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 sold this
facility on July 24, 2025. 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 utmost 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 three
and six months ended June 30, 2025, the Company incurred restructuring charges related to staff reductions and activities related to
the Blue Earth facility closure. The costs of these restructuring programs totaled $837, of which $266 was recorded in the six months
ended June 30, 2025 and $571 was recorded in the prior fiscal year. We did not record any amounts related to restructuring in the three months
ended June 30, 2025. These costs are included in restructuring charges on the condensed
consolidated statements of operations. 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 June 30, 2025 and 2024 were $30,675 and $33,891, respectively, a comparative period decrease
of $3,216 or 9.5%. Net sales for the six months ended June 30, 2025 and 2024 were $57,570 and $68,106, respectively, a comparative period
decrease of $10,536 or 15.5%. Net sales in the three and six months ended June 30, 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. The following is a summary of net sales by our major industry markets:
Three Months Ended June 30,
2025
2024
Increase (Decrease)
Medical Device
$ 7,550
$ 9,689
$ (2,139 )
(22.1 )%
Medical Imaging
9,664
8,182
1,482
18.1 %
Industrial
8,516
9,385
(869 )
(9.3 )%
Aerospace and Defense
4,945
6,635
(1,690 )
(25.5 )%
Total net sales
$ 30,675
$ 33,891
$ (3,216 )
(9.5 )%
18
Six Months Ended June 30,
2025
2024
Increase (Decrease)
Medical Device
$ 15,620
$ 19,893
$ (4,273 )
(21.5 )%
Medical Imaging
18,252
17,083
1,169
6.8 %
Industrial
15,461
18,977
(3,516 )
(18.5 )%
Aerospace and Defense
8,237
12,153
(3,916 )
(32.2 )%
Total net sales
$ 57,570
$ 68,106
$ (10,536 )
(15.5 )%
●
Medical
Device: Net sales to our medical customers decreased $2,139, or 22.1%, in the three months ended June 30, 2025 as compared with the
same period in 2024 and $4,273, or 21.5%, in the six months ended June 30, 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 increased $1,482, or 18.1%, in the three months ended June 30, 2025 as compared
with the same period in 2024 and $1,169, or 6.8%, in the six months ended June 30, 2025 as compared with the same period in 2024.
The increase was primarily due to higher sales to existing customers.
●
Industrial:
Net sales to our industrial customers decreased $869, or 9.3%, in the three months ended June 30, 2025 as compared with the same
period in 2024 and $3,516, or 18.5%, in the six months ended June 30, 2025 as compared with the same period in 2024. The decrease
in net sales was primarily due to customer order delays and part shortages.
●
Aerospace
and Defense: Net sales to our aerospace and defense customers decreased $1,690, or 25.5%, in the three months ended June 30, 2025
as compared with the same period in 2024 and $3,916, or 32.2%, in the six months ended June 30, 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 June 30, 2025 was $26,592, a decrease of 0.6% from $26,742 at the beginning of the quarter, and
an 11.6% decrease from June 30, 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 June 30, 2025, was $78,351, representing a 14.7% increase from $68,332 at the beginning of the quarter and
a 6.9% increase compared to the same period in the prior year; this growth was primarily driven by large medical device orders.
90-day
shipment and total backlog by our major industry markets are as follows:
June 30, 2025
March 31, 2025
June 30, 2024
90 Day
Total
90 Day
Total
90 Day
Total
Medical Device
$ 7,897
$ 32,222
$ 5,735
$ 19,925
$ 8,130
$ 23,497
Medical Imaging
5,101
7,584
7,526
10,020
7,776
10,953
Industrial
6,010
9,349
5,999
10,005
6,398
11,423
Aerospace and Defense
7,584
29,196
7,482
28,382
7,791
27,423
Total backlog
$ 26,592
$ 78,351
$ 26,742
$ 68,332
$ 30,095
$ 73,296
19
The
90-day and total backlog as of June 30, 2025 includes orders already recognized in net sales and included in the contract asset value
of $14,984.
Operating
Costs and Expenses.
