Aebi Schmidt Group building momentum after merging with The Shyft Group; Strong order backlog, additional synergy upside and commitment to delever
Aebi Schmidt Group (NASDAQ: AEBI) reported Q2 2025 results and provided updates on its recent merger with The Shyft Group, completed on July 1, 2025. The merger created a global specialty vehicle leader with a combined order backlog of $1.1 billion as of June 30, 2025, up 6.2% from December 2024. The company expects to deliver synergies of at least $25-30 million with additional upside potential.
Q2 2025 standalone results showed Aebi Schmidt with sales of $277.7 million (up 4.2% YoY) and Shyft with sales of $176.0 million (down 8.7% YoY). The combined company introduced its 2025 outlook with expected sales of $1.85-2.0 billion and adjusted EBITDA of $145-165 million. The company also announced its first quarterly dividend of $0.025 per share and aims to reduce its leverage ratio below 2.0x by year-end 2026.
Aebi Schmidt Group (NASDAQ: AEBI) ha pubblicato i risultati del secondo trimestre 2025 e ha fornito aggiornamenti sulla fusione con The Shyft Group, completata il 1° luglio 2025. La fusione ha creato un leader globale nei veicoli speciali con un portafoglio ordini di 1,1 miliardi di dollari al 30 giugno 2025, in aumento del 6,2% rispetto a dicembre 2024. La società prevede di realizzare sinergie per almeno 25-30 milioni di dollari con ulteriore potenziale di crescita.
I risultati standalone del Q2 2025 hanno mostrato per Aebi Schmidt vendite per 277,7 milioni di dollari (in crescita del 4,2% su base annua) e per Shyft vendite per 176,0 milioni di dollari (in calo dell'8,7% su base annua). La società combinata ha presentato le prospettive per il 2025 con vendite attese tra 1,85 e 2,0 miliardi di dollari ed EBITDA rettificato per 145-165 milioni di dollari. È stato inoltre annunciato il primo dividendo trimestrale di $0,025 per azione e l'obiettivo di ridurre il rapporto di leva sotto 2,0x entro la fine del 2026.
Aebi Schmidt Group (NASDAQ: AEBI) informó los resultados del segundo trimestre de 2025 y dio novedades sobre su fusión con The Shyft Group, completada el 1 de julio de 2025. La fusión creó un líder mundial en vehículos especiales con una cartera de pedidos de 1.100 millones de dólares al 30 de junio de 2025, un aumento del 6,2% respecto a diciembre de 2024. La compañía espera generar sinergias de al menos $25-30 millones con potencial adicional al alza.
Los resultados por separado del 2T 2025 mostraron que Aebi Schmidt registró ventas por $277.7 millones (un 4,2% más interanual) y Shyft ventas por $176.0 millones (un 8,7% menos interanual). La compañía combinada presentó su previsión para 2025 con ventas esperadas de $1.85-2.0 mil millones y EBITDA ajustado de $145-165 millones. También anunció su primer dividendo trimestral de $0.025 por acción y se propone reducir su ratio de apalancamiento por debajo de 2,0x para finales de 2026.
Aebi Schmidt Group (NASDAQ: AEBI)가 2025� 2분기 실적� 발표하고 2025� 7� 1� 완료� The Shyft Group과의 합병 관� 업데이트� 제공했습니다. � 합병으로 2025� 6� 30� 기준 주문 잔고 11� 달러($1.1 billion)� 보유� 글로벌 특장�(특수 차량) 선도 기업� 탄생했으�, 이는 2024� 12� 대� 6.2% 증가� 수치입니�. 회사� 최소 $25-30 million� 시너지 효과� 기대하며 추가 상승 여지가 있다� 밝혔습니�.
2025� 2분기 개별 실적은 Aebi Schmidt가 매출 $277.7 million(전년 동기 대� 4.2% 증가), Shyft가 매출 $176.0 million(전년 동기 대� 8.7% 감소)� 기록했습니다. 합병 � 회사� 2025� 매출� $1.85-2.0 billion, 조정 EBITDA� $145-165 million으로 제시했습니다. 또한 주당 $0.025� � 분기 배당� 발표했으� 2026� 말까지 레버리지 비율� 2.0x 미만으로 낮추� 것을 목표� 하고 있습니다.
