Bel Fuse Inc. (Nasdaq: BELFA and BELFB) today
announced preliminary financial results for the fourth quarter
and full year of 2024.
Fourth Quarter
2024 Highlights
- Net sales of $149.9 million
compared to $140.0 million in Q4-23. Excluding $20.8 million
of contribution from Enercon, organic sales down 7.8% from
Q4-23.
- Gross profit margin of 37.5%,
up from 36.6% in Q4-23
- GAAP net loss attributable to Bel
shareholders of $1.8 million versus GAAP net earnings
attributable to Bel shareholders of $12.0 million in
Q4-23
- Non-GAAP net earnings attributable
to Bel shareholders of $19.0 million versus $19.5 million in
Q4-23
- Adjusted EBITDA of $30.3 million
(20.2% of sales) as compared to $27.3 million (19.5% of sales) in
Q4-23
- Completed acquisition of Enercon,
making aerospace and defense Bel's largest end market served
Full Year 2024 Highlights
- Net sales of $534.8 million
compared to $639.8 million in 2023. Excluding contribution from
Enercon, organic sales down 19.7%.
- Gross profit margin of 37.8%, up
from 33.7% in 2023
- GAAP net earnings attributable to
Bel shareholders of $41.0 million versus $73.8 million in
2023
- Non-GAAP net earnings attributable
to Bel shareholders of $72.1 million versus $89.6 million in
2023
- Adjusted EBITDA of $101.9 million
(19.0% of sales), down from $116.8 million (18.3% of sales) in
2023
"Bel's profitability levels remained strong
throughout 2024 despite a challenging top line environment," said
Daniel Bernstein, President and CEO. "Our recent initiatives in
operational efficiencies and global mindset of financial discipline
has strengthened Bel's foundation, enabling us to thrive despite
the macro conditions we faced. We could not be more pleased with
our acquisition of Enercon, both operationally and from a team
perspective. We are excited to embark on 2025 as a new team,
working together to progress on revenue synergy opportunities that
we have identified across our two businesses. On a personal note,
as recently announced, I look forward to working with Farouq in the
coming months as I transition the roles of President and CEO to the
next generation," concluded Mr. Bernstein.
Farouq Tuweiq, CFO, added, "Our priority for
2024 was to take actions to drive future top line growth and
further refine our organizational structure to enhance operational
efficiencies. In this regard, we were successful in achieving a
series of initiatives. During the fourth quarter, we closed on our
acquisition of Enercon, the largest transaction in Bel’s history.
Enercon adds scale, diversity and a strong financial profile to
Bel’s legacy business. Further, in October 2024, Uma Pingali joined
Bel as our first Global Head of Sales. Under Uma’s leadership, we
are laying the foundation of a new cohesive global sales structure
and strategy aimed at driving top line growth across all product
groups, geographies and end markets. On the internal initiative
side, we announced two additional facility consolidation projects
in 2024 and have initiated a strategic focus on global procurement
with the hiring of Anubhav Gothi. Each of these actions completed
in 2024 will serve to support Bel’s growth and profitability
objectives for 2025.
"Looking ahead, we are encouraged to see the
tide turning in terms of demand from our networking and
distribution partners. We anticipate the rebound in these areas
will be slow and steady throughout 2025. Based on information
available today, GAAP net sales in the first quarter of 2025 are
expected to be in the range of $144 to $154 million, with gross
margin in the range of 36% to 38%. We are excited entering 2025 as
a more nimble organization and look forward to executing on the
growth opportunities in the year ahead," concluded Mr. Tuweiq.
Non-GAAP financial measures, such as Non-GAAP
net earnings attributable to Bel shareholders, Non-GAAP EPS,
Non-GAAP Operating Income and Adjusted EBITDA, adjust corresponding
GAAP measures for provision for income taxes, other
income/expense, net, interest income/expense, and depreciation and
amortization, and also exclude, where applicable for the covered
period presented in the financial statements, certain unusual or
special items identified by management such as restructuring
charges, gains/losses on sales of businesses and properties,
acquisition related costs, impairment charges, noncontrolling
interest ("NCI") adjustments from fair value to redemption value,
and certain litigation costs. In addition, in the fourth
quarter of 2024, we modified our presentation of Non-GAAP financial
measures, including revising our definitions of Adjusted EBITDA and
Non-GAAP EPS, to additionally exclude from these Non-GAAP measures
(i) stock-based compensation, (ii) amortization of intangibles
(which primarily relates to the amortization of
finite-lived customer relationships and technology associated
with the Company's historical acquisitions, including those
associated with the recent acquisition of Enercon), and (iii)
unrealized foreign currency exchange (gains) losses. We believe
this change enhances investor insight into our operational
performance. We have applied this modified definition of Adjusted
EBITDA and Non-GAAP EPS to all periods presented. Non-GAAP
adjusted net sales exclude expedite fee revenue. Please refer to
the financial information included with this press release for
reconciliations of GAAP financial measures to Non-GAAP financial
measures and our explanation of why we present Non-GAAP financial
measures.
Conference CallBel has
scheduled a conference call for 8:30 a.m. ET on Wednesday, February
19, 2025 to discuss these results. To participate in the
conference call, investors should dial 877-407-0784, or
201-689-8560 if dialing internationally. The presentation will
additionally be broadcast live over the Internet and will be
available at https://ir.belfuse.com/events-and-presentations. The
webcast will be available via replay for a period of at least 30
days at this same Internet address. For those unable to access
the live call, a telephone replay will be available at
844-512-2921, or 412-317-6671 if dialing internationally, using
access code 13750153 after 12:30 pm ET, also for 30 days.
