

 

December 31, 2024

 

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

163,142

 

 

$

134,134

 

Accounts receivable, net

 

 

284,241

 

 

 

258,112

 

Inventory:

 

 

 

 

 

 

Raw materials

 

 

143,275

 

 

 

137,511

 

Work in process

 

 

21,455

 

 

 

19,059

 

Finished goods

 

 

71,258

 

 

 

70,786

 

Inventory, net

 

 

235,988

 

 

 

227,356

 

Other current assets

 

 

80,673

 

 

 

64,413

 

Total current assets

 

 

764,044

 

 

 

684,015

 

Property and equipment, net

 

 

253,169

 

 

 

252,970

 

Goodwill

 

 

102,431

 

 

 

99,603

 

Other intangible assets, net

 

 

56,288

 

 

 

57,251

 

Operating lease right-of-use assets

 

 

57,550

 

 

 

43,954

 

Deferred income tax assets

 

 

75,867

 

 

 

75,041

 

Other non-current assets

 

 

34,897

 

 

 

34,722

 

Total assets

 

$

1,344,246

 

 

$

1,247,556

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

Accounts payable

 

$

243,224

 

 

$

226,815

 

Current lease liabilities

 

 

9,535

 

 

 

7,517

 

Current maturities of long-term debt

 

 

138

 

 

 

137

 

Other current liabilities

 

 

100,333

 

 

 

105,824

 

Total current liabilities

 

 

353,230

 

 

 

340,293

 

Long-term debt, less current maturities

 

 

262,034

 

 

 

220,064

 

Non-current lease liabilities

 

 

50,795

 

 

 

37,052

 

Pension benefit obligation

 

 

3,745

 

 

 

4,017

 

Other non-current liabilities

 

 

27,914

 

 

 

29,183

 

Total liabilities

 

$

697,718

 

 

$

630,609

 

Shareholders’ equity:

 

 

 

 

 

 

Common Stock:

 

 

 

 

 

 

No par value; 55,000,000 shares authorized 30,859,119 and 30,788,639 issued and outstanding at March 31, 2025 and December 31, 2024, respectively

 

 

3,446

 

 

 

2,049

 

Paid-in capital

 

 

4,290

 

 

 

4,290

 

Accumulated other comprehensive loss

 

 

(56,881

)

 

 

(85,193

)

Accumulated earnings

 

 

695,673

 

 

 

695,801

 

Total shareholders’ equity

 

 

646,528

 

 

 

616,947

 

Total liabilities and shareholders’ equity

 

$

1,344,246

 

 

$

1,247,556

 

 

 


 

img17760854_0.jpg

 

GENTHERM INCORPORATED

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Operating Activities:

 

 

 

 

 

 

Net (loss) income

 

$

(128

)

 

$

14,785

 

Adjustments to reconcile net (loss) income to net cash used in operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

12,931

 

 

 

13,818

 

Deferred income taxes

 

 

(2,769

)

 

 

(184

)

Stock based compensation

 

 

2,621

 

 

 

3,789

 

Loss on disposition of property and equipment

 

 

2,338

 

 

 

69

 

Provisions for inventory

 

 

1,427

 

 

 

296

 

Other

 

 

1,082

 

 

 

(842

)

Changes in assets and liabilities:

 

 

 

 

 

 

Accounts receivable, net

 

 

(22,597

)

 

 

(14,856

)

Inventory

 

 

(6,141

)

 

 

(16,648

)

Other assets

 

 

(27,312

)

 

 

(29,226

)

Accounts payable

 

 

14,336

 

 

 

12,337

 

Other liabilities

 

 

10,868

 

 

 

6,340

 

Net cash used in operating activities

 

 

(13,344

)

 

 

(10,322

)

Investing Activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(14,871

)

 

 

(11,320

)

Proceeds from the sale of property and equipment

 

 

3,743

 

 

 

22

 

Proceeds from deferred purchase price of factored receivables

 

 

744

 

 

 

2,732

 

Cost of technology investments

 

 

(150

)

 

 

(265

)

Net cash used in investing activities

 

 

(10,534

)

 

 

(8,831

)

Financing Activities:

 

 

 

 

 

 

Borrowings on debt

 

 

52,000

 

 

 

10,000

 

Repayments of debt

 

 

(10,037

)

 

 

(10,324

)

Proceeds from the exercise of Common Stock options

 

 

 

 

 

812

 

Taxes withheld and paid on employees' stock based compensation

 

 

(1,224

)

 

 

(2,022

)

Net cash provided by (used in) financing activities

 

 

40,739

 

 

 

(1,534

)

Foreign currency effect

 

 

12,147

 

 

 

(3,879

)

Net increase (decrease) in cash and cash equivalents

 

 

29,008

 

 

 

(24,566

)

Cash and cash equivalents at beginning of period

 

 

134,134

 

 

 

149,673

 

Cash and cash equivalents at end of period

 

$

163,142

 

 

$

125,107

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

Cash paid for taxes

 

$

5,152

 

 

$

4,900

 

Cash paid for interest

 

 

3,128

 

 

 

3,310

 

 

 


 

img17760854_0.jpg

 

GENTHERM INCORPORATED

OTHER NON-GAAP RECONCILIATIONS

(Dollars in thousands)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Total operating expenses

 

$

69,404

 

 

$

70,704

 

Restructuring expense, net

 

 

(4,514

)

 

 

(7,238

)

Non-cash stock based compensation

 

 

(2,349

)

 

 

(3,490

)

Leadership transition expenses

 

 

(898

)

 

 

 

Loss on sale of land and building, net

 

 

(2,196

)

 

 

 

Other

 

 

 

 

 

(840

)

Adjusted operating expenses

 

$

59,447

 

 

$

59,136

 

 

 

 

 

March 31, 2025

 

 

March 31, 2024

 

Cash and cash equivalents

 

$

163,142

 

 

$

125,107

 

Revolving line of credit availability

 

 

235,224

 

 

 

278,000

 

Total liquidity

 

$

398,366

 

 

$

403,107