Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)
ECOVYST INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF (LOSS) INCOME
(in thousands, except share and per share amounts)
(unaudited)
Three months ended
March 31,
2025 2024
Sales $ 162,197 $ 160,537
Cost of goods sold 136,582 121,314
Gross profit 25,615 39,223
Selling, general and administrative expenses 21,345 21,604
Other operating expense, net 5,182 3,666
Operating (loss) income ( 912 ) 13,953
Equity in net (income) from affiliated companies ( 8,916 ) ( 2,072 )
Interest expense, net 11,010 13,409
Debt modification and extinguishment costs 960 —
Other expense, net 183 216
(Loss) income before income taxes ( 4,149 ) 2,400
(Benefit) provision for income taxes ( 552 ) 1,179
Net (loss) income $ ( 3,597 ) $ 1,221
Net (loss) income per share:
Basic (loss) income per share $ ( 0.03 ) $ 0.01
Diluted (loss) income per share $ ( 0.03 ) $ 0.01
Weighted average shares outstanding:
Basic 117,264,124 116,955,043
Diluted 117,264,124 117,451,149
See accompanying notes to condensed consolidated financial statements.
4
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
(in thousands)
(unaudited)
Three months ended
March 31,
2025 2024
Net (loss) income $ ( 3,597 ) $ 1,221
Other comprehensive income, net of tax:
Pension and postretirement benefits ( 1 ) ( 6 )
Net (loss) gain from hedging activities ( 4,304 ) 3,864
Foreign currency translation 4,531 ( 1,684 )
Total other comprehensive income 226 2,174
Comprehensive (loss) income $ ( 3,371 ) $ 3,395
See accompanying notes to condensed consolidated financial statements.
5
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
(unaudited)
March 31,
2025 December 31,
2024
ASSETS
Cash and cash equivalents $ 127,478 $ 146,013
Accounts receivable, net 76,940 77,937
Inventories, net 58,788 57,126
Derivative assets 5,109 6,532
Prepaid and other current assets 23,648 16,106
Total current assets 291,963 303,714
Investments in affiliated companies 350,511 349,308
Property, plant and equipment, net 571,051 569,275
Goodwill 404,910 404,102
Other intangible assets, net 95,243 98,413
Right-of-use lease assets 33,570 33,558
Other long-term assets 39,674 43,951
Total assets $ 1,786,922 $ 1,802,321
LIABILITIES
Current maturities of long-term debt $ 8,730 $ 8,730
Accounts payable 34,527 43,928
Operating lease liabilities—current 8,753 9,267
Accrued liabilities 52,023 53,201
Total current liabilities 104,033 115,126
Long-term debt, excluding current portion 850,261 852,099
Deferred income taxes 104,743 105,395
Operating lease liabilities—noncurrent 24,689 24,189
Other long-term liabilities 4,512 5,052
Total liabilities 1,088,238 1,101,861
Commitments and contingencies (Note 14)
EQUITY
Common stock ($ 0.01 par); authorized shares 450,000,000 ; issued shares 140,872,846 and 140,872,846 on March 31, 2025 and December 31, 2024, respectively; outstanding shares 117,385,510 and 116,534,803 on March 31, 2025 and December 31, 2024, respectively
1,409 1,409
Preferred stock ($ 0.01 par); authorized shares 50,000,000 ; no shares issued or outstanding on March 31, 2025 and December 31, 2024
— —
Additional paid-in capital 1,100,345 1,106,792
Accumulated deficit ( 181,105 ) ( 177,508 )
Treasury stock, at cost; shares 23,487,336 and 24,338,043 on March 31, 2025 and December 31, 2024, respectively
( 214,784 ) ( 222,826 )
Accumulated other comprehensive loss ( 7,181 ) ( 7,407 )
Total equity 698,684 700,460
Total liabilities and equity $ 1,786,922 $ 1,802,321
See accompanying notes to condensed consolidated financial statements.
6
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(in thousands)
(unaudited)
Common
stock Additional
paid-in
capital Accumulated deficit Treasury
stock, at
cost Accumulated
other
comprehensive
loss Total
Balance, December 31, 2024 $ 1,409 $ 1,106,792 $ ( 177,508 ) $ ( 222,826 ) $ ( 7,407 ) $ 700,460
Net loss — — ( 3,597 ) — — ( 3,597 )
Other comprehensive income — — — — 226 226
Tax withholdings on equity award vesting — — — ( 1,477 ) — ( 1,477 )
Stock compensation expense — 3,072 — — — 3,072
Shares issued under equity incentive plan, net of forfeitures — ( 9,519 ) — 9,519 — —
Balance, March 31, 2025 $ 1,409 $ 1,100,345 $ ( 181,105 ) $ ( 214,784 ) $ ( 7,181 ) $ 698,684
Common
stock Additional
paid-in
capital Accumulated deficit Treasury
stock, at
cost Accumulated
other
comprehensive
(loss) income Total
Balance, December 31, 2023 $ 1,407 $ 1,102,581 $ ( 170,856 ) $ ( 226,710 ) $ ( 958 ) $ 705,464
Net income — — 1,221 — — 1,221
Other comprehensive income — — — — 2,174 2,174
Tax withholdings on equity award vesting — — — ( 1,218 ) — ( 1,218 )
Stock compensation expense — 3,674 — — — 3,674
Shares issued under equity incentive plan, net of forfeitures 2 ( 9,290 ) — 9,329 — 41
Balance, March 31, 2024 $ 1,409 $ 1,096,965 $ ( 169,635 ) $ ( 218,599 ) $ 1,216 $ 711,356
See accompanying notes to condensed consolidated financial statements.
7
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
Three months ended
March 31,
2025 2024
Cash flows from operating activities:
Net (loss) income $ ( 3,597 ) $ 1,221
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation 19,608 18,415
Amortization 3,516 3,518
Amortization of deferred financing costs and original issue discount 344 525
Foreign currency exchange loss 105 169
Deferred income tax provision 782 156
Net loss on asset disposals 167 648
Stock compensation 3,072 3,680
Equity in net (income) from affiliated companies ( 8,916 ) ( 2,072 )
Dividends received from affiliated companies 10,000 28,000
Other, net 1,084 ( 4,385 )
Working capital changes that provided (used) cash:
Receivables 1,318 2,797
Inventories ( 1,454 ) ( 7,094 )
Prepaids and other current assets ( 5,469 ) ( 3,258 )
Accounts payable ( 6,017 ) ( 3,903 )
Accrued liabilities ( 4,287 ) ( 1,914 )
Net cash provided by operating activities 10,256 36,503
Cash flows from investing activities:
Purchases of property, plant and equipment ( 24,253 ) ( 17,372 )
Net cash used in investing activities ( 24,253 ) ( 17,372 )
Cash flows from financing activities:
Issuance of long-term debt, net of original issue discount and financing fees 870,817 —
Repayments of long-term debt ( 873,000 ) ( 2,250 )
Tax withholdings on equity award vesting ( 1,477 ) ( 1,218 )
Repayment of financing obligation ( 776 ) ( 736 )
Other, net ( 15 ) 21
Net cash used in financing activities ( 4,451 ) ( 4,183 )
Effect of exchange rate changes on cash and cash equivalents ( 87 ) ( 177 )
Net change in cash and cash equivalents ( 18,535 ) 14,771
Cash and cash equivalents at beginning of period 146,013 88,365
Cash and cash equivalents at end of period $ 127,478 $ 103,136
For supplemental cash flow disclosures, see Note 19.
