Ecovyst Reports Second Quarter 2025 Results
Ecovyst (NYSE:ECVT) reported Q2 2025 results with sales of $200.1 million, up from $182.8 million in Q2 2024. Net income decreased to $6.0 million ($0.05 per share) from $8.3 million year-over-year. Adjusted EBITDA was $55.7 million with a 24.4% margin.
Key developments include the $35.0 million acquisition of Waggaman sulfuric acid assets and $21.9 million in share repurchases. The company maintained its midpoint guidance while tightening the full-year 2025 Adjusted EBITDA range to $242-254 million and increasing sales guidance to $795-835 million.
Ecoservices segment saw increased sales at $176.0 million, while Advanced Materials & Catalysts experienced lower sales due to timing of catalyst orders. The company maintains a strong liquidity position of $152.5 million with a net debt leverage ratio of 3.5x.
Ecovyst (NYSE:ECVT) ha riportato i risultati del secondo trimestre 2025 con vendite pari a 200,1 milioni di dollari, in aumento rispetto ai 182,8 milioni di dollari del secondo trimestre 2024. L'utile netto è diminuito a 6,0 milioni di dollari (0,05 dollari per azione) rispetto a 8,3 milioni di dollari dell'anno precedente. L'EBITDA rettificato è stato di 55,7 milioni di dollari con un margine del 24,4%.
Tra gli sviluppi principali, si segnala l'acquisizione da 35,0 milioni di dollari degli asset di acido solforico di Waggaman e 21,9 milioni di dollari in riacquisti di azioni. L'azienda ha mantenuto la guida al punto medio, restringendo l'intervallo dell'EBITDA rettificato per l'intero anno 2025 a 242-254 milioni di dollari e aumentando la previsione delle vendite a 795-835 milioni di dollari.
Il segmento Ecoservices ha registrato un aumento delle vendite a 176,0 milioni di dollari, mentre il settore Advanced Materials & Catalysts ha subito una diminuzione delle vendite a causa del timing degli ordini di catalizzatori. L'azienda mantiene una solida posizione di liquidità di 152,5 milioni di dollari con un rapporto di leva finanziaria netta di 3,5x.
Ecovyst (NYSE:ECVT) informó resultados del segundo trimestre de 2025 con ventas de 200,1 millones de dólares, frente a 182,8 millones en el segundo trimestre de 2024. El ingreso neto disminuyó a 6,0 millones de dólares (0,05 dólares por acción) desde 8,3 millones año tras año. El EBITDA ajustado fue de 55,7 millones de dólares con un margen del 24,4%.
Entre los desarrollos clave se incluye la adquisición de activos de ácido sulfúrico de Waggaman por 35,0 millones de dólares y 21,9 millones en recompras de acciones. La compañía mantuvo su guía en el punto medio, ajustando el rango de EBITDA ajustado para todo el año 2025 a 242-254 millones de dólares y aumentando la previsión de ventas a 795-835 millones de dólares.
El segmento Ecoservices vio un aumento en ventas a 176,0 millones de dólares, mientras que Advanced Materials & Catalysts experimentó menores ventas debido al momento de los pedidos de catalizadores. La empresa mantiene una sólida posición de liquidez de 152,5 millones de dólares con una ratio de apalancamiento de deuda neta de 3,5x.
Ecovyst (NYSE:ECVT)� 2025� 2분기 실적� 보고하며 매출액이 2� 100� 달러� 2024� 2분기 1� 8,280� 달러에서 증가했다� 밝혔습니�. 순이익은 전년 대� 600� 달러(주당 0.05달러)� 감소했습니다. 조정 EBITDA� 5,570� 달러� 24.4% 마진� 기록했습니다.
주요 발전 사항으로� 3,500� 달러 규모� Waggaman 황산 자산 인수왶 2,190� 달러� 자사� 매입� 포함됩니�. 회사� 연간 2025� 조정 EBITDA 범위� 2� 4,200만~2� 5,400� 달러� 조정하면� 매출 가이던스를 7� 9,500만~8� 3,500� 달러� 상향 조정� 중간 목표치를 유지했습니다.
Ecoservices 부문은 매출� 1� 7,600� 달러� 증가했으�, Advanced Materials & Catalysts 부문은 촉매 주문 시기 영향으로 매출� 감소했습니다. 회사� 1� 5,250� 달러� 강력� 유동� 포지션을 유지하며 순부� 레버리지 비율은 3.5배입니다.
