03:42:50 EST Wed 04 Mar 2026
Enter Symbol
or Name
USA
CA



Mayville Engineering Company Announces Fourth Quarter and Full-Year 2025 Results

2026-03-03 16:15 ET - News Release


MILWAUKEE -- (Business Wire)

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 and twelve-months ended December 31, 2025.

FOURTH QUARTER 2025 RESULTS

(All comparisons versus the prior-year period)

  • Net sales of $134.3 million, or +10.7% y/y
  • Net loss of $4.4 million, or ($0.22) per diluted share; Non-GAAP Adjusted Diluted EPS of ($0.08)
  • Adjusted EBITDA of $6.3 million
  • Adjusted EBITDA margin of 4.7% of net sales
  • Quarterly Free Cash Flow of $10.2 million
  • Ratio of net debt to trailing twelve-month Adjusted EBITDA of 3.7x as of December 31, 2025

FULL-YEAR 2025 RESULTS

(All comparisons versus the prior-year period)

  • Net sales of $546.5 million, or (6.0%) y/y
  • Net loss of $8.1 million, or ($0.40) per diluted share; non-GAAP Adjusted Diluted EPS of $0.31
  • Adjusted EBITDA of $47.1 million
  • Adjusted EBITDA margin of 8.6% of net sales
  • Free Cash Flow of $26.9 million

MANAGEMENT COMMENTARY

“We closed fiscal 2025 with strong momentum within our Data Center & Critical Power end market, securing $15 million of incremental project awards during the fourth quarter, strengthening our 2026 orderbook,” said Jag Reddy, President and Chief Executive Officer. “We also continued to expand our qualified opportunity pipeline in this end market, which now exceeds $125 million and includes multiple large opportunities with critical power OEMs and hyperscalers tied to data center infrastructure investments. Looking ahead to 2026, we expect Accu-Fab cross-selling synergies to generate approximately $40 to $50 million of revenue, positioning Data Center & Critical Power to represent more than 20% of MEC’s revenue. Our teams remain intensely focused on disciplined execution as these programs progress from award to launch.”

“While demand conditions across several legacy end markets remain soft, we remain focused on operational discipline, MBX-driven cost management, and working capital performance,” Reddy continued. “To provide investors with better visibility into business trends in light of the fast-moving Data Center & Critical Power environment and developing improvements within our legacy end markets, we are introducing quarterly guidance in addition to full-year guidance.”

“From a profitability perspective, our fourth quarter results reflect margin pressure associated with temporary launch-phase dynamics across projects in our Data Center & Critical Power and Commercial Vehicle end markets,” Reddy added. “We expect this margin pressure to persist in the near-term, ahead of initial Data Center & Critical Power program launches. As these programs ramp and volumes scale, we expect operating leverage and favorable mix to drive year-over-year profitability growth for full-year 2026.”

“Finally, we remain committed to disciplined capital allocation,” Reddy concluded. “With end market conditions still uneven, we are prioritizing debt reduction through free cash flow generation, supported by focused working capital management.”

PERFORMANCE SUMMARY

Net sales increased by 10.7% on a year-over-year basis in the fourth quarter of 2025, due to the recent acquisition of Accu-Fab, accelerating growth in the Data Center & Critical Power end market, and increased organic volumes in the Construction & Access and Powersports end markets, partially offset by lower demand in Commercial Vehicle and Military end markets.

Manufacturing margin was $8.9 million in the fourth quarter of 2025, or 6.6% of net sales, versus $10.8 million, or 8.9% of net sales, in the prior year period. The year-over-year decrease in manufacturing margin was primarily attributable to $1.2 million of project launch costs within the Data Center & Critical Power end market, $1.7 million of early-stage project inefficiencies on a Commercial Vehicle project and lower capacity utilization due to softer demand in legacy end markets.

Profit sharing, bonus and deferred compensation expense was $1.7 million in the fourth quarter of 2025 as compared to $3.6 million in the prior year period. Other selling, general and administrative expenses were $9.7 million in the fourth quarter of 2025 as compared to $7.9 million for the same prior year period. The increase in these expenses primarily reflects $0.2 million in non-recurring costs and $1.1 million in incremental SG&A expense, each associated with the Accu-Fab acquisition.

