• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    Stoneridge Reports Fourth Quarter and Full-Year 2024 Results

    2/26/25 4:54:00 PM ET
    $SRI
    Auto Parts:O.E.M.
    Consumer Discretionary
    Get the next $SRI alert in real time by email

    Net Cash Provided by Operating Activities Improvement of ~$43 Million Year-Over-Year Driven by Inventory Reduction of ~$36 Million

    Establishes 2025 Midpoint Revenue Guidance of $875 Million and EBITDA Guidance of $40 Million

    Establishes 2026 Revenue Target of at Least $975 Million and EBITDA Target of at Least $70 Million

    2024 Fourth Quarter Results

    • Sales of $218.2 million
    • Gross profit of $42.7 million (19.5% of sales)
    • Adjusted gross profit of $43.1 million (19.7% of sales)
    • Operating loss of $(4.4) million ((2.0)% of sales)
    • Adjusted operating loss of $(4.0) million ((1.8)% of sales)
    • Net loss of $(6.1) million ((2.8)% of sales)
    • Adjusted net loss of $(5.0) million ((2.3)% of sales)
    • Adjusted EBITDA of $6.0 million (2.7% of sales)

    2025 Full-Year Guidance

    • Revenue of $860 million - $890 million (midpoint of $875 million)
      • MirrorEye® expected to contribute $50+ million incremental revenue in 2025
      • Company's expectation of ~(3.8)% decline in OEM market volume vs. 2024
    • EBITDA of $38 million to $42 million, or 4.4% to 4.7% of sales (midpoint of $40 million or 4.6% of sales)

    2026 Financial Targets

    • 2026 revenue target of at least $975 million
    • 2026 EBITDA target of at least $70 million, or 7.2% of sales

    NOVI, Mich., Feb. 26, 2025 /PRNewswire/ -- Stoneridge, Inc. (NYSE:SRI) today announced financial results for the fourth quarter and full-year ended December 31, 2024. 

    Stoneridge, Inc. logo (PRNewsFoto/Stoneridge, Inc.) (PRNewsfoto/Stoneridge, Inc.)

    The Company announced fourth quarter sales of $218.2 million, gross profit of $42.7 million (19.5% of sales) and adjusted gross profit of $43.1 million (19.7% of sales). Operating loss was $(4.4) million ((2.0)% of sales) resulting in adjusted operating loss of $(4.0) million ((1.8)% of sales). Net loss was $(6.1) million and adjusted net loss was $(5.0) million. Loss per share was $(0.22) and adjusted EPS was $(0.18). Adjusted EBITDA was $6.0 million (2.7% of sales).

    The Company announced full-year sales of $908.3 million, gross profit of $189.3 million (20.8% of sales) and adjusted gross profit of $189.8 million (20.9% of sales). Operating loss was $(0.4) million (0.0% of sales) resulting in adjusted operating income of $2.4 million (0.3% of sales). Net loss was $(16.5) million and adjusted net loss was $(13.1) million. Loss per share was $(0.60) and adjusted EPS was $(0.47). Adjusted EBITDA was $37.9 million (4.2% of sales).

    The exhibits attached hereto provide reconciliation detail on normalizing adjustments of non-GAAP financial measures used in this press release.

    Jim Zizelman, president and chief executive officer, commented, "In 2024, our focus remained on improving the fundamentals of our business to offset the continued pressure across all of our major end markets. Stoneridge specific growth drivers, including MirrorEye and the Smart 2 tachograph, grew significantly this year, offsetting a portion of the market headwinds to drive market outperformance of 490 basis points. We continued to focus on the execution of our major program launches, material cost reductions, continuous improvement in our manufacturing facilities and structural cost control. Our efforts resulted in a 120-basis point improvement in material costs and a 30-basis point improvement in direct labor costs, or a 7% year-over-year improvement relative to 2023. Our focus on cash and inventory management drove positive free cash flow of approximately $24 million, an increase of approximately $56 million versus the prior year. This was driven primarily by significant improvement in our inventory balances, which declined by $36 million this year, $25 million of which came in the fourth quarter." 

    Zizelman continued, "While we are proud of our achievements in 2024, we recognize there is still opportunity for significant improvement, especially in quality. Additionally, we are focused on overall cost structure, as evidenced by our recent actions to de-layer certain corporate functions and streamline our operations in manufacturing facilities which reduced costs and is also improving operational efficiency. Quality-related costs, material cost improvement and structural cost reduction remain our key priorities for 2025." 

    Zizelman concluded, "Finally, we continue to monitor the impacts, if any, related to potential tariffs, particularly related to Mexico. Similar to previously enacted tariffs or other raw material related cost increases over the last several years, we will implement supply chain and customer pricing strategies to mitigate any cost increases that may occur. We will continue to monitor shifts in macroeconomic policies and the potential for impacts on our business to ensure that we act quickly to offset any incremental costs, as we have done historically."

    Fourth Quarter in Review

    Electronics fourth quarter sales of $149.4 million increased by 1.8% relative to adjusted sales of the fourth quarter of 2023. This was primarily driven by the ramp-up of recently launched programs, including MirrorEye and the Company's next generation tachograph, the Smart 2, as well as higher sales in the European off-highway end market. This was partially offset by lower sales in the European and North American commercial vehicle end markets due to production volume declines. Fourth quarter adjusted operating margin of 3.6% declined by 390 basis points relative to the fourth quarter of 2023, driven by higher D&D, primarily related to a reduction in customer reimbursements, and higher SG&A costs. This was partially offset by lower material and labor costs.

