VPG Reports Fiscal 2022 Third Quarter Results

November 7, 2022

MALVERN, Pa., Nov. 07, 2022 (GLOBE NEWSWIRE) -- Vishay Precision Group, Inc. (NYSE: VPG), a leader in precision measurement sensing technologies, today announced its results for its fiscal 2022 third quarter ended October 1, 2022.

Third Fiscal Quarter Highlights:

  • Revenues of $90.1 million increased 9.9% from a year ago.
  • Gross profit margin was 41.4%, as compared to 38.8% reported a year ago.
  • Adjusted gross profit margin* was 41.7%, as compared to 41.8% reported a year ago.
  • Operating margin was 13.2%, as compared to 8.9% reported a year ago.
  • Adjusted operating margin* was 13.7%, as compared to 11.8% reported a year ago.
  • Diluted net earnings per share of $0.74 compared to $0.39 reported a year ago.
  • Adjusted diluted net earnings per share* of $0.69 compared to $0.52 reported a year ago.
  • EBITDA* was $17.0 million with an EBITDA margin* of 18.8%.
  • Adjusted EBITDA* was $16.1 million with an adjusted EBITDA margin* of 17.9%.
  • Book-to-bill ratio was 1.08.
  • Cash from operating activities was $11.8 million with adjusted free cash flow* of $5.0 million.

Ziv Shoshani, Chief Executive Officer of VPG, commented, "We achieved another solid quarter for VPG, reflecting our diversified and expanded set of markets and applications and the high value that our precision measurement solutions deliver to our broad customer base. Our revenue grew both sequentially and year-over-year despite the continued negative impact from unfavorable foreign currency exchange rates on our top-line. Orders of $96.9 million grew 1.0 percent from the second quarter, resulting in a book-to-bill ratio of 1.08. Our backlog of $171.7 million puts us on track to achieve double-digit growth for full fiscal 2022 versus the prior year."

Mr. Shoshani said: "We achieved an adjusted diluted net earnings per share* of $0.69, and an adjusted EBITDA margin* of 17.9%. We generated $5.0 million of adjusted free cash flow*. Our strong balance sheet and business model supports our capital allocation strategy, which balances growth-focused investments in our business, attractive M&A, and share repurchases."

Third Fiscal Quarter and Nine Month Financial Trends:
The Company's third fiscal quarter 2022 net earnings attributable to VPG stockholders were $10.1 million, or $0.74 per diluted share, compared to $5.4 million, or $0.39 per diluted share, in the third fiscal quarter of 2021.

In the nine fiscal months ended October 1, 2022 net earnings attributable to VPG stockholders were $27.2 million, or $1.99 per diluted share, compared to $14.3 million, or $1.04 per diluted share, in the nine fiscal months ended October 2, 2021.

The third fiscal quarter 2022 adjusted net earnings* attributable to VPG stockholders were $9.5 million, or $0.69 per adjusted diluted net earnings per share*, compared to $7.1 million, or $0.52 per adjusted diluted net earnings per share* in the third fiscal quarter of 2021.

In the nine fiscal months ended October 1, 2022 adjusted net earnings* attributable to VPG stockholders were $25.5 million, or $1.86 per adjusted diluted net earnings per share*, compared to $17.9 million, or $1.32 per adjusted diluted net earnings per share* in the nine fiscal months ended October 2, 2021.

Segment Performance:
The Sensors segment revenue of $37.9 million in the third fiscal quarter of 2022 increased 23.3% from $30.7 million in the third fiscal quarter of 2021; sequentially, revenue decreased 6.0% compared to $40.3 million in the second quarter of 2022. Excluding the unfavorable impact of foreign currency exchange rates, revenue increased 35.1% from the third quarter of 2021. Excluding the unfavorable impact of foreign currency exchange rates, revenue decreased 4.2% from the second quarter of 2022. The year-over-year increase in revenues was primarily attributable to higher sales of precision resistors in the Test and Measurements market and higher revenue of our advanced sensors products primarily in Other markets (mainly for consumer applications). Sequentially, the decrease primarily reflected lower advanced sensors revenue in Other markets (mainly for consumer applications) and lower revenue of precision resistors in the Test and Measurements market.