See accompanying notes to condensed consolidated financial statements.
8
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
1. Background and Basis of Presentation:
Description of Business
Ecovyst Inc. and subsidiaries (the “Company” or “Ecovyst”) is a leading integrated and innovative global provider of advanced materials, specialty catalysts, virgin sulfuric acid and sulfuric acid regeneration services. The Company supports customers globally through its strategically located network of manufacturing facilities. The Company believes that its products and services contribute to improving the sustainability of the environment.
The Company has 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 the 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.
The Company’s regeneration services product group, which is a part of the Company’s Ecoservices segment, typically experiences seasonal fluctuations as a result of higher demand for gasoline products in the summer months and lower demand in the winter months. These demand fluctuations result in higher sales and working capital requirements in the second and third quarters.
Basis of Presentation
The condensed consolidated financial statements included herein are unaudited. Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) have been condensed or omitted pursuant to such rules and regulations for interim reporting. In the opinion of management, all adjustments of a normal and recurring nature necessary to state fairly the financial position and results of operations have been included. The results of operations are not necessarily indicative of the expected results for the full year. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.
2. New Accounting Standards:
Accounting Standards Recently Adopted
In August 2023, the Financial Accounting Standards Board (“FASB”) issued guidance for entities that meet the definition of a joint venture or a corporate joint venture, to adopt a new basis of accounting upon the formation of the joint venture. The new guidance requires the initial measurement of contributed net assets and liabilities at fair value on the formation date, recognition of goodwill for the difference between the fair value of the joint venture’s equity and net assets, and disclosures about the nature and financial impact of the transaction. The new guidance requires prospective application and is effective for all joint ventures that are formed on or after January 1, 2025, with early adoption permitted. Joint ventures that formed before January 1, 2025 may elect to retrospectively apply the new guidance. The Company has adopted the new guidance as required on January 1, 2025 and will apply the guidance to any new joint ventures formed after the effective date.
In November 2023, FASB issued guidance to improve the disclosures related to public business entities (“PBEs”) reportable segments. This new guidance requires entities to provide information regarding significant segment expenses, especially those segment expenses that are regularly reported to the Company’s chief operating decision maker (“CODM,” or the Company’s Chief Executive Officer). The guidance also requires public entities to disclose the nature, type and amounts of other segment items by reportable segment. PBEs will also have to report all annual disclosures about segments profits or losses that are required by ASC 280 on an interim basis, including the significant segment expenses and other segment items. The new guidance is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company adopted the new guidance effective December 31, 2024.
9
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
Accounting Standards Not Yet Adopted
In November 2024, FASB issued guidance requiring PBEs to disclose additional information on the nature of certain expenses presented in the income statement. The new guidance requires tabular disclosure of significant expense categories and qualitative descriptions for amounts not disaggregated from relevant expense categories. PBEs are required to define selling expenses and disaggregate the components. The new guidance is effective for fiscal years beginning after December 15, 2026 and interim periods within fiscal years beginning after December 15, 2027, with early adoption permitted. The requirements must be applied prospectively however PBEs have the option to apply the guidance retrospectively. The disclosure will be implemented as required for the fiscal year ended December 31, 2027. The Company is currently evaluating the impact of this guidance.
In December 2023, FASB issued guidance to improve disclosures related to incomes taxes. This new guidance requires PBEs to disaggregate information on the effective tax rate reconciliation and income taxes paid to provide greater transparency. PBEs will be required to provide additional information in specified categories related to effective tax rate reconciliation in tabular form and provide income taxes paid by jurisdictions, with further disaggregation needed if amounts exceed 5% of the total. The new guidance is effective for fiscal years beginning after December 15, 2024. The disclosure will be implemented as required for the fiscal year ended December 31, 2025. The Company is currently evaluating the impact of this guidance.
In October 2023, FASB issued guidance to amend either presentation or disclosure requirements related to fourteen subtopics in the FASB Accounting Standards Codification that are currently in the SEC Regulation S-X or Regulation S-K. The new guidance was issued in response to the SEC’s ruling on disclosure simplification. For entities subject to existing SEC disclosure requirements, the effective date of each amendment of the topics will be the date that the SEC removes the related disclosure from Regulation S-X or Regulation S-K. The guidance must be applied prospectively, with no early adoption permitted for entities subject to those existing SEC disclosures. The Company is currently evaluating the impact of the new guidance as it pertains to the fourteen subtopics that would impact the business and will apply prospectively once in effect.
3. Revenue from Contracts with Customers:
Disaggregated Revenue
The Company’s primary means of disaggregating revenues is by reportable segments, which can be found in Note 16 to these condensed consolidated financial statements.
The Company’s portfolio of products is integrated into a variety of end uses, which are described in the table below.
Key End Uses Key Products
Clean fuels, emission control & other • Refining hydrocracking catalysts
• Emission control catalysts
• Catalyst supports used in production of sustainable fuels such as renewable diesel
• Catalysts used in production of sustainable aviation fuels
• Catalyst activation
• Aluminum sulfate solution
• Ammonium bisulfite solution
Polyethylene, polymers & engineered plastics • Catalysts and catalyst supports for high-density polyethylene and chemicals synthesis
• Antiblock for film packaging
• Catalysts for advanced recycling
Regeneration and treatment services • Sulfuric acid regeneration services
• Hazardous waste treatment services
Industrial, mining & automotive • Virgin sulfuric acid for mining
• Virgin sulfuric acid derivatives for industrial production
• Virgin sulfuric acid derivatives for nylon production
10
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
The following tables disaggregate the Company’s sales, by segment and end uses, for the three months ended March 31, 2025 and 2024, respectively:
Three months ended March 31, 2025
Ecoservices Advanced Materials & Catalysts (2)
Total
Clean fuels, emission control & other $ 7,983 $ — $ 7,983
Polyethylene, polymers & engineered plastics — 19,088 19,088
Regeneration and treatment services (1)
79,247 — 79,247
Industrial, mining & automotive 55,879 — 55,879
Total segment sales $ 143,109 $ 19,088 $ 162,197
Three months ended March 31, 2024
Ecoservices Advanced Materials & Catalysts (2)
Total
Clean fuels, emission control & other $ 7,389 $ — $ 7,389
Polyethylene, polymers & engineered plastics — 18,935 18,935
Regeneration and treatment services (1)
83,319 — 83,319
Industrial, mining & automotive 50,894 — 50,894
Total segment sales $ 141,602 $ 18,935 $ 160,537
(1) As described in Note 1 to these condensed consolidated financial statements, the Company experiences seasonal s ales fluctuations to customers in the regeneration services product group.
