Metallus First-Quarter 2025 Results Financial Highlights Metallus reported Q1 2025 net sales of $280.5 million and net income of $1.3 million, improving sequentially from Q4 2024 but declining from Q1 2024 Q1 2025 Key Financial Metrics Comparison | Metric | Q1 2025 | Q4 2024 | Q1 2024 | | :--- | :--- | :--- | :--- | | Net Sales | $280.5M | $240.5M | $321.6M | | Net Income (Loss) | $1.3M | ($21.4M) | $24.0M | | Diluted EPS (Loss) | $0.03 | ($0.50) | $0.52 | | Adjusted Net Income (Loss) | $3.2M | ($3.3M) | $26.1M | | Adjusted Diluted EPS (Loss) | $0.07 | ($0.08) | $0.56 | | Adjusted EBITDA | $17.7M | $8.3M | $43.4M | Management Commentary Management highlighted increased order backlog, supported steel tariffs, and confirmed strategic investments and share repurchases - The company's order backlog has increased by approximately 50% compared to the same period last year, driven by new and existing customers5 - Management supports the enforcement and expansion of steel tariffs, believing they will help meet growing demand for domestically produced steel5 - Capital allocation strategy prioritizes strategic investments for profitable growth, such as expanding capacity for U.S. Army munitions production, alongside the ongoing share repurchase program6 First-Quarter 2025 Financial Summary Q1 2025 net sales increased sequentially, driven by higher shipments and improved melt utilization, reducing manufacturing costs - Net sales increased 17% sequentially from Q4 2024, primarily due to higher shipments and increased raw material surcharge revenue, but decreased 13% compared to Q1 20247 - Shipments increased by 17% sequentially to 152,900 tons, driven by higher demand from industrial, automotive, and energy markets15 - Melt utilization improved to 65% in Q1 2025 from 56% in Q4 2024, leading to a $12.5 million sequential decrease in manufacturing costs, though still below Q1 2024's 72% utilization rate15 Cash, Liquidity, and Repurchase Activity The company ended Q1 2025 with $180.3 million cash and $432.0 million liquidity, with operating cash outflow driven by a pension contribution Q1 2025 Cash and Liquidity Overview | Metric | Value (in millions) | | :--- | :--- | | Cash and Cash Equivalents (End of Q1) | $180.3 | | Total Liquidity (End of Q1) | $432.0 | | Operating Cash Flow | ($38.9) | | Capital Expenditures | $27.5 | | Share Repurchases | $5.6 | - Received $11.9 million from the U.S. Army and $1.0 million from JobsOhio during the quarter as part of larger funding agreements for capacity expansion12 - The company repurchased approximately 395,000 common shares for $5.6 million, with $97.2 million remaining under the authorized repurchase program11 - The remaining $5.5 million of outstanding convertible notes are expected to be settled in cash during the second quarter of 202513 Business Outlook Metallus anticipates higher Q2 2025 adjusted EBITDA, driven by increased shipments and improved manufacturing cost absorption - The company expects second-quarter 2025 adjusted EBITDA to be higher than the first quarter of 202514 - Q2 shipments are expected to increase modestly, driven by higher aerospace & defense shipments, with lead times for bar and tube products extending to July14 - The average melt utilization rate is expected to increase in Q2, leading to improved manufacturing cost absorption18 - Full-year 2025 planned capital expenditures remain at approximately $125 million, with about $90 million funded by the U.S. government18 Financial Statements and Reconciliations Consolidated Statements of Operations Metallus reported Q1 2025 net sales of $280.5 million and net income of $1.3 million, significantly lower than Q1 2024's $24.0 million Consolidated Statements of Operations (Unaudited) | (in millions, except per share data) | Three Months Ended March 31, 2025 | Three Months Ended March 31, 2024 | | :--- | :--- | :--- | | Net sales | $280.5 | $321.6 | | Cost of products sold | $258.6 | $271.0 | | Gross Profit | $21.9 | $50.6 | | SG&A