Ecovyst (NYSE:ECVT) a annoncé ses résultats du deuxième trimestre 2025 avec un chiffre d'affaires de 200,1 millions de dollars, en hausse par rapport à 182,8 millions de dollars au deuxième trimestre 2024. Le bénéfice net a diminué à 6,0 millions de dollars (0,05 dollar par action) contre 8,3 millions d'une année sur l'autre. L'EBITDA ajusté s'est élevé à 55,7 millions de dollars avec une marge de 24,4 %.
Les développements clés incluent l'acquisition pour 35,0 millions de dollars des actifs d'acide sulfurique de Waggaman et 21,9 millions de dollars en rachats d'actions. La société a maintenu sa prévision médiane tout en resserrant la fourchette d'EBITDA ajusté pour l'année complète 2025 à 242-254 millions de dollars et en augmentant ses prévisions de ventes à 795-835 millions de dollars.
Le segment Ecoservices a vu ses ventes augmenter à 176,0 millions de dollars, tandis que Advanced Materials & Catalysts a connu une baisse des ventes due au calendrier des commandes de catalyseurs. L'entreprise maintient une solide position de liquidité de 152,5 millions de dollars avec un ratio d'endettement net de 3,5x.
Ecovyst (NYSE:ECVT) meldete die Ergebnisse für das zweite Quartal 2025 mit einem Umsatz von 200,1 Millionen US-Dollar, gegenüber 182,8 Millionen US-Dollar im zweiten Quartal 2024. Der Nettogewinn sank auf 6,0 Millionen US-Dollar (0,05 US-Dollar pro Aktie) von 8,3 Millionen US-Dollar im Vorjahresvergleich. Das bereinigte EBITDA betrug 55,7 Millionen US-Dollar bei einer Marge von 24,4 %.
Wichtige Entwicklungen umfassen den 35,0 Millionen US-Dollar Erwerb der Waggaman-Schwefelsäureanlagen und 21,9 Millionen US-Dollar an Aktienrückkäufen. Das Unternehmen hielt seine Guidance in der Mitte bei, straffte jedoch die bereinigte EBITDA-Spanne für das Gesamtjahr 2025 auf 242-254 Millionen US-Dollar und erhöhte die Umsatzprognose auf 795-835 Millionen US-Dollar.
Das Ecoservices-Segment verzeichnete einen Umsatzanstieg auf 176,0 Millionen US-Dollar, während Advanced Materials & Catalysts aufgrund des Zeitpunktes der Katalysatorbestellungen geringere Umsätze verzeichnete. Das Unternehmen hält eine starke Liquiditätsposition von 152,5 Millionen US-Dollar mit einem Nettoverschuldungsgrad von 3,5x.
- Sales increased 9.5% year-over-year to $200.1 million in Q2 2025
- Strategic acquisition of Waggaman sulfuric acid assets for $35.0 million
- Strong share repurchase program with $21.9 million executed in Q2
- Ecoservices segment showed growth with favorable pricing in regeneration services
- Maintained solid liquidity position of $152.5 million
- Net income declined 27.7% to $6.0 million from $8.3 million year-over-year
- Adjusted Free Cash Flow turned negative at $(2.4) million vs $14.4 million in prior year
- Net debt leverage ratio increased to 3.5x
- Lower sales volume in Advanced Materials & Catalysts segment
- Potential impact from tariffs estimated at $2-3 million for 2025
Insights
Ecovyst delivers mixed Q2 results with revenue growth offset by profit decline; maintains 2025 guidance amid acquisition integration challenges.
