| Page | |
|
Condensed Consolidated Balance Sheets as of March 31, 2025, and December 31, 2024
|
3
|
|
Condensed Consolidated Statements of Operations and Comprehensive Loss for the Three Months Ended March 31, 2025, and 2024
|
4
|
|
Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2025 and 2024
|
5
|
|
Condensed Consolidated Statements of Changes in Equity (Deficit) for the Three Months Ended March 31, 2025 and 2024
|
6
|
|
Notes to the Condensed Consolidated Financial Statements
|
7
|
|
March 31, 2025
|
December 31, 2024
|
|||||||||
|
(Audited)
|
||||||||||
|
ASSETS
|
||||||||||
|
Current assets
|
||||||||||
|
Cash and cash equivalents
|
$
|
162.9
|
$
|
178.5
|
||||||
|
Accounts receivable, net (allowance for credit losses $2.1 at March 31, 2025 and December 31, 2024)
|
197.0
|
192.9
|
||||||||
|
Inventories
|
329.7
|
322.6
|
||||||||
|
Prepaid expenses and other current assets
|
17.0
|
11.8
|
||||||||
|
Income taxes receivable
|
10.5
|
4.0
|
||||||||
|
Total current assets
|
717.1
|
709.8
|
||||||||
|
Non-current assets
|
||||||||||
|
Property, plant and equipment, net
|
277.0
|
276.0
|
||||||||
|
Goodwill, net
|
148.7
|
140.4
|
||||||||
|
Other intangible assets, net
|
228.9
|
230.4
|
||||||||
|
Other non-current assets
|
65.1
|
64.0
|
||||||||
|
Total Assets
|
$
|
1,436.8
|
$
|
1,420.6
|
||||||
|
LIABILITIES AND EQUITY
|
||||||||||
|
Current liabilities
|
||||||||||
|
Accounts payable
|
$
|
99.4
|
$
|
104.6
|
||||||
|
Accrued expenses and other current liabilities
|
102.3
|
107.5
|
||||||||
|
Current portion of long-term debt
|
10.0
|
10.0
|
||||||||
|
Income taxes payable
|
-
|
8.4
|
||||||||
|
Total current liabilities
|
211.7
|
230.5
|
||||||||
|
Non-current liabilities
|
||||||||||
|
Long-term debt
|
963.4
|
965.1
|
||||||||
|
Retirement benefit obligations
|
25.1
|
27.2
|
||||||||
|
Deferred income tax liabilities, net
|
61.8
|
57.6
|
||||||||
|
Other non-current liabilities
|
49.1
|
45.8
|
||||||||
|
Total liabilities
|
1,311.1
|
1,326.2
|
||||||||
|
Commitments and contingencies (Note 5)
|
||||||||||
|
EQUITY
|
||||||||||
|
|
|
|||||||||
|
Common stock, $0.01 par value per share; 162,665,281 shares authorized; and 155,354,063 shares issued;
152,782,591 shares outstanding at March 31, 2025 and December 31, 2024, respectively
|
1.7
|
1.7
|
||||||||
|
Deferred shares, $0.01 par value per share; 13,364,304,405 shares authorized and issued at March 31, 2025 and
December 31, 2024
|
133.6
|
133.6
|
||||||||
|
Additional paid-in capital
|
734.6
|
734.6
|
||||||||
|
Accumulated deficit
|
(662.6
|
)
|
(675.8
|
)
|
||||||
|
Noncontrolling interest
|
11.5
|
11.3
|
||||||||
|
Accumulated other comprehensive loss
|
(80.8
|
)
|
(98.7
|
)
|
||||||
|
Treasury stock, at cost (2,571,472 shares at March 31, 2025 and December 31, 2024)
|
(12.3
|
)
|
(12.3
|
)
|
||||||
|
Total equity
|
125.7
|
94.4
|
||||||||
|
Total liabilities and equity