expenses | $24.3 | $24.1 | | Income Before Income Taxes | $2.9 | $30.0 | | Net Income | $1.3 | $24.0 | | Basic earnings per share | $0.03 | $0.55 | | Diluted earnings per share | $0.03 | $0.52 | Consolidated Balance Sheets As of March 31, 2025, Metallus reported total assets of $1,101.5 million and cash of $180.3 million, slightly down from year-end 2024 Consolidated Balance Sheets (Unaudited) | (in millions) | March 31, 2025 | December 31, 2024 | | :--- | :--- | :--- | | Total Current Assets | $568.4 | $587.3 | | Property, plant and equipment, net | $510.7 | $507.3 | | Total Assets | $1,101.5 | $1,116.7 | | Total Current Liabilities | $280.1 | $281.5 | | Total Liabilities | $415.4 | $426.2 | | Total Shareholders' Equity | $686.1 | $690.5 | | Total Liabilities and Shareholders' Equity | $1,101.5 | $1,116.7 | Consolidated Statements of Cash Flows The company experienced a net cash outflow of $60.0 million in Q1 2025, primarily from operating activities due to a pension contribution Consolidated Statements of Cash Flows (Unaudited) | (in millions) | Three Months Ended March 31, 2025 | Three Months Ended March 31, 2024 | | :--- | :--- | :--- | | Net Cash Provided (Used) by Operating Activities | ($38.9) | $33.4 | | Net Cash Provided (Used) by Investing Activities | ($12.9) | ($17.4) | | Net Cash Provided (Used) by Financing Activities | ($8.2) | ($18.7) | | Increase (Decrease) in Cash | ($60.0) | ($2.7) | | Cash at beginning of period | $241.9 | $281.3 | | Cash at End of Period | $181.9 | $278.6 | Non-GAAP Reconciliations This section reconciles GAAP to non-GAAP measures like Adjusted EBITDA and Free Cash Flow for clearer operational insights Reconciliation of Free Cash Flow Reconciliation of Free Cash Flow | (in millions) | Three Months Ended March 31, 2025 | Three Months Ended March 31, 2024 | | :--- | :--- | :--- | | Net Cash Provided (Used) by Operating Activities | ($38.9) | $33.4 | | Less: Capital expenditures | ($13.6) | ($17.4) | | Free Cash Flow | ($52.5) | $16.0 | Reconciliation of Adjusted Net Income and EPS Reconciliation of Adjusted Net Income (Loss) | (in millions, except per share) | Q1 2025 | Q1 2024 | Q4 2024 | | :--- | :--- | :--- | :--- | | As reported Net Income (Loss) | $1.3 | $24.0 | ($21.4) | | Adjustments (net) | $1.9 | $2.1 | $18.1 | | As adjusted Net Income (Loss) | $3.2 | $26.1 | ($3.3) | | As reported Diluted EPS (Loss) | $0.03 | $0.52 | ($0.50) | | As adjusted Diluted EPS (Loss) | $0.07 | $0.56 | ($0.08) | Reconciliation of EBITDA and Adjusted EBITDA Reconciliation of Adjusted EBITDA | (in millions) | Q1 2025 | Q1 2024 | Q4 2024 | | :--- | :--- | :--- | :--- | | Net income (loss) | $1.3 | $24.0 | ($21.4) | | EBITDA | $15.4 | $40.6 | ($12.1) | | EBITDA Margin | 5.5% | 12.6% | (5.0%) | | Adjustments | $2.3 | $2.8 | $20.4 | | Adjusted EBITDA | $17.7 | $43.4 | $8.3 | | Adjusted EBITDA Margin | 6.3% | 13.5% | 3.5% | Reconciliation of Base Sales by End Market Q1 2025 Sales Breakdown by End Market | (in millions, except tons) | Industrial | Automotive | Aerospace & Defense | Energy | Total | | :--- | :--- | :--- | :--- | :--- | :--- | | Ship Tons (thousands) | 66.3 | 64.1 | 8.6 | 13.9 | 152.9 | | Net Sales | $101.7 | $113.2 | $32.5 | $28.7 | $280.5 | | Base Sales | $75.1 | $91.6 | $29.1 | $22.0 | $222.2 | Calculation of Total Liquidity Calculation of Total Liquidity | (in millions) | March 31, 2025 | December 31, 2024 | | :--- | :--- | :--- | | Cash and cash equivalents | $180.3 | $240.7 | | Availability not borrowed | $251.7 | $217.9 | | Total Liquidity | $432.0 | $458.6 | Adjusted EBITDA Walk Adjusted EBITDA Walk (in millions) | Driver | Q1 2024 vs. Q1 2025 | Q4 2024 vs. Q1 2025 | | :--- | :--- | :--- | | Beginning Adjusted EBITDA | $43.4 | $8.3 | | Volume | ($1.4) | $11.3 | | Price/Mix | ($28.6) | ($14.9) | | Raw Material Spread | — | $3.9 | | Manufacturing | $2.8 | $12.5 | | SG&A | $0.4 | ($4.3) | | Other | $1.1 | $0.9 | | Ending Adjusted EBITDA | $17.7 | $17.7 |
TimkenSteel(TMST) - 2025 Q1 - Quarterly Results