About BelBel (www.belfuse.com)
designs, manufactures and markets a broad array of products that
power, protect and connect electronic circuits. These products
are primarily used in the networking, telecommunications,
computing, general industrial, high-speed data transmission,
defense, commercial aerospace, transportation and eMobility
industries. Bel's portfolio of products also finds application
in the automotive, medical, broadcasting and consumer electronics
markets. Bel's product groups include Power Solutions and
Protection (front-end, board-mount and industrial power products,
module products and circuit protection), Connectivity Solutions
(expanded beam fiber optic, copper-based, RF and RJ connectors and
cable assemblies), and Magnetic Solutions (integrated
connector modules, power transformers, power inductors and discrete
components). The Company operates facilities around the
world.
Company Contact:Farouq Tuweiq Chief
Financial Officer ir@belf.com
Investor Contact:Three Part AdvisorsJean Marie
Young, Managing Director or Steven Hooser,
Partner631-418-4339jyoung@threepa.com; shooser@threepa.com
Cautionary Language Concerning
Forward-Looking StatementsThis press release contains
“forward-looking statements” within the meaning of the “safe
harbor” provisions of the Private Securities Litigation Reform Act
of 1995, including but not limited to, our guidance for the first
quarter of 2025; our statements regarding our expectations for
future periods generally including anticipated financial
performance, projections and trends for the remainder of the 2025
year ahead and other future periods; our statements regarding
future events, performance, plans, intentions, beliefs,
expectations and estimates, including statements regarding matters
such as trends and expectations as to our sales, gross margin,
products, product groups, customers, geographies and end markets;
statements about the anticipated benefits of the recently-closed
Enercon acquisition, including our beliefs about the potential
future advantages of the acquisition for Bel’s operations, team,
and with respect to revenue synergy opportunities; statements
expressing management’s optimism for 2025 and for the future
generally; statements about the process of transitioning the roles
of President and CEO to the next generation; statements regarding
Bel’s plans and intentions in respect of corporate projects and
objectives, including plans for initiatives and efficiencies, and
including statements about the intention to drive future top line
growth and refine the organizational structure to enhance
operational efficiencies; statements about the anticipated future
contributions of new employees recently joining Bel and the role of
such newly-created positions in the corporate team; statements
about Bel’s sales structure and strategy aimed at driving top line
growth across product groups, geographies and end markets;
statements about facility consolidation projects and strategic
focus on global procurement, and the anticipated benefits thereof
including with respect to supporting Bel’s growth and profitability
objectives for 2025; Anticipated demand from networking and
distribution partners; size and capabilities of the organization;
statements about executing on growth opportunities; statements
regarding our expectations and beliefs regarding trends in the
Company's business and industry and the markets in which Bel
operates, and about broader market trends and the macroeconomic
environment generally, and other statements regarding the Company's
positioning, its strategies, future progress, investments, plans,
targets, goals, and other focuses and initiatives, and the expected
timing and potential benefits thereof. These forward-looking
statements are made as of the date of this release and are based on
current expectations, estimates, forecasts and projections as well
as the beliefs and assumptions of management. Words such as
“expect,” “anticipate,” “should,” “believe,” “hope,” “target,”
“project,” “forecast,” “outlook,” “goals,” “estimate,” “potential,”
“predict,” “may,” “will,” “might,” “could,” “intend,” variations of
these terms or the negative of these terms and similar expressions
are intended to identify these forward-looking statements.
Forward-looking statements are subject to a number of risks and
uncertainties, many of which involve factors or circumstances that
are beyond Bel’s control. Bel’s actual results could differ
materially from those stated or implied in our forward-looking
statements (including without limitation any of Bel’s projections)
due to a number of factors, including but not limited to,
difficulties associated with integrating previously acquired
companies, including any unanticipated difficulties, or unexpected
or higher than anticipated expenditures, relating to the
Enercon acquisition which closed in November 2024, and including,
without limitation, the risk that Bel is unable to integrate the
Enercon business successfully or difficulties that result in the
failure to realize the expected benefits and synergies within the
expected time period (if at all); the possibility that the Bel’s
intended acquisition of the remaining 20% stake in Enercon is not
completed in accordance with the shareholders agreement as
contemplated for any reason, and any resulting disruptions that may
result to Bel’s business and our currently 80% owned Enercon
subsidiary as a result thereof; trends in demand which can affect
our products and results, including that demand in Enercon’s end
markets can be cyclical, impacting the demand for Enercon’s
products, which could be materially adversely affected by
reductions in defense spending; the market concerns facing our
customers, and risks for the Company’s business in the event of the
loss of certain substantial customers; the continuing viability of
sectors that rely on our products; the effects of business and
economic conditions, and challenges impacting the macroeconomic
environment generally and/or our industry in particular; the
effects of rising input costs, and cost changes generally,
including the potential impact of inflationary pressures; capacity
and supply constraints or difficulties, including supply chain
constraints or other challenges; the impact of public health
crises; difficulties associated with the availability of labor, and
the risks of any labor unrest or labor shortages; risks associated
with our international operations, including our substantial
manufacturing operations in China, and following Bel’s acquisition
of Enercon which closed in November 2024, risks associated with
operations in Israel, which may be adversely affected by political
or economic instability, major hostilities or acts of terrorism in
the region; risks associated with restructuring programs or other
strategic initiatives, including any difficulties in implementation
or realization of the expected benefits or cost savings; product
development, commercialization or technological difficulties; the
regulatory and trade environment including the potential effects of
trade restrictions that may impact Bel, its customers and/or its
suppliers; risks associated with fluctuations in foreign currency
exchange rates and interest rates; uncertainties associated with
legal proceedings; the market's acceptance of the Company's new
products and competitive responses to those new products; the
impact of changes to U.S. and applicable foreign legal and
regulatory requirements, including tax laws, trade and tariff
policies, such as any new or increase in tariffs imposed either by
the U.S. government on foreign imports or by a foreign government
on US. exports related to the countries in which Bel transacts
business; and the risks detailed in Bel’s most recent Annual Report
on Form 10-K and in subsequent reports filed by Bel with the
Securities and Exchange Commission, as well as other documents that
may be filed by Bel from time to time with the Securities and
Exchange Commission. In light of the risks and uncertainties
impacting our business, there can be no assurance that any
forward-looking statement will in fact prove to be correct. Past
performance is not necessarily indicative of future results. The
forward-looking statements included in this press release represent
Bel’s views as of the date of this press release. Bel anticipates
that subsequent events and developments will cause its views to
change. Bel undertakes no intention or obligation to update or
revise any forward-looking statements, whether as a result of new
information, future events or otherwise. These forward-looking
statements should not be relied upon as representing Bel’s views as
of any date subsequent to the date of this press release.