Aebi Schmidt Group (NASDAQ: AEBI) a publié ses résultats du deuxième trimestre 2025 et a fait le point sur sa fusion avec The Shyft Group, finalisée le 1er juillet 2025. La fusion a créé un leader mondial des véhicules spécialisés avec un carnet de commandes de 1,1 milliard de dollars au 30 juin 2025, en hausse de 6,2% par rapport à décembre 2024. La société s'attend à réaliser des synergies d'au moins 25�30 millions de dollars avec un potentiel supplémentaire à la hausse.
Les résultats isolés du T2 2025 montrent Aebi Schmidt avec des ventes de 277,7 millions de dollars (en hausse de 4,2% en glissement annuel) et Shyft avec des ventes de 176,0 millions de dollars (en baisse de 8,7% en glissement annuel). La société combinée a présenté ses perspectives 2025 avec des ventes attendues entre 1,85 et 2,0 milliards de dollars et un EBITDA ajusté de 145�165 millions de dollars. Elle a également annoncé son premier dividende trimestriel de 0,025 $ par action et vise à ramener son ratio d'endettement sous 2,0x d'ici la fin 2026.
Aebi Schmidt Group (NASDAQ: AEBI) hat die Ergebnisse für das zweite Quartal 2025 veröffentlicht und ein Update zur am 1. Juli 2025 abgeschlossenen Fusion mit The Shyft Group gegeben. Durch die Fusion entstand ein globaler Marktführer für Spezialfahrzeuge mit einem kombinierten Auftragsbestand von 1,1 Milliarden US-Dollar zum 30. Juni 2025, ein Anstieg von 6,2% gegenüber Dezember 2024. Das Unternehmen erwartet Synergien von mindestens 25�30 Millionen US-Dollar mit zusätzlichem Aufwärtspotenzial.
Die separaten Ergebnisse für Q2 2025 zeigten für Aebi Schmidt einen Umsatz von 277,7 Millionen US-Dollar (plus 4,2% im Jahresvergleich) und für Shyft einen Umsatz von 176,0 Millionen US-Dollar (minus 8,7% im Jahresvergleich). Das kombinierte Unternehmen gab seinen Ausblick für 2025 mit erwarteten Umsätzen von 1,85�2,0 Milliarden US-Dollar und einem bereinigten EBITDA von 145�165 Millionen US-Dollar bekannt. Zudem wurde die erste Quartalsdividende von $0,025 je Aktie angekündigt; das Ziel ist, die Verschuldungsquote bis Ende 2026 unter 2,0x zu senken.
- Expected synergies of at least $25-30 million from merger integration
- Strong combined order backlog of $1.1 billion, up 6.2% from December 2024
- Europe/Rest of World backlog increased 32.4% with landmark deals in Netherlands and China
- Introduction of quarterly dividend of $0.025 per share
- Ladog acquisition showing 62% year-over-year order intake increase
- Resilient 'local for local' production strategy protecting against trade tariffs
- Combined net loss of $7.3 million in H1 2025, down from $14.4 million profit in H1 2024
- Shyft Q2 sales decreased 8.7% YoY due to weakness in walk-in-vans segment
- High net debt of $446 million (excluding $59 million in shareholder loans)
- Q2 2025 profitability impacted by one-time warranty and R&D expenses
- Combined H1 2025 sales decreased 0.9% YoY to $907.5 million
Insights
Aebi Schmidt's merger with Shyft creates specialty vehicle leader with $1.1B backlog and promising $25-30M in synergies despite mixed quarterly results.
The recently completed merger between Aebi Schmidt and The Shyft Group creates a global specialty vehicle powerhouse with significantly enhanced scale and geographic diversification. The combined entity now holds a robust $1.1 billion order backlog (up 6.2% since year-end), providing strong revenue visibility through 2025. Management has confirmed synergy targets of $25-30 million with additional upside potential, particularly from integrating Royal and Monroe service body production.
Analyzing the standalone Q2 results reveals mixed performance. Aebi Schmidt posted $277.7 million in revenue (up 4.2% YoY) but reported a net loss of $2.3 million with Adjusted EBITDA of $21.3 million (7.7% margin). The profitability decline was attributed to one-time warranty and R&D expenses. Meanwhile, Shyft reported $176 million in revenue (down 8.7% YoY) with a net loss of $5.6 million, though its Adjusted EBITDA improved to $13.2 million (7.5% margin) through effective cost containment.