Gross profit margin for the Sensors segment was 40.5% for the third fiscal quarter of 2022. Gross profit margin increased compared to 31.1% (or 34.3% adjusted to exclude the impact of $1.0 million of advanced sensors facility start-up costs) in the third fiscal quarter of 2021, and declined compared to 44.3% in the second fiscal quarter of 2022. The year-over-year increase in adjusted gross profit margin* was primarily due to higher volume and selling price increases partially offset by unfavorable foreign currency exchange rates and wage increases. Sequentially, the lower adjusted gross profit margin* was primarily due to lower volume, one-time inventory adjustments, and unfavorable foreign currency exchange rates.

The Weighing Solutions segment revenue of $31.4 million in the third fiscal quarter of 2022 increased 2.4% compared to $30.7 million in the third fiscal quarter of 2021 and was 10.3% higher than $28.5 million in the second quarter of 2022. The year-over-year and sequential increases in revenues were primarily attributable to increases in our Other markets for precision agriculture and construction applications.

Gross profit margin for the Weighing Solutions segment was 33.3% for the third fiscal quarter of 2022, which decreased compared to 37.2% (or 37.6% adjusted to exclude the impact of COVID-19) in the third fiscal quarter of 2021, and decreased compared to 33.7% in the second fiscal quarter of 2022. The year-over-year decrease in adjusted gross profit margin* was primarily due to higher materials costs, unfavorable product mix, unfavorable foreign currency exchange rates, and reduction of inventories, partially offset by higher volume and selling price increases. The sequential decrease in adjusted gross profit margin* was primarily due to higher materials costs and reduction of inventories partially offset by higher volume and selling price increases.  

The Measurement Systems segment revenue of $20.8 million in the third fiscal quarter of 2022 increased 1.0% year-over-year from $20.6 million in the third fiscal quarter of 2021 and was 4.5% higher than $19.9 million in the second fiscal quarter of 2022. The year-over-year increase was primarily attributable to increased revenue in the Steel market.   Sequentially, the increase in revenue was primarily due to the higher revenue of Dynamic Systems Inc. ("DSI") products in the Steel market and our Diversified Technical Systems Inc. ("DTS") products in the Transportation market.

Gross profit margin for the Measurement Systems segment was 55.5% (or 56.7% adjusted to exclude the $0.3 million of purchase accounting adjustments related to the DTS acquisition), compared to 52.8% (or 59.2% adjusted to exclude the purchase accounting adjustment related to the DTS acquisition of $1.3 million), in the third fiscal quarter of 2021, and 49.9% (or 53.3% adjusted to exclude the $0.7 million of purchase accounting adjustments related to the DTS acquisition) in the second fiscal quarter of 2022. The year-over-year decrease in adjusted gross profit margin* was mainly due to unfavorable product mix. The sequentially higher adjusted gross profit margin* reflected higher volume and favorable product mix.

Near-Term Outlook:
“We expect net revenues to be in the range of $88 million to $98 million for the fourth fiscal quarter of 2022, at constant third fiscal quarter 2022 foreign currency exchange rates,” concluded Mr. Shoshani.

*Use of Non-GAAP Financial Information:
We define “adjusted gross profit margin" as gross profit margin before purchase accounting adjustments related to the DTS and DSI acquisitions, start-up costs related to our new advanced sensors facility, and COVID-19 costs. We define "adjusted operating margin" as operating margin before purchase accounting adjustments related to the DTS and DSI acquisitions, acquisition costs related to the DTS acquisition, start-up costs related to our new advanced sensors facility, COVID-19 costs, impairment of goodwill and indefinite-lived intangibles, and restructuring costs. We define "adjusted net earnings” and "adjusted diluted net earnings per share" as net earnings attributable to VPG stockholders before purchase accounting adjustments related to the DTS and DSI acquisitions, acquisition costs related to the DTS acquisition, start-up costs related to our new advanced sensors facility, COVID-19 costs, impairment of goodwill and indefinite-lived intangibles, restructuring costs, foreign currency exchange gains and losses, and associated tax effects. We define "EBITDA" as earnings before interest, taxes, depreciation, and amortization. We define "Adjusted EBITDA" as earnings before interest, taxes, depreciation, and amortization before purchase accounting adjustments related to the DTS and DSI acquisitions, acquisition costs related to the DTS acquisition, start-up costs related to our new advanced sensors facility, COVID-19 costs, impairment of goodwill and indefinite-lived intangibles, restructuring costs, foreign currency exchange gains and losses, and associated tax effects. "Adjusted free cash flow" for the third fiscal quarter of 2022 is defined as the amount of cash generated from operating activities ($11.8 million), in excess of our capital expenditures ($6.8 million), net of proceeds, if any, from the sale of assets ($0.0 million).