Net
sales, cost of goods sold, gross profit, and operating costs were as follows:
Three Months Ended June 30,
2025
2024
Increase/(Decrease)
Net sales
$ 30,675
$ 33,891
$ (3,216
)
(9.5 )%
Cost of goods sold (3)
25,838
29,274
(3,436
)
(11.7 )%
Gross profit
4,837
4,617
220
4.8 %
Gross margin percentage (1)
15.8 %
13.6 %
220
bpc (2)
Selling (3)
1,204
909
295
32.5 %
% of Net sales
3.9 %
2.7 %
General and administrative
2,589
2,982
(393
)
(13.2 )%
% of Net sales
8.4 %
8.8 %
Research and development
302
291
11
3.8 %
% of Net sales
1.0 %
0.9 %
Restructuring charges
-
91
(91
)
(100 )%
% of Net sales
- %
0.2 %
Operating income
742
344
398
115.7
%
% of Net sales
2.4 %
1.0 %
(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 first quarter of 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.
Six
Months Ended June 30,
2025
2024
Increase/(Decrease)
Net
sales
$
57,570
$
68,106
$
(10,536
)
(15.5
)%
Cost
of goods sold (3)
49,655
58,041
(8,386
)
(14.4
)%
Gross
profit
7,915
10,065
(2,150
)
(21.4
)%
Gross
margin percentage (1)
13.7
%
14.8
%
(110
)bpc (2)
Selling
(3)
2,388
1,714
674
39.3
%
%
of Net sales
4.1
%
2.5
%
General
and administrative
5,504
6,152
(648
)
(10.5
)%
%
of Net sales
9.6
%
9.0
%
Research
and development
628
609
19
3.1
%
%
of Net sales
1.1
%
0.9
%
Restructuring
charges
266
91
175
192.3
%
%
of Net sales
0.5
%
0.2
%
Operating
(loss) income
(871
)
1,499
(2,370
)
(158.1
)%
%
of Net sales
(1.5
)%
2.3
%
(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 first quarter of 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 15.8% and 13.6% for the three months ended June 30, 2025,
and 2024, respectively. Gross profit as a percent of net sales was 13.7% and 14.8% for the six months ended June 30, 2025, and 2024,
respectively. The increase in gross profit as a percentage of net sales in the quarterly comparison period was the result of
improved plant utilization and favorable sales mix. The decrease in gross profit as a percentage of net sales in the year-to-date
comparison period was the result of lower net sales and reduced facility utilization in the first three months of this year as well
as reduced manufacturing efficiencies due to customer program movements between facilities.
20
Selling
expenses . Selling expenses, as measured as a percent of net sales , was 3.9% and 2.7% for the three months ended June 30, 2025,
and 2024, respectively. Selling expenses, as measured as a percent of net sales , was 4.1% and 2.5% for the six months ended June
30, 2025, and 2024, respectively. In 2025, we realigned the reporting structure of our customer facing managers from operations to business
development. As a result, this increase is a result of the realignment as well as the impact of fixed costs on a lower revenue base.
General and administrative expenses.
General and administrative expenses, as measured as a percent of net sales, was 8.4% and 8.8% for the three months ended June 30,
2025 and 2024, respectively, and 9.6% and 9.0% for the six months ended June 30, 2025 and 2024, respectively. General and
administrative expenses decreased in the quarterly and year to date 2025 periods by $393 and $648, respectively, as compared with
the 2024 periods primarily as the result of lower incentive compensation accruals in the current year.
Restructuring charges . Restructuring charges
were $0 and $266 in the three and six months ended June 30, 2025, respectively. During the first quarter of 2025, we incurred $235 of severance charges for a February 2025 reduction
in force to align staffing to our forecasted net sales and $31 of expenses related to our closed Blue Earth facility. Restructuring charges
were $91 in the three and six months ended June 30, 2024 for accrued employee retention bonuses for our facility consolidation and closure
of our Blue Earth facility.