The combined entity's balance sheet shows $446 million in net debt (excluding $59 million in subordinated shareholder loans) against equity exceeding $700 million. Management has prioritized deleveraging, targeting a leverage ratio below 2.0x by end-2026 while maintaining flexibility for tuck-in acquisitions. The initiation of a $0.025 quarterly dividend signals confidence in sustainable free cash flow generation.
The 2025 financial outlook projects sales of $1.85-2.0 billion and Adjusted EBITDA of $145-165 million. This guidance appears conservative given the strong backlog and expected second-half ramp-up, potentially setting the stage for upside surprises if integration proceeds smoothly and market conditions remain stable.
Their "local for local" production strategy creates resilience against trade tariffs, while recent tuck-in acquisitions demonstrate the management team's commitment to strategic growth. The strong backlog growth in Europe/Rest of World (+32.4%) partially offsets the flatter performance in North America (+0.6%), highlighting the benefits of the combined company's geographic diversification.
- Successful completion of merger of Aebi Schmidt and Shyft on July 1, 2025 created global specialty vehicle leader with size and scale to drive significant growth opportunities; combined Company includes two reporting segments,
North America andEurope / Rest of World. Resilient to trade tariffs with dedicated "local for local" production strategy - Merger integration progressing very well, confirming delivery of synergies of at least
to$25 , with additional significant upside identified$30 million - Strong order backlog of
as of June 30, 2025, securing expected ramp-up in second half of year; solid$1.1 billion North America customer quoting activity with parcel and commercial truck fleet customers; strong sales momentum inEurope and Rest of World with significant airport and municipal deal wins - Targeting substantial deleveraging until year-end 2026, to maintain flexibility for opportunistic tuck-in acquisitions; commitment to competitive quarterly dividend
鴡,ɾٳԻ, Aug. 14, 2025 /PRNewswire/ -- Aebi Schmidt Group (NASDAQ:AEBI) ("Aebi Schmidt" or the "Company"), a world-class specialty vehicles leader,reported operating results for the second quarter ended June 30, 2025.
"The recent merger with TheShyft Group, which closed just 45 days ago, marks an exciting new chapter as we bring together the strengths of both legacy companies," said Barend Fruithof, Aebi Schmidt Group Chief Executive Officer. "Our teams are intensely focused and hit the ground running post-close. We established a dedicated integration team and governance model to identify and execute opportunities, build an optimized structure, and unlock synergies throughout the combined business."
M&A Transaction Update
- On July 1, 2025, the Company completed the merger with The Shyft Group ("Shyft"), which immediately bolstered Aebi Schmidt's market leading businesses and world class operations
- Confirming delivery of at least
to$25 of synergies; synergy upside includes additional cost savings and savings related to integration of Royal and Monroe service bodyproduction$30 million - Successfully executed tuck-in acquisitions made by Aebi Schmidt in municipal, Ladog (November 2024), and by Shyft in police upfit, Lightning Wireless Solutions (June 2025); Ladog delivers strong first half 2025 growth, with
62% year-over-year order intake increase
Basis of Financial Results
- Second Quarter 2025 Financial Results for Aebi Schmidt and Shyft are presented on a standalone basis and reflect results prior to the merger closed on July 1, 2025
- Combined First Half 2025 Financial Results include results for Aebi Schmidt and Shyft on a combined basis inclusive of the periods prior to the merger on July 1, 2025; historical information presented on a combined basis does not reflect pro-forma adjustments or adjustments for cost related to integration activities, cost savings or synergies that have or may be achieved if the merger closed on January 1, 2025
- The Combined 2025 Financial Outlook is presented on a pro-forma basis as if the merger closed on January 1, 2025
Aebi Schmidt Second Quarter 2025 Financial Results
For the second quarter of 2025 compared to the second quarter of 2024:
- Sales of
, an increase of$277.7 million , or$11.2 million 4.2% , from$266.5 million - Net loss of
, a decrease of$2.3 million from net income of$10.5 million $8.2 million - Adjusted EBITDA1 of
, or a$21.3 million 7.7% margin, a decrease of , from$4.6 million , or a$25.9 million 9.7% margin - Order Backlog of
as of June 30, 2025, up$745.4 million , or$53.2 million 7.7% , compared to as of December 31, 2024$692.2 million - Profitability in second quarter of 2025 was impacted by one-time warranty and R&D expenses; exceptionally strong prior year quarter was supported by high-margin sales of pre-produced machines