Ecovyst reported Q2 sales of
The Ecoservices segment showed sales growth of
The Advanced Materials & Catalysts segment faced headwinds with sales dropping
Cash flow metrics show some deterioration, with operating cash flow decreasing to
The
Despite these challenges, management maintained the midpoint of its full-year Adjusted EBITDA guidance while narrowing the range to
The company faces some headwinds, including potential tariff impacts of
Second Quarter2025 Results & Highlights
- Sales of
, compared to$200.1 million in the second quarter of 2024$182.8 million - Net Income of
, compared to$6.0 million in the year-ago quarter, with a net income margin of$8.3 million 3.0% and diluted net income per share of . Adjusted Net Income was$0.05 with Adjusted Diluted Income per share of$13.7 million $0.12 - Adjusted EBITDA of
, compared to$55.7 million in the second quarter of 2024, with an Adjusted EBITDA margin of$56.9 million 24.4% - Cash flows from operating activities were
for the six months ended June 30, 2025, compared to$43.3 million for the six months ended June 30, 2024. Adjusted Free Cash Flow was$46.4 million for the six months ended June 30, 2025, compared to$(2.4) million for the six months ended June 30, 2024$14.4 million - Completed the acquisition of the
Waggaman, Louisiana sulfuric acid production assets from Cornerstone Chemical Company for and customary working capital adjustments of$35.0 million $6.3 million - Repurchased
of common stock$21.9 million
"Weare pleased with our results for the second quarter of 2025. With demand fundamentals generally in line with our expectations, we delivered Adjusted EBITDA of
"During the second quarter we completed the acquisition of the
Review of Segment Results and Business Trends
Ecoservices
Secondquarter 2025 sales for Ecoservices were
Advanced Materials & Catalysts
During the second quarter of 2025, Advanced Silicas sales were
Cash Flows and Balance Sheet
Cash flows from operating activities was
2025 Financial Outlook
We are maintaining the midpoint of our full-year 2025 Adjusted EBITDA guidance range while tightening the range to reflect results for the first half of the year, and expectations for the balance of the year. In addition, we are increasing the sales guidance range to reflect factors including the acquisition of the
"Regarding tariffs, proposed tariff levels are still subject to change, and there remains the possibility of incremental demand disruption related to tariffs. Nevertheless, as mentioned in our first quarter earnings call, we maintain the view that the direct impact of current tariffs is limited to approximately
The Company's current guidance for full year 2025 is as follows:
- Sales of
to$795 million 1 (change from$835 million to$785 million )$845 million - Sales of
to$125 million for proportionate$140 million 50% share ofZeolyst Joint Venture, which is excluded from GAAP Sales (change from to$115 million )$130 million - Adjusted EBITDA2 of
to$242 million (change from$254 million to$238 million )$258 million - Adjusted Free Cash Flow2 of
to$70 million (change from$80 million to$60 million )$80 million - Capital expenditures of
to$80 million $90 million - Interest expense of
to$46 million (change from$50 million to$47 million )$53 million - Depreciation & Amortization
- Ecovyst -
to$92 million (change from$98 million to$87 million )$93 million - Zeolyst J.V. -
to$12 million $14 million
- Ecovyst -
- Effective tax rate in the mid
20% range - Adjusted Net Income2 of
to$60 million , with Adjusted Diluted Income2 per share of$80 million to$0.52 (change from$0.68 to$58 million and$85 million to$0.50 )$0.70
The Company's guidance for the third quarter of 2025 is as follows:
- Adjusted EBITDA2 of
to$62 million $72 million
1Sales outlook for 2025 assumes higher average sulfur prices compared to 2024 and higher projected pass-through of sulfur costs of approximately
2In reliance upon the unreasonable efforts exemption provided under Item 10(e)(1)(i)(B) of Regulation S-K, the Company is not able to provide a reconciliation of its non-GAAP financial guidance to the corresponding GAAP measures without unreasonable effort because of the inherent difficulty in forecasting and quantifying certain amounts necessary for such a reconciliation such as certain non-cash, nonrecurring or other items that are included in net income and net cash provided by operating activities as well as the related tax impacts of these items and asset dispositions / acquisitions and changes in foreign currency exchange rates that are included in cash flow, due to the uncertainty and variability of the nature and amount of these future charges and costs. Because this information is uncertain, the Company is unable to address the probable significance of the unavailable information, which could be material to future results.
Stock Repurchase
In April 2022, the Company's Board of Directors approved a stock repurchase program authorizing the repurchase of up to
During the second quarter of 2025, the Company repurchased 2,926,152 shares of its common stock on the open market at an average price of
During the second quarter of 2024, the Company repurchased 552,081 shares of its common stock on the open market at an average price of
For possible future repurchases, the actual timing, number, and nature of shares repurchased will depend on a variety of factors, including stock price, trading volume, and general business and market conditions and may be conducted through negotiated transactions, open market repurchases or other means, including through Rule 10b-18 and Rule 10b5-1 trading plans or accelerated share repurchases. The repurchase program does not obligate the Company to acquire any number of shares in any specific period, or at all, and the repurchase program may be amended, suspended or discontinued at any time at the Company's discretion.
Conference Call and Webcast Details
On Thursday, August7, 2025, Ecovyst management will review the second quarter 2025 results during a conference call and audio-only webcast scheduled for 11:00 a.m. Eastern Time.