(2) The Company does not record its proportionate share of sales from the Zeolyst International and Zeolyst C.V. joint ventures (collectively, the “Zeolyst Joint Venture”) accounted for using the equity method as revenue and such sales are not consolidated within its results of operations. See Note 9 to these condensed consolidated financial statements for further information .
11
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
4. Fair Value Measurements:
Fair values are based on quoted market prices when available. When market prices are not available, fair values are generally estimated using discounted cash flow analyses, incorporating current market inputs for similar financial instruments with comparable terms and credit quality. In instances where there is little or no market activity for the same or similar instruments, the Company estimates fair values using methods, models and assumptions that management believes a hypothetical market participant would use to determine a current transaction price. These valuation techniques involve some level of management estimation and judgment that becomes significant with increasingly complex instruments or pricing models. Where appropriate, adjustments are included to reflect the risk inherent in a particular methodology, model or input used.
The Company’s financial assets and liabilities carried at fair value have been classified based upon a fair value hierarchy. The hierarchy gives the highest ranking to fair values determined using unadjusted quoted prices in active markets for identical assets and liabilities (Level 1) and the lowest ranking to fair values determined using methodologies and models with unobservable inputs (Level 3). The classification of an asset or a liability is based on the lowest level input that is significant to its measurement. For example, a Level 3 fair value measurement may include inputs that are both observable (Levels 1 and 2) and unobservable (Level 3). The levels of the fair value hierarchy are as follows:
• Level 1—Values are unadjusted quoted prices for identical assets and liabilities in active markets accessible at the measurement date. Active markets provide pricing data for trades occurring at least weekly and include exchanges and dealer markets.
• Level 2—Inputs include quoted prices for similar assets or liabilities in active markets, quoted prices from those willing to trade in markets that are not active, or other inputs that are observable or can be corroborated by market data for the term of the instrument. Such inputs include market interest rates and volatilities, spreads and yield curves.
• Level 3—Certain inputs are unobservable (supported by little or no market activity) and significant to the fair value measurement. Unobservable inputs reflect the Company’s best estimate of what hypothetical market participants would use to determine a transaction price for the asset or liability at the reporting date.
Fair value on a recurring basis
The following tables present information about the Company’s assets and liabilities that were measured at fair value on a recurring basis as of March 31, 2025 and December 31, 2024, and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value.
March 31,
2025 Quoted Prices in
Active Markets
(Level 1) Significant Other Observable Inputs (Level 2) Significant
Unobservable Inputs
(Level 3)
Derivative assets:
Interest rate caps (Note 11) $ 7,094 $ — $ 7,094 $ —
Derivative liabilities:
Interest rate caps (Note 11) $ 1,169 $ — $ 1,169 $ —
December 31,
2024 Quoted Prices in
Active Markets
(Level 1) Significant Other Observable Inputs (Level 2) Significant
Unobservable Inputs
(Level 3)
Derivative assets:
Interest rate caps (Note 11) $ 12,500 $ — $ 12,500 $ —
Derivative liabilities:
Interest rate caps (Note 11) $ 710 $ — $ 710 $ —
12
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
Derivative contracts
Derivative assets and liabilities can be exchange-traded or traded over-the-counter (“OTC”). The Company generally values exchange-traded derivatives using models that calibrate to market transactions and eliminate timing differences between the closing price of the exchange-traded derivatives and their underlying instruments. OTC derivatives are valued using market transactions and other market evidence whenever possible, including market-based inputs to models, model calibration to market transactions, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency. When models are used, the selection of a particular model to value an OTC derivative depends on the contractual terms of, and specific risks inherent in, the instrument as well as the availability of pricing information in the market. The Company generally uses similar models to value similar instruments. Valuation models require a variety of inputs, including contractual terms, market prices and rates, forward curves, measures of volatility, and correlations of such inputs. For OTC derivatives that trade in liquid markets, such as forward contracts, swaps and options, model inputs can generally be corroborated by observable market data by correlation or other means, and model selection does not involve significant management judgment.
As of March 31, 2025, th e Company had interest rate c aps th at were fair valued using Level 2 inputs. In addition, the Company applies a credit valuation adjustment to reflect credit risk which is calculated based on credit default swaps. To the extent that the Company’s net exposure under a specific master agreement is an asset, the Company utilizes the counterparty’s default swap rate. If the net exposure under a specific master agreement is a liability, the Company utilizes a default swap rate comparable to Ecovyst. The credit valuation adjustment is added to the discounted fair value to reflect the exit price that a market participant would be willing to receive to assume the Company’s liabilities or that a market participant would be willing to pay for the Company’s assets.
Fair value on a non-recurring basis
Non-marketable equity securities
The Company’s non-marketable equity securities consist of an investment in a privately-held company without readily determinable market values. Non-marketable equity securities are accounted for using the measurement alternative, defined as cost less impairment, if any, plus or minus adjustments from observable price changes for identical or similar securities of the same issuer. Adjustments to fair value or impairments, if any, are recorded in the condensed consolidated statements of (loss) income.
In July 2024, the Company paid $ 4,500 for a minority equity investment in Pajarito Powder LLC (“Pajarito”), an innovative materials science company that focuses on supports and catalysts required for the manufacture and operation of electrolyzers and fuel cells. The investment is recorded in other long-term assets in the condensed consolidated balance sheet.
As of March 31, 2025, the carrying value in Pajarito was $ 4,500 . There were no remeasurement events or recognized gains or losses for the three months ended March 31, 2025.
5. Stockholders' Equity:
Accumulated Other Comprehensive Loss
The following tables present the tax effects of each component of other comprehensive income for the three months ended March 31, 2025 and 2024, respectively:
Three months ended March 31,
2025 2024
Pre-tax
amount Tax benefit/
(expense) After-tax amount Pre-tax
amount Tax benefit/
(expense) After-tax amount
Defined benefit and other postretirement plans:
Net loss $ ( 1 ) $ — $ ( 1 ) $ ( 1 ) $ — $ ( 1 )
Net prior service cost — — — ( 7 ) 2 ( 5 )
Benefit plans, net ( 1 ) — ( 1 ) ( 8 ) 2 ( 6 )
Net (loss) gain from hedging activities ( 5,738 ) 1,434 ( 4,304 ) 5,152 ( 1,288 ) 3,864
Foreign currency translation 4,531 — 4,531 ( 1,684 ) — ( 1,684 )
Other comprehensive income $ ( 1,208 ) $ 1,434 $ 226 $ 3,460 $ ( 1,286 ) $ 2,174
13
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
The following tables present the changes in accumulated other comprehensive income (loss) (“AOCI”), net of tax, by component for the three months ended March 31, 2025 and 2024, respectively:
Defined benefit
and other
postretirement
plans Net gain (loss) from hedging activities Foreign
currency
translation Total
December 31, 2024 $ 1,467 $ 9,902 $ ( 18,776 ) $ ( 7,407 )
Other comprehensive (loss) income before reclassifications — ( 2,699 ) 4,531 1,832
Amounts reclassified from AOCI (1)
( 1 ) ( 1,605 ) — ( 1,606 )
Net current period other comprehensive (loss) income ( 1 ) ( 4,304 ) 4,531 226
March 31, 2025 $ 1,466 $ 5,598 $ ( 14,245 ) $ ( 7,181 )
December 31, 2023 $ 612 $ 12,546 $ ( 14,116 ) $ ( 958 )
Other comprehensive income (loss) before reclassifications — 7,356 ( 1,684 ) 5,672
Amounts reclassified from AOCI (1)
( 6 ) ( 3,492 ) — ( 3,498 )
Net current period other comprehensive (loss) income ( 6 ) 3,864 ( 1,684 ) 2,174
March 31, 2024 $ 606 $ 16,410 $ ( 15,800 ) $ 1,216
(1) See the following table for details about these reclassifications. Amounts in parentheses indicate debits.
