Open the filing on EDGAREnerpac Tool Group Reports Third Quarter Fiscal 2026 Results*
Announces Definitive Agreement to Acquire SFE Group
- Net sales were $168 million, a 6% increase compared to the prior year, with a 3% increase in organic sales.
- IT&S Product sales increased 5% organically year over year.
- Net earnings were $29.8 million, or $0.58 per diluted share. Adjusted net earnings were $31.0 million, or $0.60 per diluted share. Reported and adjusted EPS include a $0.08 benefit related to the expected refund of tariffs imposed under the International Emergency Economic Powers Act (IEEPA).
- Year-to-date operating cash flow was $69 million, up from $56 million in the prior year.
- Returned approximately $15 million in the quarter to shareholders through share repurchases.
- The company has updated its Fiscal 2026 guidance to reflect current conditions.
- For more details on the acquisition, refer to ir.enerpactoolgroup.com/news.
This press release contains financial measures in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) in addition to non-GAAP financial measures. Reconciliations of the non-GAAP financial measures to the comparable GAAP measures are presented in the tables accompanying this release. Organic sales represent net sales excluding the impact of foreign exchange rates, acquisitions, and divestitures. A reconciliation of organic sales to comparable net sales is presented in the tables accompanying this release.
MILWAUKEE, July 07, 2026 (GLOBE NEWSWIRE) -- Enerpac Tool Group Corp. (NYSE: EPAC) (the “Company” or “Enerpac”) today announced results for its fiscal third quarter ended May 31, 2026.
“We were pleased with the performance of our business and the solid growth we delivered in the third quarter of fiscal 2026,” said Paul Sternlieb, Enerpac Tool Group's President & CEO. “Within the Industrial Tool & Service (IT&S) segment, product sales increased 5 percent organically year over year, reflecting the underlying strength of the business. While we saw continued market challenges in the quarter due to the conflict in the Middle East, we are encouraged by the strong sequential growth in our Service business and expect to see continued improvement as we realize the benefits of our focused commercial activities and restructuring actions over the coming quarters.”
As announced in a press release issued earlier today, Enerpac signed a definitive agreement to acquire Specialized Fabrication Equipment Group LLC (SFE Group), a global provider of specialized fabrication, welding, portable machining, and material-handling equipment. Sternlieb explained, “The acquisition of SFE Group will add a premium brand platform of complementary products with a record of strong growth and profitability, while expanding our presence in higher-growth end markets and geographies.” The press release is available on the Enerpac Tool Group investor relations website at ir.enerpactoolgroup.com/news.
| Three Months Ended | Nine Months Ended |
|---|
| May 31, 2026 | May 31, 2025 | May 31, 2026 | May 31, 2025 |
|---|
| Consolidated Results |
| (US$ in millions, except per share) |
| Net Sales | $167.6 | $158.7 | $466.6 | $449.4 |
| Net Earnings | 29.8 | 22.0 | 65.2 | 64.7 |
| Diluted EPS | 0.58 | 0.41 | 1.24 | 1.18 |
| Adjusted Diluted EPS | 0.60 | 0.51 | 1.35 | 1.29 |
| Adjusted EBITDA | 46.9 | 41.0 | 112.2 | 109.1 |
Third Quarter Fiscal 2026 Consolidated Results Comparisons
Consolidated net sales for the third quarter of fiscal 2026 were $167.6 million compared to $158.7 million in the prior-year period, an increase of 6%. On an organic basis, sales increased 3% year over year, consisting of 2% growth at IT&S and 25% growth at Cortland Biomedical.
Within IT&S, product sales increased 5% organically while service revenue declined 8% organically year over year. Service revenue improved 17% sequentially, demonstrating progress toward the Company’s profitable growth objectives.
Gross profit margin increased 260 basis points year over year to 53.0%, including the benefit from the expected refund of IEEPA tariffs.
Selling, general and administrative expenses (SG&A) of $45.8 million decreased $1.2 million year over year. SG&A expense includes M&A charges of $1.6 million in the third quarter of fiscal 2026 and $6.6 million of restructuring and M&A charges in the third quarter of fiscal 2025.
