Item 2. Management’s Discussion and Analysis
ITEM
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
We
are a Minnesota, United States based full-service global EMS contract manufacturer in the Medical Device, Medical Imaging, Aerospace
and Defense and Industrial markets offering a full range of value-added engineering, technical and manufacturing services and support
including project management, design, testing, prototyping, manufacturing, supply chain management and post-market services. Our products
are complex electromedical and electromechanical products including medical devices, wire and cable assemblies, printed circuit board
assemblies, complex higher-level assemblies and other box builds for a wide range of industries. As of December 31, 2024, we have facilities
in Minnesota: Bemidji, Mankato, Milaca and Maple Grove. We closed our facility in Blue Earth, Minnesota in December 2024 and are currently
seeking to sell this facility. We also have facilities in Monterrey, Mexico and Suzhou, China.
Our
net sales are derived from complex designed products built to the customers’ specifications. The products we manufacture are engineered
and designed products that require sophisticated manufacturing support. Quality, on-time delivery, and reliability are of upmost importance.
Our goal is to expand and diversify our customer base by focusing on sales and marketing efforts that fit our value-added service, early
engagement design, and development strategy. We continue to focus on lean manufacturing initiatives, quality and on-time delivery improvements
to increase asset utilization, reduce lead times and provide competitive pricing.
Our
strategic investments have positioned us to capitalize on growth opportunities in the medical markets and improve our competitiveness
by expanding our global footprint. Our industrial and defense markets are focused on improving our asset utilization and profitability
while transforming to a value added, solution-sell business model that supports early engagement, design for manufacturability and rapid
prototyping.
All
dollar amounts are stated in thousands of U.S. dollars.
Restructuring Activities
In fiscal year 2024, the Company
initiated a restructuring plan related to the closure of its Blue Earth, MN facility. During the quarter ended March 31, 2025, the
Company had restructuring charges related to staff reductions and activities related to the Blue Earth facility closure. The total
estimated cost of these restructuring programs is approximately $850, of which $571 was recorded in the prior fiscal year. These
charges relate to employee severance and facility closure costs. We do not expect significant additional expenses related
to this plan.
Results
of Operations
Net
Sales. Net sales for the three months ended March 31, 2025 and 2024 were $26,895 and $34,215, respectively, a decrease of $7,320
or 21.4%. Net sales in the first quarter of 2025 were negatively impacted by delays in Aerospace and Defense customer approvals of products
transferred from our Blue Earth facility to our Bemidji facility as well as manufacturing and plant utilization inefficiencies related
to the movement of various production between plants. We expect these matters to be positively resolved over the next two quarters. The
following is a summary of net sales by our major industry markets:
Three Months Ended March 31,
2025
2024
Increase (Decrease)
Medical Device
$ 8,070
$ 10,738
$ (2,668 )
(24.8 )%
Medical Imaging
8,588
9,544
(956 )
(10.0 )%
Industrial
6,945
8,073
(1,128 )
(14.0 )%
Aerospace and Defense
3,292
5,860
(2,568 )
(43.8 )%
Total net sales
$ 26,895
$ 34,215
$ (7,320 )
(21.4 )%
●
Medical
Device: Net sales to our medical customers decreased $2,668, or 24.8%, in the three months ended March 31, 2025 as compared with
the same period in 2024. The decrease was primarily due to inventory re-balancing with existing customers, timing of customer product
launches and lower productivity as we managed our facility consolidation.
●
Medical
Imaging: Net sales to our Medical Imaging customers decreased $956, or 10.0%, in the three months ended March 31, 2025 as compared with
the same period in 2024. The decrease was primarily due to inventory re-balancing with existing customers, timing of customer product
launches and lower manufacturing productivity arising from the transfer of production between facilities.
●
Industrial:
Net sales to our industrial customers decreased $1,128, or 14.0%, in the three months ended March 31, 2025, as compared with the
same period in 2024. The decrease in net sales was primarily due to customer order delays and part shortages.
●
Defense:
Net sales to our aerospace and defense customers were down $2,568, or 43.8%, in the three months ended March 31, 2025, as compared
with the same period in 2024. The decrease in net sales relates to delays in customer approvals as we have consolidated this business
into our Bemidji facility.
Backlog.
Our 90-day shipment backlog as of March 31, 2025 was $26,742, an increase of 1.1% from $26,451 at the beginning of the quarter, and
a 24.1% decrease from March 31, 2024. Our 90-day backlog consists of firm purchase orders we expect to ship in the next 90 days, with
any remaining amounts to be shipped within 180 days.