Non-GAAP Financial MeasuresThe
Non-GAAP financial measures identified in this press release as
well as in the supplementary information to this press release
(Non-GAAP adjusted net sales, Non-GAAP net earnings attributable to
Bel shareholders, Non-GAAP EPS, Non-GAAP Operating Income and
Adjusted EBITDA) are not measures of performance under accounting
principles generally accepted in the United States of America
("GAAP"). These measures should not be considered a substitute
for, and the reader should also consider, income from operations,
net earnings, earnings per share and other measures of performance
as defined by GAAP as indicators of our performance or
profitability. Our non-GAAP measures may not be comparable to other
similarly-titled captions of other companies due to differences in
the method of calculation. We present results adjusted to
exclude the effects of certain unusual or special items and their
related tax impact that would otherwise be included under U.S.
GAAP, to aid in comparisons with other periods. We believe that
these non-GAAP measures of financial results provide useful
information to management and investors regarding certain financial
and business trends relating to our financial condition and results
of operations. We use these non-GAAP measures to compare the
Company’s performance to that of prior periods for trend analysis
and for budgeting and planning purposes. We also believe that the
use of these non-GAAP financial measures provides an additional
tool for investors to use in evaluating ongoing operating results
and trends and in comparing the Company’s financial measures with
other similarly situated companies in our industry, many of which
present similar non-GAAP financial measures to investors. We also
use non-GAAP measures in determining incentive compensation. For
additional information about our use of non-GAAP financial measures
in connection with our Incentive Compensation Program for 2023,
please see the Executive Compensation discussion appearing in our
Definitive Proxy Statement filed with the Securities and Exchange
Commission on April 1, 2024.
Website InformationWe routinely
post important information for investors on our
website, www.belfuse.com, in the "Investor Relations" section.
We use our website as a means of disclosing material, otherwise
non-public information and for complying with our disclosure
obligations under Regulation FD. Accordingly, investors should
monitor the Investor Relations section of our website, in addition
to following our press releases, Securities and Exchange Commission
(SEC) filings, public conference calls, presentations and webcasts.
The information contained on, or that may be accessed through, our
website is not incorporated by reference into, and is not a part
of, this document.
[Financial tables follow]
|
Bel Fuse Inc.Supplementary
Information(1)Condensed Consolidated Statements of
Operations(in thousands, except per share
amounts)(unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
sales |
|
$ |
149,859 |
|
|
$ |
140,010 |
|
|
$ |
534,792 |
|
|
$ |
639,813 |
|
Cost of sales |
|
|
93,652 |
|
|
|
88,827 |
|
|
|
332,434 |
|
|
|
423,964 |
|
Gross
profit |
|
|
56,207 |
|
|
|
51,183 |
|
|
|
202,358 |
|
|
|
215,849 |
|
As a % of net sales |
|
|
37.5 |
% |
|
|
36.6 |
% |
|
|
37.8 |
% |
|
|
33.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
costs |
|
|
6,934 |
|
|
|
5,966 |
|
|
|
23,586 |
|
|
|
22,487 |
|
Selling, general and
administrative expenses |
|
|
34,831 |
|
|
|
24,942 |
|
|
|
110,616 |
|
|
|
99,091 |
|
As a % of net sales |
|
|
23.2 |
% |
|
|
17.8 |
% |
|
|
20.7 |
% |
|
|
15.5 |
% |
Impairment of CUI
tradename |
|
|
400 |
|
|
|
- |
|
|
|
400 |
|
|
|
- |
|
Restructuring charges |
|
|
1,669 |
|
|
|
3,808 |
|
|
|
3,459 |
|
|
|
10,114 |
|
Gain on sale of property |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,819 |
) |
Income from
operations |
|
|
12,373 |
|
|
|
16,467 |
|
|
|
64,297 |
|
|
|
87,976 |
|
As a % of net sales |
|
|
8.3 |
% |
|
|
11.8 |
% |
|
|
12.0 |
% |
|
|
13.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of Czech Republic
business |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
980 |
|
Interest expense |
|
|
(2,815 |
) |
|
|
(448 |
) |
|
|
(4,078 |
) |
|
|
(2,850 |
) |
Interest income |
|
|
1,013 |
|
|
|
- |