The following table presents the reclassifications out of AOCI for the three months ended March 31, 2025 and 2024, respectively:
Details about AOCI Components Amounts reclassified from AOCI (1)
Affected line item where
income is presented
Three months ended
March 31,
2025 2024
Amortization of defined benefit and other postretirement items:
Net loss $ 1 $ 1 Other (expense) income (2)
Net prior service cost — 7 Other (expense) income (2)
1 8 Total before tax
— ( 2 ) Tax benefit (expense)
$ 1 $ 6 Net of tax
Gains and losses on cash flow hedges:
Interest rate caps $ 2,140 $ 4,656 Interest expense
( 535 ) ( 1,164 ) Tax expense
$ 1,605 $ 3,492 Net of tax
Total reclassifications for the period $ 1,606 $ 3,498 Net of tax
(1) Amounts in parentheses indicate debits to profit/loss.
(2) These AOCI components are components of net periodic pension and other postretirement cost (see Note 13 to these condensed consolidated financial statements for additional details).
14
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
Treasury Stock Repurchases
2022 Stock Repurchase Program
On April 27, 2022, the Board approved a stock repurchase program that authorized the Company to purchase up to $ 450,000 of the Company’s common stock over the four-year period from the date of approval. Under the plan, the Company is permitted to repurchase shares from time to time for cash in open market transactions or in privately negotiated transactions in accordance with applicable federal securities laws, with the Company determining the timing and the amount of any repurchases based on its evaluation of market conditions, share price and other factors.
The Company did not repurchase any of its common stock pursuant to the stock repurchase program during the three months ended March 31, 2025 and 2024. As of March 31, 2025, $ 229,594 was available for share repurchases under the program.
Tax Withholdings on Equity Award Vesting
In connection with the vesting of restricted stock awards (“RSA” or “RSAs”), restricted stock units (“RSU” or “RSUs”) and performance stock units (“PSU” or “PSUs”), shares of common stock may be delivered to the Company by employees to satisfy withholding tax obligations at the instruction of the employee award holders. These transactions, when they occur, are accounted for as stock repurchases by the Company, with the shares returned to treasury stock at a cost representing the payment by the Company of the tax obligations on behalf of the employees in lieu of shares for the vesting event. There were 189,446 and 128,801 shares delivered to the Company to cover tax payments for the three months ended March 31, 2025 and 2024, respectively, and the fair value of those shares withheld were $ 1,477 and $ 1,218 for the three months ended March 31, 2025 and 2024, respectively.
6. Goodwill:
The change in the carrying amount of goodwill for the three months ended March 31, 2025 is summarized as follows:
Ecoservices Advanced Materials & Catalysts Total
Balance as of December 31, 2024 $ 326,589 $ 77,513 $ 404,102
Foreign exchange impact — 808 808
Balance as of March 31, 2025 $ 326,589 $ 78,321 $ 404,910
The Company completes its annual goodwill and indefinite-lived intangible assets impairment test during the fourth quarter of each year, or more frequently if triggering events indicate a possible impairment. The Company determined the fair value of its reporting units using both a market approach and an income, or discounted cash flow, approach. As of October 1, 2024, the date of the Company’s most recent quantitative assessments, the fair values of each of the Company’s reporting units and the fair values of the Company’s indefinite-lived trade names and trademarks exceeded their respective carrying values.
During the three months ended March 31, 2025, the Company did not identify any events or circumstances that would more likely than not reduce the fair value of the Company's reporting units below their respective carrying values.
The estimated fair value of the Advanced Materials & Catalysts reporting unit exceeded its carrying value on October 1, 2024 by over 15 %. Prolonged unfavorable effects could adversely impact the estimated fair value of the Advanced Materials & Catalysts reporting unit in future periods and may result in impairment charges.
15
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
7. Other Operating Expense, Net:
A summary of other operating expense, net is as follows:
Three months ended
March 31,
2025 2024
Amortization expense $ 2,644 $ 2,645
Transaction and other related costs 1,866 58
Restructuring, integration and business optimization costs 137 226
Net loss on asset disposals 167 648
Other, net 368 89
Total other operating expense, net $ 5,182 $ 3,666
8. Inventories, Net:
Inventories, net are classified and valued as follows:
March 31,
2025 December 31,
2024
Finished products and work in process $ 54,964 $ 54,124
Raw materials 3,824 3,002
Total inventories, net $ 58,788 $ 57,126
Valued at lower of cost or market:
LIFO basis $ 35,235 $ 31,650
Valued at lower of cost and net realizable value:
FIFO or average cost basis 23,553 25,476
Total inventories, net $ 58,788 $ 57,126
9. Investments in Affiliated Companies:
The Company accounts for investments in affiliated companies under the equity method. Affiliated companies accounted for on the equity basis as of March 31, 2025 are as follows:
Company Country Percent
ownership
Zeolyst International USA 50 %
Zeolyst C.V. Netherlands 50 %
Following is summarized information of the combined investments (1) :
Three months ended
March 31,
2025 2024
Sales $ 89,530 $ 56,860
Gross profit 28,430 17,117
Operating income 18,206 6,844
Net income 18,651 7,345
(1) Summarized information of the combined investments is presented at 100%; the Company’s share of the net assets and net income of affiliates is calculated based on the percent ownership specified in the table above.
16
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
The Company’s investments in affiliated companies balance as of March 31, 2025 and December 31, 2024 includes net purchase accounting fair value adjustments of $ 154,528 and $ 155,138 , respectively, related to a prior business combination consisting primarily of goodwill and intangible assets such as technical know-how and trade names. Consolidated equity in net income from affiliates is net of $ 610 and $ 1,601 of amortization expense related to purchase accounting fair value adjustments for the three months ended March 31, 2025 and 2024, respectively.