Our
total order backlog as of March 31, 2025, was $68,332, a 3.8% increase from $65,852 at the beginning of the quarter and a 20.5% decrease
from the prior-year comparable quarter end as some customers are requesting much shorter order lead times, which has resulted in a decrease in our backlog.
As we develop deep strategic partnerships with these customers, we have agreed to these shorter lead times. More recently we are also noting reduced visibility to revenues
in the next several quarters as customers are rebalancing their inventories and, therefore, deferring the placement of some orders. In
addition, several of our Aerospace and Defense customers are delaying orders until they approve the move of production at our Bemidji
facility. We expect the majority of those approvals to be completed by the end of the second quarter of 2025.
90-day
shipment and total backlog by our major industry markets are as follows:
March 31, 2025
December 31, 2024
March 31, 2024
90 Day
Total
90 Day
Total
90 Day
Total
Medical Device
$ 5,735
$ 19,925
$ 6,953
$ 21,706
$ 8,365
$ 27,504
Medical Imaging
7,526
10,020
7,168
10,353
8,630
12,697
Industrial
5,999
10,005
5,173
7,306
8,200
15,184
Aerospace and Defense
7,482
28,382
7,157
24,487
10,018
30,616
Total backlog
$ 26,742
$ 68,332
$ 26,451
$ 65,852
$ 35,213
$ 86,001
17
The
90-day and total backlog as of March 31, 2025 includes orders already recognized in net sales and included in the contract asset value
of $13,404.
Operating
Costs and Expenses.
Net
sales, cost of goods sold, gross profit, and operating costs were as follows:
Three Months Ended March 31,
2025
2024
Increase/(Decrease)
Net sales
$ 26,895
$ 34,215
$ (7,320)
(21.4 )%
Cost of goods sold (3)
23,817
28,767
(4,950)
(17.2 )%
Gross profit
3,078
5,448
(2,370)
(43.5 )%
Gross margin percentage (1)
11.4 %
15.9 %
(450) bpc (2)
Selling (3)
1,184
805
379
47.1 %
% of Net sales
4.4 %
2.3 %
General and administrative
2,915
3,170
(255 )
(8.0 )%
% of Net sales
10.8 %
9.3 %
Research and development
326
318
8
2.5 %
% of Net sales
1.2 %
0.9 %
Restructuring charges
266
-
266
- %
% of Net sales
0.9 %
- %
Operating (loss) income
(1,613 )
1,155
(2,768 )
(239.7 )%
% of Net sales
(6.0 )%
3.4 %
(1)
Gross
margin percentage is defined as gross profit as a percentage of net sales.
(2)
Basis
points change in gross margin percentage.
(3)
During the three months ended March 31, 2025, the Company modified the responsibilities and reporting relationships of certain customer-facing
managers. As a result of these organizational changes, the related costs, which were previously classified as cost of sales, are now reported
as selling expenses to better reflect the nature of the activities performed.
Gross
profit and gross margins. Gross profit as a percent of net sales was 11.4% and 15.9% for the three months ended March 31, 2025, and
2024, respectively. The decrease in gross profit as a percentage of net sales in the 2025 period as compared with the same prior-year
period was the result of lower net sales, as discussed above, reduced facility utilization and decreased manufacturing productivity.
Selling expenses . Selling expenses,
as measured as a percent of net sales , was 4.4% and 2.3% for the three months ended March 31, 2025, and 2024, respectively. This
increase is a result of realignment of our customer facing managers that were previously included in cost of sales to selling expense
as well as the impact of fixed costs on a lower revenue base.
General
and administrative expenses. General and administrative expenses decreased in the 2025 period as compared with the 2024 period as
the result of lower incentive compensation accruals in the current year.
Restructuring
charges . Restructuring charges were $266 in the three months ended March 31, 2025 for severance charges for a February 2025
reduction in force to align staffing to our forecasted net sales of $235 and expenses related to our closed Blue Earth
facility of $31.
Operating
(loss) income. Operating loss for the three months ended March 31, 2025 was ($1,613) or (6.0)% of net sales. Operating income
for the three months ended March 31, 2024 was $1,155 or 3.4% of net sales. Decrease in the period was driven by the decrease in net
sales and resulting gross margin.
Interest
expense. Interest expense was $214 and $167 for the three months ended March 31, 2025 and 2024, respectively. This increase was driven
by higher borrowings under our line of credit arrangement. Refer to “Liquidity and Capital Resources” for further discussion
of financing arrangements.