    Control Devices fourth quarter sales of $63.2 million decreased by 16.3% relative to the fourth quarter of 2023. This decrease was primarily due to lower customer production volumes in the North American passenger vehicle end market, as well as the expected wind-down of end-of-life programs and lower sales in China.  Fourth quarter adjusted operating margin of (2.5)% decreased by 380 basis points relative to the fourth quarter of 2023, primarily due to reduced leverage on lower sales, partially offset by lower direct material and labor costs.

    Stoneridge Brazil fourth quarter sales of $12.4 million decreased by $1.5 million relative to the fourth quarter of 2023. This decrease was due to unfavorable foreign currency translation of $(2.0) million. Additionally, higher OEM sales during the quarter were partially offset by lower sales in aftermarket products and monitoring service fees. Fourth quarter operating income of $0.1 million decreased by approximately $0.9 million relative to the fourth quarter of 2023, driven by higher material costs due to the adverse impact of U.S. dollar-denominated material purchases and unfavorable sales mix from lower monitoring service fees offset by lower SG&A spending.

    Full-Year in Review

    Electronics full-year sales of $594.7 million were relatively in line with 2023 sales adjusted for spot purchase recoveries. This was primarily driven by the ramp-up of recently launched programs, including MirrorEye and Smart 2, partially offset by lower sales in the European and North American commercial vehicle end markets due to customer production volume declines. Full-year adjusted operating margin of 4.7% declined by 40 basis points relative to 2023, driven by higher operating expenses and increased quality-related costs of approximately $1.2 million, partially offset by lower material and direct labor costs.

    Control Devices full-year sales of $296.3 million decreased by 14.3% relative to 2023. This decrease was primarily due to lower customer production volumes in the North American passenger vehicle end market, as well as the expected wind-down of end-of-life programs. Full-year adjusted operating margin of 2.2% decreased by 170 basis points relative to 2023, primarily due to reduced leverage on lower sales, partially offset by lower direct material and quality-related costs.

    Stoneridge Brazil full-year sales of $50.3 million decreased by $7.1 million relative to 2023. This decrease was primarily due to unfavorable foreign currency translation of $(3.8) million as well as lower sales in all our South American end markets driven by continued macroeconomic challenges. Full-year operating income of $1.0 million decreased by approximately $3.0 million relative to 2023, primarily due to reduced fixed cost leverage on lower sales, relatively higher material costs due to the adverse impact of U.S. dollar-denominated material purchases and unfavorable sales mix from lower monitoring service fees, partially offset by lower SG&A costs.

    Cash and Debt Balances

    As of December 31, 2024, Stoneridge had cash and cash equivalents totaling $71.8 million. During 2024, the Company generated $47.7 million in net cash provided by operating activities and $23.8 million in free cash flow, an increase of $42.8 million and $55.5 million, respectively over 2023. This was driven by the Company's continued focus on reducing net working capital, including a $36.4 million reduction in inventory balances.

    For compliance purposes, adjusted net debt was $147.9 million while adjusted EBITDA for the trailing twelve months was $48.0 million, resulting in an adjusted net debt to trailing twelve-month EBITDA compliance leverage ratio of 3.08x relative to a required leverage ratio of not greater than 3.5x.

    The Company amended the existing Credit Facility to provide financial covenant relief for the fourth quarter of 2024 and the first three quarters of 2025. This amendment modified the first, second and third quarter leverage ratio maximum to 6.0x, 5.5x and 4.5x, respectively. The interest coverage ratio was waived in the fourth quarter of 2024 and was modified to 2.0x for the first and second quarters of 2025 and 2.5x for the third quarter of 2025. The Company expects to remain compliant with all amended compliance ratios.

    The Company continues to focus on both operating performance and efficient cash management to improve financial performance and return its leverage profile to more normalized ratios. Based on its 2025 guidance and working capital initiatives, the Company is targeting a compliance net debt to EBITDA leverage ratio of 2.0x to 2.5x by the end of the year, relative to a 3.5x leverage ratio requirement by the end of the year.

    2025 and Future Outlook

    The Company is issuing guidance ranges for its full-year 2025 performance including sales guidance of $860 million to $890 million, gross margin guidance of 22.0% to 22.5% operating margin guidance of 0.75% to 1.25%, and EBITDA guidance of $38 million to $42 million, or approximately 4.4% to 4.7% of sales. The Company is also issuing guidance for free cash flow in 2025 of $25 million to $30 million.  

    Matt Horvath, chief financial officer, commented, "We are establishing our full-year 2025 guidance ranges, including midpoint revenue of $875 million to reflect current market expectations and our expectations for Stoneridge specific growth drivers. Overall, we expect OEM volume to decline by approximately 3.8% relative to 2024. We expect continued strong growth in MirrorEye in 2025 driven by the launch of new programs in North America, the ramp-up of recently launched programs and improved take rates on existing programs, resulting in full-year MirrorEye revenue of $120 million or almost double 2024. The growth in MirrorEye will offset the expected roll-off of certain end-of-life programs resulting in a range of expected revenue of $860 million to $890 million for 2025. As Jim outlined previously, we will continue to drive material cost improvement, manage our structural costs, and drive improved quality resulting in expanded margins. As a result, we expect EBITDA of $38 million to $42 million in 2025."

    Horvath continued, "Finally, today we are providing both short-term and long-term revenue and EBITDA targets.  Looking at 2026, our weighted-average end markets are expected to grow by 7.4%. Additionally, we expect continued ramp-up and annualization of our existing OEM MirrorEye programs. Based only on market and MirrorEye related growth, we are targeting at least $975 million of revenue in 2026. We have additional opportunities for growth, including growth in our actuation and sensor programs in Control Devices, growth in our connected trailer activities and growth in our aftermarket businesses, including our off-highway business. Based only on the contribution on growth related to our markets and existing OEM MirrorEye programs, we are targeting 2026 EBITDA of at least $70 million, or 7.2% of sales. Incremental to that contribution-based target would be our continued focus and expectation on improving material costs, direct labor costs and most importantly, quality-related costs. We will provide more detail regarding these opportunities and our 2026 specific guidance as we get closer to the end of this year." 