Management believes that these non-GAAP measures are useful to investors because each presents what management views as our core operating results for the relevant period. The adjustments to the applicable GAAP measures relate to occurrences or events that are outside of our core operations, and management believes that the use of these non-GAAP measures provides a consistent basis to evaluate our operating profitability and performance trends across comparable periods. In addition, the Company has historically provided these or similar non-GAAP measures and understands that some investors and financial analysts find this information helpful in analyzing the Company’s performance and in comparing the Company’s financial performance to that of its peer companies and competitors. Management believes that the Company’s non-GAAP measures are regarded as supplemental to its GAAP financial results. These reconciling items are indicated on the accompanying reconciliation schedules and are more fully described in VPG’s financial statements presented in our Annual Report on Form 10-K and our Quarterly Reports on Forms 10-Q.

Conference Call and Webcast:
A conference call will be held on Tuesday, November 8, 2022 at 9:00 a.m. ET (8:00 a.m. CT). To access the conference call, interested parties may call 1-844-200-6205 or internationally +1-929-526-1599 and use passcode 301523, or log on to the investor relations page of the VPG website at ir.vpgsensors.com. A replay will be available approximately one hour after the completion of the call by calling toll-free 1-866-813-9403 or internationally +1-929-458-6194 and by using passcode 079968. The replay will also be available on the “Events” page of investor relations section of the VPG website at ir.vpgsensors.com.

About VPG:
Vishay Precision Group, Inc. (VPG) is a leader in precision measurement sensing technologies. Our sensors, weighing solutions and measurement systems optimize and enhance our customers’ product performance across a broad array of markets to make our world safer, smarter, and more productive. To learn more, visit VPG at www.vpgsensors.com and follow us on LinkedIn.

Forward-Looking Statements:
From time to time, information provided by us, including, but not limited to, statements in this press release, or other statements made by or on our behalf, may contain or constitute "forward-looking" information within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve a number of risks, uncertainties, and contingencies, many of which are beyond our control, which may cause actual results, performance, or achievements to differ materially from those anticipated.   

Such statements are based on current expectations only, and are subject to certain risks, uncertainties, and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, expected, estimated, or projected. Among the factors that could cause actual results to materially differ include: general business and economic conditions; impact of inflation, global labor and supply chain challenges; difficulties or delays in identifying, negotiating and completing acquisitions and integrating acquired companies; the inability to realize anticipated synergies and expansion possibilities; difficulties in new product development; changes in competition and technology in the markets that we serve and the mix of our products required to address these changes; changes in foreign currency exchange rates; political, economic, health (including the COVID-19 pandemic) and military instability in the countries in which we operate; difficulties in implementing our cost reduction strategies, such as underutilization of production facilities, labor unrest or legal challenges to our lay-off or termination plans, operation of redundant facilities due to difficulties in transferring production to achieve efficiencies; compliance issues under applicable laws, such as export control laws, including the outcome of our voluntary self-disclosure of export control non-compliance; significant developments from the recent and potential changes in tariffs and trade regulation; our efforts and efforts by governmental authorities to mitigate the COVID-19 pandemic, such as travel bans, shelter-in-place orders and business closures and the related impact on resource allocations, manufacturing and supply chains; our status as a “critical”, “essential” or “life-sustaining” business in light of COVID-19 business closure laws, orders and guidance being challenged by a governmental body or other applicable authority; our ability to execute our new corporate strategy and business continuity, operational and budget plans; and other factors affecting our operations, markets, products, services, and prices that are set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021. We caution you not to place undue reliance on forward-looking statements, which speak only as of the date of this report or as of the dates otherwise indicated in such forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

Contact:
Steve Cantor
Vishay Precision Group, Inc.
781-222-3516
info@vpgsensors.com

VISHAY PRECISION GROUP, INC.      
Consolidated Condensed Statements of Operations      
(Unaudited - In thousands, except per share amounts)      
       
  Fiscal quarter ended
  October 1, 2022   October 2, 2021
Net revenues $ 90,057     $ 81,974  
Costs of products sold   52,737       50,129  
Gross profit   37,320       31,845  
Gross profit margin   41.4 %     38.8 %
       