Third quarter fiscal 2026 net earnings and diluted EPS were $29.8 million and $0.58 respectively, compared to $22.0 million and $0.41, respectively, in the year-ago period.
Third quarter adjusted EBITDA was $46.9 million, which includes a $5.7 million net benefit from the expected refund of IEEPA tariffs, compared to $41.0 million in the year-ago period. Adjusted EBITDA margin increased 210 basis points year over year to 28.0%.
Through the first nine months of fiscal 2026, the Company generated $69 million in cash from operations, up from $56 million in the prior-year comparable period.
| Balance Sheet and Leverage | | | |
| (US$ in millions) | May 31, 2026 | February 28, 2026 | May 31, 2025 |
| Cash Balance | $115.7 | $98.7 | $140.5 |
| Debt Balance | $184.8 | $187.3 | $190.9 |
| Net Debt to Adjusted EBITDA | 0.5x | 0.6x | 0.4x |
Net debt on May 31, 2026, was $69.1 million, resulting in a net debt to adjusted EBITDA ratio of 0.5 times. The Company repurchased approximately 420,000 shares of its common stock in the third quarter of fiscal 2026 for a total of $15 million under its share repurchase program announced in October 2025. Out of the $200 million authorized by the board of directors, approximately $120 million remains.
Outlook
“We were pleased with the solid organic growth in our product business as well as the sequential improvement in Service,” said Darren Kozik, Executive Vice President and Chief Financial Officer. “While we continue to implement the Service improvement plan, we expect to see near-term pressure from the Service business and geopolitical events.”
The Company has narrowed and updated its fiscal 2026 guidance:
| Metric | Previous Full-Year Guidance | Revised Full-Year Guidance |
| Net Sales | $635 million to $650 million | $635 million to $645 million |
| Organic Growth | 1% to 3% | 1% to 2% |
| Adjusted EBITDA | $158 million to $163 million | $151 million to $156 million |
| Adjusted Diluted EPS | $1.85 to $1.92 | $1.84 to $1.89 |
| Free Cash Flow | $100 million to $110 million | No Change |
Conference Call Information
An investor conference call is scheduled for 7:30 am CT on July 8, 2026. Webcast information and conference call materials, including an earnings presentation, are available on the Investor section of the Enerpac Tool Group website (www.enerpactoolgroup.com).
Organic sales represent net sales excluding the impact of foreign exchange rates, acquisitions, and divestitures. A reconciliation of organic sales to comparable net sales is presented in the tables accompanying this release.
Calculated in accordance with the terms of the Company’s September 2022 Senior Credit Facility.
Safe Harbor Statement
Forward-looking statements notice
Certain of the above comments represent forward-looking statements made pursuant to the provisions of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. In addition to statements with respect to guidance, the terms “outlook,” “may,” “should,” “could,” “anticipate,” “believe,” “estimate,” “expect,” “objective,” “plan,” “project” and similar expressions are intended to identify forward-looking statements. Such forward-looking statements are subject to inherent risks and uncertainties that may cause actual results or events to differ materially from those contemplated by such forward-looking statements. The following is a list of factors, among others, that could cause actual results to differ materially from the forward-looking statements, general economic uncertainty; the impact of geopolitical activity, including the armed conflicts in the Middle East, including the impact on shipping in the area and the invasion of Ukraine by Russia and international sanctions imposed in response thereto; market conditions in the industrial, oil & gas, energy, power generation, infrastructure, commercial construction, truck and automotive industries, including as a result of significant volatility in oil prices resulting from disruptions in the oil markets as a result of geopolitical activity; supply chain risks, including disruptions in deliveries from suppliers due to political tensions and armed conflicts; uncertainties with respect to the imposition, or threat of imposition, of tariffs and other trade restrictions, including whether or when the Company will receive refunds for the tariffs imposed pursuant to the International Emergency Economic Powers Act that were invalidated by the U.S. Supreme Court in February 2026; the ability of the Company to achieve its plans or objectives related to its growth strategy; market acceptance of existing and new products; market acceptance of price increases; successful integration of acquisitions, the impact of dispositions and restructurings; the ability of the Company to continue to achieve or maintain operational improvements related to restructuring actions; operating margin risk due to competitive pricing and operating efficiencies; risks related to reliance on independent agents and distributors for the distribution and service of products; material, labor, or overhead cost increases; tax law changes; foreign currency risk; interest rate risk; commodity risk; litigation matters; cybersecurity risk; impairment of goodwill or other intangible assets; the Company’s ability to access capital markets and other risks and