Conference Call: Investors may listen to the conference call live via telephone by dialing 1 (800) 245-3047 (domestic) or
1 (203) 518-9765(international) and use the participant code ECVTQ225.
Webcast: An audio-only live webcast of the conference call and presentation materials can be accessed at .A replay of the conference call/webcast will be made available at .
Investor Contact:
Gene Shiels
(484) 617-1225
[email protected]
About Ecovyst Inc.
Ecovyst Inc. and subsidiaries is a leading integrated and innovative global provider of advanced materials, specialty catalysts, virgin sulfuric acid and sulfuric acid regeneration services. We support customers globally through our strategically located network of manufacturing facilities. We believe that our products and services contribute to improving the sustainability of the environment.
We have two uniquely positioned specialty businesses: Ecoservices provides sulfuric acid recycling to the North American refining industry for the production of alkylate and provides high quality and high strength virgin sulfuric acid for industrial and mining applications. Ecoservices also provides chemical waste handling and treatment services, as well as ex-situ catalyst activation services for the refining and petrochemical industry. Advanced Materials & Catalysts, through its Advanced Silicas business, provides finished silica catalysts, catalyst supports and functionalized silicas necessary to produce high performing plastics and to enable sustainable chemistry, and through its Zeolyst Joint Venture, innovates and supplies specialty zeolites used in catalysts that support the production of sustainable fuels, remove nitrogen oxides from diesel engine emissions and that are broadly applied in refining and petrochemical processes. For more information, see our website at .
Presentation of Non-GAAP Financial Measures
In addition to the results provided in accordance with
Zeolyst Joint Venture
The Company's zeolite catalysts product group operates through its Zeolyst Joint Venture, which is accounted for as an equity method investment in accordance with GAAP. The presentation of the Zeolyst Joint Venture's sales represents
Note on Forward-Looking Statements
Some of the information contained in this press release constitutes "forward-looking statements." Forward-looking statements can be identified by words such as "anticipates," "intends," "plans," "seeks," "believes," "estimates," "expects," "projects" and similar references to future periods. Forward-looking statements are based on our current expectations and assumptions regarding our business, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Examples of forward-looking statements include, but are not limited to, statements regarding our future results of operations, financial condition, capital expenditure projects, liquidity, prospects, growth, strategies, capital allocation program (including the stock repurchase program), product and service offerings, expected demand trends, the timing and outcome, if any, of our strategic review process for our Advanced Materials & Catalysts segment, the impact of the acquisition of the
ECOVYST INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF INCOME (in millions, except share and per share amounts) | ||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||
2025 | 2024 | % Change | 2025 | 2024 | % Change | |||||||
Sales | $ 200.1 | $ 182.8 | 9.5% | $ 362.3 | $ 343.4 | 5.5% | ||||||
Cost of goods sold | 150.4 | 129.1 | 16.5% | 287.0 | 250.5 | 14.6% | ||||||
Gross profit | 49.7 | 53.7 | (7.4)% | 75.3 | 92.9 | (18.9)% | ||||||
Selling, general and administrative expenses | 22.7 | 22.7 | —�% | 44.0 | 44.3 | (0.7)% | ||||||
Other operating expense, net | 9.2 | 3.1 | 196.8% | 14.4 | 6.8 | 111.8% | ||||||