Shyft Second Quarter 2025 Financial Results
For the second quarter of 2025 compared to the second quarter of 2024:
- Sales of
, a decrease of$176.0 million , or$16.8 million 8.7% , from$192.8 million - Net loss of
, a decrease of$5.6 million from a net income of$7.8 million $2.2 million - Adjusted EBITDA1 of
, or a$13.2 million 7.5% margin, an increase of , from$2.7 million , or a$10.5 million 5.4% margin - Order Backlog of
as of June 30, 2025, up$322.5 million , or$9.3 million 3.0% , compared to as of December 31, 2024$313.2 million - Sales at lower end of expectations, primarily due to weakness in walk-in-vans; profitability improvement driven by strong cost containment prior to merger
Combined First Half 2025 Financial Results
For the first half of 2025 compared to the first half of 2024:
- Sales of
, a decrease of$907.5 million , or$8.5 million 0.9% , from$916.0 million Europe and Rest of World up2.5% with continued strong momentum with airport customers, while agriculture business is laggingNorth America down2.0% , reflecting weakness in walk-in-vans in second quarter
- Net loss of
, a decrease of$7.3 million from net income of$21.7 million $14.4 million - Adjusted EBITDA1 of
, or a$65.7 million 7.2% margin, a decrease of , from$1.4 million , or a$67.1 million 7.3% margin- Slightly below prior year, due to slightly lower sales and one-time impacts
- Adjusted EBITDA contribution of
from legacy Aebi Schmidt and$42.5 million from legacy Shyft Group, or$23.2 million from$58.2 million North America and from$7.5 million Europe and Rest of World
- Order Backlog of
as of June 30, 2025, up$1.1 billion , or$62.5 million 6.2% , compared to as of December 31, 2024$1.0 billion Europe and Rest of World backlog up32.4% with landmark deals inthe Netherlands for municipal products and inChina for airport productsNorth America backlog up0.6% with significant deals forMinneapolis airport and the Kansas City Department of Transportation
Marco Portmann, Aebi Schmidt Group Chief Financial Officer, commented, "Our combined first half results provide a strong foundation for future growth and improved profitability. We are encouraged by the continued engagement and positive sentiment from our customers. Our order backlog of
[1] See Non-GAAP Measures for additional information regarding non-GAAP financial metric |
Capital Allocation Strategy and Quarterly Dividend Announcement
The combined Company's net debt as of June 30, 2025 was
Aebi Schmidt's Board of Directors has declared the Company's first quarterly cash dividend of
"By the end of the year, we expect to significantly reduce net working capital, drive free cash flow generation, and improve cash conversion ratio. We are targeting to substantially delever over the medium term with a leverage ratio less than 2.0x, while maintaining flexibility for tuck-in acquisitions," said Portmann. "We are also committed to a competitive quarterly dividend and to return capital to our shareholders over the long-term."
[2] For reference, please see Item 8.01 on Aebi Schmidt's current report filed on Form 8-K on July 1, 2025 available here: |
Combined 2025 Financial Outlook
- Combined Company guidance assumes merger closed on January 1, 2025
- Annual Report on Form 10-K filing for Aebi Schmidt is expected to be released in the first quarter of 2026; Form 10-K will include legacy Aebi Schmidt results for the first half of 2025 and combined Aebi Schmidt and Shyft results for the second half of 2025
Portmann commented, "Despite a dynamic environment, we see good order momentum in
The Company is introducing its full-year 2025 outlook, which includes combined pro-forma results of Aebi Schmidt and Shyft. Notwithstanding further changes in the operating environment, our outlook is as follows:
- Sales of
to$1.85 ; reflects a dynamic operating environment for our customers$2.0 billion - Adjusted EBITDA of
to$145 ; does not include non-cash executive compensation adjustment$165 million
Fruithof concluded, "We are extremely excited about the potential of the combined Company to drive significant sales and EBITDA growth. Our merger integration activities are already yielding immediate results, positioning us well to meet our customers' evolving needs. With a resilient business model and a high performing, aligned organization, we are confident in our ability to create long-term value for shareholders."
Conference Call and Webcast Information
The Company will host its second quarter 2025 earnings conference call on Thursday, August 14, 2025, at 8:30 A.M. Eastern Time. Barend Fruithof, Group Chief Executive Officer, and Marco Portmann, Group Chief Financial Officer, will lead the call.