The Company had receivables due from affiliates of $ 3,792 and $ 2,794 as of March 31, 2025 and December 31, 2024, respectively, which were included in prepaid and other current assets in the condensed consolidated balance sheets. The Company had payables to affiliates of $ 1,046 and $ 929 as of March 31, 2025 and December 31, 2024, respectively, which were included in accrued liabilities in the condensed consolidated balance sheets. Receivables and payables due from/to affiliates are generally non-trade.
The Company had $ 882 of sales to affiliates for the three months ended March 31, 2025. There were no sales to affiliates for the three months ended March 31, 2024. There were no purchases from affiliates for the three months ended March 31, 2025 and 2024 .
10. Long-term Debt:
The summary of long-term debt is as follows:
March 31,
2025 December 31,
2024
2025 Term Loan Facility $ 868,636 $ 870,817
ABL Facility — —
Total debt 868,636 870,817
Original issue discount ( 6,968 ) ( 7,201 )
Deferred financing costs ( 2,677 ) ( 2,787 )
Total debt, net of original issue discount and deferred financing costs 858,991 860,829
Less: current portion ( 8,730 ) ( 8,730 )
Total long-term debt, excluding current portion $ 850,261 $ 852,099
Term Loan Facility
In January 2025, the Company amended its Term Loan Credit Agreement dated as of June 12, 2024 to, among other things, (a) reduce the interest rate applicable to all outstanding Secured Overnight Financing Rate (“SOFR”) term loans to a rate equal to the forward-looking term rate based on SOFR as administered by the Federal Reserve Bank of New York (“Term SOFR”) plus 2.00 % per annum from a maximum of Term SOFR plus 2.25 % per annum and (b) reduce the interest rate applicable to all outstanding base rate term loans to the alternate base rate plus 1.00 % per annum from a maximum of the alternate base rate plus 1.25 % per annum (the amended term loans, the “2025 Term Loan Facility”).
The Company evaluated the terms of the amendment in accordance with ASC 470-50 Debt - Modification and Extinguishment and determined that the amendment was a modification of debt. As a result, the Company recorded $ 960 of third-party financing costs within debt modification and extinguishment costs in the condensed consolidated statements of (loss) income for the three months ended March 31, 2025. No original issue discount was paid in relation to the amendment.
The interest rate on the 2025 Term Loan Facility was 6.29 % as of March 31, 2025.
ABL Facility
The borrowings under the senior secured asset-based lending revolving credit facility (“ABL Facility”) bore interest at a rate equal to an adjusted Term SOFR, which included a credit spread adjustment of 10 basis points or the base rate, plus a margin of between 1.25 % to 1.75 % or 0.25 % to 0.75 %, respectively. The interest rate on the ABL Facility was 7.75 % as of March 31, 2025.
In April 2025, the Company amended its ABL credit agreement (“ABL Credit Agreement”) to, among other things, (a) reallocate all European revolving loan commitments thereunder as United States revolving loan commitments, (b) extend the maturity date with respect to borrowings under the ABL Credit Agreement by over three years to April 10, 2030 (subject to acceleration under certain circumstances), (c) reduce the interest rate applicable to outstanding revolving loans that bear interest at a rate equal to Term SOFR by removing the credit spread adjustment that was applied to Term SOFR in the ABL Credit Agreement in calculating adjusted Term SOFR, and (d) reduce the frequency of borrowing base reporting, field examinations and appraisals (subject to higher frequency under certain circumstances).
17
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
Fair Value of Debt
The fair value of a financial instrument is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants. As of March 31, 2025 and December 31, 2024, the fair value of the Company’s term loan facility was $ 853,434 and $ 874,083 , respectively. The fair value is classified as Level 2 based upon the fair value hierarchy (see Note 4 to these condensed consolidated financial statements for further information on fair value measurements).
11. Financial Instruments:
The Company uses interest rate related derivative instruments to manage its exposure to changes in interest rates on its variable-rate debt instruments. The Company does not speculate using derivative instruments.
By using derivative financial instruments to hedge exposures to changes in interest rates, the Company exposes itself to credit risk and market risk. Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. When the fair value of a derivative contract is an asset, the counterparty owes the Company, which creates credit risk for the Company. When the fair value of a derivative contract is a liability, the Company owes the counterparty and therefore, the Company is not exposed to the counterparty’s credit risk in those circumstances. The Company minimizes counterparty credit risk in derivative instruments by entering into transactions with high quality counterparties. The derivative instruments entered into by the Company do not contain credit-risk-related contingent features.
Market risk is the adverse effect on the value of a derivative instrument that results from a change in interest rates. The market risk associated with the Company’s derivative instruments is managed by establishing and monitoring parameters that limit the types and degree of market risk that may be undertaken.
Use of Derivative Financial Instruments to Manage Interest Rate Risk
The Company is exposed to fluctuations in interest rates on its senior secured credit facilities. Changes in interest rates will not affect the market value of such debt but will affect the Company’s interest payments over the term of the loans. Likewise, an increase in interest rates could have a material impact on the Company’s condensed consolidated statements of cash flows. The Company hedges the interest rate fluctuations on debt obligations through interest rate cap agreements. The Company records these agreements at fair value as assets or liabilities in the condensed consolidated balance sheets. As the derivatives are designated and qualify as cash flow hedges, the gains or losses on the interest rate cap agreements are recorded in stockholders’ equity as a component of other comprehensive income, net of tax. Reclassifications of the gains and losses on the interest rate cap agreements into earnings are recorded as part of interest expense in the condensed consolidated statements of (loss) income as the Company makes its interest payments on the hedged portion of its senior secured credit facilities. Fair value is determined based on estimated amounts that would be received or paid to terminate the contracts at the reporting date based on quoted market prices.
The following table provides a summary of the Company’s interest rate cap agreements:
Financial instrument Number of instruments In effect as of March 31, 2025
Current notional amount of instruments in effect Annuitized premium of instruments in effect Cap rate in effect for all agreements at March 31, 2025
Interest rate caps 4 3 $ 625,000 $ 35,285 1.00 %
The current notional amounts of the three interest rate cap agreements in effect at March 31, 2025 are $ 250,000 , $ 175,000 and $ 200,000 . The Company entered into a $ 250,000 interest rate cap to mitigate interest rate volatility from September 2023 to October 2025, a $ 175,000 interest rate cap agreement to mitigate interest rate volatility from August 2024 to July 2026 and a $ 200,000 interest rate cap agreement to mitigate interest rate volatility from November 2024 to October 2025. The $ 200,000 interest rate cap agreement will increase to $ 450,000 to mitigate interest rate volatility from November 2025 to October 2026.
The Company also entered into a $ 200,000 forward starting interest rate cap agreement to mitigate interest volatility from August 2026 to July 2028.