|
$
|
1,436.8
|
$
|
1,420.6
|
||||||
| Three Months Ended March 31, |
||||||||
|
2025
|
2024
|
|||||||
|
Net sales
|
$
|
273.5
|
$
|
291.3
|
||||
|
Cost of sales
|
167.5
|
180.4
|
||||||
|
Gross profit
|
106.0
|
110.9
|
||||||
|
Selling, distribution and administrative expenses
|
63.8
|
61.5
|
||||||
|
Amortization of intangible assets
|
4.7
|
4.8 |
||||||
|
Operating income
|
37.5
|
44.6
|
||||||
|
Interest expense, net
|
17.8
|
27.4
|
||||||
|
Unrealized loss (gain) on derivative
|
0.3
|
(4.2
|
)
|
|||||
|
Realized gain on derivative
|
(0.3
|
)
|
(1.5
|
)
|
||||
|
Other expense
|
(0.1
|
)
|
-
|
|||||
|
Deferred financing cost expense upon payoff
|
-
|
25.9
|
||||||
|
Income (loss) before income taxes
|
19.8
|
(3.0
|
)
|
|||||
|
Income tax expense
|
6.6
|
(1.8 | ) |
|||||
|
Net income (loss)
|
13.2 |
(1.2
|
)
|
|||||
|
Net income attributable to noncontrolling interest
|
0.2
|
0.4
|
||||||
|
Net income (loss) loss attributable to shareholders
|
13.0 |
(1.6
|
)
|
|||||
|
Other comprehensive income (loss), net of tax:
|
||||||||
|
Foreign currency translation gain (loss)
|
17.9 |
(5.6
|
)
|
|||||
|
Other comprehensive income loss, net of tax
|
17.9 |
(5.6
|
)
|
|||||
|
Total comprehensive income loss
|
$
|
31.1 |
$
|
(6.8
|
)
|
|||
|
Three Months Ended March 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Cash flows from operating activities
|
||||||||
|
Net income (loss)
|
$
|
13.2
|
$
|
(1.2
|
)
|
|||
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
|
Depreciation of property, plant and equipment
|
12.1
|
12.3
|
||||||
|
Amortization of intangible assets and debt issuance cost
|
5.5
|
6.0
|
||||||
|
Deferred financing cost expensed upon payoff
|
-
|
25.9
|
||||||
|
Deferred income taxes
|
4.2
|
(7.4
|
)
|
|||||
|
Inventory obsolescence reserve
|
4.5
|
(0.4
|
)
|
|||||
|
-
|
-
|
|||||||
|
Changes in operating assets and liabilities net of assets acquired and liabilities assumed:
|
||||||||
|
Accounts receivable
|
(4.1
|
)
|
(26.4
|
)
|
||||
|
Inventories
|
(11.6
|
)
|
17.8
|
|||||
|
Prepaid expenses
|
(5.8
|
)
|
7.5
|
|||||
|
Accounts payable
|
(6.0
|
)
|
5.8
|
|||||
|
Accrued expenses and other liabilities
|
(2.3
|
)
|
(15.7
|
)
|
||||
|
Income taxes
|
(14.2
|
)
|
(5.8
|
)
|
||||
|
Retirement benefit obligations
|
(2.3
|
)
|
(1.3
|
)
|
||||
|
Foreign currency effects and other
|
0.3
|
(3.6
|
)
|
|||||
|
Net cash provided by (used in) operating activates
|
(6.5
|
)
|
13.5
|
|||||
|
Cash flows from investing activities
|
||||||||
|
Purchase of property, plant and equipment
|
(9.7
|
)
|
(3.8
|
)
|
||||
|
Net cash used in investing activities
|
(9.7
|
)
|
(3.8
|
)
|
||||
|
Cash flows from financing activities
|
||||||||
|
Proceeds from long-term borrowings
|
-
|
1,000.0
|
||||||
|
Payments on long-term borrowings
|
(2.5
|
)
|
(988.1
|
)
|
||||
|
Payment of debt issuance costs
|
-
|
(16.8
|
)
|
|||||
|