Participants can access the conference call webcast at the following link:
Participants can register and receive an individualized pin to dial into the conference call telephonically at the following link:
Conference call materials to accompany the webcast and conference call can be accessed at the following link:
About Aebi Schmidt Group
Aebi Schmidt Group is a world-class specialty vehicles leader, positioned to accelerate growth and drive exceptional value. The Group with its headquarters inSwitzerlandand listed on the Nasdaq has generated proforma sales of
Further information
(pictures, logos)
Investor Contact
[email protected]
Forward-Looking Statements
This release contains information, including our sales and earnings guidance, all other information provided with respect to our outlook for 2025 and future periods, and other statements concerning our business, strategic position, financial projections, financial strength, future plans, objectives, and the performance of our products and operations that may constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We intend the forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in those sections. Generally, we have identified such forward-looking statements by using words such as "believe," "expect," "intend," "potential," "future," "may," "will," "should," and similar expressions or by using future dates in connection with any discussion of, among other things, the construction or operation of new or existing facilities, operating performance, trends, events or developments that we expect or anticipate will occur in the future, statements relating to volume changes, share of sales and earnings per share changes, anticipated cost savings, potential capital and operational cash improvements, changes in supply and demand conditions and prices for our products, trade duties and other aspects of trade policy, statements regarding our future strategies, products and innovations, and statements expressing general views about future operating results. However, the absence of these words or similar expressions does not mean that a statement is not forward-looking. Forward-looking statements are not historical facts, but instead represent only Aebi Schmidt's beliefs regarding future events, many of which, by their nature, are inherently uncertain and outside of Aebi Schmidt's control. It is possible that Aebi Schmidt's actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Management believes that these forward-looking statements are reasonable as of the time made. However, caution should be taken not to place undue reliance on any such forward-looking statements because such statements speak only as of the date when made. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from Aebi Schmidt's historical experience and our present expectations or projections. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from Aebi Schmidt's historical experience and our present expectations or projections. More information about factors that potentially could affect our financial results is included in our filings with the SEC, which are available at or our website. All forward-looking statements in this release are qualified by this paragraph. Investors should not place undue reliance on forward-looking statements as a prediction of actual results. We undertake no obligation to publicly update or revise any forward-looking statements in this release, whether as a result of new information, future events, or otherwise.
Non-GAAP Financial Measures
To supplement its reporting of financial measures determined in accordance with generally accepted accounting principles in
To aid investors and analysts with year-over-year comparability for the combined business of Aebi Schmidt and Shyft, the Company has also presented certain of these non-GAAP financial measures on a "Combined " basis. Combined non-GAAP financial measures include results for both Aebi Schmidt and Shyft on a combined basis inclusive of periods prior to the merger. Information presented on a combined basis does not reflect pro-forma adjustments or other adjustments for costs related to integration activities, cost savings or synergies that have been or may be achieved if the business combination occurred on January 1, 2025.
The non-GAAP financial measures described above are in addition to, and not meant to be considered superior to, or a substitute for, Aebi Schmidt's financial statements prepared in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect all of the amounts associated with the Company's results of operations as determined in accordance with GAAP. Also, other companies might calculate these measures differently. Investors are encouraged to review the reconciliations of the non-GAAP financial measures to their most directly comparable GAAP measures included in this press release and the accompanying tables. In addition, the non-GAAP financial measures included in this earnings announcement reflect management's judgment of particular items, and may be different from, and therefore may not be comparable to, similarly titled measures reported by other companies.
The Company does not provide reconciliations of forward-looking non-GAAP financial measures, such as adjusted EBITDA, to the most comparable GAAP financial measures on a forward-looking basis because the Company is unable to provide a meaningful or accurate calculation or estimation of reconciling items, and the information is not available without unreasonable effort. The Company is unable to address the probable significance of the unavailable information.