Income
taxes. Our effective tax rate for the three ended March 31, 2025 was 28.0%. Our effective tax rate for the three months ended March
31, 2024 was 22.6%. The primary drivers of the increase in effective tax rate were changes in pretax (loss) income and an increase in
the GILTI inclusion.
Cash
Flow Operating Results
The
following is a summary of cash flow results:
Three Months Ended March 31,
2025
2024
Cash provided by (used in):
Operating activities
$ (2,930 )
$ 2,828
Investing activities
(268 )
(735 )
Financing activities
3,446
274
Effect of exchange rates on changes in cash and cash equivalents
(2 )
(14 )
Net change in cash and cash equivalents
$ 246
$ 2,355
Operating
Activities. Cash used in operating activities was $2,930 in the first three months of 2025, compared with cash provided of $2,828
in the same prior-year period. Significant changes in operating assets and liabilities affecting cash flows during these periods included:
●
Cash
used by accounts receivable was $814 in the three months ended March 31, 2025 as compared with cash provided of $3,215 in the same
prior-year period. The use of cash in the three months ended March 31, 2025 is largely due to timing of customer shipments and cash
collections. The cash provided in the prior year was due an expected increase in cash collections due to higher sales and the timing
of customer payments.
●
Cash provided by inventory was $487 in the three months ended March
31, 2025 as compared with cash used of $1,400 in the prior-year period. The decrease in the current-year period cash usage was the
result of normal timing variances of inventory purchases and timing of product shipments. We plan to actively reduce inventory
balances over the next several quarters.
●
Cash
used by changes in accounts payable was $1,441 in the current-year period as compared with cash used of $8 in the same prior-year
period, primarily related to the timing of cash payments.
18
Investing
Activities. Cash used in investing activities was $268 in the first three months of 2025, compared with cash used of $735 in the
same prior-year period, both primarily for capital expenditures.
Financing
Activities. Cash provided by financing activities was $3,446 in the first three months of 2025, compared with cash provided of $274
in the same prior-year period. The increase in cash provided by financing activities resulted from the line of credit advances for working
capital and operations in the three months ended March 31, 2025.
Liquidity
and Capital Resources
We
believe that our existing financing arrangements, anticipated cash flows from operations and cash on hand will be sufficient to satisfy
our working capital needs, capital expenditures and debt repayments for the next twelve months.
On
February 29, 2024, we entered into a $15,000 Senior Secured Revolving Line of Credit with Bank of America (the “Revolver”).
The Revolver allows for borrowings at a defined base rate, or at the one, three or six month Secured Overnight Finance Rate, also known
as “SOFR,” plus a defined margin. If the Company prepays SOFR borrowings before their contractual maturity, the Company has
agreed to compensate the bank for lost margin, as defined in the Revolver agreement. The Company is required to quarterly pay a 20-basis
point fee on the unused portion of the Revolver.
The
Revolver requires the Company to maintain no more than 2.5 times leverage ratio and at least a 1.25 times minimum fixed charges coverage
ratio, both of which are defined in the Revolver agreement. These ratios are calculated based on trailing twelve-month results. There
are no subjective acceleration clauses under the Revolver that would accelerate the maturity of outstanding borrowings. The Revolver
contains certain covenants which, among other things, require the Company to adhere to regular reporting requirements, abide by shareholder
dividend limitations, maintain certain financial performance, and limit the amount of annual capital expenditures. The Revolver is secured
by substantially all the Company’s assets and expires on February 28, 2027. We were not in compliance with financial covenants
related to the maximum operating expense contributions to our Mexican operations in the first and second quarters of 2024. We have received
a waiver of this event of default from the bank. On March 27, 2025, we amended (the “First Amendment”) the Revolver to waive
our non-compliance with the leverage ratio and minimum fixed charge ratio as of December 31, 2024, and March 31, 2025. Provisions of the First Amendment relating to the Company’s compliance
with these ratios were replaced with provisions of the Second Amendment (described below). Provisions of the First Amendment relating
to minimum EBITDA requirements of the Company were replaced with provisions of the Second Amendment (described below). Provisions of the
First Amendment requiring the Company to maintain unrestricted cash and Revolver availability (collectively, “Liquidity”)
at specified levels were replaced with provisions of the Second Amendment (described below). The First Amendment also requires the Company to provide incremental monthly reporting and increased
the Company’s borrowing rate by one percent until the Company is in compliance with the original terms of the Revolver.