|
|
|
4,754 |
|
|
|
- |
|
Other expense, net |
|
|
(3,186 |
) |
|
|
(2,520 |
) |
|
|
(3,165 |
) |
|
|
(2,806 |
) |
Earnings before income
taxes |
|
|
7,385 |
|
|
|
13,499 |
|
|
|
61,808 |
|
|
|
83,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes |
|
|
953 |
|
|
|
1,463 |
|
|
|
12,616 |
|
|
|
9,469 |
|
Effective tax rate |
|
|
12.9 |
% |
|
|
10.8 |
% |
|
|
20.4 |
% |
|
|
11.4 |
% |
Net
earnings |
|
$ |
6,432 |
|
|
$ |
12,036 |
|
|
$ |
49,192 |
|
|
$ |
73,831 |
|
As a % of net sales |
|
|
4.3 |
% |
|
|
8.6 |
% |
|
|
9.2 |
% |
|
|
11.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net earnings
attributable to noncontrolling interest |
|
|
484 |
|
|
|
- |
|
|
|
484 |
|
|
|
- |
|
Redemption value adjustment
attributable to noncontrolling interest |
|
|
7,748 |
|
|
|
- |
|
|
|
7,748 |
|
|
|
- |
|
Net (loss) earnings
attributable to Bel Fuse Shareholders |
|
$ |
(1,800 |
) |
|
$ |
12,036 |
|
|
$ |
40,960 |
|
|
$ |
73,831 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A common shares - basic
and diluted |
|
|
2,115 |
|
|
|
2,142 |
|
|
|
2,124 |
|
|
|
2,142 |
|
Class B common shares - basic
and diluted |
|
|
10,429 |
|
|
|
10,628 |
|
|
|
10,491 |
|
|
|
10,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings
per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A common shares - basic
and diluted |
|
$ |
(0.14 |
) |
|
$ |
0.90 |
|
|
$ |
3.09 |
|
|
$ |
5.52 |
|
Class B common shares - basic
and diluted |
|
$ |
(0.14 |
) |
|
$ |
0.95 |
|
|
$ |
3.28 |
|
|
$ |
5.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
supplementary information included in this press release for 2024
is preliminary and subject to change prior to the filing of our
upcoming Annual Report on Form 10-K with the Securities and
Exchange Commission. |
|
|
Bel Fuse
Inc.Supplementary
Information(1)Condensed Consolidated Balance
Sheets(in thousands, unaudited) |
|
|
|
|
|
|
|
|
|
December 31, 2024 |
|
|
December 31, 2023 |
|
Assets |
|
|
|
|
|
|
|
|
Current
assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
68,253 |
|
|
$ |
89,371 |
|
Held to maturity U.S. Treasury securities |
|
|
950 |
|
|
|
37,548 |
|
Accounts receivable, net |
|
|
111,376 |
|
|
|
84,129 |
|
Inventories |
|
|
161,370 |
|
|
|
136,540 |
|
Other current assets |
|
|
31,581 |
|
|
|
33,890 |
|
Total current
assets |
|
|
373,530 |
|
|
|
381,478 |
|
Property, plant and equipment, net |
|
|
47,879 |
|
|
|
36,533 |
|
Right-of-use assets |
|
|
25,125 |
|
|
|
20,481 |
|
Related-party note receivable |
|
|
2,937 |
|
|
|
2,152 |
|
Equity method investment |
|
|
9,265 |
|
|
|
10,282 |
|
Goodwill and other intangible assets, net |
|
|
439,984 |
|
|
|
76,033 |
|
Other assets |
|
|
51,069 |
|
|
|
44,672 |
|
Total
assets |
|
$ |
949,789 |
|
|
$ |
571,631 |
|
|
|
|
|
|
|
|
|
|
Total liabilities, redeemable noncontrolling interests and
stockholders' equity |
|
|
|
|
|
|
|
|
Current
liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
49,182 |
|
|
$ |
40,441 |
|
Operating lease liability, current |
|
|
7,954 |
|
|
|
6,350 |
|
Other current liabilities |
|
|
70,933 |
|
|
|
63,818 |
|
Total current
liabilities |
|
|
128,069 |
|
|
|
110,609 |
|
Long-term debt |
|
|
287,500 |
|
|
|
60,000 |
|
Operating lease liability, long-term |
|
|
17,763 |
|
|
|
14,212 |
|
Other liabilities |
|
|
75,295 |
|
|
|
46,252 |
|
Total
liabilities |
|
|
508,627 |
|
|
|
231,073 |
|
Redeemable
noncontrolling interests |
|
|
80,586 |
|
|
|
- |
|
Stockholders'
equity |
|
|
360,576 |
|
|
|
340,558 |
|
Total liabilities,
redeemable noncontrolling interests and stockholders'
equity |
|
$ |
949,789 |
|
|
$ |
571,631 |
|
|
|
|
|
|
|
|
|
|
(1) The
supplementary information included in this press release for 2024
is preliminary and subject to change prior to the filing of our
upcoming Annual Report on Form 10-K with the Securities and
Exchange Commission. |
|
|
Bel Fuse Inc.Supplementary
Information(1)Condensed Consolidated Statements of
Cash Flows(in thousands, unaudited) |
|
|
|
|
|
|
Year Ended |
|
|
|
December 31, |
|
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
Cash flows from operating
activities: |
|
|
|
|
|
|
|
|
Net earnings |
|
$ |
49,192 |
|
|
$ |
73,831 |
|
Adjustments to reconcile net
earnings to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
16,457 |
|
|
|
13,312 |
|
Stock-based compensation |
|
|
3,738 |