Selling, general, and administrative expenses   25,271       24,580  
Restructuring costs   165        
Operating income   11,884       7,265  
Operating margin   13.2 %     8.9 %
       
Other income (expense):      
Interest expense   (636 )     (328 )
Other   1,223       174  
Other income (expense)   587       (154 )
       
Income before taxes   12,471       7,111  
       
Income tax expense   2,323       1,662  
       
Net earnings   10,148       5,449  
Less: net earnings attributable to noncontrolling interests   30       70  
Net earnings attributable to VPG stockholders $ 10,118     $ 5,379  
       
Basic earnings per share attributable to VPG stockholders $ 0.74     $ 0.39  
Diluted earnings per share attributable to VPG stockholders $ 0.74     $ 0.39  
       
Weighted average shares outstanding - basic   13,649       13,626  
Weighted average shares outstanding - diluted   13,708       13,664  

 

VISHAY PRECISION GROUP, INC.      
Consolidated Condensed Statements of Operations      
(Unaudited - In thousands, except per share amounts)      
       
  Nine fiscal months ended
  October 1, 2022   October 2, 2021
Net revenues $ 266,340     $ 227,902  
Costs of products sold   156,436       137,637  
Gross profit   109,904       90,265  
Gross profit margin   41.3 %     39.6 %
       
Selling, general, and administrative expenses   77,824       69,216  
Acquisition costs         1,198  
Impairment of goodwill and indefinite-lived intangibles         1,223  
Restructuring costs   1,330        
Operating income   30,750       18,628  
Operating margin   11.5 %     8.2 %
       
Other income (expense):      
Interest expense   (1,393 )     (906 )
Other   5,006       421  
Other income (expense)   3,613       (485 )
       
Income before taxes   34,363       18,143  
       
Income tax expense   6,651       3,688  
       
Net earnings   27,712       14,455  
Less: net earnings attributable to noncontrolling interests   483       195  
Net earnings attributable to VPG stockholders $ 27,229     $ 14,260  
       
Basic earnings per share attributable to VPG stockholders $ 2.00     $ 1.05  
Diluted earnings per share attributable to VPG stockholders $ 1.99     $ 1.04  
       
Weighted average shares outstanding - basic   13,645       13,612  
Weighted average shares outstanding - diluted   13,692       13,647  

 

VISHAY PRECISION GROUP, INC.      
Consolidated Condensed Balance Sheets      
(In thousands)      
  October 1, 2022   December 31, 2021
  (Unaudited)    
Assets      
Current assets:      
Cash and cash equivalents $ 79,910     $ 84,335  
Accounts receivable, net   55,151       58,265  
Inventories:      
Raw materials   31,036       25,464  
Work in process   27,903       23,851  
Finished goods   26,384       27,112  
Inventories, net   85,323       76,427  
       
Prepaid expenses and other current assets   16,160       15,916  
Total current assets   236,544       234,943  
       
Property and equipment:      
Land   4,029       4,241  
Buildings and improvements   69,769       68,778  
Machinery and equipment   122,412       122,202  
Software   9,136       8,871  
Construction in progress   6,364       7,747  
Accumulated depreciation   (129,225 )     (130,619 )
Property and equipment, net   82,485       81,220  
       
Goodwill   45,460       45,830  
Intangible assets, net   49,081       52,437  
Operating lease right-of-use assets   24,737       27,764  
Other assets   15,890       19,695  
Total assets $ 454,197     $ 461,889  

 

VISHAY PRECISION GROUP, INC.      
Consolidated Condensed Balance Sheets      
(In thousands)      
  October 1, 2022   December 31, 2021
  (Unaudited)    
Liabilities and equity      
Current liabilities:      
Trade accounts payable $ 10,234     $ 14,876  
Payroll and related expenses   20,658       23,772  
Other accrued expenses   21,863       17,596  
Income taxes   818       3,774  
Current portion of operating lease liabilities   4,119       4,610  
Total current liabilities   57,692       64,628  
       
Long-term debt, less current portion   60,780       60,714  
Deferred income taxes   4,585       5,848  
Operating lease liabilities   20,422       25,140  
Other liabilities   13,959       16,264  
Accrued pension and other postretirement costs   10,259       12,253  
Total liabilities   167,697       184,847  
       