Interest expense was $3.8 million in the fourth quarter of 2025, as compared to $2.0 million in the prior year period, due to increased borrowings under the Company’s revolving credit facility, partly offset by lower SOFR base rates relative to the prior year period.

Net loss for the fourth quarter of 2025 was $4.4 million, or ($0.22) per diluted share, versus net income of $16.0 million, or $0.76 per diluted share, in the prior year period. Net income in the fourth quarter of 2024 reflects $25.5 million, or $0.92 per diluted share, gain on a lawsuit associated with the settlement of the Company’s litigation with the former fitness customer.

MEC reported Adjusted EBITDA of $6.3 million in the fourth quarter of 2025, or 4.7% of net sales, versus $9.2 million, or 7.6% of net sales, in the prior year period. The decrease in Adjusted EBITDA is primarily due to the early-stage project inefficiencies on a Commercial Vehicle project, new Data Center & Critical Power project launch costs, and lower customer demand, partially offset by the benefit of the Accu-Fab acquisition.

Fourth quarter Adjusted Net Loss was $1.4 million, or ($0.08) per diluted share, versus Adjusted Net Loss of $0.3 million, or ($0.01) per diluted share, in the prior year period. The increase in Adjusted Net Loss reflects lower income from operations, and higher interest expense.

Free cash flow during the fourth quarter of 2025 was $10.2 million as compared to $35.6 million in the prior year period. The decrease in cash flow was primarily attributable to the receipt of $25.5 million associated with the settlement of the Company’s litigation with the former fitness customer during the fourth quarter of 2024. When excluding the impact of the settlement agreement, fourth quarter 2024 free cash flow would have been $10.1 million, relatively flat to the $10.2 million generated in fourth quarter 2025.

END MARKET UPDATE

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

December 31,

 

 

2025

 

2024

Commercial Vehicle

 

$

38,442

 

$

47,215

Construction & Access

 

 

19,190

 

 

16,971

Powersports

 

 

20,851

 

 

17,414

Data Center & Critical Power

 

 

20,395

 

 

4,329

Agriculture

 

 

7,675

 

 

7,660

Military

 

 

6,674

 

 

7,407

Other

 

 

21,043

 

 

20,310

Net Sales

 

$

134,270

 

$

121,306

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 end market were $38.4 million in the fourth quarter of 2025, a decrease of 18.6% versus the prior year period. The decrease was attributable to an expected decline in customer demand driven by a 25.3% decrease in North American Class 8 commercial vehicle production compared to the fourth quarter of 2024.

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 end market were $19.2 million in the fourth quarter of 2025, an increase of 13.1% versus the prior year period. The increase in net sales was primarily due to improved non-residential construction demand and the Accu-Fab acquisition. Organic net sales growth in this end market was 10.8% in the fourth quarter of 2025 compared to the fourth quarter of 2024.

Powersports

MEC manufactures stampings and complex metal assemblies and coatings for OEMs within the 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 end market were $20.9 million in the fourth quarter of 2024, an increase of 19.7% versus the prior year period. The increase in net sales to the Powersports end market was primarily attributable to incremental volumes from new business wins and stabilized customer production schedules as dealer inventory levels are now in line with current demand, partly offset by a decrease in sales within the marine propulsion market.

Data Center & Critical Power

MEC manufactures precision metal enclosures, racks, frames, and sub-assemblies for OEMs that deliver reliable power distribution, backup energy systems, and intelligent power management solutions in mission-critical data center and electrical infrastructure environments.

Net sales to the Data Center & Critical Power end market were $20.4 million in the fourth quarter of 2025. The increase in sales reflects accelerating demand from legacy customers and revenues associated with the Accu-Fab acquisition. Organic net sales growth in this end market was 12.7% in the fourth quarter of 2025, when compared to the fourth quarter of 2024.

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 end market were $7.7 million in the fourth quarter of 2025, flat versus the prior year period.

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 end market were $6.7 million in the fourth quarter of 2025, a decrease of 9.9% versus the prior year period. The decrease in net sales compared to the prior year was due to program transition delays.