On
May 14, 2025, we further amended (the “Second Amendment”) the Revolver, which amended the First Amendment in part, to defer the Company’s compliance with
the leverage ratio and minimum fixed charge ratio until the fourth quarter of 2025 at which time the Company must maintain (a) a leverage
ratio of 2.5 times for the year ended December 31, 2025 and for each twelve-month quarterly reporting period thereafter; and (b) a minimum
fixed charge coverage ratio to 1.25 times for the year ended December 31, 2025 and for each twelve-month quarterly reporting period thereafter.
The Company must also maintain adjusted EBITDA (earnings before interest, taxes depreciation and amortization), as defined in the Revolver,
as of the end of the second quarter of 2025 of at least $1,000, the third quarter of 2025 of at least $1,300 and the fourth quarter of
2025 and each quarter thereafter of at least $1,600. In addition, the Second Amendment requires the Company to always maintain
Liquidity of at least $2,500. The Second Amendment accelerated the expiration of the Revolver to June 30, 2026 and increases the borrowing rate by 25 basis points.
The
Revolver, as amended, bears interest at a weighted-average interest rate of 7.2% and 7.7% as of March 31, 2025 and December 31, 2024,
respectively. We had borrowings on our line of credit of $11,955 and $8,695 outstanding as of March 31, 2025 and December 31, 2024, respectively.
As of March 31, 2025, we had unused availability on the line of credit of $3,045, which is subject to a month end cap based on the previously
noted minimum Liquidity.
The
Company has an interim funding agreement as of March 31, 2025 with a bank related to deposits made on equipment purchases that will be
funded through a finance lease when the equipment is received and operational. As of March 31, 2025 we have $563 outstanding on the interim
funding agreement for equipment.
Net sales in the first quarter of 2025 and fourth quarter of 2024 were
negatively impacted by delays in Aerospace and Defense customer approvals of products transferred from our Blue Earth facility to our
Bemidji facility as well as manufacturing and plant utilization inefficiencies related to the movement of various production between plants.
We expect these matters to be resolved over the next two quarters. The Company has implemented plant optimization activities and our cost
cutting initiatives in the first quarter of 2025 to address losses. These actions plus the planned reduction in inventory levels are intended
to drive reduced borrowings during the remainder of 2025. The Company believes it has sufficient capital and liquidity to operate its
business for at least twelve months from the filing of this Form 10-Q.
Off-Balance
Sheet Arrangements
We
have not engaged in any off-balance sheet activities as defined in Item 303(a)(4) of Regulation S-K.
19
Forward-Looking
Statements
Those
statements in the foregoing report that are not historical facts are forward-looking statements made pursuant to the safe-harbor provisions
of the Private Securities Litigation Reform Act of 1995.
♦
Volatility
in the marketplace which may affect market supply, demand of our products or currency exchange rates;
♦
Supply
chain disruption and unreliability;
♦
Lack
of supply of sufficient human resources to produce our products;
♦
Increased
competition from within the EMS industry or the decision of OEMs to cease or limit outsourcing;
♦
Changes
in the reliability and efficiency of our operating facilities or those of third parties;
♦
Increases
in certain raw material costs such as copper and oil;
♦
Commodity
and energy cost instability;
♦
Risks
related to FDA noncompliance;
♦
The
loss of a major customer;
♦
General
economic, financial and business conditions that could affect our financial condition and results of operations;
♦
Increased
or unanticipated costs related to compliance with securities and environmental regulation;
♦
Disruption
of global or local information management systems due to natural disaster or cyber-security incident; and
♦
Outbreaks
of epidemic, pandemic, or contagious diseases, such as the recent novel coronavirus that affect our operations, our customers’
operations or our suppliers’ operations.
The
factors identified above are believed to be important factors (but not necessarily all of the important factors) that could cause actual
results to differ materially from those expressed in any forward-looking statement made by us. Discussion of these factors is also incorporated
in Part I, Item 1A, “Risk Factors,” and should be considered an integral part of Part II, Item 7, “Management’s
Discussion and Analysis of Financial Condition and Results of Operations.” Unpredictable or unknown factors not discussed herein
could also have material adverse effects on forward-looking statements. All forward-looking statements included in this Form 10-K are
expressly qualified in their entirety by the forgoing cautionary statements. We undertake no obligation to update publicly any forward-looking
statement (or its associated cautionary language) whether as a result of new information or future events.
Please
refer to forward-looking statements and risks as previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December
31, 2024.
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not
applicable.
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.