    Horvath concluded, "Similarly, we have updated our long-term targets to reflect continued strong growth expectations in our key product categories to a 2029 revenue target of $1.3 billion to $1.45 billion and EBITDA of $160 million to $200 million implying an EBITDA margin range of 12.3% to 13.8%. We remain focused on building a strong foundation for continued earnings expansion as we capitalize on our impressive portfolio of advanced technologies. Stoneridge remains well positioned to continue to outperform our underlying markets and drive margin expansion resulting in long-term shareholder value creation."

    Conference Call on the Web

    A live Internet broadcast of Stoneridge's conference call regarding 2024 fourth quarter results can be accessed at 9:00 a.m. Eastern Time on Thursday, February 27, 2025, at www.stoneridge.com, which will also offer a webcast replay.

    About Stoneridge, Inc.

    Stoneridge, Inc., headquartered in Novi, Michigan, is a global supplier of safe and efficient electronic systems and technologies. Our systems and products power vehicle intelligence, while enabling safety and security for on- and off- highway transportation sectors around the world. Additional information about Stoneridge can be found at www.stoneridge.com. 

    Forward-Looking Statements

    Statements in this press release contain "forward-looking statements" under the Private Securities Litigation Reform Act of 1995. These statements appear in a number of places in this report and may include statements regarding the intent, belief or current expectations of the Company, with respect to, among other things, our (i) future product and facility expansion, (ii) acquisition strategy, (iii) investments and new product development, (iv) growth opportunities related to awarded business, and (v) operational expectations. Forward-looking statements may be identified by the words "will," "may," "should," "designed to," "believes," "plans," "projects," "intends," "expects," "estimates," "anticipates," "continue," and similar words and expressions. The forward-looking statements are subject to risks and uncertainties that could cause actual events or results to differ materially from those expressed in or implied by these statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, among other factors:

    • the ability of our suppliers to supply us with parts and components at competitive prices on a timely basis, including the impact of potential tariffs and trade considerations on their operations and output;
    • fluctuations in the cost and availability of key materials and components (including semiconductors, printed circuit boards, resin, aluminum, steel and copper) and our ability to offset cost increases through negotiated price increases with our customers or other cost reduction actions, as necessary;
    • global economic trends, competition and geopolitical risks, including impacts from ongoing or potential global conflicts and any related sanctions and other measures, or an escalation of sanctions, tariffs or other trade tensions between the U.S. and other countries;
    • tariffs specifically in countries where we have significant manufacturing or supply chain exposure and our ability to either mitigate the impact of tariffs or pass any incremental costs to our customers;
    • our ability to achieve cost reductions that offset or exceed customer-mandated selling price reductions;
    • the reduced purchases, loss, financial distress or bankruptcy of a major customer or supplier;
    • the costs and timing of business realignment, facility closures or similar actions;
    • a significant change in commercial, automotive, off-highway or agricultural vehicle production;
    • competitive market conditions and resulting effects on sales and pricing;
    • foreign currency fluctuations and our ability to manage those impacts;
    • customer acceptance of new products;
    • our ability to successfully launch/produce products for awarded business;
    • adverse changes in laws, government regulations or market conditions affecting our products, our suppliers, or our customers' products;
    • our ability to protect our intellectual property and successfully defend against assertions made against us;
    • liabilities arising from warranty claims, product recall or field actions, product liability and legal proceedings to which we are or may become a party, or the impact of product recall or field actions of our customers;
    • labor disruptions at our facilities, or at any of our significant customers or suppliers;
    • business disruptions due to natural disasters or other disasters outside of our control;
    • the amount of our indebtedness and the restrictive covenants contained in the agreements governing our indebtedness, including our revolving Credit Facility;
    • capital availability or costs, including changes in interest rates;
    • the failure to achieve the successful integration of any acquired company or business;
    • risks related to a failure of our information technology systems and networks, and risks associated with current and emerging technology threats and damage from computer viruses, unauthorized access, cyber-attack and other similar disruptions; and
    • the items described in Part I, Item IA ("Risk Factors") in our Form 10-K filed with the SEC.

    The forward-looking statements contained herein represent our estimates only as of the date of this release and should not be relied upon as representing our estimates as of any subsequent date. While we may elect to update these forward-looking statements at some point in the future, we specifically disclaim any obligation to do so, whether to reflect actual results, changes in assumptions, changes in other factors affecting such forward-looking statements or otherwise.

    Use of Non-GAAP Financial Information

    This press release contains information about the Company's financial results that is not presented in accordance with accounting principles generally accepted in the United States ("GAAP"). Such non-GAAP financial measures are reconciled to their closest GAAP financial measures at the end of this press release. The provision of these non-GAAP financial measures for 2024 and 2023 is not intended to indicate that Stoneridge is explicitly or implicitly providing projections on those non-GAAP financial measures, and actual results for such measures are likely to vary from those presented. The reconciliations include all information reasonably available to the Company at the date of this press release and the adjustments that management can reasonably predict.

    In evaluating its business, the Company considers and uses free cash flow and net debt as supplemental measures of its liquidity and the other non-GAAP financial measures as supplemental measures of its operating performance. Management believes the non-GAAP financial measures used in this press release are useful to both management and investors in their analysis of the Company's financial position and results of operations. In particular, management believes that adjusted sales, adjusted gross profit and margin, adjusted operating income (loss) and margin, adjusted loss before tax, adjusted income tax expense (benefit), adjusted net income (loss), adjusted EPS, EBITDA, adjusted EBITDA, adjusted debt, adjusted net debt, adjusted cash and free cash flow are useful measures in assessing the Company's financial performance by excluding certain items that are not indicative of the Company's core operating performance or that may obscure trends useful in evaluating the Company's continuing operating activities. Management also believes that these measures are useful to both management and investors in their analysis of the Company's results of operations and provide improved comparability between fiscal periods.