Other

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

Net sales to Other end markets for the fourth quarter of 2025 were $21.0 million, an increase of 3.6% versus the prior year period. The increase in net sales compared to the prior year period was primarily associated with the Accu-Fab acquisition.

BALANCE SHEET UPDATE

As of December 31, 2025, MEC had net debt outstanding of $205.3 million and total cash and availability on its senior secured revolving credit facility of $223.01 million. At the end of the fourth quarter, the ratio of net debt to trailing twelve-month Adjusted EBITDA was 3.7x.

__________________________________

1 This amount is reduced to approximately $20.5 million after taking into account the $202.5 million of outstanding borrowings under the credit facility as of December 31, 2025.

FINANCIAL GUIDANCE

Today, the Company issued financial guidance for the first quarter and full-year of 2026. All guidance is current as of the time provided and is subject to change.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1 2025

 

Q1 2026 Forecast

(in Millions)

 

Actual

 

Low

 

Mid

 

High

Net Sales

 

$

135.6

 

$

137

 

$

140

 

$

143

Adjusted EBITDA

 

$

12.2

 

$

5

 

$

6

 

$

7

The Company’s first quarter 2026 guidance reflects continued demand softness across legacy end markets, particularly Commercial Vehicle, Agriculture and Military. Adjusted EBITDA guidance for the quarter also incorporates ongoing project launch costs within the Data Center & Critical Power end market, supporting recently awarded programs as project activity is expected to ramp in the second quarter of 2026. Free cash flow for the first quarter of 2026 is expected to reflect normal seasonal working capital usage, incremental working capital investment to support the Data Center & Critical Power ramp up and planned capital expenditures of $3 million to $5 million.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY 2025

 

FY 2026 Forecast

(in Millions)

 

Actual

 

Low

 

Mid

 

High

Net Sales

 

$

546.5

 

$

580

 

$

600

 

$

620

Adjusted EBITDA

 

$

47.1

 

$

50

 

$

55

 

$

60

Free Cash Flow

 

$

26.9

 

$

25

 

$

30

 

$

35

Full-year 2026 guidance assumes a full year of Accu-Fab ownership, $40 million to $50 million of incremental cross-selling revenue, and improvement in legacy end market demand, primarily in the second half of the year. Guidance for the year also incorporates Data Center & Critical Power launch costs associated with awarded programs. Free Cash Flow guidance reflects working capital efficiencies and planned capital expenditures of $15 and $20 million.

FOURTH QUARTER AND FULL-YEAR 2025 RESULTS CONFERENCE CALL

The Company will host a conference call on Wednesday, March 4, 2026 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: 752735.

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 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, data center & critical power, 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 (Loss), 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, Chief Financial Officer (CFO) transition costs, natural disaster costs, acquisition related costs, restructuring, costs recognized on step-up of Accu-Fab acquired inventory and lawsuit settlement gain. Adjusted EBITDA Margin represents Adjusted EBITDA as a percentage of net sales for each period. Adjusted Net Income (Loss) and Adjusted Diluted EPS represent net income (loss) before the aforementioned Adjusted EBITDA addback items and acquisition related amortization of intangible assets, 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.

Consolidated Balance Sheets

(in thousands, except share amounts)

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

 

2025

 

2024

ASSETS

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,502

 

 

$

206

 

Receivables, net of allowances for doubtful accounts of $577 at December 31, 2025 and $248 at December 31, 2024

 

 

57,551

 

 

 

49,782

 

Inventories, net

 

 

59,398

 

 

 

54,756

 

Tooling in progress

 

 

4,746

 

 

 

4,761

 

Prepaid expenses and other current assets

 

 

5,217

 

 

 

3,439

 

Total current assets

 

 

128,414

 

 

 

112,944

 

Property, plant and equipment, net

 

 

149,996

 

 

 

156,528

 

Assets held for sale

 

 

1,402

 

 

 

1,402

 

Goodwill

 

 

140,246

 

 

 

92,650

 

Intangible assets, net

 

 

111,280

 

 

 

51,734

 

Operating lease assets

 

 

30,473

 

 

 

28,615

 

Other long-term assets

 

 

1,829

 

 

 

1,697

 

Total assets

 