|
|
|
3,486 |
|
Amortization of deferred financing costs |
|
|
151 |
|
|
|
33 |
|
Deferred income taxes |
|
|
(6,267 |
) |
|
|
(3,872 |
) |
Net unrealized losses on foreign currency revaluation |
|
|
1,456 |
|
|
|
1,356 |
|
Gain on sale of property |
|
|
- |
|
|
|
(2,117 |
) |
Gain on sale of Czech Republic business |
|
|
- |
|
|
|
(980 |
) |
Other, net |
|
|
2,347 |
|
|
|
(1,037 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
(6,817 |
) |
|
|
22,500 |
|
Unbilled receivables |
|
|
7,800 |
|
|
|
5,451 |
|
Inventories |
|
|
15,121 |
|
|
|
33,613 |
|
Accounts payable |
|
|
139 |
|
|
|
(22,745 |
) |
Accrued expenses |
|
|
(7,068 |
) |
|
|
5,356 |
|
Accrued restructuring costs |
|
|
215 |
|
|
|
(1,228 |
) |
Income taxes payable |
|
|
(1,009 |
) |
|
|
(4,976 |
) |
Other operating assets/liabilities, net |
|
|
2,199 |
|
|
|
(13,634 |
) |
Net cash provided by operating activities |
|
|
77,654 |
|
|
|
108,349 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities: |
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment |
|
|
(14,108 |
) |
|
|
(12,126 |
) |
Purchases of held to maturity U.S. Treasury securities |
|
|
(131,309 |
) |
|
|
(59,992 |
) |
Proceeds from held to maturity securities |
|
|
167,907 |
|
|
|
19,918 |
|
Payment for equity method investment |
|
|
- |
|
|
|
(10,282 |
) |
Investment in related party notes receivable |
|
|
(785 |
) |
|
|
(2,152 |
) |
Proceeds from sale of property, plant and equipment |
|
|
883 |
|
|
|
6,036 |
|
Payment of acquisition, net of cash acquired |
|
|
(324,071 |
) |
|
|
|
|
Proceeds from sale of business |
|
|
- |
|
|
|
5,063 |
|
Net cash used in investing activities |
|
|
(301,483 |
) |
|
|
(53,535 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities: |
|
|
|
|
|
|
|
|
Dividends paid to common stockholders |
|
|
(3,453 |
) |
|
|
(3,492 |
) |
Deferred financing costs |
|
|
(1,736 |
) |
|
|
- |
|
Repayments under revolving credit line |
|
|
(15,000 |
) |
|
|
(40,000 |
) |
Borrowings under revolving credit line |
|
|
242,500 |
|
|
|
5,000 |
|
Purchases of common stock |
|
|
(16,053 |
) |
|
|
(105 |
) |
Net cash provided by (used in) financing
activities |
|
|
206,258 |
|
|
|
(38,597 |
) |
|
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents |
|
|
(3,547 |
) |
|
|
2,888 |
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in
cash and cash equivalents |
|
|
(21,118 |
) |
|
|
19,105 |
|
Cash and cash equivalents -
beginning of period |
|
|
89,371 |
|
|
|
70,266 |
|
Cash and cash
equivalents - end of period |
|
$ |
68,253 |
|
|
$ |
89,371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary
information: |
|
|
|
|
|
|
|
|
Cash paid during the period
for: |
|
|
|
|
|
|
|
|
Income taxes, net of refunds received |
|
$ |
22,952 |
|
|
$ |
25,056 |
|
Interest payments |
|
$ |
5,795 |
|
|
$ |
4,729 |
|
ROU assets obtained in
exchange for lease obligations |
|
$ |
6,870 |
|
|
$ |
5,999 |
|
|
|
|
|
|
|
|
|
|
(1) The
supplementary information included in this press release for 2024
is preliminary and subject to change prior to the filing of our
upcoming Annual Report on Form 10-K with the Securities and
Exchange Commission. |
|
|
Bel Fuse
Inc.Supplementary
Information(1)Product Group
Highlights(dollars in thousands,
unaudited) |
|
|
|
|
|
|
|
|
|
Sales |
|
|
Gross Margin |
|
|
|
Q4-24 |
|
|
Q4-23 |
|
|
% Change |
|
|
Q4-24 |
|
|
Q4-23 |
|
|
Basis Point Change |
|
Power Solutions and Protection |
|
$ |
78,073 |
|
|
$ |
68,971 |
|
|
|
13.2 |
% |
|
|
40.6 |
% |
|
|
40.2 |
% |
|
|
40 |
|
Connectivity Solutions |
|
|
52,548 |
|
|
|
50,562 |
|
|
|
3.9 |
% |
|
|
36.6 |
% |
|
|
29.3 |
% |
|
|
730 |
|
Magnetic Solutions |
|
|
19,238 |
|
|
|
20,477 |
|
|
|
-6.1 |
% |
|
|
29.1 |
% |
|
|
17.1 |
% |
|
|
1,200 |
|
Total |
|
$ |
149,859 |
|
|
$ |
140,010 |
|
|
|
7.0 |
% |
|
|
37.5 |
% |
|
|
36.6 |
% |
|
|
90 |
|
|
|
Sales |
|
|
Gross Margin |
|
|
|
FY 2024 |
|
|
FY 2023 |
|
|
% Change |
|
|
FY 2024 |
|
|
FY 2023 |
|
|
Basis Point Change |
|
Power Solutions and Protection |
|
$ |
245,551 |
|
|
|
314,105 |
|
|
|
-21.8 |
% |
|
|
42.4 |
% |
|
|
38.1 |
% |
|
|
430 |
|
Connectivity Solutions |
|
|
220,370 |
|
|
|
210,572 |
|
|
|
4.7 |
% |
|
|
37.1 |
% |
|
|
34.2 |
% |
|
|
290 |
|
Magnetic Solutions |
|
|
68,871 |
|
|
|
115,136 |
|
|
|
-40.2 |
% |
|
|
25.3 |
% |
|
|
22.0 |
% |
|
|
330 |
|
Total |
|
$ |
534,792 |