Operating income | 17.8 | 27.9 | (36.2)% | 16.9 | 41.8 | (59.6)% | ||||||
Equity in net (income) from affiliated companies | (1.9) | (1.4) | 35.7% | (10.8) | (3.5) | 208.6% | ||||||
Interest expense, net | 11.1 | 12.9 | (14.0)% | 22.1 | 26.3 | (16.0)% | ||||||
Debt modification and extinguishment costs | � | 4.6 | (100.0)% | 1.0 | 4.6 | (78.3)% | ||||||
Other expense, net | 0.6 | 0.4 | 50.0% | 0.7 | 0.6 | 16.7% | ||||||
Income before income taxes | 8.0 | 11.4 | (29.8)% | 3.9 | 13.8 | (71.7)% | ||||||
Provision for income taxes | 2.0 | 3.1 | (35.5)% | 1.5 | 4.3 | (65.1)% | ||||||
Effective tax rate | 25.6% | 27.1% | 38.8% | 30.9% | ||||||||
Net income | $ 6.0 | $ 8.3 | (27.7)% | $ 2.4 | $ 9.5 | (74.7)% | ||||||
Earnings per share: | ||||||||||||
Basic earnings per share | $ 0.05 | $ 0.07 | $ 0.02 | $ 0.08 | ||||||||
Diluted earnings per share | $ 0.05 | $ 0.07 | $ 0.02 | $ 0.08 | ||||||||
Weighted average shares outstanding: | ||||||||||||
Basic | 116,232,528 | 116,912,332 | 116,745,476 | 116,935,708 | ||||||||
Diluted | 116,535,060 | 117,635,289 | 117,044,461 | 117,545,240 |
ECOVYST INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (in millions, except share and per share amounts) | |||
June 30, | December 31, | ||
ASSETS | |||
Cash and cash equivalents | $ 69.6 | $ 146.0 | |
Accounts receivable, net | 103.5 | 77.9 | |
Inventories, net | 66.9 | 57.1 | |
Derivative assets | 4.0 | 6.5 | |
Prepaid and other current assets | 25.4 | 16.1 | |
Total current assets | 269.4 | 303.6 | |
Investments in affiliated companies | 346.5 | 349.3 | |
Property, plant and equipment, net | 602.9 | 569.3 | |
Goodwill | 406.7 | 404.1 | |
Other intangible assets, net | 94.8 | 98.4 | |
Right-of-use lease assets | 37.1 | 33.6 | |
Other long-term assets | 39.0 | 44.0 | |
Total assets | $ 1,796.4 | $ 1,802.3 | |
LIABILITIES | |||
Current maturities of long-term debt | $ 8.7 | $ 8.7 | |
Accounts payable | 47.9 | 43.9 | |
Operating lease liabilities—current | 9.0 | 9.3 | |
Accrued liabilities | 54.0 | 53.2 | |
Total current liabilities | 119.6 | 115.1 | |
Long-term debt, excluding current portion | 847.9 | 852.1 | |
Deferred income taxes | 104.6 | 105.4 | |
Operating lease liabilities—noncurrent | 28.2 | 24.2 | |
Other long-term liabilities | 3.7 | 5.0 | |
Total liabilities | 1,104.0 | 1,101.8 | |
Commitments and contingencies | |||
EQUITY | |||
Common stock ( | 1.4 | 1.4 | |
Preferred stock ( | � | � | |
Additional paid-in capital | 1,103.5 | 1,106.8 | |
Accumulated deficit | (175.1) | (177.5) | |
Treasury stock, at cost; shares 26,385,185 and 24,338,043 on June 30, 2025 and December 31, 2024, | (236.6) | (222.8) | |
Accumulated other comprehensive loss | (0.8) | (7.4) | |
Total equity | 692.4 | 700.5 | |
Total liabilities and equity | $ 1,796.4 | $ 1,802.3 |
ECOVYST INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||
Six months ended June 30, | |||
2025 | 2024 | ||
Cash flows from operating activities: | (in millions) | ||
Net income | $ 2.4 | $ 9.5 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Depreciation | 40.0 | 36.5 | |
Amortization | 7.0 | 7.0 | |
Amortization of deferred financing costs and original issue discount | 0.7 | 1.1 | |
Debt extinguishment costs | � | 0.1 | |
Foreign currency exchange loss | 0.4 | 0.2 | |
Deferred income tax provision (benefit) | 1.4 | (1.7) | |
Net loss on asset disposals | 0.4 | 0.6 | |
Stock compensation | 6.5 | 7.5 | |
Equity in net (income) from affiliated companies | (10.8) | (3.5) | |
Dividends received from affiliated companies | 20.0 | 33.0 | |
Other, net | (0.1) | 2.3 | |
Working capital changes that provided (used) cash: | |||
Receivables | (15.0) | (4.1) | |
Inventories | (6.0) | (6.7) | |
Prepaids and other current assets | (2.5) | (4.5) | |