Repurchase of treasury stock
|
-
|
(0.3
|
)
|
|||||
|
Net cash used in financing activities
|
(2.5
|
)
|
(5.2
|
)
|
||||
|
Effect of changes in foreign exchange rates on cash
|
3.1
|
(4.9
|
)
|
|||||
|
Net decrease in cash and cash equivalents
|
(15.6
|
)
|
(0.4
|
)
|
||||
|
Cash and cash equivalents - beginning of period
|
178.5
|
209.3
|
||||||
|
Cash and cash equivalents - end of period
|
$
|
162.9
|
$
|
208.9
|
||||
|
Supplemental cash flow information
|
||||||||
|
Cash interest paid
|
$
|
18.8
|
$
|
24.5
|
||||
|
Cash taxes paid
|
$
|
5.2
|
$
|
4.3
|
||||
|
Purchases of property, plant and equipment accrued in accounts payable
|
$
|
0.7
|
$
|
1.6
|
||||
|
Common Shares
|
Deferred Shares
|
Treasury Share
|
||||||||||||||||||||||||||||||||||||||||||
|
$0.01 Per Share
|
$0.01 Per Share
|
Other
|
$0.01 Per Share
|
|||||||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Paid-in
Capital
|
Noncontrolling Interest
|
Accumulated Deficit
|
Comprehensive Loss
|
Shares
|
Amount
|
Total Equity
|
||||||||||||||||||||||||||||||||||
|
December 31, 2023
|
$
|
154.3
|
$
|
1.7
|
$
|
13,364.3
|
$
|
133.6
|
$
|
726.4
|
$
|
10.2
|
$
|
(693.2
|
)
|
$
|
(60.0
|
)
|
$
|
2.4
|
$
|
(10.9
|
)
|
$
|
107.8
|
|||||||||||||||||||
|
Repurchase of treasury stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(0.3
|
)
|
(0.3
|
)
|
|||||||||||||||||||||||||||||||
|
Net Income / (Loss)
|
-
|
-
|
-
|
-
|
-
|
0.4
|
(1.6
|
)
|
-
|
-
|
-
|
(1.2
|
)
|
|||||||||||||||||||||||||||||||
|
Other comprehensive income / (loss)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(5.6
|
)
|
-
|
-
|
(5.6
|
)
|
|||||||||||||||||||||||||||||||
|
Issuance of common stock
|
--
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||
|
March 31, 2024
|
$
|
154.3
|
$
|
1.7
|
$
|
13,364.3
|
$
|
133.6
|
$
|
726.4
|
$
|
10.6
|
$
|
(694.8
|
)
|
$
|
(65.6
|
)
|
$
|
2.4
|
$
|
(11.2
|
)
|
$
|
100.7
|
|||||||||||||||||||
|
December 31, 2024
|
155.2
|
$
|
1.7
|
13,364.3
|
$
|
133.6
|
$
|
734.6
|
$
|
11.3
|
$
|
(675.8
|
)
|
$
|
(98.7
|
)
|
2.6
|
$
|
(12.3
|
)
|
$
|
94.4
|
||||||||||||||||||||||
|
Repurchase of treasury stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||
|
Net Income / (Loss)
|
-
|
-
|
-
|
-
|
-
|
0.2
|
13.0
|
-
|
-
|
-
|
13.2
|
|||||||||||||||||||||||||||||||||
|
Other comprehensive income / (loss)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17.9
|
-
|
-
|
17.9
|
|||||||||||||||||||||||||||||||||
|
Issuance of common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||
|
March 31, 2025
|
$
|
155.2
|
$
|
1.7
|
$
|
13,364.3
|
$
|
133.6
|
$
|
734.6
|
$
|
11.5
|
$
|
(662.8
|
)
|
$
|
(80.8
|
)
|
$
|
2.6
|
$
|
(12.3
|
)
|
$
|
125.5
|
|||||||||||||||||||
| 1. |
BUSINESS AND ORGANIZATION
|
| 2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
|
Asset Class
|
Useful Life
|
|
|
Machinery and equipment
|
3 to 20 years
|
|
|
Buildings
|
30 to 50 years
|
|
3.