Commitments and contingencies      
       
Equity:      
Common stock   1,325       1,322  
Class B convertible common stock   103       103  
Treasury stock   (9,826 )     (8,765 )
Capital in excess of par value   200,308       199,151  
Retained earnings   147,525       120,296  
Accumulated other comprehensive loss   (52,995 )     (35,008 )
Total Vishay Precision Group, Inc. stockholders' equity   286,440       277,099  
Noncontrolling interests   60       (57 )
Total equity   286,500       277,042  
Total liabilities and equity $ 454,197     $ 461,889  

 

VISHAY PRECISION GROUP, INC.      
Consolidated Condensed Statements of Cash Flows      
(Unaudited - In thousands)      
       
  Nine Fiscal Months Ended
  October 1, 2022   October 2, 2021
Operating activities      
Net earnings $ 27,712     $ 14,455  
Adjustments to reconcile net earnings to net cash provided by operating activities:      
Impairment of goodwill and indefinite-lived intangibles         1,223  
Depreciation and amortization   11,519       11,033  
Gain on sale of property and equipment   (182 )     (35 )
Reclassification of foreign currency translation adjustment related to disposal of subsidiary   191        
Share-based compensation expense   1,583       1,328  
Inventory write-offs for obsolescence   1,451       1,613  
Deferred income taxes   (72 )     (1,412 )
Other   (4,319 )     (2,022 )
Net changes in operating assets and liabilities:      
Accounts receivable, net   (2,077 )     (3,078 )
Inventories, net   (14,151 )     (9,624 )
Prepaid expenses and other current assets   (984 )     (3,591 )
Trade accounts payable   (1,459 )     3,695  
Other current liabilities   1,303       4,496  
Net cash provided by operating activities   20,515       18,081  
       
Investing activities      
Capital expenditures   (15,545 )     (11,191 )
Proceeds from sale of property and equipment   397       181  
Purchase of business, net of cash acquired         (47,216 )
Net cash used in investing activities   (15,148 )     (58,226 )
       
Financing activities      
Principal payments on long-term debt         (18 )
Proceeds from revolving facility         20,000  
Purchase of treasury stock   (1,061 )      
Distributions to noncontrolling interests   (366 )     (244 )
Payments of employee taxes on certain share-based arrangements   (435 )     (853 )
Net cash (used in) provided by financing activities   (1,862 )     18,885  
Effect of exchange rate changes on cash and cash equivalents   (7,930 )     (1,634 )
Decrease in cash and cash equivalents   (4,425 )     (22,894 )
       
Cash and cash equivalents at beginning of period   84,335       98,438  
Cash and cash equivalents at end of period $ 79,910     $ 75,544  
       
Supplemental disclosure of investing transactions:      
Capital expenditures purchased $ (13,198 )   $ (9,368 )
Capital expenditures accrued but not yet paid $ 720     $ 738  

 

VISHAY PRECISION GROUP, INC.                    
Reconciliation of Consolidated Adjusted Gross Profit, Operating Income, Net Earnings Attributable to VPG Stockholders and Diluted Earnings Per Share    
(Unaudited - In thousands)                            
                               
  Gross Profit   Operating Income   Net Earnings Attributable
to VPG Stockholders
  Diluted Earnings Per share
Three months ended October 1,
2022
  October 2,
2021
  October 1,
2022
  October 2,
2021
  October 1,
2022
  October 2,
2021
  October 1,
2022
  October 2,
2021
As reported - GAAP $ 37,320     $ 31,845     $ 11,884     $ 7,265     $ 10,118     $ 5,379   $ 0.74     $ 0.39
As reported - GAAP Margins   41.4 %     38.8 %     13.2 %     8.9 %                
Acquisition purchase accounting adjustments   260       1,329       260       1,329       260       1,329     0.02       0.10
COVID-19 impact         111             111             111           0.01
Start-up costs         970             970             970           0.07
Restructuring costs             165             165           0.01      
Foreign currency exchange (gain)/loss                       (1,261 )     38     (0.09 )     0.01
Less: Tax effect of reconciling items and discrete tax items                       (194 )     754     (0.01 )     0.06
As Adjusted - Non GAAP $ 37,580     $ 34,255     $ 12,309     $ 9,675     $ 9,476     $ 7,073   $ 0.69     $ 0.52
As Adjusted - Non GAAP Margins   41.7 %     41.8 %     13.7 %     11.8 %                

 