18
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
The fair values of derivative instruments held as of March 31, 2025 and December 31, 2024, respectively are shown below:
Balance sheet location March 31,
2025 December 31,
2024
Derivative assets
Derivatives designated as cash flow hedges:
Interest rate caps Prepaid and other current assets $ 5,109 $ 6,532
Interest rate caps Other long-term assets 1,985 5,968
Total derivative assets $ 7,094 $ 12,500
Derivative liabilities
Derivatives designated as cash flow hedges:
Interest rate caps Accrued liabilities $ 498 $ 235
Interest rate caps Other long-term liabilities 671 475
Total derivative liabilities $ 1,169 $ 710
The following tables show the effect of the Company’s derivative instruments designated as cash flow hedges on AOCI and the condensed consolidated statements of (loss) income for the three months ended March 31, 2025 and 2024, respectively:
Amount of (loss) gain recognized in OCI
Three months ended
March 31,
2025 2024
Interest rate caps $ ( 3,598 ) $ 9,808
Amount of (loss) gain reclassified from AOCI
Three months ended
March 31,
2025 2024
Interest rate caps $ ( 2,140 ) $ ( 4,656 )
Amount of loss reclassified into income
Three months ended
March 31,
2025 2024
Interest rate caps $ 2,140 $ 4,656
The following table shows the amounts in the line items presented in the condensed consolidated statements of (loss) income in which the effects of cash flow hedges are recorded for the three months ended March 31, 2025 and 2024, respectively:
Three months ended
March 31,
2025 2024
Derivatives designated as cash flow hedges:
Interest rate caps Interest (expense) income $ ( 11,010 ) $ ( 13,409 )
The amount of net unrealized gains in AOCI related to the Company’s cash flow hedges that is expected to be reclassified to the condensed consolidated statements of (loss) income over the next twelve months is $ 5,236 as of March 31, 2025.
19
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
12. Income Taxes:
The effective income tax rate for the three months ended March 31, 2025 was 13.3 %, compared to 49.1 % for the three months ended March 31, 2024. The Company’s effective income tax rates for the three months ended March 31, 2025 and 2024, respectively, fluctuated primarily due to a reduced discrete tax impact relative to pre-tax book income, and a reduction to the discrete tax expense related to accrued penalties and interest on historical uncertain tax positions that expired due to statute of limitations in the prior year.
The difference between the U.S. federal statutory income tax rate and the Company’s effective income tax rate for the three months ended March 31, 2025 was mainly due to state and local taxes and a discrete shortfall tax expense related to stock compensation.
The difference between the U.S. federal statutory income tax rate and the Company’s effective income tax rate for the three months ended March 31, 2024 was mainly due to state and local taxes, a discrete shortfall tax expense related to stock compensation and a discrete tax expense associated with the recording of accrued penalties and interest on historical uncertain tax positions.
13. Benefit Plans:
The following tables present the components of net periodic expense (benefit) for the Company-sponsored defined benefit pension and postretirement plans, which cover certain employees and retirees located in the U.S.
Defined Benefit Pension Plans
Three months ended
March 31,
2025 2024
Interest cost $ 823 $ 808
Expected return on plan assets ( 809 ) ( 827 )
Net periodic expense (benefit) $ 14 $ ( 19 )
Other Postretirement Benefit Plan
Three months ended
March 31,
2025 2024
Interest cost $ 6 $ 6
Amortization of prior service credit — ( 7 )
Amortization of net gain ( 1 ) ( 1 )
Net periodic expense (benefit) $ 5 $ ( 2 )
All components of net periodic expense (benefit) other than service cost are presented within other expense (income), net in the Company’s condensed consolidated statements of (loss) income.
14. Commitments and Contingent Liabilities:
There is a risk of environmental impact in the Company’s manufacturing operations. The Company’s environmental policies and practices are designed to comply with existing laws and regulations and to minimize the possibility of significant environmental impact. The Company is also subject to various other lawsuits and claims with respect to matters such as governmental regulations, labor and other actions arising out of the normal course of business. All claims that are probable and reasonably estimable have been accrued for in the Company’s condensed consolidated financial statements. When these matters are ultimately concluded and determined, the Company believes that there will be no material adverse effect on its condensed consolidated financial position, results of operations or liquidity.
20
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
15. Related Party Transactions:
The Company maintains certain policies and procedures for the review, approval and ratification of related party transactions to ensure that all transactions with selected parties are fair, reasonable and in the Company’s best interests. All significant relationships and transactions are separately identified by management if they meet the definition of a related party or a related party transaction. Related party transactions include transactions that occurred during the year, or are currently proposed, in which the Company was or will be a participant, and for which any related person had or will have a direct or indirect material interest. All related party transactions are reviewed, approved and documented by the appropriate level of the Company’s management in accordance with these policies and procedures.
Joint Venture Agreement
The Company entered into a joint venture agreement (the “ZI Partnership Agreement”) in 1988 with Shell Catalysts & Technologies, an affiliate of Royal Dutch Shell plc, to form Zeolyst International, a 50/50 joint venture partnership (the “Partnership”). Under the terms of the ZI Partnership Agreement, the Partnership leases certain land used in its Kansas City production facilities from Ecovyst. This lease, which has been recorded as an operating lease and with evergreen terms as long as the ZI Partnership Agreement is in place, provided for rental payments to the Company of $ 77 for the three months ended March 31, 2025 and 2024. These rental payments were included in cost of goods sold in the condensed consolidated statements of (loss) income. The Partnership had no sales to the Company for the three months ended March 31, 2025 and 2024.
The Partnership purchases certain raw materials from the Company and was charged for various manufacturing costs incurred at the Company’s Kansas City production facility. The amount of these costs charged to the Partnership were $ 4,616 and $ 4,034 for the three months ended March 31, 2025 and 2024, respectively and were included in cost of goods sold in the condensed consolidated statements of (loss) income. In addition, the Partnership was charged certain product demonstration costs of $ 226 and $ 357 for the three months ended March 31, 2025 and 2024, respectively, which were also included in cost of goods sold in the condensed consolidated statements of (loss) income.
Certain administrative, marketing, engineering, management-related and research and development services are provided to the Partnership by the Company. The Partnership was charged $ 4,122 and $ 4,300 for the three months ended March 31, 2025 and 2024, respectively and were included in selling, general and administrative expenses in the condensed consolidated statements of (loss) income.
The Company had an accounts receivable from the Partnership of $ 3,791 and $ 2,794 as of March 31, 2025 and December 31, 2024, respectively, which were included in prepaid and other current assets in the condensed consolidated balance sheet. There were no accounts payable with the Partnership as of March 31, 2025 and December 31, 2024.
16. Reportable Segments:
Summarized financial information for the Company’s reportable segments is shown in the following table:
Three months ended
March 31,
2025 2024
Sales:
Ecoservices $ 143,109 $ 141,602
Advanced Materials & Catalysts (1)
19,088 18,935
Total $ 162,197 $ 160,537
Adjusted EBITDA: (2)
Ecoservices $ 28,525 $ 41,494
Advanced Materials & Catalysts (3)
17,504 11,129
Adjusted EBITDA from reportable segments $ 46,029 $ 52,623
(1) The Company does not record its proportionate share of sales from the Zeolyst Joint Venture accounted for using the equity method as revenue and such sales are not consolidated within its results of operations. See Note 9 to these condensed
21
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
consolidated financial statements for further information. The Company’s proportionate share of sales from the Zeolyst Joint Venture was $ 37,741 and $ 23,481 for the three months ended March 31, 2025 and 2024, respectively.