    Adjusted sales, adjusted gross profit and margin, adjusted operating income (loss) and margin, adjusted loss before tax, adjusted income tax expense (benefit), adjusted net income (loss), adjusted EPS, EBITDA, adjusted EBITDA, adjusted debt, adjusted net debt, adjusted cash and free cash flow should not be considered in isolation or as a substitute for sales, gross profit, operating income (loss), income (loss) before tax, income tax expense (benefit), net income (loss), EPS, debt, cash and cash equivalents, cash provided by operating activities or other income statement or cash flow statement data prepared in accordance with GAAP.

    CONSOLIDATED BALANCE SHEETS



    December 31, (in thousands)



    2024



    2023











    ASSETS









    Current assets:









    Cash and cash equivalents



    $            71,832



    $            40,841

    Accounts receivable, less reserves of $1,060 and $1,058, respectively



    137,766



    166,545

    Inventories, net



    151,337



    187,758

    Prepaid expenses and other current assets



    26,579



    34,246

    Total current assets



    387,514



    429,390

    Long-term assets:









    Property, plant and equipment, net



    97,667



    110,126

    Intangible assets, net



    39,677



    47,314

    Goodwill



    33,085



    35,295

    Operating lease right-of-use asset



    10,050



    10,795

    Investments and other long-term assets, net



    53,563



    46,980

    Total long-term assets



    234,042



    250,510

    Total assets



    $          621,556



    $          679,900











    LIABILITIES AND SHAREHOLDERS' EQUITY









    Current liabilities:









    Current portion of debt



    $                    —



    $              2,113

    Accounts payable



    83,478



    111,925

    Accrued expenses and other current liabilities



    66,494



    64,203

    Total current liabilities



    149,972



    178,241

    Long-term liabilities:









    Revolving credit facility



    201,577



    189,346

    Deferred income taxes



    5,321



    7,224

    Operating lease long-term liability



    6,484



    7,684

    Other long-term liabilities



    12,942



    9,688

    Total long-term liabilities



    226,324



    213,942

    Shareholders' equity:









    Preferred Shares, without par value, 5,000 shares authorized, none issued



    —



    —

    Common Shares, without par value, 60,000 shares authorized, 28,966 and 28,966

    shares issued and 27,695 and 27,549 shares outstanding at December 31, 2024 and

    December 31, 2023, respectively, with no stated value



    —



    —

    Additional paid-in capital



    225,712



    227,340

    Common Shares held in treasury, 1,271 and 1,417 shares at December 31, 2024 and

    December 31, 2023, respectively, at cost



    (38,424)



    (43,344)

    Retained earnings



    179,985



    196,509

    Accumulated other comprehensive loss



    (122,013)



    (92,788)

    Total shareholders' equity



    245,260



    287,717

    Total liabilities and shareholders' equity



    $          621,556



    $          679,900

     

    CONSOLIDATED STATEMENTS OF OPERATIONS



    Year ended December 31, (in thousands, except per share data)



    2024



    2023



    2022















    Net sales



    $         908,295



    $         975,818



    $         899,923

    Costs and expenses:













    Cost of goods sold



    719,042



    774,512



    724,997

    Selling, general and administrative



    117,460



    117,395



    106,695

    Design and development



    72,174



    71,075



    65,296

    Operating (loss) income



    (381)



    12,836



    2,935

    Interest expense, net



    14,447



    13,000



    7,097

    Equity in loss of investee



    1,292



    522



    823

    Other (income) expense, net



    (2,523)



    1,236



    5,711

    Loss before income taxes



    (13,597)



    (1,922)



    (10,696)

    Provision for income taxes



    2,927



    3,261



    3,360

    Net loss



    $          (16,524)



    $            (5,183)



    $          (14,056)















    Loss per share:













    Basic



    $              (0.60)



    $              (0.19)



    $              (0.52)

    Diluted



    $              (0.60)



    $              (0.19)



    $              (0.52)















    Weighted-average shares outstanding:













    Basic



    27,596



    27,443



    27,258

    Diluted



    27,596



    27,443



    27,258

     

    CONSOLIDATED STATEMENTS OF CASH FLOWS



    Year ended December 31, (in thousands)



    2024



    2023



    2022















    OPERATING ACTIVITIES:













    Net loss



    $              (16,524)



    $                (5,183)



    $              (14,056)

    Adjustments to reconcile net income to net cash provided by (used for) operating activities:













    Depreciation



    26,140



    26,749



    26,720

    Amortization, including accretion and write-off of deferred financing costs



    8,852



    8,132



    8,055

    Deferred income taxes



    (5,742)



    (4,038)



    (5,110)

    Loss of equity method investee



    1,292



    522



    823

    Loss (gain) on sale of fixed assets



    257



    (860)



    (241)

    Share-based compensation expense



    4,094



    3,322



    5,942

    Excess tax deficiency related to share-based compensation expense



    248



    230



    543

    Changes in operating assets and liabilities:













    Accounts receivable, net



    20,170



    (5,854)



    (13,161)

    Inventories, net



    26,904



    (31,563)



    (20,127)

    Prepaid expenses and other assets



    877



    16,625



    (5,159)

    Accounts payable



    (24,624)



    1,090



    18,489

    Accrued expenses and other liabilities



    5,804



    (4,226)



    4,088

    Net cash provided by operating activities



    47,748



    4,946



    6,806















    INVESTING ACTIVITIES:













    Capital expenditures, including intangibles



    (24,303)



    (38,498)