|
|
$ |
639,813 |
|
|
|
-16.4 |
% |
|
|
37.8 |
% |
|
|
33.7 |
% |
|
|
410 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
supplementary information included in this press release for 2024
is preliminary and subject to change prior to the filing of our
upcoming Annual Report on Form 10-K with the Securities and
Exchange Commission. |
|
|
Bel Fuse Inc.Supplementary
Information(1)Reconciliation of GAAP Net Sales to
Non-GAAP Adjusted Net
Sales(2)Reconciliation of GAAP
Net Earnings to Non-GAAP Operating Income and Adjusted
EBITDA(2)(3)(in thousands,
unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net
sales |
|
$ |
149,859 |
|
|
$ |
140,010 |
|
|
$ |
534,792 |
|
|
$ |
639,813 |
|
Expedite fee revenue |
|
|
- |
|
|
|
425 |
|
|
|
57 |
|
|
|
14,850 |
|
Non-GAAP adjusted net
sales |
|
$ |
149,859 |
|
|
$ |
139,585 |
|
|
$ |
534,735 |
|
|
$ |
624,963 |
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net
earnings |
|
$ |
6,432 |
|
|
$ |
12,036 |
|
|
$ |
49,192 |
|
|
$ |
73,831 |
|
Provision for income taxes |
|
|
953 |
|
|
|
1,463 |
|
|
|
12,616 |
|
|
|
9,469 |
|
Other income/expense, net |
|
|
3,186 |
|
|
|
2,520 |
|
|
|
3,165 |
|
|
|
2,806 |
|
Interest income |
|
|
(1,013 |
) |
|
|
- |
|
|
|
(4,754 |
) |
|
|
- |
|
Interest expense |
|
|
2,815 |
|
|
|
448 |
|
|
|
4,078 |
|
|
|
2,850 |
|
GAAP Operating
Income |
|
$ |
12,373 |
|
|
$ |
16,467 |
|
|
$ |
64,297 |
|
|
$ |
88,956 |
|
Restructuring charges |
|
|
1,669 |
|
|
|
3,808 |
|
|
|
3,459 |
|
|
|
10,114 |
|
Acquisition related costs |
|
|
8,592 |
|
|
|
- |
|
|
|
12,884 |
|
|
|
- |
|
Amortization of inventory step-up |
|
|
639 |
|
|
|
- |
|
|
|
639 |
|
|
|
- |
|
Impairment of CUI tradename |
|
|
400 |
|
|
|
- |
|
|
|
400 |
|
|
|
- |
|
Loss on liquidation of foreign subsidiary |
|
|
- |
|
|
|
2,724 |
|
|
|
- |
|
|
|
2,724 |
|
MPS litigation costs |
|
|
- |
|
|
|
128 |
|
|
|
- |
|
|
|
3,031 |
|
Gain on sale of Czech Republic business |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(980 |
) |
Gain on sale of properties |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,819 |
) |
Stock compensation |
|
|
956 |
|
|
|
774 |
|
|
|
3,738 |
|
|
|
3,486 |
|
Non-GAAP Operating
Income |
|
$ |
24,629 |
|
|
$ |
23,901 |
|
|
$ |
85,417 |
|
|
$ |
103,512 |
|
Depreciation and amortization |
|
|
5,698 |
|
|
|
3,350 |
|
|
|
16,457 |
|
|
|
13,312 |
|
Adjusted
EBITDA |
|
$ |
30,327 |
|
|
$ |
27,251 |
|
|
$ |
101,874 |
|
|
$ |
116,824 |
|
% of net sales |
|
|
20.2 |
% |
|
|
19.5 |
% |
|
|
19.0 |
% |
|
|
18.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The supplementary information included in this press release
for 2024 is preliminary and subject to change prior to the filing
of our upcoming Annual Report on Form 10-K with the Securities
and Exchange Commission. |
(2) In this press release and supplemental information, we have
included Non-GAAP financial measures, including Non-GAAP
adjusted net sales, Non-GAAP net earnings attributable to
Bel shareholders, Non-GAAP EPS, Non-GAAP Operating Income and
Adjusted EBITDA. We present results adjusted to exclude the effects
of certain specified items and their related tax impact that would
otherwise be included under GAAP, to aid in comparisons with other
periods. We believe that these non-GAAP measures of financial
results provide useful information to management and investors
regarding certain financial and business trends relating to our
financial condition and results of operations. We use these
non-GAAP measures to compare the Company’s performance to that of
prior periods for trend analysis and for budgeting and planning
purposes. We also believe that the use of these non-GAAP financial
measures provides an additional tool for investors to use in
evaluating ongoing operating results and trends and in comparing
the Company’s financial measures with other similarly situated
companies in our industry, many of which present similar non-GAAP
financial measures to investors. We also use non-GAAP measures in
determining incentive compensation. See the section above captioned
“Non-GAAP Financial Measures” for additional information. |
(3) In the fourth quarter of 2024, we modified our presentation of
Non-GAAP financial measures, including revising our definitions of
Adjusted EBITDA and Non-GAAP EPS, to additionally exclude from