$

563,640

 

 

$

445,570

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

Accounts payable

 

$

52,377

 

 

$

39,119

 

Current portion of operating lease obligation

 

 

6,729

 

 

 

4,914

 

Accrued liabilities:

 

 

 

 

 

 

Salaries, wages, and payroll taxes

 

 

2,753

 

 

 

5,094

 

Bonuses and deferred compensation

 

 

2,170

 

 

 

4,626

 

Other current liabilities

 

 

10,740

 

 

 

10,839

 

Total current liabilities

 

 

74,769

 

 

 

64,592

 

Bank revolving credit notes

 

 

202,525

 

 

 

79,725

 

Operating lease obligation, less current maturities

 

 

25,572

 

 

 

25,412

 

Deferred compensation, less current portion

 

 

5,240

 

 

 

4,719

 

Deferred income tax liability

 

 

11,298

 

 

 

16,831

 

Other long-term liabilities

 

 

3,499

 

 

 

2,538

 

Total liabilities

 

$

322,903

 

 

$

193,817

 

Commitments and contingencies

 

 

 

 

 

 

Common shares, no par value, 75,000,000 authorized, 22,505,704 shares issued at December 31, 2025 and 22,300,106 at December 31, 2024

 

 

 

 

 

 

Additional paid-in-capital

 

 

208,777

 

 

 

207,076

 

Retained earnings

 

 

51,976

 

 

 

60,086

 

Treasury shares at cost, 2,187,334 shares at December 31, 2025 and 1,883,198 at December 31, 2024

 

 

(20,016

)

 

 

(15,409

)

Total shareholders’ equity

 

 

240,737

 

 

 

251,753

 

Total liabilities and shareholders' equity

 

$

563,640

 

 

$

445,570

 

Mayville Engineering Company, Inc.

Consolidated Statements of Net Income (Loss)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

December 31,

 

December 31,

 

 

2025

 

2024

 

2025

 

2024

Net sales

 

$

134,270

 

 

$

121,306

 

 

$

546,487

 

 

$

581,604

 

Cost of sales

 

 

125,352

 

 

 

110,514

 

 

 

492,478

 

 

 

510,507

 

Amortization of intangible assets

 

 

3,125

 

 

 

1,733

 

 

 

9,716

 

 

 

6,933

 

Bonuses and deferred compensation

 

 

1,653

 

 

 

3,583

 

 

 

8,724

 

 

 

13,593

 

Other selling, general and administrative expenses

 

 

9,685

 

 

 

7,930

 

 

 

39,413

 

 

 

31,518

 

Gain on lawsuit settlement

 

 

 

 

 

(25,500

)

 

 

 

 

 

(25,500

)

Income (loss) from operations

 

 

(5,545

)

 

 

23,046

 

 

 

(3,844

)

 

 

44,553

 

Interest expense

 

 

(3,821

)

 

 

(2,011

)

 

 

(10,215

)

 

 

(10,989

)

Income (loss) before taxes

 

 

(9,366

)

 

 

21,035

 

 

 

(14,059

)

 

 

33,564

 

Income tax expense (benefit)

 

 

(5,008

)

 

 

5,064

 

 

 

(5,949

)

 

 

7,596

 

Net income (loss) and comprehensive income (loss)

 

$

(4,358

)

 

$

15,971

 

 

$

(8,110

)

 

$

25,968

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.22

)

 

$

0.77

 

 

$

(0.40

)

 

$

1.26

 

Diluted

 

$

(0.22

)

 

$

0.76

 

 

$

(0.40

)

 

$

1.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

20,427,916

 

 

 

20,639,456

 

 

 

20,471,356

 

 

 

20,611,192

 

Diluted

 

 

20,427,916

 

 

 

21,069,686

 

 

 

20,471,356

 

 

 

20,972,192

 

Mayville Engineering Company, Inc.