Accounts payable | 6.5 | (3.3) | |
Accrued liabilities | (7.6) | (27.6) | |
Net cash provided by operating activities | 43.3 | 46.4 | |
Cash flows from investing activities: | |||
Purchases of property, plant and equipment | (49.5) | (36.6) | |
Business combinations | (41.3) | � | |
Other, net | � | (0.2) | |
Net cash used in investing activities | (90.8) | (36.8) | |
Cash flows from financing activities: | |||
Issuance of long-term debt, net of original issue discount and financing fees | 870.8 | 870.8 | |
Repayments of long-term debt | (875.2) | (877.5) | |
Repurchases of common shares | (21.9) | (5.0) | |
Tax withholdings on equity award vesting | (1.5) | (1.2) | |
Repayment of financing obligation | (1.6) | (1.5) | |
Net cash used in financing activities | (29.4) | (14.4) | |
Effect of exchange rate changes on cash and cash equivalents | 0.5 | (0.3) | |
Net change in cash and cash equivalents | (76.4) | (5.1) | |
Cash and cash equivalents at beginning of period | 146.0 | 88.4 | |
Cash and cash equivalents at end of period | $ 69.6 | $ 83.3 |
Appendix Table A-1: Reconciliation of Net Income (Loss) to Adjusted EBITDA | ||||||||
Three months ended June 30, | Six months ended June 30, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
(in millions) | ||||||||
Reconciliation of net income to Adjusted EBITDA | ||||||||
Net income | $ 6.0 | $ 8.3 | $ 2.4 | $ 9.5 | ||||
Provision for income taxes | 2.0 | 3.1 | 1.5 | 4.3 | ||||
Interest expense, net | 11.1 | 12.9 | 22.1 | 26.3 | ||||
Depreciation and amortization | 23.9 | 21.6 | 47.1 | 43.6 | ||||
EBITDA | 43.0 | 45.9 | 73.1 | 83.7 | ||||
Joint venture depreciation, amortization and interest(a) | 3.2 | 3.2 | 6.3 | 6.5 | ||||
Amortization of investment in affiliate step-up(b) | 0.6 | 0.9 | 1.2 | 2.5 | ||||
Debt modification and extinguishment costs | � | 4.6 | 1.0 | 4.6 | ||||
Net loss on asset disposals(d) | 0.3 | � | 0.4 | 0.6 | ||||
Foreign currency exchange (gain) loss(e) | � | (0.1) | 0.1 | 0.1 | ||||
LIFO benefit(f) | (0.4) | (1.5) | (1.2) | (2.7) | ||||
Transaction and other related costs(g) | 2.7 | 0.1 | 4.5 | 0.2 | ||||
Equity-based compensation | 3.4 | 3.8 | 6.5 | 7.5 | ||||
Restructuring, integration and business optimization expenses(h) | 1.0 | 0.2 | 1.2 | 0.4 | ||||
Other(i) | 1.9 | (0.2) | 1.5 | (1.0) | ||||
Adjusted EBITDA | $ 55.7 | $ 56.9 | $ 94.6 | $ 102.4 |
Trailing twelve months ended | ||||
2025 | 2024 | |||
(in millions) | ||||
Reconciliation of net (loss) income to Adjusted EBITDA | ||||
Net (loss) income | $ (13.8) | $ 56.1 | ||
(Benefit) provision for income taxes | (1.3) | 5.4 | ||
Interest expense, net | 45.2 | 52.0 | ||
Depreciation and amortization | 92.8 | 86.9 | ||
EBITDA | 122.9 | 200.4 | ||
Joint venture depreciation, amortization and interest(a) | 13.2 | 13.1 | ||
Amortization of investment in affiliate step-up(b) | 2.4 | 5.7 | ||
Impairment of investment in affiliated companies(c) | 65.0 | � | ||
Intangible asset impairment charge | 3.9 | � | ||
Debt modification and extinguishment costs | 1.0 | 4.6 | ||
Net loss on asset disposals(d) | 2.3 | 2.4 | ||
Foreign currency exchange gain(e) | (0.2) | � | ||
LIFO benefit(f) | (0.8) | (1.6) | ||
Transaction and other related costs(g) | 4.8 | 0.6 | ||
Equity-based compensation | 13.0 | 14.4 | ||
Restructuring, integration and business optimization expenses(h) | 1.7 | 1.0 | ||
Other(i) | 1.1 | (0.5) | ||
Adjusted EBITDA | $ 230.3 | $ 240.1 |
Descriptions toEcovyst Non-GAAP Reconciliations
(a) | We use Adjusted EBITDA as a performance measure to evaluate our financial results. Because our Advanced Materials & |
(b) | Represents the amortization of the fair value adjustments associated with the equity affiliate investment in the Zeolyst Joint |