these Non-GAAP measures (i) stock-based compensation, (ii)
amortization of intangibles (which primarily relates to the
amortization of finite-lived customer relationships and
technology associated with the Company's historical acquisitions,
including those associated with the recent acquisition of
Enercon), and (iii) unrealized foreign currency exchange (gains)
losses. We believe this change enhances investor insight into our
operational performance. We have applied this modified definition
of Adjusted EBITDA and Non-GAAP EPS to all periods presented. |
|
|
Bel Fuse
Inc.Supplementary
Information(1)Reconciliation of GAAP Measures to
Non-GAAP Measures(2)(4)(in thousands, except per
share data) (unaudited) |
|
The following
tables detail the impact that certain unusual or special items had
on the Company's net earnings per common Class A and Class B basic
and diluted shares ("EPS") and the line items in which these items
were included on the consolidated statements of
operations. |
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2024 |
|
|
Three Months Ended December 31, 2023 |
|
Reconciling Items |
|
Earnings before taxes |
|
|
Provision for income taxes |
|
|
Net Earnings Attributable to Bel Fuse
Shareholders |
|
|
Class A EPS(3) |
|
|
Class B EPS(3) |
|
|
Earnings before taxes |
|
|
Provision for income taxes |
|
|
Net Earnings Attributable to Bel Fuse
Shareholders |
|
|
Class A EPS(3) |
|
|
Class B EPS(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
measures |
|
$ |
7,385 |
|
|
$ |
953 |
|
|
$ |
(1,800 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.14 |
) |
|
$ |
13,499 |
|
|
$ |
1,463 |
|
|
$ |
12,036 |
|
|
$ |
0.90 |
|
|
$ |
0.95 |
|
Restructuring charges |
|
|
1,669 |
|
|
|
270 |
|
|
|
1,399 |
|
|
|
0.11 |
|
|
|
0.11 |
|
|
|
3,808 |
|
|
|
675 |
|
|
|
3,133 |
|
|
|
0.24 |
|
|
|
0.25 |
|
Acquisition related costs |
|
|
8,592 |
|
|
|
1,516 |
|
|
|
7,076 |
|
|
|
0.54 |
|
|
|
0.57 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Redemption value adjustment on redeemable NCI |
|
|
- |
|
|
|
- |
|
|
|
7,748 |
|
|
|
0.59 |
|
|
|
0.62 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Amortization of inventory step-up |
|
|
639 |
|
|
|
147 |
|
|
|
492 |
|
|
|
0.04 |
|
|
|
0.04 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Impairment of CUI tradename |
|
|
400 |
|
|
|
92 |
|
|
|
308 |
|
|
|
0.02 |
|
|
|
0.02 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Loss on liquidation of foreign subsidiary |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,724 |
|
|
|
681 |
|
|
|
2,043 |
|
|
|
0.15 |
|
|
|
0.16 |
|
MPS litigation costs |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
128 |
|
|
|
29 |
|
|
|
99 |
|
|
|
0.01 |
|
|
|
0.01 |
|
Share-based compensation |
|
|
956 |
|
|
|
197 |
|
|
|
759 |
|
|
|
0.06 |
|
|
|
0.06 |
|
|
|
774 |
|
|
|
160 |
|
|
|
614 |
|
|
|
0.05 |
|
|
|
0.05 |
|
Amortization of intangibles |
|
|
2,843 |
|
|
|
493 |
|
|
|
2,349 |
|
|
|
0.18 |
|
|
|
0.19 |
|
|
|
1,160 |
|
|
|
254 |
|
|
|
906 |
|
|
|
0.07 |
|
|
|
0.07 |
|
Unrealized foreign currency exchange (gains) losses |
|
|
908 |
|
|
|
201 |
|
|
|
707 |
|
|
|
0.05 |
|
|
|
0.06 |
|
|
|
829 |
|
|
|
203 |
|
|
|
626 |
|
|
|
0.05 |
|
|
|
0.05 |
|
Non-GAAP
measures |
|
$ |
23,392 |
|
|
$ |
3,869 |
|
|
$ |
19,039 |
|
|
$ |
1.45 |
|
|
$ |
1.53 |
|
|
$ |
22,922 |
|
|
$ |
3,465 |
|
|
$ |
19,457 |
|
|
$ |
1.46 |
|
|
$ |
1.54 |
|
|
|
Year Ended December 31, 2024 |
|
|
Year Ended December 31, 2023 |
|
Reconciling Items |
|
Earnings before taxes |
|
|
Provision for income taxes |
|
|
Net Earnings Attributable to Bel Fuse
Shareholders |
|
|
Class A EPS(3) |
|
|
Class B EPS(3) |
|
|
Earnings before taxes |
|
|
Provision for income taxes |
|
|
Net Earnings Attributable to Bel Fuse
Shareholders |
|
|
Class A EPS(3) |
|
|
Class B EPS(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
measures |
|
$ |
61,808 |
|
|
$ |
12,616 |
|
|
$ |
40,960 |
|
|
$ |
3.09 |
|
|
$ |
3.28 |
|
|
$ |
83,300 |
|
|
$ |
9,469 |
|
|
$ |
73,831 |
|
|
$ |
5.52 |
|
|
$ |
5.83 |
|
Restructuring charges |
|
|
3,459 |
|
|
|
587 |
|
|
|
2,872 |
|
|
|
0.22 |
|
|
|
0.23 |
|
|
|
10,114 |
|
|
|
1,682 |
|
|
|
8,432 |
|
|
|
0.63 |
|
|
|
0.67 |
|
Acquisition related costs |
|
|
12,884 |
|
|
|
2,503 |
|
|
|
10,381 |
|
|
|
0.79 |
|
|
|
0.83 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Redemption value adjustment on redeemable NCI |