uncertainties that may be referred to or noted in the Company’s reports filed with the Securities and Exchange Commission from time to time, including those described in the Company’s Form 10-K for the fiscal year ended August 31, 2025. In addition, statements with respect to the anticipated completion of the acquisition of SFE Group and the anticipated post-closing contributions of SFE Group to the Company’s operations and consolidated results are subject to risks and uncertainties that include, but are not limited to: the ultimate outcome, benefits and synergies of the acquisition of SFE Group and future financial performance, including revenues, cash flows, operating expenses and profitability, involve risks and uncertainties, and are subject to change based on various important factors, including the timing of and any potential delay in consummating the proposed acquisition of SFE Group, the risk that the conditions to closing of the acquisition of SFE Group (including the necessary regulatory approvals) may not be satisfied in the anticipated timeframe or at all and that such transaction may not close; the risk that regulatory approvals required for the acquisition of SFE Group is obtained subject to conditions that are not anticipated; the occurrence of any event, change or other circumstances that could give rise to the termination of the agreement with respect to the acquisition of SFE Group; the possibility of unexpected costs, liabilities or delays in connection with the acquisition of SFE Group; risks that the acquisition disrupts current plans and operations of Enerpac Tool Group; the risk that disruptions from the transaction may make it more difficult to maintain business and operational relationships, including retaining and hiring key personnel and maintaining relationships with SFE Group’s customers, distributors, vendors and others with whom it does business; risks and uncertainties with respect to the Company’s ability to recognize the anticipated benefits of the transaction; the outcome of any legal proceedings that may arise with respect to the transaction; and the impact of changes in relevant national and regional economies. Enerpac Tool Group disclaims any obligation to publicly update or revise any forward-looking statements as a result of new information, future events or any other reason, except to the extent required by law.
Non-GAAP Financial Information
This press release contains financial measures that are not measures presented in conformity with GAAP. These non-GAAP measures include organic sales, EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net earnings, adjusted diluted earnings per share, adjusted operating profit, segment adjusted operating profit and adjusted EBITDA, adjusted SG&A expense, free cash flow and net debt. This press release includes reconciliations of non-GAAP measures to the most comparable GAAP measure, included in the tables attached to this press release or in footnotes to the tables included in this press release. Management believes the non-GAAP measures presented in this press release are commonly used financial measures for investors to evaluate Enerpac Tool Group’s operating performance and financial position with respect to the periods presented and, when read in conjunction with the condensed consolidated financial statements, present a useful tool to evaluate ongoing operations and provide investors with metrics they can use to evaluate aspects of the Company’s performance from period to period. In addition, these are some of the financial metrics management uses in internal evaluations of the overall performance of the Company’s business. Management acknowledges that there are many items that impact a company’s reported results and the adjustments reflected in these non-GAAP measures are not intended to present all items that may have impacted these results. In addition, these non-GAAP measures are not necessarily comparable to similarly titled measures used by other companies. Adjusted diluted earnings per share anticipated for fiscal year 2026 is calculated in a manner consistent with the historical presentation of that measure in the accompanying tables. Because of the forward-looking nature of this estimate, it is impractical to present a quantitative reconciliation of this non-GAAP measure to the comparable GAAP measure, and accordingly no such GAAP measure for that period is being presented.
About Enerpac Tool Group
Enerpac Tool Group Corp. is a premier industrial tools, services, technology, and solutions provider serving a broad and diverse set of customers and end markets for mission-critical applications in more than 100 countries. The Company makes complex, often hazardous jobs possible safely and efficiently. Enerpac Tool Group’s businesses are global leaders in high pressure hydraulic tools, controlled force products, and solutions for precise positioning of heavy loads that help customers safely and reliably tackle some of the most challenging jobs around the world. The Company was founded in 1910 and is headquartered in Milwaukee, Wisconsin. Enerpac Tool Group common stock trades on the NYSE under the symbol EPAC. For further information on Enerpac Tool Group and its businesses, visit the Company's website at www.enerpactoolgroup.com.