(2) The Company defines Adjusted EBITDA as EBITDA adjusted for certain items as noted in the reconciliation below. Management evaluates the performance of its segments and allocates resources based on several factors, of which the primary measure is Adjusted EBITDA. Adjusted EBITDA should not be considered as an alternative to net (loss) income as an indicator of the Company’s operating performance. Adjusted EBITDA as defined by the Company may not be comparable with EBITDA or Adjusted EBITDA as defined by other companies.
(3) The Adjusted EBITDA for the Company’s Advanced Materials & Catalysts segment reflects the Company’s 50 % portion of the earnings from the Zeolyst Joint Venture that have been recorded as equity in net income in its condensed consolidated statements of (loss) income and includes Zeolyst Joint Venture adjustments on a proportionate basis based on the Company’s 50% ownership interest. For the three months ended March 31, 2025, the Adjusted EBITDA from the Zeolyst Joint Venture included in the Advanced Materials & Catalysts segment was $ 12,681 , which includes $ 8,916 of equity in net income plus $ 610 of amortization of investment in affiliate step-up and $ 3,155 of joint venture depreciation, amortization and interest.
For the three months ended March 31, 2024, the Adjusted EBITDA from the Zeolyst Joint Venture included in the Advanced Materials & Catalysts segment was $ 6,927 , which includes $ 2,072 of equity in net income plus $ 1,601 of amortization of investment in affiliate step-up and $ 3,254 of joint venture depreciation, amortization and interest.
The following tables reconcile sales to Adjusted EBITDA from reportable segments:
Three months ended March 31, 2025
Ecoservices Advanced Materials & Catalysts Total
Sales (1)
$ 143,109 $ 19,088 $ 162,197
Less: (2)
Cost of goods sold 108,142 10,401
Selling, general and administrative expenses 6,436 3,900
Other segment items (3)
6 ( 36 )
Add:
Adjusted EBITDA from the Zeolyst Joint Venture — 12,681
Adjusted EBITDA from reportable segments $ 28,525 $ 17,504 $ 46,029
Three months ended March 31, 2024
Ecoservices Advanced Materials & Catalysts Total
Sales (1)
$ 141,602 $ 18,935 $ 160,537
Less: (2)
Cost of goods sold 93,566 11,141
Selling, general and administrative expenses 6,526 3,581
Other segment items (3)
16 11
Add:
Adjusted EBITDA from the Zeolyst Joint Venture — 6,927
Adjusted EBITDA from reportable segments $ 41,494 $ 11,129 $ 52,623
(1) The Company does not record its proportionate share of sales from the Zeolyst Joint Venture accounted for using the equity method as revenue and such sales are not consolidated within its results of operations. See Note 9 to these condensed consolidated financial statements for further information. The Company’s proportionate share of sales from the Zeolyst Joint Venture was $ 37,741 and $ 23,481 for the three months ended March 31, 2025 and 2024, respectively.
22
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
(2) The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. All lines exclude depreciation, amortization and other items as noted in the reconciliation below.
(3) Other segment items include other operating (income) expense, foreign currency exchange (gains) losses and other (income) expense.
The following table reconciles Adjusted EBITDA from reportable segments to (loss) income from continuing operations before income taxes:
Three months ended
March 31,
2025 2024
Adjusted EBITDA from reportable segments $ 46,029 $ 52,623
Less:
Interest expense, net 11,010 13,409
Depreciation and amortization 23,124 21,933
Unallocated corporate expenses 7,123 7,081
Joint venture depreciation, amortization and interest 3,155 3,254
Amortization of investment in affiliate step-up 610 1,601
Debt modification and extinguishment costs 960 —
Net loss on asset disposals 167 648
Foreign exchange loss 146 178
LIFO benefit ( 820 ) ( 1,124 )
Transaction and other related costs 1,866 58
Equity-based compensation 3,072 3,680
Restructuring, integration and business optimization expenses 137 226
Other ( 372 ) ( 721 )
(Loss) income before income taxes $ ( 4,149 ) $ 2,400
Capital expenditures for the Company’s reportable segments are shown in the following table:
Three months ended
March 31,
2025 2024
Capital expenditures:
Ecoservices $ 16,428 $ 13,031
Advanced Materials & Catalysts (1)
3,528 1,335
Corporate and Other (2)
4,297 3,006
Capital expenditures per the condensed consolidated statements of cash flows $ 24,253 $ 17,372
(1) Excludes the Company’s proportionate share of capital expenditures from the Zeolyst Joint Venture.
(2) Includes corporate capital expenditures, the cash impact from changes in capital expenditures in accounts payable and capitalized interest.
17. Stock-Based Compensation:
The Company has an equity incentive plan under which it grants common stock awards to employees, directors and affiliates of the Company. At March 31, 2025, 6,823,081 shares of common stock were available for issuance under the plan. The Company settles these awards through the issuance of treasury shares under its equity incentive plan. The Company has granted RSAs, RSUs and PSUs as part of its equity incentive compensation program.
23
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
RSU
During the three months ended March 31, 2025, the Company granted 967,683 RSUs under its equity incentive plan. Each RSU provides the recipient with the right to receive a share of common stock subject to graded vesting terms based on service, which for the awards granted during the three months ended March 31, 2025, generally requires approximately one year of service for members of the Company’s board of directors and approximately three years of service for employees. The value of the RSUs granted during the three months ended March 31, 2025 was based on the average of the high and low trading prices of the Company’s common stock on the NYSE on the preceding trading day, in accordance with the Company’s policy for valuing such awards. Compensation expense related to the RSUs is recognized on a straight-line basis over the respective vesting period.
PSU
2025 Grants
During the three months ended March 31, 2025, the Company granted 504,931 PSUs (at target) under its equity incentive plan. The PSUs granted during the three months ended March 31, 2025 provide the recipients with the right to receive shares of common stock dependent on 50 % of a Company-specific financial performance target and 50 % on the relative increase in the total shareholder return (“TSR”) goal (“the Performance measures”). The Performance measures are measured independently of each other, but achievement of both metrics is measured on the same three-year performance period from January 1, 2025 through December 31, 2027 (“Performance period”). Depending on the Company’s performance relative to the Performance measures, each PSU award recipient is eligible to receive a percentage of the target number of shares granted to the recipient, ranging from zero to 200 %. The PSUs, to the extent earned, will vest on the date the Compensation Committee of the Company’s Board of Directors (“Compensation Committee”) certifies the achievement of the Performance measures for the Performance period, which will occur subsequent to the end of the Performance period and after the Company files its annual consolidated financial statements for the year ending December 31, 2027.