|
|
- |
|
|
|
- |
|
|
|
7,748 |
|
|
|
0.59 |
|
|
|
0.62 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Amortization of inventory step-up |
|
|
639 |
|
|
|
147 |
|
|
|
492 |
|
|
|
0.04 |
|
|
|
0.04 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Impairment of CUI tradename |
|
|
400 |
|
|
|
92 |
|
|
|
308 |
|
|
|
0.02 |
|
|
|
0.02 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
MPS litigation costs |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,031 |
|
|
|
696 |
|
|
|
2,335 |
|
|
|
0.18 |
|
|
|
0.18 |
|
Gain on sale of Czech Republic business |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(980 |
) |
|
|
(49 |
) |
|
|
(931 |
) |
|
|
(0.07 |
) |
|
|
(0.07 |
) |
Gain on sale of properties |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,819 |
) |
|
|
(763 |
) |
|
|
(3,056 |
) |
|
|
(0.23 |
) |
|
|
(0.24 |
) |
Loss on liquidation of foreign subsidiary |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,724 |
|
|
|
681 |
|
|
|
2,043 |
|
|
|
0.15 |
|
|
|
0.16 |
|
Share-based compensation |
|
|
3,738 |
|
|
|
770 |
|
|
|
2,968 |
|
|
|
0.23 |
|
|
|
0.24 |
|
|
|
3,486 |
|
|
|
718 |
|
|
|
2,768 |
|
|
|
0.21 |
|
|
|
0.22 |
|
Amortization of intangibles |
|
|
6,537 |
|
|
|
1,236 |
|
|
|
5,301 |
|
|
|
0.40 |
|
|
|
0.42 |
|
|
|
4,663 |
|
|
|
1,019 |
|
|
|
3,644 |
|
|
|
0.28 |
|
|
|
0.29 |
|
Unrealized foreign currency exchange (gains) losses |
|
|
1,455 |
|
|
|
340 |
|
|
|
1,115 |
|
|
|
0.08 |
|
|
|
0.09 |
|
|
|
831 |
|
|
|
270 |
|
|
|
561 |
|
|
|
0.04 |
|
|
|
0.04 |
|
Non-GAAP
measures |
|
$ |
90,919 |
|
|
$ |
18,291 |
|
|
$ |
72,144 |
|
|
$ |
5.47 |
|
|
$ |
5.77 |
|
|
$ |
103,350 |
|
|
$ |
13,723 |
|
|
$ |
89,627 |
|
|
$ |
6.72 |
|
|
$ |
7.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)The
supplementary information included in this press release for 2024
is preliminary and subject to change prior to the filing of our
upcoming Annual Report on Form 10-K with the Securities and
Exchange Commission. |
(2)In this press
release and supplemental information, we have included Non-GAAP
financial measures, including Non-GAAP adjusted net sales, Non-GAAP
net earnings attributable to Bel shareholders, Non-GAAP EPS,
Non-GAAP Operating Income and Adjusted EBITDA. We present results
adjusted to exclude the effects of certain specified items and
their related tax impact that would otherwise be included under
GAAP, to aid in comparisons with other periods. We believe that
these non-GAAP measures of financial results provide useful
information to management and investors regarding certain financial
and business trends relating to our financial condition and results
of operations. We use these non-GAAP measures to compare the
Company’s performance to that of prior periods for trend analysis
and for budgeting and planning purposes. We also believe that the
use of these non-GAAP financial measures provides an additional
tool for investors to use in evaluating ongoing operating results
and trends and in comparing the Company’s financial measures with
other similarly situated companies in our industry, many of which
present similar non-GAAP financial measures to investors. We also
use non-GAAP measures in determining incentive compensation. See
the section above captioned “Non-GAAP Financial Measures” for
additional information. |
(3)Individual
amounts of earnings per share may not agree to the total due to
rounding. |
(4)In the fourth
quarter of 2024, we modified our presentation of Non-GAAP financial
measures, including revising our definitions of Adjusted EBITDA and
Non-GAAP EPS, to additionally exclude from these Non-GAAP measures
(i) stock-based compensation, (ii) amortization of intangibles
(which primarily relates to the amortization of
finite-lived customer relationships and technology associated
with the Company's historical acquisitions, including those
associated with the recent acquisition of Enercon), and (iii)
unrealized foreign currency exchange (gains) losses. We believe
this change enhances investor insight into our operational
performance. We have applied this modified definition of Adjusted
EBITDA and Non-GAAP EPS to all periods presented. |
|
Bel Fuse (NASDAQ:BELFB)
과거 데이터 주식 차트
부터 1월(1) 2025 으로 2월(2) 2025
Bel Fuse (NASDAQ:BELFB)
과거 데이터 주식 차트
부터 2월(2) 2024 으로 2월(2) 2025