(tables follow)
| (Unaudited) | (Unaudited) |
|---|
| Three Months Ended | Nine Months Ended |
|---|
| May 31, | May 31, | May 31, | May 31, |
|---|
| 2026 | 2025 | 2026 | 2025 |
|---|
| Enerpac Tool Group Corp. |
| Condensed Consolidated Statements of Earnings |
| (In thousands, except per share amounts) |
| Net sales | $167,553 | $158,661 | $466,568 | $449,385 |
| Cost of products sold | 78,769 | 78,758 | 232,787 | 221,400 |
| Gross profit | 88,784 | 79,903 | 233,781 | 227,985 |
| Selling, general and administrative expenses | 45,819 | 41,125 | 130,958 | 124,865 |
| Amortization of intangible assets | 1,597 | 1,235 | 4,663 | 3,625 |
| Restructuring charges | - | 5,862 | 3,283 | 5,862 |
| Operating profit | 41,368 | 31,681 | 94,877 | 93,633 |
| Financing costs, net | 2,262 | 2,395 | 6,637 | 7,535 |
| Other expense, net | 413 | 947 | 1,875 | 2,184 |
| Earnings before income tax expense | 38,693 | 28,339 | 86,365 | 83,914 |
| Income tax expense | 8,895 | 6,295 | 21,127 | 19,246 |
| Net earnings | $29,798 | $22,044 | $65,238 | $64,668 |
| Earnings per share | | | | |
| Basic | $0.58 | $0.41 | $1.25 | $1.19 |
| Diluted | 0.58 | 0.41 | 1.24 | 1.18 |
| Weighted average common shares outstanding | | | | |
| Basic | 51,316 | 54,051 | 52,059 | 54,230 |
| Diluted | 51,568 | 54,417 | 52,405 | 54,679 |
| (Unaudited) | |
|---|
| May 31, | August 31, |
|---|
| 2026 | 2025 |
|---|
| Enerpac Tool Group Corp. |
| Condensed Consolidated Balance Sheets |
| (In thousands) |
| Assets | |
| Current assets | |
| Cash and cash equivalents | $115,680 | $151,558 |
| Accounts receivable, net | 105,866 | 106,085 |
| Inventories, net | 84,995 | 78,774 |
| Other current assets | 51,975 | 39,701 |
| Total current assets | 358,516 | 376,118 |
| Property, plant and equipment, net | 54,843 | 53,275 |
| Goodwill | 289,516 | 289,787 |
| Other intangible assets, net | 44,412 | 46,942 |
| Other long-term assets | 64,256 | 61,745 |
| Total assets | $811,543 | $827,867 |
| Liabilities and Shareholders' Equity | | |
| Current liabilities | | |
| Current maturities of long-term debt | $10,000 | $7,500 |
| Trade accounts payable | 38,146 | 42,944 |
| Accrued compensation and benefits | 25,001 | 28,108 |
| Income taxes payable | 9,178 | 5,425 |
| Other current liabilities | 51,945 | 53,125 |
| Total current liabilities | 134,270 | 137,102 |
| Long-term debt, net | 174,793 | 182,168 |
| Deferred income taxes | 7,223 | 6,192 |
| Pension and postretirement benefit liabilities | 6,349 | 7,147 |
| Other long-term liabilities | 64,880 | 61,564 |
| Total liabilities | 387,515 | 394,173 |
| Shareholders' equity | | |
| Common stock | 10,226 | 10,589 |
| Additional paid-in capital | 247,909 | 243,137 |
| Retained earnings | 268,620 | 284,102 |
| Accumulated other comprehensive loss | (102,727) | (104,134) |
| Stock held in trust | (4,860) | (3,542) |
| Deferred compensation liability | 4,860 | 3,542 |
| Total shareholders' equity | 424,028 | 433,694 |
| Total liabilities and shareholders' equity | $811,543 | $827,867 |
| Nine Months Ended |
|---|
| May 31, | May 31, |
|---|