(c) | Represents fair value impairments associated with the equity affiliate investment in the Zeolyst Joint Venture. During the |
(d) | When asset disposals occur, we remove the impact of net gain/loss of the disposed asset because such impact primarily |
(e) | Reflects the exclusion of the foreign currency transaction gains and losses in the condensed consolidated statements of |
(f) | Represents non-cash adjustments to the Company's LIFO reserves for certain inventories in the |
(g) | Relates to certain transaction costs, including debt financing, due diligence and other costs related to transactions that are |
(h) | Includes the impact of restructuring, integration and business optimization expenses, which are incremental costs that are |
(i) | Other consists of adjustments for items that are not core to our ongoing business operations. These adjustments include |
Appendix Table A-2: Reconciliation of Net Income and EPS to Adjusted Net Income and Adjusted EPS(1) | |||||||||||
Three months ended June 30, | |||||||||||
2025 | 2024 | ||||||||||
Pre-tax | Tax | After-tax | Per share, | Per share, | Pre-tax | Tax | After-tax | Per share, | Per share, | ||
(in millions, except share and per share amounts) | |||||||||||
Net income | $ 8.0 | $ 2.0 | $ 6.0 | $ 0.05 | $ 0.05 | $ 11.4 | $ 3.1 | $ 8.3 | $ 0.07 | $ 0.07 | |
Amortization of investment | 0.6 | 0.1 | 0.5 | � | � | 0.9 | 0.2 | 0.7 | 0.01 | 0.01 | |
Debt modification and | � | � | � | � | � | 4.6 | 1.2 | 3.4 | 0.03 | 0.03 | |
Net loss on asset disposals(d) | 0.3 | 0.1 | 0.2 | � | � | � | � | � | � | � | |
Foreign currency exchange | � | � | � | � | � | (0.1) | � | (0.1) | � | � | |
LIFO benefit(f) | (0.4) | (0.1) | (0.3) | � | � | (1.5) | (0.3) | (1.2) | (0.01) | (0.01) | |
Transaction and other related costs(g) | 2.7 | 0.6 | 2.1 | 0.02 | 0.02 | 0.1 | � | 0.1 | � | � | |
Equity-based compensation | 3.4 | 0.4 | 3.0 | 0.03 | 0.03 | 3.8 | 0.9 | 2.9 | 0.02 | 0.02 | |
Restructuring, integration | 1.0 | 0.2 | 0.8 | 0.01 | 0.01 | 0.2 | 0.1 | 0.1 | � | � | |
Other(i) | 1.9 | 0.5 | 1.4 | 0.01 | 0.01 | (0.2) | (0.1) | (0.1) | � | � | |
Adjusted Net Income(1) | $ 17.5 | $ 3.8 | $ 13.7 | $ 0.12 | $ 0.12 | $ 19.2 | $ 5.1 | $ 14.1 | $ 0.12 | $ 0.12 | |
Weighted average shares | 116,232,528 | 116,535,060 | 116,912,332 | 117,635,289 | |||||||
Six months ended June 30, | |||||||||||
2025 | 2024 | ||||||||||
Pre-tax | Tax | After-tax | Per share, | Per share, | Pre-tax | Tax | After-tax | Per share, | Per share, | ||
(in millions, except share and per share amounts) | |||||||||||
Net income | $ 3.9 | $ 1.5 | $ 2.4 | $ 0.02 | $ 0.02 | $ 13.8 | $ 4.3 | $ 9.5 | $ 0.08 | $ 0.08 | |
Amortization of investment | 1.2 | 0.3 | 0.9 | 0.01 | 0.01 | 2.5 | 0.6 | 1.9 | 0.02 | 0.02 | |
Debt modification and | 1.0 | 0.2 | 0.8 | 0.01 | 0.01 | 4.6 | 1.2 | 3.4 | 0.03 | 0.03 | |
Net loss on asset disposals(d) | 0.4 | 0.1 | 0.3 | � | � | 0.6 | 0.1 | 0.5 | � | � | |
Foreign currency exchange | 0.1 | � | 0.1 | � | � | 0.1 | � | 0.1 | � | � | |
LIFO benefit(f) | (1.2) | (0.3) | (0.9) | (0.01) | (0.01) | (2.7) | (0.7) | (2.0) | (0.02) | (0.02) | |
Transaction and other related costs(g) | 4.5 | 1.1 | 3.4 | 0.03 | 0.03 | 0.2 | 0.1 | 0.1 | � | � | |
Equity-based compensation | 6.5 | 0.3 | 6.2 | 0.05 | 0.05 | 7.5 | 1.4 | 6.1 | 0.05 | 0.05 | |
Restructuring, integration | 1.2 | 0.3 | 0.9 | 0.01 | 0.01 | 0.4 | 0.1 | 0.3 | � | � | |
Other(i) | 1.5 | 0.4 | 1.1 | 0.01 | 0.01 | (1.0) | (0.3) | (0.7) | � | � | |
Adjusted Net Income(1) | $ 19.1 | $ 3.9 | $ 15.2 | $ 0.13 | $ 0.13 | $ 26.0 | $ 6.8 | $ 19.2 | $ 0.16 | $ 0.16 | |
Weighted average shares | 116,745,476 | 117,044,461 | 116,935,708 | 117,545,240 |
See Appendix Table A-1 for Descriptions toEcovyst Non-GAAP Reconciliations in the table above.