Operating (loss) income. Operating income
was $742 for the three months ended June 30, 2025 or 2.4% of net sales and was $344 or 1.0% of net sales for the three months ended
June 30, 2024. This increase was driven by the improved gross margin and lower incentive compensation expense. Operating loss was ($871) or (1.5)% of net sales for the six
months ended June 30, 2025 and operating income was $1,499 or 2.3% of net sales for the six months ended June 30, 2024. The decrease
was driven by the decrease in net sales and resulting gross margin.
Interest
expense. Interest expense was $257 and $165 for the three months ended June 30, 2025 and 2024, respectively. Interest expense was
$471 and $332 for the six months ended June 30, 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 and six months ended June 30, 2025 was 35% and 25%. Our effective tax rate for the three and six months ended June 30, 2024 was
12% and 21%. The primary drivers of the increase in effective tax rate were changes in pretax (loss) income and taxes on foreign entities.
In July 2025, the One Big Beautiful Bill Act (“OBBBA”) was enacted. The OBBBA makes permanent key elements
of the Tax Cuts and Jobs Act of 2017, including 100% bonus depreciation, domestic research cost expensing and the business interest expense
limitation, among other tax changes. The new legislation has multiple effective dates, with certain provisions effective in 2025 and others
in the future. The Company is currently evaluating the provisions of the new law and the potential effects on the Company’s financial
position, results of operations, and cash flows.
Cash
Flow Operating Results
The
following is a summary of cash flow results:
Six Months Ended June 30,
2025
2024
Cash provided by (used in):
Operating activities
$
(2,773
)
$
(1,458
)
Investing activities
(358
)
(1,011
)
Financing activities
2,858
2,343
Effect of exchange rates on changes in cash and cash equivalents
9
(7
)
Net change in cash and cash equivalents
$
(264
)
$
(133
)
Operating Activities. Cash used in operating
activities was $2,773 in the first six months of 2025, compared with $1,458 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 and contract assets was $4,034 in the six months ended June 30, 2025 as compared with cash provided of
$1,214 in the same prior-year period. The use of cash in the six months ended June 30, 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 $2,714 in the six months ended June 30, 2025 as compared with cash used of $1,288 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 as well as the results of our plan to reduce inventory balances in 2025.
21
Investing
Activities. Cash used in investing activities was $358 in the first six months of 2025, compared with cash used of $1,011 in the
same prior-year period, both primarily for capital expenditures.
Financing
Activities. Cash provided by financing activities was $2,858 in the first six months of 2025 and $2,343 in the same prior-year period.
The cash provided by financing activities in both periods resulted from the line of credit advances for working capital and operations.
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. The First Amendment increases the borrowing rate for revolving loans by 100 basis points.
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 shortened the duration of the
Revolver to June 30, 2026 and increases the borrowing rate by 25 basis points.
22
On July 29 , 2025, we amended
the Revolver (the “Third Amendment”) to extend the expiration of the Revolver to August 31, 2026. We have recorded the outstanding
Revolver amount of $11,615 as long term on the condensed consolidated balance sheets based on extension in the signed Third Amendment.
The Revolver, as amended, bears interest at a weighted-average interest
rate of 7.8% and 7.7% as of June 30, 2025 and December 31, 2024, respectively. We had borrowings on our line of credit of $11,615 and
$8,695 outstanding as of June 30, 2025 and December 31, 2024, respectively. As of June 30, 2025, we had unused availability on the line
of credit of $3,385, which is subject to a month end cap based on the previously noted minimum Liquidity.
The
Company had an interim funding agreement with a bank related to deposits made on equipment purchases funded through a finance lease when
the equipment was received and operational. The equipment was received and the lease agreements were finalized during the three months
ended June 30, 2025. As of June 30, 2025, we have no amounts outstanding on the interim funding agreement for equipment.
Net
sales in the first two quarters 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 cost cutting initiatives in the first two quarters of 2025 to
address losses. These actions plus continued efforts to improve manufacturing efficiencies in the remainder of 2025 and 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.
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;
♦
Whether 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;
♦
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
23
♦
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. 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-Q
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.