Consolidated Statements of Cash Flows

(in thousands)

 

 

 

 

 

 

 

 

 

Year Ended

 

 

December 31,

 

 

2025

 

2024

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net income (loss)

 

$

(8,110

)

 

$

25,968

 

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

 

 

 

 

 

 

Depreciation

 

 

31,570

 

 

 

30,655

 

Amortization

 

 

9,716

 

 

 

6,933

 

Allowance for doubtful accounts

 

 

305

 

 

 

(437

)

Inventory excess and obsolescence reserve

 

 

(110

)

 

 

(220

)

Stock-based compensation expense

 

 

3,278

 

 

 

5,186

 

Gain on disposal of property, plant and equipment

 

 

(12

)

 

 

(172

)

Deferred compensation

 

 

1,272

 

 

 

864

 

Non-cash lease expense

 

 

6,128

 

 

 

5,367

 

Other non-cash adjustments

 

 

469

 

 

 

291

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

6,042

 

 

 

8,101

 

Inventories

 

 

62

 

 

 

13,246

 

Tooling in progress

 

 

15

 

 

 

696

 

Prepaids and other current assets

 

 

(1,049

)

 

 

(185

)

Accounts payable

 

 

8,360

 

 

 

(7,994

)

Deferred income taxes

 

 

(5,533

)

 

 

4,225

 

Operating lease obligations

 

 

(5,997

)

 

 

(5,092

)

Accrued liabilities

 

 

(7,844

)

 

 

2,375

 

Net cash provided by operating activities

 

 

38,562

 

 

 

89,807

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(11,648

)

 

 

(12,098

)

Proceeds from sale of property, plant and equipment

 

 

72

 

 

 

386

 

Payment for acquisition, net of cash acquired

 

 

(139,954

)

 

 

 

Net cash used in investing activities

 

 

(151,530

)

 

 

(11,712

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

Proceeds from bank revolving credit notes

 

 

1,558,613

 

 

 

810,558

 

Payments on bank revolving credit notes

 

 

(1,435,813

)

 

 

(878,326

)

Repayments of other long-term debt

 

 

(500

)

 

 

(806

)

Payments of financing costs

 

 

(817

)

 

 

 

Shares withheld for employees' taxes

 

 

(1,578

)

 

 

(3,829

)

Purchase of treasury stock

 

 

(4,607

)

 

 

(5,896

)

Payments on finance leases

 

 

(1,034

)

 

 

(607

)

Proceeds from the exercise of stock options

 

 

 

 

 

345

 

Net cash provided by (used in) financing activities

 

 

114,264

 

 

 

(78,561

)

Net increase (decrease) in cash and cash equivalents

 

 

1,296

 

 

 

(466

)

Cash and cash equivalents at beginning of period

 

 

206

 

 

 

672

 

Cash and cash equivalents at end of period

 

$

1,502

 

 

$

206

 

Mayville Engineering Company, Inc.

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

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

December 31,

 

December 31,

 

 

2025

 

2024

 

2025

 

2024

 

Net income (loss) and comprehensive income (loss)

 

$

(4,358

)

 

$

15,971

 

 

$

(8,110

)

 

$

25,968

 

 

Interest expense

 

 

3,821

 

 

 

2,011

 

 

 

10,215

 

 

 

10,989

 

 

Provision (benefit) for income taxes

 

 

(5,008

)

 

 

5,064

 

 

 

(5,949

)

 

 

7,596

 

 

Depreciation and amortization

 

 

11,065

 

 

 

9,461

 

 

 

41,287

 

 

 

37,588

 

 

EBITDA

 

 

5,520

 

 

 

32,507

 

 

 

37,443

 

 

 

82,141

 

 

Stock-based compensation expense

 

 

325

 

 

 

1,339

 

 

 

3,278

 

 

 

5,186

 

 

Legal costs due to former fitness customer

 

 

 

 

 

347

 

 

 

 

 

 

2,088

 

 

CFO transition costs

 

 

 

 

 

 

 

 

1,148

 

 

 

 

 

Natural disaster costs

 

 

3

 

 

 

 

 

 

310

 

 

 

 

 

Acquisition related costs

 

 

158

 

 

 

 

 

 

3,423

 

 

 

 

 

Restructuring

 

 

305

 

 

 

492

 

 

 

864

 

 

 

492

 

 

Costs recognized on step-up of Accu-Fab acquired inventory

 

 

 

 

 

 

 

 

591

 

 

 

 

 