| 2026 | 2025 |
|---|
| Enerpac Tool Group Corp. |
| Condensed Consolidated Statements of Cash Flows |
| (In thousands) |
| (Unaudited) |
| Operating Activities | | |
| Cash provided by operating activities | $69,263 | $56,030 |
| Investing Activities | | |
| Capital expenditures | (9,241) | (16,360) |
| Cash paid for business acquisitions, net of cash acquired | - | (26,744) |
| Other | (2,007) | - |
| Cash used in investing activities | $(11,248) | $(43,104) |
| Financing Activities | | |
| Principal repayments on term loan | (5,000) | (3,750) |
| Borrowings on revolving credit facility | 14,000 | 14,421 |
| Principal repayments on revolving credit facility | (14,000) | (14,421) |
| Purchase of treasury shares | (81,134) | (28,594) |
| Stock options and taxes paid related to the net share settlement of equity awards | (4,570) | (5,460) |
| Payment of cash dividend | (2,119) | (2,167) |
| Other | (949) | - |
| Cash used in financing activities | $(93,772) | $(39,971) |
| Effect of exchange rate changes on cash | (121) | 457 |
| Net decrease from cash and cash equivalents | $(35,878) | $(26,588) |
| Cash and cash equivalents - beginning of period | 151,558 | 167,094 |
| Cash and cash equivalents - end of period | $115,680 | $140,506 |
| Fiscal 2025 | Fiscal 2026 |
|---|
| Q1 | Q2 | Q3 | Q4 | TOTAL | Q1 | Q2 | Q3 | Q4 | TOTAL |
|---|
| Enerpac Tool Group Corp. |
| Supplemental Unaudited Data |
| Reconciliation of GAAP Measures to Non-GAAP Measures |
| (Dollars in thousands) |
| Net Sales | | | | | | |
| Industrial Tools & Services Segment | $140,134 | $140,716 | $153,374 | $161,602 | $595,825 | $137,762 | $148,685 | $160,966 | $- | $447,413 |
| Other | 5,062 | 4,812 | 5,287 | 5,913 | 21,074 | 6,446 | 6,122 | 6,587 | - | 19,155 |
| Enerpac Tool Group | $145,196 | $145,528 | $158,661 | $167,515 | $616,899 | $144,208 | $154,807 | $167,553 | $- | $466,568 |
| % Net Sales Growth (Decline) Year over Year |
| Industrial Tools & Services Segment | 2% | 4% | 5% | 5% | 4% | -2% | 6% | 5% | - | 3% |
| Other | 3% | 33% | 19% | 10% | 15% | 27% | 27% | 25% | - | 26% |
| Enerpac Tool Group | 2% | 5% | 6% | 6% | 5% | -1% | 6% | 6% | - | 4% |
| Adjusted Selling, general and administrative expenses |
| Selling, general and administrative expenses | $42,318 | $41,423 | $41,125 | $42,055 | $166,920 | $43,095 | $42,042 | $45,819 | $- | $130,958 |
| M&A charges (1) | (152) | (258) | (714) | (292) | (1,415) | (91) | (1,118) | (1,577) | - | (2,786) |
| Adjusted Selling, general and administrative expenses | $42,166 | $41,165 | $40,411 | $41,763 | $165,505 | $43,004 | $40,924 | $44,242 | $- | $128,172 |
| Adjusted Selling, general and administrative expenses % |
| Enerpac Tool Group | 29.0% | 28.3% | 25.5% | 24.9% | 26.8% | 29.8% | 26.4% | 26.4% | - | 27.5% |
| Adjusted Operating profit |
| Operating profit | $31,132 | $30,820 | $31,681 | $39,837 | $133,471 | $28,490 | $25,020 | $41,368 | $- | $94,877 |
| Restructuring charges | - | - | 5,862 | - | 5,862 | - | 3,283 | - | - | 3,283 |
| M&A charges | 152 | 261 | 714 | 292 | 1,419 | 91 | 1,120 | 1,577 | - | 2,788 |