(1) | We define Adjusted Net Income as net income adjusted for non-operating income or expense and the impact of certain non- |
The adjustments to net income are shown net of applicable tax rates of
Appendix Table A-3: Sales and Adjusted EBITDA by Business Segment | ||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||
2025 | 2024 | % Change | 2025 | 2024 | % Change | |||||||
Sales: | ||||||||||||
Ecoservices | $ 176.0 | $ 153.9 | 14.4% | $ 319.1 | $ 295.6 | 7.9% | ||||||
Advanced Materials & Catalysts(1) | 24.1 | 28.9 | (16.6)% | 43.2 | 47.8 | (9.6)% | ||||||
Total sales | $ 200.1 | $ 182.8 | 9.5% | $ 362.3 | $ 343.4 | 5.5% | ||||||
Zeolyst Joint Venture sales | $ 28.4 | $ 29.0 | (2.1)% | $ 66.2 | $ 52.5 | 26.1% | ||||||
Adjusted EBITDA: | ||||||||||||
Ecoservices | $ 49.8 | $ 49.7 | 0.2% | $ 78.3 | $ 91.2 | (14.1)% | ||||||
Advanced Materials & Catalysts | 13.7 | 14.7 | (6.8)% | 31.2 | 25.8 | 20.9% | ||||||
Unallocated corporate expenses | (7.8) | (7.5) | (4.0)% | (14.9) | (14.6) | (2.1)% | ||||||
Total Adjusted EBITDA | $ 55.7 | $ 56.9 | (2.1)% | $ 94.6 | $ 102.4 | (7.6)% | ||||||
Adjusted EBITDA Margin: | ||||||||||||
Ecoservices | 28.3% | 32.3% | 24.5% | 30.9% | ||||||||
Advanced Materials & Catalysts(2) | 26.1% | 25.4% | 28.5% | 25.7% | ||||||||
Total Adjusted EBITDA Margin(2) | 24.4% | 26.8% | 22.1% | 25.9% |
(1) | Represents GAAP sales for the Advanced Silicas business; Excludes our proportionate |
(2) | Adjusted EBITDA Margin calculation reflects our proportionate |
Appendix Table A-4: Adjusted Free Cash Flow | ||||
Six months ended June 30, | ||||
2025 | 2024 | |||
(in millions) | ||||
Net cash provided by operating activities | $ 43.3 | $ 46.4 | ||
Less: | ||||
Purchases of property, plant and equipment(1) | (49.5) | (36.6) | ||
Free Cash Flow(2) | $ (6.2) | $ 9.8 | ||
Adjustments to free cash flow: | ||||
Cash paid for debt financing costs | 1.0 | 4.6 | ||
Cash paid for costs related to the | 2.8 | � | ||
Adjusted Free Cash Flow(2) | $ (2.4) | $ 14.4 | ||
Net cash used in investing activities(3) | $ (90.8) | $ (36.8) | ||
Net cash used in financing activities | $ (29.4) | $ (14.4) |
(1) | Excludes the Company's proportionate |
(2) | We define Adjusted Free Cash Flow as net cash provided by operating activities less purchases of property, plant and |
(3) | Net cash used in investing activities includes purchases of property, plant and equipment, which is also included in our |
Appendix Table A-5: Net Debt Leverage Ratio | |||
June 30, 2025 | June 30, 2024 | ||
(in millions, except ratios) | |||
Total debt | $ 866.5 | $ 873.0 | |
Less: | |||
Cash and cash equivalents | 69.6 | 83.3 | |
Net debt | $ 796.9 | $ 789.7 | |
Trailing twelve months: | |||
Net (loss) income | $ (13.8) | $ 56.1 | |
Adjusted EBITDA(1) | $ 230.3 | $ 240.1 | |
Net Debt to Net Income ratio | NM | 14.1x | |
Net Debt Leverage ratio | 3.5x | 3.3x |
(1) | Refer to Appendix Table A-1: Reconciliation of Net Income (Loss) to Adjusted EBITDA for the reconciliation to the most |
View original content to download multimedia:
SOURCE Ecovyst Inc.