Aebi Schmidt Group and Shyft Group Combined Financial Summary (Non-GAAP) (in thousands) (Unaudited) | |||
Aebi Schmidt Group | Shyft Group | Combined | |
2Q 2025 | 2Q 2025 | 2Q 2025 | |
Net loss | |||
Add (subtract): | |||
Interest expense | 9,303 | 2,850 | 12,153 |
Depreciation & amortization | 6,426 | 5,352 | 11,778 |
Income tax benefit | (890) | (1,285) | (2,175) |
Restructuring and other related charges | 393 | 5,316 | 5,709 |
Transaction related expenses and adjustments | 6,521 | 6,526 | 13,047 |
Foreign exchange losses on external debt | 2,600 | - | 2,600 |
Pension related income, net | (1,025) | - | (1,025) |
Other | 287 | - | 287 |
Adjusted EBITDA |
Note: For historical comparisons to Shyft Group results, adjustments reflected in the table above do not include non-cash stock-based compensation expense. |
Aebi Schmidt Group and Shyft Group Combined Financial Summary (Non-GAAP) (in thousands) (Unaudited) | |||
Aebi Schmidt Group | Shyft Group | Combined | |
2Q 2024 | 2Q 2024 | 2Q 2024 | |
Net income | |||
Add (subtract): | |||
Interest expense | 8,465 | 1,753 | 10,218 |
Depreciation & amortization | 6,460 | 4,775 | 11,235 |
Income tax (benefit) expense | 3,131 | (109) | 3,022 |
Restructuring and other related charges | - | 1,146 | 1,146 |
Transaction related expenses and adjustments | - | 399 | 399 |
Foreign exchange losses on external debt | 141 | - | 141 |
Pension related income, net | (628) | - | (628) |
Other | 174 | 334 | 508 |
Adjusted EBITDA |
Note: For historical comparisons to Shyft Group results, adjustments reflected in the table above do not include non-cash stock-based compensation expense. |
Aebi Schmidt Group and Shyft Group Combined Financial Summary (Non-GAAP) (in thousands) (Unaudited) | |||
Aebi Schmidt Group | Shyft Group | Combined | |
1H 2025 | 1H 2025 | 1H 2025 | |
Net loss | ( | ( | ( |
Add (subtract): | |||
Interest expense | 15,806 | 5,511 | 21,317 |
Depreciation & amortization | 13,051 | 10,854 | 23,905 |
Income tax benefit | (103) | (631) | (734) |
Restructuring and other related charges | 767 | 5,672 | 6,439 |
Transaction related expenses and adjustments | 11,576 | 8,757 | 20,333 |
Foreign exchange losses on external debt | 3,582 | - | 3,582 |
Pension related income, net | (1,954) | - | (1,954) |
Other | 105 | - | 105 |
Adjusted EBITDA |
Note: For historical comparisons to Shyft Group results, adjustments reflected in the table above do not include non-cash stock-based compensation expense. |
Aebi Schmidt Group and Shyft Group Combined Financial Summary (Non-GAAP) (in thousands) (Unaudited) | |||
Aebi Schmidt Group | Shyft Group | Combined | |
1H 2024 | 1H 2024 | 1H 2024 | |
Net income (loss) | ( | ||
Add (subtract): | |||
Interest expense | 17,577 | 3,806 | 21,383 |
Depreciation & amortization | 12,827 | 9,210 | 22,037 |
Income tax expense | 7,102 | 674 | 7,776 |
Restructuring and other related charges | - | 1,198 | 1,198 |
Transaction related expenses and adjustments | - | 399 | 399 |
Foreign exchange losses on external debt | (2,154) | - | (2,154) |
Pension related income, net | (1,256) | - | (1,256) |
Other | 1,036 | 2,294 | 3,330 |
Adjusted EBITDA |
Note: For historical comparisons to Shyft Group results, adjustments reflected in the table above do not include non-cash stock-based compensation expense. |
Aebi Schmidt Group and Shyft Group Combined Financial Summary (Non-GAAP) (in thousands) (Unaudited) | |||
As of June 30, 2025 | Aebi Schmidt Group | Shyft Group | Combined |
Current portion of long-term debt | 26,973 | 337 | 27,310 |
Long-term debt, less current portion | 440,982 | 120,343 | 561,325 |
Total debt | |||
Subtract: | |||
Cash and cash equivalents | 63,579 | 19,905 | 83,484 |
Subordinated shareholder loans | 58,845 | - | 58,845 |
Net debt |
Note: Net debt is defined as per terms of the Credit Facility Agreement entered in connection with the merger closing on July 1, 2025 |
Aebi Schmidt Group and Shyft Group | |||
As of December 31, 2024 | Aebi Schmidt Group | Shyft Group | Combined |
Current portion of long-term debt | 23,259 | 235 | 23,494 |
Long-term debt, less current portion | 376,594 | 95,223 | 471,817 |
Total debt | |||
Subtract: | |||
Cash and cash equivalents | 65,173 | 15,780 | 80,953 |
Subordinated shareholder loans | 51,982 | - | 51,982 |
Net debt |
Note: Net debt is defined as per terms of the Credit Facility Agreement entered in connection with the merger closing on July 1, 2025 |
View original content to download multimedia:
SOURCE Aebi Schmidt Group