    (31,609)

    Proceeds from sale of fixed assets



    385



    1,869



    158

    Proceeds from settlement of net investment hedges



    —



    —



    3,820

    Investment in venture capital fund



    (550)



    (350)



    (950)

    Net cash used for investing activities



    (24,468)



    (36,979)



    (28,581)















    FINANCING ACTIVITIES:













    Revolving credit facility borrowings



    135,500



    117,369



    21,562

    Revolving credit facility payments



    (121,500)



    (96,568)



    (18,000)

    Proceeds from issuance of debt



    31,661



    35,757



    38,940

    Repayments of debt



    (33,745)



    (35,102)



    (42,248)

    Earn-out consideration cash payment



    —



    —



    (6,276)

    Other financing costs



    —



    (2,251)



    (484)

    Repurchase of Common Shares to satisfy employee tax withholding



    (795)



    (1,720)



    (791)

    Net cash provided by (used for) financing activities



    11,121



    17,485



    (7,297)















    Effect of exchange rate changes on cash and cash equivalents



    (3,410)



    591



    (1,677)

    Net change in cash and cash equivalents



    30,991



    (13,957)



    (30,749)

    Cash and cash equivalents at beginning of period



    40,841



    54,798



    85,547















    Cash and cash equivalents at end of period



    $               71,832



    $               40,841



    $               54,798















    Supplemental disclosure of cash flow information:













    Cash paid for interest



    $               15,458



    $               13,007



    $                 7,293

    Cash paid for income taxes, net



    $                 9,255



    $               10,302



    $                 6,178

     

    Regulation G Non-GAAP Financial Measure Reconciliations



    Exhibit 1 - Reconciliation of Adjusted EPS



    Reconciliation of Q4 2024 Adjusted EPS

    (USD in millions, except EPS)

    Q4 2024



    Q4 2024 EPS

    Net Loss

    $             (6.1)



    $           (0.22)









    Add: After-Tax Business Realignment Costs

    0.3



    0.01

    Add: After-Tax Impact of Valuation Allowance

    0.8



    0.03

    Adjusted Net Loss

    $             (5.0)



    $           (0.18)



    Reconciliation of Full-Year 2024 Adjusted EPS

    (USD in millions, except EPS)

    2024



    2024 EPS

    Net Loss

    $           (16.5)



    $           (0.60)









    Add: After-Tax Business Realignment Costs

    2.5



    0.09

    Add: After-Tax Environmental Remediation Costs

    0.1



    0.00

    Add: After-Tax Impact of Valuation Allowance

    0.8



    0.03

    Adjusted Net Loss

    $           (13.1)



    $           (0.47)

     

    Exhibit 2 – Reconciliation of Adjusted EBITDA



    (USD in millions)



    Q4 2023



    2023



    Q1 2024



    Q2 2024



    Q3 2024



    Q4 2024



    2024

    Income (Loss) Before Tax



    $       3.2



    $     (1.9)



    $     (5.6)



    $       1.9



    $      (3.7)



    $     (6.2)



    $     (13.6)































    Interest expense, net



    3.8



    13.0



    3.6



    3.8



    3.6



    3.4



    14.4

    Depreciation and amortization



    8.4



    33.6



    8.6



    8.5



    8.8



    8.3



    34.3

    EBITDA



    $     15.5



    $     44.7



    $       6.6



    $     14.2



    $       8.8



    $      5.5



    $      35.1































    Add: Pre-Tax Business

    Realignment Costs



    0.1



    4.5



    —



    1.9



    0.3



    0.4



    2.6

    Less: Pre-Tax Gain on Disposal

    of Fixed Assets



    —



    (0.8)



    —



    —



    —



    —



    —

    Add: Pre-Tax Environmental

    Remediation Costs



    —



    0.1



    —



    —



    0.2



    —



    0.2

    Add: Pre-Tax Brazilian Indirect

    Tax Credits, Net



    —



    (0.5)



    —



    —



    —



    —



    —

    Adjusted EBITDA



    $     15.6



    $     48.1



    $       6.6



    $     16.1



    $       9.2



    $      6.0



    $      37.9

     

    Exhibit 3 – Reconciliation of Adjusted Gross Profit



    (USD in millions)

    Q4 2023



    2023



    Q4 2024



    2024

    Gross Profit

    $         45.5



    $      201.3



    $         42.7



    $      189.3

















    Add: Pre-Tax Business Realignment Costs

    0.1



    0.8



    0.4



    0.5

    Adjusted Gross Profit

    $         45.7



    $      202.1



    $         43.1



    $      189.8

     

    Exhibit 4 - Reconciliation of Adjusted Operating Income (Loss)



    (USD in millions)

    Q4 2023



    2023



    Q4 2024



    2024

    Operating Income (Loss)

    $           6.0



    $         12.8



    $         (4.4)



    $         (0.4)

















    Add: Pre-Tax Business Realignment Costs

    0.1



    4.5



    0.4



    2.6

    Less: Pre-Tax Gain on Disposal of Fixed Assets

    —



    (0.8)



    —



    —

    Add: Pre-Tax Environmental Remediation Costs

    —



    0.1



    —



    0.2

    Add: Pre-Tax Brazilian Indirect Tax Credits, Net

    —



    (0.5)



    —



    —

    Adjusted Operating Income (Loss)

    $           6.2



    $         16.2



    $         (4.0)



    $           2.4

     

    Exhibit 5 – Segment Adjusted Operating Income (Loss)



    Reconciliation of Control Devices Adjusted Operating Income (Loss)



    (USD in millions)

    Q4 2023



    2023



    Q4 2024



    2024

    Control Devices Operating Income (Loss)

    $          0.9



    $        13.6



    $        (1.8)