Gain on lawsuit settlement

 

 

 

 

 

(25,500

)

 

 

 

 

 

(25,500

)

 

Adjusted EBITDA

 

$

6,311

 

 

$

9,185

 

 

$

47,057

 

 

$

64,407

 

 

Net sales

 

$

134,270

 

 

$

121,306

 

 

$

546,487

 

 

$

581,604

 

 

EBITDA Margin

 

 

4.1

 

%

 

26.8

 

%

 

6.9

 

%

 

14.1

 

%

Adjusted EBITDA Margin

 

 

4.7

 

%

 

7.6

 

%

 

8.6

 

%

 

11.1

 

%

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

 

Year Ended

 

 

December 31,

 

December 31,

 

 

2025

 

 

2024

 

2025

 

 

2024

 

 

Earnings

 

Diluted EPS

 

 

Earnings

 

Diluted EPS

 

Earnings

 

Diluted EPS

 

 

Earnings

 

Diluted EPS

Net income (loss) and comprehensive income (loss)

 

$

(4,358

)

 

$

(0.22

)

 

 

$

15,971

 

 

$

0.76

 

 

$

(8,110

)

 

$

(0.40

)

 

 

$

25,968

 

 

$

1.24

 

Stock-based compensation expense

 

 

325

 

 

 

0.02

 

 

 

 

1,339

 

 

 

0.06

 

 

 

3,278

 

 

 

0.16

 

 

 

 

5,186

 

 

 

0.24

 

Legal costs due to former fitness customer

 

 

 

 

 

 

 

 

 

347

 

 

 

0.02

 

 

 

 

 

 

 

 

 

 

2,088

 

 

 

0.10

 

CFO transition costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,148

 

 

 

0.06

 

 

 

 

 

 

 

 

Natural disaster costs

 

 

3

 

 

 

0.00

 

 

 

 

 

 

 

 

 

 

310

 

 

 

0.01

 

 

 

 

 

 

 

 

Acquisition related costs

 

 

158

 

 

 

0.01

 

 

 

 

 

 

 

 

 

 

3,423

 

 

 

0.15

 

 

 

 

 

 

 

 

Restructuring

 

 

305

 

 

 

0.01

 

 

 

 

492

 

 

 

0.02

 

 

 

864

 

 

 

0.04

 

 

 

 

492

 

 

 

0.02

 

Costs recognized on step-up of Accu-Fab acquired inventory

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

591

 

 

 

0.03

 

 

 

 

 

 

 

 

Acquisition related amortization of intangible assets

 

 

3,125

 

 

 

0.15

 

 

 

 

1,733

 

 

 

0.08

 

 

 

9,716

 

 

 

0.46

 

 

 

 

6,933

 

 

 

0.32

 

Gain on lawsuit settlement

 

 

 

 

 

 

 

 

 

(25,500

)

 

 

(1.21

)

 

 

 

 

 

 

 

 

 

(25,500

)

 

 

(1.21

)

Tax effect of above adjustments

 

 

(936

)

 

 

(0.05

)

 

 

 

5,362

 

 

 

0.25

 

 

 

(4,253

)

 

 

(0.20

)

 

 

 

3,125

 

 

 

0.14

 

Adjusted net income and comprehensive income

 

$

(1,378

)

 

$

(0.08

)

 

 

$

(256

)

 

$

(0.01

)

 

$

6,967

 

 

$

0.31

 

 

 

$

18,292

 

 

$

0.86

 

Mayville Engineering Company, Inc.

Reconciliation of Free Cash Flow

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

December 31,

 

December 31,

 

 

2025

 

2024

 

2025

 

2024

Net cash provided by operating activities

 

$

13,381

 

$

37,959

 

$

38,562

 

$

89,807

Less: Capital expenditures

 

 

3,218

 

 

2,345

 

 

11,648

 

 

12,098

Free cash flow

 

$

10,163

 

$

35,614

 

$

26,914

 

$

77,709

 

Contacts:

INVESTOR CONTACT

Stefan Neely or Noel Ryan
(615) 844-6248
MEC@val-adv.com

Source: Mayville Engineering Company

© 2026 Canjex Publishing Ltd. All rights reserved.