Achievement of the Company-specific financial performance target is measured based on the actual three-year cumulative results across the Performance period. The TSR goal is based on the Company’s actual TSR performance against companies in the S&P 1500 Specialty Chemicals Index over the Performance period. The TSR goal, which determines how much of the 50 % of the PSUs granted during 2025 may be earned, is considered a market condition as opposed to a vesting condition. Because a market condition is not considered a vesting condition, it is reflected in the grant date fair value of the award and the associated compensation cost based on the fair value of the award is recognized over the Performance period, regardless of whether the Company actually achieves the market condition or the level of achievement, as long as service is provided by the recipient.
The Company used a Monte Carlo simulation to estimate the $ 10.80 weighted average fair value of the awards granted, subject to the TSR goal during the three months ended March 31, 2025, with the following weighted average assumptions:
Expected dividend yield — %
Risk-free interest rate 4.19 %
Expected volatility 40.39 %
Expected term (in years) 2.90
2022 Grants
In February 2025, the Compensation Committee certified the achievement of the performance metrics for the three-year period ended December 31, 2024, related to the PSUs granted during the year ended December 31, 2022. The PSUs granted during the year ended December 31, 2022 provide the recipients with the right to receive shares of common stock dependent on the achievement of a TSR goal and are generally subject to the provision of service through the vesting date of the award. The TSR goal was based on the Company’s actual TSR percentage increase over the performance period. The awards vested during the three months ended March 31, 2025 with no percentage of the TSR goal earned.
24
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
Award Activity
The following table summarizes the activity for the Company’s RSUs and PSUs for the three months ended March 31, 2025:
Restricted Stock Units Performance Stock Units
Number of
units Weighted average grant date fair value (per share) Number of
units Weighted average grant date fair value (per share)
Nonvested as of December 31, 2024 1,977,373 $ 9.37 1,353,409 (1) $ 11.10
Granted 967,683 $ 7.79 504,931 $ 9.30
Vested ( 1,040,153 ) $ 9.53 — $ —
Forfeited ( 48,303 ) $ 9.52 ( 163,819 ) $ 9.18
Nonvested as of March 31, 2025 1,856,600 $ 8.46 1,694,521 (1) $ 10.75
(1) Based on target.
During the three months ended March 31, 2025, the Company did not grant any RSAs. Cash proceeds received by the Company from the exercise of stock options were not material for the three months ended March 31, 2025.
Stock-Based Compensation Expense
For the three months ended March 31, 2025 and 2024, stock-based compensation expense for the Company was $ 3,072 and $ 3,680 , respectively. The associated income tax benefit based on the applicable statutory rate recognized in the condensed consolidated statements of (loss) income for the three months ended March 31, 2025 and 2024 was $ 770 and $ 902 , respectively.
As of March 31, 2025, unrecognized compensation cost of $ 13,856 for RSUs and $ 8,786 for PSUs are considered probable of vesting and the weighted-average period over which these costs are expected to be recognized at March 31, 2025 was 1.96 years for the RSUs and 2.14 years for the PSUs.
18. Earnings per Share:
Basic earnings per share is calculated as income available to common stockholders, divided by the weighted average number of common shares outstanding during the period. The weighted average number of common shares outstanding during the period for the computation of basic earnings per share excludes RSAs that have legally been issued but are nonvested during the period, as the sale of these shares is prohibited pending satisfaction of certain vesting conditions by the award recipients in order to earn the rights to the shares.
Diluted earnings per share is calculated as income available to common stockholders, divided by the weighted average number of common and potential common shares outstanding during the period, if dilutive. Potential common shares reflect (1) unvested RSAs and RSUs with service vesting conditions, (2) PSUs with vesting conditions considered probable of achievement and (3) options to purchase common stock, all of which have been included in the diluted earnings per share calculation using the treasury stock method.
The reconciliation from basic to diluted weighted average shares outstanding is as follows:
Three months ended
March 31,
2025 2024
Weighted average shares outstanding – Basic 117,264,124 116,955,043
Dilutive effect of unvested common shares and RSUs with service conditions, PSUs considered probable of vesting and assumed stock option exercises and conversions — 496,106
Weighted average shares outstanding – Diluted 117,264,124 117,451,149
25
Table of Contents
ECOVYST INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(unaudited)
The Company reported a net loss for the three months ended March 31, 2025, and therefore excluded the dilutive effect of 295,438 shares, which consisted of unvested common shares, RSUs with service conditions, PSUs considered probable of vesting and assumed stock option exercises and conversions from the computation of weighted average diluted shares outstanding.
Basic and diluted (loss) income per share are calculated as follows:
Three months ended
March 31,
2025 2024
Numerator:
Net (loss) income $ ( 3,597 ) $ 1,221
Denominator:
Weighted average shares outstanding – Basic 117,264,124 116,955,043
Weighted average shares outstanding – Diluted 117,264,124 117,451,149
Net (loss) income per share:
Basic (loss) income per share $ ( 0.03 ) $ 0.01
Diluted (loss) income per share $ ( 0.03 ) $ 0.01
The table below presents the details of the Company’s weighted average equity-based awards outstanding during each respective period that were excluded from the calculation of diluted earnings per share:
Three months ended
March 31,
2025 2024
Anti-dilutive RSUs and PSUs 1,365,654 558,989
Anti-dilutive stock options 367,100 367,100
Certain stock options to purchase shares of common stock were excluded from the computation of diluted earnings per share for the respective periods because the options’ exercise price was greater than the average market price of the common shares. These stock options and anti-dilutive awards are not included in the dilution calculation, as their inclusion would have the effect of increasing diluted income per share or reducing diluted loss per share.
19. Supplemental Cash Flow Information:
The following table presents supplemental cash flow information for the Company:
Three months ended
March 31,
2025 2024
Cash paid during the period for:
Income taxes, net of refunds $ 2,724 $ 3,608
Interest (1)
12,301 12,569
Non-cash investing activity:
Capital expenditures acquired on account but unpaid as of the period end 1,430 713
Right-of-use assets obtained in exchange for new lease liabilities (non-cash):
Operating leases 2,620 2,131
(1) Cash paid for interest is shown net of capitalized interest and includes the cash received or paid on the Company’s interest rate cap agreements designated as cash flow hedges for the periods presented (see Note 11 to these condensed consolidated financial statements for details).
26
Table of Contents
20. Subsequent Events:
On March 18, 2025 the Company entered into an asset purchase agreement to acquire the sulfuric acid production assets from Cornerstone Chemical Company LL C for a purchase price of $ 35,000 , subject to regulatory approvals and customary closing conditions, expected to be comprised entirely of cash on hand. The Company expects the acquisition to close in the second quarter of 2025.
In April 2025, the Company amended its ABL Credit Agreement. See Note 10 to these condensed consolidated financial statements for further information.
T he Company has evaluated subsequent events since the balance sheet date and determined that there are no additional items to disclose.
27
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.