    $          6.2

















    Less: Pre-Tax Gain on Disposal of Fixed Assets

    —



    (0.8)



    —



    —

    Add: Pre-Tax Environmental Remediation Costs

    —



    0.1



    —



    0.2

    Add: Pre-Tax Business Realignment Costs

    —



    0.5



    0.2



    0.2

    Control Devices Adjusted Operating Income (Loss)

    $          0.9



    $        13.4



    $        (1.6)



    $          6.6



    Reconciliation of Electronics Adjusted Operating Income



    (USD in millions)

    Q4 2023



    2023



    Q4 2024



    2024

    Electronics Operating Income

    $        10.8



    $        27.3



    $          5.1



    $        25.6

















    Add: Pre-Tax Business Realignment Costs

    0.1



    2.8



    0.2



    2.3

    Electronics Adjusted Operating Income

    $        11.0



    $        30.2



    $          5.3



    $        27.9



    Reconciliation of Stoneridge Brazil Adjusted Operating Income



    (USD in millions)

    Q4 2023



    2023



    Q4 2024



    2024

    Stoneridge Brazil Operating Income

    $          1.0



    $          4.5



    $          0.1



    $          1.0

















    Add: Pre-Tax Brazilian Indirect Tax Credits, Net

    —



    (0.5)



    —



    —

    Stoneridge Brazil Adjusted Operating Income

    1.0



    $          4.0



    $          0.1



    $          1.0

     

    Exhibit 6 – Reconciliation of Adjusted Sales



    (USD in millions)

    Q4 2023



    2023



    Q4 2024



    2024

    Sales

    $      229.5



    $      975.8



    $      218.2



    $      908.3

















    Less: Sales from Spot Purchases Recoveries

    (0.2)



    (14.6)



    —



    —

    Adjusted Sales

    $      229.4



    $      961.2



    $      218.2



    $      908.3

     

    Exhibit 7 – Reconciliation of Electronics Adjusted Sales



    (USD in millions)

    Q4 2023



    2023



    Q4 2024



    2024

    Electronics Sales

    $      146.9



    $      608.2



    $      149.4



    $      594.7

















    Less: Sales from Spot Purchases Recoveries

    (0.2)



    (14.6)



    —



    —

    Electronics Adjusted Sales

    $      146.8



    $      593.6



    $      149.4



    $      594.7

     

    Exhibit 8 – Reconciliation of Adjusted Tax Rate



    Reconciliation of Q4 2024 Adjusted Tax Rate

    (USD in millions)

    Q4 2024



    Tax Rate

    Loss Before Tax

    $            (6.2)













    Add: Pre-Tax Business Realignment Costs

    0.4





    Adjusted Loss Before Tax

    $            (5.7)













    Income Tax Benefit

    $            (0.1)



    1.0 %









    Add: Tax Impact from Pre-Tax Adjustments

    0.1





    Add: After-Tax Impact of Valuation Allowance

    (0.8)





    Adjusted Income Tax Benefit on Adjusted Loss Before Tax

    $            (0.8)



    13.5 %



    Reconciliation of Full-Year 2024 Adjusted Tax Rate

    (USD in millions)

    2024



    Tax Rate

    Loss Before Tax

    $          (13.6)













    Add: Pre-Tax Business Realignment Costs

    2.6





    Add: Pre-Tax Environmental Remediation Costs

    0.2





    Adjusted Loss Before Tax

    $          (10.8)













    Income Tax Expense

    $             2.9



    (21.5) %









    Add: Tax Impact from Pre-Tax Adjustments

    0.2





    Add: After-Tax Impact of Valuation Allowance

    (0.8)





    Adjusted Income Tax Expense on Adjusted Loss Before Tax

    $             2.3



    (21.2) %

     

    Exhibit 9 – Reconciliation of Free Cash Flow



    (USD in millions)

    2023



    2024

    Cash Flow from Operating Activities

    $             4.9



    $           47.7









    Capital Expenditures, including Intangibles

    (38.5)



    (24.3)

    Proceeds from Sale of Fixed Assets

    1.9



    0.4

    Free Cash Flow

    $          (31.7)



    $           23.8

     

    Exhibit 10 – Reconciliation of Compliance Leverage Ratio



    Reconciliation of Adjusted EBITDA for Compliance Calculation

    (USD in millions)



    Q4 2023



    Q1 2024



    Q2 2024



    Q3 2024



    Q4 2024

    Income (Loss) Before Tax



    $       3.2



    (5.6)



    $       1.9



    $     (3.7)



    $     (6.2)

    Interest Expense, net



    3.8



    3.6



    3.8



    3.6



    3.4

    Depreciation and Amortization



    8.4



    8.6



    8.5



    8.8



    8.3

    EBITDA



    $     15.5



    $       6.6



    $     14.2



    $       8.8



    $       5.5























    Compliance adjustments:





















    Add: Non-Cash Impairment Charges and Write-offs or

    Write Downs



    0.1



    0.1



    —



    —



    0.4

    Add: Adjustments from Foreign Currency Impact



    (0.7)



    2.2



    (2.4)



    (0.6)



    (1.1)

    Add: Extraordinary, Non-recurring or Unusual Items



    —



    —



    —



    —



    —

    Add: Cash Restructuring Charges



    0.3



    1.6



    0.5



    0.7



    0.3

    Add: Charges for Transactions, Amendments, and

    Refinances



    0.3



    —



    —



    —



    —

    Add: Adjustment to Autotech Fund II Investment



    (0.1)



    0.3



    0.1



    0.8



    0.2

    Add:  Accrual-based Expenses



    5.5



    8.2



    7.1



    1.3



    6.4

    Less: Cash Payments for Accrual-based Expenses



    (3.1)



    (3.2)



    (3.7)



    (3.3)



    (2.8)