| Adjusted Operating profit | $31,284 | $31,081 | $38,257 | $40,129 | $140,752 | $28,581 | $29,423 | $42,945 | $- | $100,948 |
| Adjusted Operating profit by Segment |
| Industrial Tools & Services Segment | $38,074 | $38,748 | $42,837 | $47,092 | $166,751 | $35,740 | $34,834 | $48,739 | $- | $119,312 |
| Other | 1,319 | 1,301 | 2,083 | 1,360 | 6,063 | 2,214 | 1,595 | 2,073 | - | 5,882 |
| Corporate / General | (8,109) | (8,968) | (6,663) | (8,323) | (32,062) | (9,373) | (7,006) | (7,867) | - | (24,246) |
| Adjusted operating profit | $31,284 | $31,081 | $38,257 | $40,129 | $140,752 | $28,581 | $29,423 | $42,945 | $- | $100,948 |
| Adjusted Operating profit % | | | | |
| Industrial Tools & Services Segment | 27.2% | 27.5% | 27.9% | 29.1% | 28.0% | 25.9% | 23.4% | 30.3% | - | 26.7% |
| Other | 26.1% | 27.0% | 39.4% | 23.0% | 28.8% | 34.3% | 26.1% | 31.5% | - | 30.7% |
| Adjusted Operating Profit % | 21.5% | 21.4% | 24.1% | 24.0% | 22.8% | 19.8% | 19.0% | 25.6% | - | 21.6% |
| EBITDA (2) | | | | |
| Net earnings | $21,723 | $20,901 | $22,044 | $28,080 | $92,749 | $19,131 | $16,308 | $29,798 | $- | $65,238 |
| Financing costs, net | 2,770 | 2,371 | 2,395 | 2,376 | 9,911 | 2,265 | 2,111 | 2,262 | - | 6,637 |
| Income tax expense | 6,152 | 6,798 | 6,295 | 8,734 | 27,980 | 6,426 | 5,807 | 8,895 | - | 21,127 |
| Depreciation & amortization | 3,514 | 3,471 | 3,721 | 4,968 | 15,674 | 4,448 | 4,336 | 4,349 | - | 13,133 |
| EBITDA | $34,159 | $33,541 | $34,455 | $44,158 | $146,314 | $32,270 | $28,562 | $45,304 | $- | $106,135 |
| Adjusted EBITDA (2) | | | | |
| EBITDA | $34,159 | $33,541 | $34,455 | $44,158 | $146,314 | $32,270 | $28,562 | $45,304 | $- | $106,135 |
| Restructuring charges | - | - | 5,862 | - | 5,862 | - | 3,283 | - | - | 3,283 |
| M&A charges | 152 | 261 | 714 | 292 | 1,419 | 91 | 1,120 | 1,577 | - | 2,788 |
| Adjusted EBITDA (2) | $34,311 | $33,802 | $41,031 | $44,450 | $153,595 | $32,361 | $32,965 | $46,881 | $- | $112,206 |
| Adjusted EBITDA (2) by Segment | | | | |
| Industrial Tools & Services Segment | $40,807 | $41,313 | $45,317 | $50,726 | $178,163 | $38,903 | $37,916 | $51,901 | $- | $128,719 |
| Other | 1,546 | 1,525 | 2,309 | 1,579 | 6,959 | 2,462 | 1,808 | 2,266 | - | 6,536 |
| Corporate / General | (8,042) | (9,036) | (6,595) | (7,855) | (31,527) | (9,004) | (6,759) | (7,286) | - | (23,049) |
| Adjusted EBITDA (2) | $34,311 | $33,802 | $41,031 | $44,450 | $153,595 | $32,361 | $32,965 | $46,881 | $- | $112,206 |
| Adjusted EBITDA % (2) | | | | |
| Industrial Tools & Services Segment | 29.1% | 29.4% | 29.5% | 31.4% | 29.9% | 28.2% | 25.5% | 32.2% | - | 28.8% |
| Other | 30.5% | 31.7% | 43.7% | 26.7% | 33.0% | 38.2% | 29.5% | 34.4% | - | 34.1% |
| Adjusted EBITDA % (2) | 23.6% | 23.2% | 25.9% | 26.5% | 24.9% | 22.4% | 21.3% | 28.0% | - | 24.0% |
| Notes: |
| (1) Minimal amounts of M&A Charges were recorded in cost of products sold in Q2 Fiscal 2026 and 2025 |
| (2) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. |
| Fiscal 2025 | Fiscal 2026 |
|---|
| Q1 | Q2 | Q3 | YTD | Q1 | Q2 | Q3 | YTD |
|---|