VISHAY PRECISION GROUP, INC.                    
Reconciliation of Consolidated Adjusted Gross Profit, Operating Income, Net Earnings Attributable to VPG Stockholders and Diluted Earnings Per Share    
(Unaudited - In thousands)                              
                               
                               
  Gross Profit   Operating Income   Net Earnings Attributable
to VPG Stockholders
  Diluted Earnings Per share
Nine fiscal months ended October 1,
2022
  October 2,
2021
  October 1,
2022
  October 2,
2021
  October 1,
2022
  October 2,
2021
  October 1,
2022
  October 2,
2021
As reported - GAAP $ 109,904     $ 90,265     $ 30,750     $ 18,628     $ 27,229     $ 14,260     $ 1.99     $ 1.04  
As reported - GAAP Margins   41.3 %     39.6 %     11.5 %     8.2 %                
Acquisition purchase accounting adjustments   1,310       2,259       1,310       2,259       1,310       2,259       0.10       0.17  
Acquisition costs                   1,198             1,198             0.09  
COVID-19 impact   138       (66 )     138       (574 )     138       (574 )     0.01       (0.04 )
Start-up costs   150       2,258       150       2,258       150       2,258       0.01       0.17  
Impairment of goodwill and indefinite-lived intangibles                     1,223             1,223             0.09  
Restructuring costs           1,330             1,330             0.10        
Foreign currency exchange (gain)/loss                   (5,195 )     (523 )     (0.38 )     (0.04 )
Less: Tax effect of reconciling items and discrete tax items                   (496 )     2,160       (0.03 )     0.16  
As Adjusted - Non GAAP $ 111,502     $ 94,716     $ 33,678     $ 24,992     $ 25,458     $ 17,941       1.86     $ 1.32  
As Adjusted - Non GAAP Margins   41.9 %     41.6 %     12.6 %     11.0 %                

 

VISHAY PRECISION GROUP, INC.        
Reconciliation of Adjusted Gross Profit by segment        
(Unaudited - In thousands)          
           
  Fiscal quarter ended
  October 1, 2022   October 2, 2021   July 2, 2022
Sensors          
As reported - GAAP $ 15,324     $ 9,568     $ 17,831  
As reported - GAAP Margins   40.5 %     31.1 %     44.3 %
Start-up costs $     $ 970     $  
As Adjusted - Non GAAP $ 15,324     $ 10,538     $ 17,831  
As Adjusted - Non GAAP Margins   40.5 %     34.3 %     44.3 %
           
Weighing Solutions          
As reported - GAAP $ 10,470     $ 11,422     $ 9,585  
As reported - GAAP Margins   33.3 %     37.2 %     33.7 %
COVID-19 impact         111        
As Adjusted - Non GAAP $ 10,470     $ 11,533     $ 9,585  
As Adjusted - Non GAAP Margins   33.3 %     37.6 %     33.7 %
           
Measurement Systems          
As reported - GAAP $ 11,526     $ 10,855     $ 9,918  
As reported - GAAP Margins   55.5 %     52.8 %     49.9 %
Acquisition purchase accounting adjustments   260       1,329       679  
As Adjusted - Non GAAP $ 11,786     $ 12,184     $ 10,597  
As Adjusted - Non GAAP Margins   56.7 %     59.2 %     53.3 %

 

VISHAY PRECISION GROUP, INC.        
Reconciliation of Adjusted EBITDA        
(Unaudited - In thousands)          
  Fiscal quarter ended
  October 1, 2022   October 2, 2021   July 2, 2022
Net earnings attributable to VPG stockholders $ 10,118     $ 5,379     $ 10,755  
Interest Expense   636       328       428  
Income tax expense   2,323       1,662       2,587  
Depreciation   2,937       2,955       2,832  
Amortization   960       970       967  
EBITDA   16,974     $ 11,294     $ 17,569  
EBITDA MARGIN   18.8 %     13.8 %     19.8 %
Acquisition purchase accounting adjustments   260       1,329       679  
Restructuring costs   165             904  
COVID-19 impact         111        
Start-up costs         970        
Foreign currency exchange (gain)/loss   (1,261 )     38       (3,380 )
ADJUSTED EBITDA $ 16,138     $ 13,742     $ 15,772  
ADJUSTED EBITDA MARGIN   17.9 %     16.8 %     17.8 %


Primary Logo

Source: Vishay Precision Group