    Adjusted EBITDA (Compliance)



    $     17.7



    $     15.8



    $     15.8



    $       7.6



    $       8.9























    Adjusted TTM EBITDA (Compliance)















    $     56.8



    $     48.0



    Reconciliation of Adjusted Cash for Compliance Calculation

    (USD in millions)

    Q3 2024



    Q4 2024

    Total Cash and Cash Equivalents

    $     54.1



    $     71.8









    Less: 35% of Cash in Foreign Locations

    (15.1)



    (16.5)

    Total Adjusted Cash (Compliance)

    $     39.0



    $     55.3



    Reconciliation of Adjusted Debt for Compliance Calculation

    (USD in millions)

    Q3 2024



    Q4 2024

    Total Debt

    $   196.3



    $   201.6









    Outstanding Letters of Credit

    1.6



    1.6

    Total Adjusted Debt (Compliance)

    $   197.9



    $   203.1









    Adjusted Net Debt (Compliance)

    $   158.9



    $   147.9

    Compliance Leverage Ratio (Net Debt / TTM EBITDA)

    2.79x



    3.08x

    Compliance Leverage Ratio Maximum Requirement

    3.50x



    3.50x

     

    Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/stoneridge-reports-fourth-quarter-and-full-year-2024-results-302386616.html

    SOURCE Stoneridge, Inc.

    Get the next $SRI alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $SRI

    DatePrice TargetRatingAnalyst
    8/3/2023Mkt Perform → Outperform
    Barrington Research
    10/13/2021Outperform → Mkt Perform
    Barrington Research
    More analyst ratings

    $SRI
    Financials

    Live finance-specific insights

    See more
    • Stoneridge Reports First Quarter 2025 Results

      Strong Quarter-to-Quarter Margin Progression MirrorEye® and SMART 2 Tachograph Set Quarterly Sales Records Maintaining Previously Provided Full-Year 2025 Guidance 2025 First Quarter Results Sales of $217.9 millionGross profit of $46.3 million (21.2% of sales)Adjusted gross profit of $47.7 million (21.9% of sales)Operating loss of $(3.2) million ((1.5)% of sales)Adjusted operating loss of $(0.4) million ((0.2)% of sales)Net loss of $(7.2) million ((3.3)% of sales)Adjusted net loss of $(5.1) million ((2.4)% of sales)Adjusted EBITDA of $7.6 million (3.5% of sales) 2025 Full-Year Guidance Maintaining previously provided full-year 2025 guidance rangesNOVI, Mich., April 30, 2025 /PRNewswire/ --

      4/30/25 5:18:00 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • Stoneridge, Inc. To Broadcast Its First Quarter 2025 Conference Call On The Web

      NOVI, Mich., April 17, 2025 /PRNewswire/ -- Stoneridge, Inc. (NYSE:SRI) will webcast its first quarter 2025 earnings conference call live on Thursday, May 1, 2025, at 9:00 a.m. ET with president and chief executive officer, Jim Zizelman, and chief financial officer, Matt Horvath. The webcast can be accessed on the Presentations & Events page of the Investors section of the Company's website, www.stoneridge.com.  Stoneridge, Inc., headquartered in Novi, Michigan, is a global supplier of safe and efficient electronic systems and technologies. Our systems and products power vehic

      4/17/25 5:00:00 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • Stoneridge Reports Fourth Quarter and Full-Year 2024 Results

      Net Cash Provided by Operating Activities Improvement of ~$43 Million Year-Over-Year Driven by Inventory Reduction of ~$36 Million Establishes 2025 Midpoint Revenue Guidance of $875 Million and EBITDA Guidance of $40 MillionEstablishes 2026 Revenue Target of at Least $975 Million and EBITDA Target of at Least $70 Million 2024 Fourth Quarter Results Sales of $218.2 millionGross profit of $42.7 million (19.5% of sales)Adjusted gross profit of $43.1 million (19.7% of sales)Operating loss of $(4.4) million ((2.0)% of sales)Adjusted operating loss of $(4.0) million ((1.8)% of sales)Net loss of $(6.1) million ((2.8)% of sales)Adjusted net loss of $(5.0) million ((2.3)% of sales)Adjusted EBITDA of

      2/26/25 4:54:00 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary

    $SRI
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Stoneridge Launches Next-Generation SE5000 Smart 2 Tachograph For European Commercial Vehicles

      New system features OSNMA technology, delivering enhanced security for fleets NOVI, Mich., May 7, 2025 /PRNewswire/ -- Stoneridge, Inc. (NYSE:SRI) today announced the introduction of its next-generation SE5000 Smart 2 tachograph, now integrated with Open Service Navigation Message Authentication (OSNMA) technology, ensuring greater levels of security for European commercial vehicles.  The SE5000 Smart 2 with OSNMA utilizes Global Navigation Satellite System (GNSS) technology, specifically Galileo, Europe's satellite system — to accurately pinpoint a vehicle's position. To ensu

      5/7/25 8:00:00 AM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • Stoneridge Reports First Quarter 2025 Results

      Strong Quarter-to-Quarter Margin Progression MirrorEye® and SMART 2 Tachograph Set Quarterly Sales Records Maintaining Previously Provided Full-Year 2025 Guidance 2025 First Quarter Results Sales of $217.9 millionGross profit of $46.3 million (21.2% of sales)Adjusted gross profit of $47.7 million (21.9% of sales)Operating loss of $(3.2) million ((1.5)% of sales)Adjusted operating loss of $(0.4) million ((0.2)% of sales)Net loss of $(7.2) million ((3.3)% of sales)Adjusted net loss of $(5.1) million ((2.4)% of sales)Adjusted EBITDA of $7.6 million (3.5% of sales) 2025 Full-Year Guidance Maintaining previously provided full-year 2025 guidance rangesNOVI, Mich., April 30, 2025 /PRNewswire/ --