| Enerpac Tool Group Corp. |
| Supplemental Unaudited Data |
| Reconciliation of GAAP Measures to Non-GAAP Measures (Continued) |
| (Dollars in thousands) |
| Net Sales | | | | | | |
| Industrial Tools & Services Segment | $140,134 | $140,716 | $153,374 | $434,224 | $137,762 | $148,685 | $160,966 | $447,413 |
| Other | 5,062 | 4,812 | 5,287 | 15,161 | 6,446 | 6,122 | 6,587 | 19,155 |
| Enerpac Tool Group | $145,196 | $145,528 | $158,661 | $449,385 | $144,208 | $154,807 | $167,553 | $466,568 |
| Adjustment: Fx Impact on Net Sales |
| Industrial Tools & Services Segment | $2,532 | $6,057 | $3,746 | $12,336 | $- | $- | $- | $- |
| Other | - | - | - | - | - | - | - | - |
| Enerpac Tool Group | $2,532 | $6,057 | $3,746 | $12,336 | $- | $- | $- | $- |
| Adjustment: Impact from Divestitures or Acquisitions on Net Sales |
| Industrial Tools & Services Segment | - | - | - | - | - | - | - | - |
| Other | - | - | - | - | - | - | - | - |
| Enerpac Tool Group | $- | $- | $- | $- | $- | $- | $- | $- |
| Organic Sales by Segment (3) | | | | |
| Industrial Tools & Services Segment | $142,666 | $146,773 | $157,120 | $446,560 | $137,762 | $148,685 | $160,966 | $447,413 |
| Other | 5,062 | 4,812 | 5,287 | 15,161 | 6,446 | 6,122 | 6,587 | 19,155 |
| Enerpac Tool Group | $147,728 | $151,585 | $162,407 | $461,721 | $144,208 | $154,807 | $167,553 | $466,568 |
| Organic Sales Growth (Decline) % (3) | | | | |
| Industrial Tools & Services Segment | | | (3%) | 1% | 2% | 0% |
| Other | | | 27% | 27% | 25% | 26% |
| Enerpac Tool Group | | | (2%) | 2% | 3% | 1% |
| Industrial Tools & Services Segment Net Sales by Product Line |
| Industrial Tools & Services Product | $106,087 | $113,880 | $124,308 | $344,274 | $112,111 | $125,313 | $133,531 | $370,956 |
| Industrial Tools & Services Service | 34,047 | 26,836 | 29,066 | 89,950 | 25,651 | 23,372 | 27,435 | 76,457 |
| Industrial Tools & Services Segment | $140,134 | $140,716 | $153,374 | $434,224 | $137,762 | $148,685 | $160,966 | $447,413 |
| Adjustment: Fx Impact on Net Sales |
| Industrial Tools & Services Product | $1,760 | $4,788 | $2,878 | $9,427 | $- | $- | $- | $- |
| Industrial Tools & Services Service | 772 | 1,269 | 868 | 2,909 | - | - | - | - |
| Industrial Tools & Services Segment | $2,532 | $6,057 | $3,746 | $12,336 | $- | $- | $- | $- |
| Adjustment: Impact from Divestitures or Acquisitions on Net Sales |
| Industrial Tools & Services Product | - | - | - | - | - | - | - | - |
| Industrial Tools & Services Service | - | - | - | - | - | - | - | - |
| Industrial Tools & Services Segment | $- | $- | $- | $- | $- | $- | $- | $- |
| Industrial Tools & Services Segment Organic Sales by Product Line (3) |
| Industrial Tools & Services Product | $107,847 | $118,668 | $127,186 | $353,701 | $112,111 | $125,313 | $133,531 | $370,956 |
| Industrial Tools & Services Service | 34,819 | 28,105 | 29,934 | 92,859 | 25,651 | 23,372 | 27,435 | 76,457 |
| Industrial Tools & Services Segment | $142,666 | $146,773 | $157,120 | $446,560 | $137,762 | $148,685 | $160,966 | $447,413 |
| Organic Sales Growth (Decline) % (3) | | | | |
| Industrial Tools & Services Product | | | 4% | 6% | 5% | 5% |
| Industrial Tools & Services Service | | | (26%) | (17%) | (8%) | (18%) |
| Industrial Tools & Services Segment | | | (3%) | 1% | 2% | 0% |
| Notes continued: |
| (3) Organic Sales is defined as sales excluding the impact to foreign currency changes and the impact from recent acquisitions and divestitures to net sales. |
| Fiscal 2025 | Fiscal 2026 |
|---|
| Q1 | Q2 | Q3 | Q4 | TOTAL | Q1 | Q2 | Q3 | Q4 | TOTAL |
|---|
| Enerpac Tool Group Corp. |
| Supplemental Unaudited Data |
| Reconciliation of GAAP Measures to Non-GAAP Measures (Continued) |
| (In thousands, except per share amounts) |
| Adjusted Earnings (4) | | | | | | | | | | |
| Net Earnings | $21,723 | $20,901 | $22,044 | $28,080 | $92,749 | $19,131 | $16,308 | $29,798 | $- | $65,238 |
| Restructuring charges | - | - | 5,862 | - | 5,862 | - | 3,283 | - | - | 3,283 |
| M&A charges | 152 | 261 | 714 | 292 | 1,419 | 91 | 1,120 | 1,577 | - | 2,788 |
| Net tax effect of reconciling items above | (4) | 1 | (910) | (492) | (1,406) | (20) | (365) | (373) | - | (759) |
| Adjusted Net Earnings | $21,871 | $21,163 | $27,710 | $27,880 | $98,624 | $19,202 | $20,346 | $31,002 | $- | $70,550 |
| Adjusted Diluted Earnings per share (4) | | | | | | | | | | |
| Diluted Earnings per share | $0.40 | $0.38 | $0.41 | $0.52 | $1.70 | $0.36 | $0.31 | $0.58 | $- | $1.24 |
| Restructuring charges, net of tax effect | - | - | 0.09 | (0.01) | 0.09 | - | 0.06 | 0.00 | - | 0.05 |
| M&A charges, net of tax effect | 0.00 | 0.00 | 0.01 | 0.00 | 0.02 | 0.00 | 0.02 | 0.03 | - | 0.05 |
| Adjusted Diluted Earnings per share | $0.40 | $0.39 | $0.51 | $0.52 | $1.81 | $0.36 | $0.39 | $0.60 | $- | $1.35 |
| Notes continued: |
| (4) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of Enerpac Tool Group. |
| For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding. |
| Fiscal 2026 |
|---|
| Low | High |
|---|
| Enerpac Tool Group Corp. | | |
| Supplemental Unaudited Data | | |
| Reconciliation of GAAP To Non-GAAP Guidance | | |
| (In millions) | | |
| Reconciliation of GAAP Operating Profit | | |
| To Adjusted EBITDA (5) | | |
| GAAP Operating profit | $132 | $139 |
| Restructuring charges | 3 | 3 |
| Other expense, net | (2) | (2) |
| Depreciation & amortization | 18 | 16 |
| Adjusted EBITDA | $151 | $156 |
| Reconciliation of GAAP Cash Flow From Operations to Free Cash Flow | |
| Cash provided by operating activities | $115 | $120 |
| Capital expenditures | (15) | (10) |
| Free Cash Flow | $100 | $110 |
| Notes continued: | | |
| (5) Management does not provide guidance on certain GAAP financial measures as we are unable to predict and estimate with certainty items such as potential impairments, refinancing costs, business divestiture gains/losses, discrete tax adjustments, or other items impacting GAAP financial metrics. As a result, we have included only those items about which we are aware and are reasonably likely to occur during the guidance period covered. |
Contact: Christian Audi Sr. Director, Investor Relations +1 914 771 1770