      4/30/25 5:18:00 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • Stoneridge, Inc. To Broadcast Its First Quarter 2025 Conference Call On The Web

      NOVI, Mich., April 17, 2025 /PRNewswire/ -- Stoneridge, Inc. (NYSE:SRI) will webcast its first quarter 2025 earnings conference call live on Thursday, May 1, 2025, at 9:00 a.m. ET with president and chief executive officer, Jim Zizelman, and chief financial officer, Matt Horvath. The webcast can be accessed on the Presentations & Events page of the Investors section of the Company's website, www.stoneridge.com.  Stoneridge, Inc., headquartered in Novi, Michigan, is a global supplier of safe and efficient electronic systems and technologies. Our systems and products power vehic

      4/17/25 5:00:00 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary

    $SRI
    Leadership Updates

    Live Leadership Updates

    See more

    $SRI
    SEC Filings

    See more

    $SRI
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    See more

    $SRI
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Stoneridge Appoints Natalia Noblet as President of Electronics Division

      NOVI, Mich., May 22, 2024 /PRNewswire/ -- Stoneridge, Inc. (NYSE:SRI), a leading designer and manufacturer of highly engineered electrical and electronic vehicle systems, has announced the appointment of Natalia Noblet as president of its Electronics Division, effective September 1, 2024. Noblet succeeds Peter Österberg, who, by mutual agreement, is leaving the company to pursue other opportunities. Noblet will be responsible for leading financial performance, product development, business strategy and technical vision for Stoneridge's Electronics Division, the company's large

      5/22/24 5:10:00 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • Stoneridge Appoints Troy Cooprider as Chief Technology Officer

      NOVI, Mich., March 14, 2024 /PRNewswire/ -- Stoneridge, Inc. (NYSE:SRI) today announced the appointment of Troy Cooprider to the position of chief technology officer. Cooprider will set the company's strategic technology and product roadmaps and support future innovation and growth through oversight of the global engineering function. "We have a clear strategy for the future, and with Troy's proven track record in bringing advanced technologies to market, we will continue to redefine the standards of safe and efficient mobility," said Jim Zizelman, president and CEO, Stoneridg

      3/14/24 4:30:00 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • Brink's Appoints Laurent Borne Chief Experience Officer

      RICHMOND, Va., April 24, 2023 (GLOBE NEWSWIRE) -- The Brink's Company (NYSE:BCO), a leading global provider of cash and valuables management, digital retail solutions, and ATM managed services, today announced that Laurent Borne will join the company as executive vice president and chief experience officer, effective May 15. Borne, who has proven expertise in global product development and management, will lead global marketing efforts and have responsibility for the company's expanding digital retail solutions business. He will join the executive leadership team and report to president and chief executive officer Mark Eubanks. "We are laser-focused on providing a superior customer exper

      4/24/23 4:56:56 PM ET
      $BCO
      $SRI
      Oil Refining/Marketing
      Consumer Discretionary
      Auto Parts:O.E.M.
    • Stoneridge Inc. filed SEC Form 8-K: Leadership Update, Submission of Matters to a Vote of Security Holders, Financial Statements and Exhibits

      8-K - STONERIDGE INC (0001043337) (Filer)

      5/14/25 4:27:25 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • SEC Form S-8 filed by Stoneridge Inc.

      S-8 - STONERIDGE INC (0001043337) (Filer)

      5/13/25 4:49:34 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • SEC Form 10-Q filed by Stoneridge Inc.

      10-Q - STONERIDGE INC (0001043337) (Filer)

      4/30/25 5:22:26 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • Zizelman James bought $102,180 worth of shares (6,500 units at $15.72) (SEC Form 4)

      4 - STONERIDGE INC (0001043337) (Issuer)

      5/8/24 11:05:13 AM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • Stoneridge upgraded by Barrington Research

      Barrington Research upgraded Stoneridge from Mkt Perform to Outperform

      8/3/23 8:39:08 AM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • Stoneridge downgraded by Barrington Research

      Barrington Research downgraded Stoneridge from Outperform to Mkt Perform

      10/13/21 2:22:03 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • Stoneridge upgraded by Barrington Research with a new price target

      Barrington Research upgraded Stoneridge from Mkt Perform to Outperform and set a new price target of $45.00

      3/2/21 12:56:39 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary

    $SRI
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • Amendment: SEC Form SC 13G/A filed by Stoneridge Inc.

      SC 13G/A - STONERIDGE INC (0001043337) (Subject)

      11/20/24 1:24:00 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • SEC Form SC 13G filed by Stoneridge Inc.

      SC 13G - STONERIDGE INC (0001043337) (Subject)

      11/14/24 12:25:39 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • SEC Form SC 13G/A filed by Stoneridge Inc. (Amendment)

      SC 13G/A - STONERIDGE INC (0001043337) (Subject)

      2/14/24 10:16:21 AM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary

    $SRI
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Director Korth Kim was granted 16,194 shares, increasing direct ownership by 18% to 107,543 units (SEC Form 4)

      4 - STONERIDGE INC (0001043337) (Issuer)

      5/15/25 3:16:32 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • Director Reinhardt Carsten J was granted 16,194 shares, increasing direct ownership by 70% to 39,409 units (SEC Form 4)

      4 - STONERIDGE INC (0001043337) (Issuer)

      5/15/25 3:11:47 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary
    • Director Rutt Sheila M was granted 16,194 shares, increasing direct ownership by 63% to 42,061 units (SEC Form 4)

      4 - STONERIDGE INC (0001043337) (Issuer)

      5/15/25 3:01:13 PM ET
      $SRI
      Auto Parts:O.E.M.
      Consumer Discretionary