|
GOODWILL AND OTHER INTANGIBLE ASSETS
|
|
In Millions
|
NA Lifting Hardware
|
NA Hoist and Crane
|
EMEA
|
APAC
|
Total
|
|||||||||||||||
|
Net goodwill at December 31, 2024
|
$
|
100.9
|
$
|
13.1
|
$
|
16.9
|
$
|
9.5
|
$
|
140.4
|
||||||||||
|
Additions
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Impairments
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Foreign currency translation
|
-
|
-
|
8.3
|
-
|
8.3
|
|||||||||||||||
|
-
|
||||||||||||||||||||
|
As of March 31, 2025
|
||||||||||||||||||||
|
Gross goodwill
|
$
|
284.0
|
$
|
35.3
|
$
|
122.2
|
$
|
10.7
|
$
|
452.1
|
||||||||||
|
Accumulated impairment loss
|
(183.1
|
)
|
(22.1
|
)
|
(97.0
|
)
|
(1.2
|
)
|
(303.4
|
)
|
||||||||||
|
Net goodwill at March 31, 2025
|
$
|
100.9
|
$
|
13.1
|
$
|
25.2
|
$
|
9.5
|
$
|
148.7
|
||||||||||
|
As of December 31,
|
|||||||||||||
|
2024
|
|||||||||||||
|
Gross Carrying Amount
|
Accumulated Amortization
|
Net Amount
|
|||||||||||
|
Trademark
|
179.3
|
179.3
|
|||||||||||
|
Customer Relationships
|
361.0
|
332.8
|
28.2
|
||||||||||
|
Patent
|
28.0
|
5.1
|
22.9
|
||||||||||
|
Total
|
$
|
568.3
|
$
|
337.9
|
$
|
230.4
|
|||||||
|
As of March 31,
|
|||||||||||||
|
2025
|
Useful Life
|
||||||||||||
|
Gross Carrying Amount
|
Accumulated Amortization
|
Net Amount
|
|||||||||||
|
Trademark
|
180.3
|
180.3
|
Indefinite
|
||||||||||
|
Customer Relationships
|
363.0
|
337.0
|
26.0
|
12 Years
|
|||||||||
|
Patent
|
28.2
|
5.6
|
22.6
|
7 Years
|
|||||||||
|
Total
|
$
|
571.5
|
$
|
342.6
|
$
|
228.9
|
|||||||
|
4.
|
LONG-TERM DEBT
|
|
In millions
|
Balance
|
Maturity
|
Interest Rate
|
||||||
|
First Lien TL(a)
|
$
|
987.4
|
August 16, 2029
|
7.8
|
%
|
||||
|
Other Debt
|
-
|
Various
|
|||||||
|
Total principal amount of debt
|
987.4
|
||||||||
|
Unamortized discount
|
(4.0
|
)
|
|||||||
|
Unamortized debt issuance costs
|
(10.0
|
)
|
|||||||
|
Total debt, net
|
$
|
973.4
|
|||||||
|
Current portion of long-term debt
|
$
|
10.0
|
|||||||
|
Long-term debt
|
$
|
963.4
|
|||||||
| (a) |
The First Lien TL bears a rate of interest equal to SOFR Rate, subject to a SOFR floor of 0.0%, plus applicable margin, up to 3.5% depending on the Company’s Leverage Ratio.
|
|
In millions
|
Balance
|
Maturity
|
Interest Rate
|
||||||
|
First Lien TL(b)
|
$
|
990.0
|
August 16, 2029
|
9.3
|
%
|
||||
|
Other Debt
|
0.0
|
Various
|
|||||||
|
Total principal amount of debt
|
990.0
|
||||||||
|
Unamortized discount
|
(4.1
|
)
|
|||||||
|
Unamortized debt issuance costs
|
(10.8
|
)
|
|||||||
|
Total debt, net
|
$
|
975.1
|
|||||||
|
Current portion of long-term debt
|
$
|
10.0
|
|||||||
|
Long-term debt
|
$
|
965.1
|
|||||||
| (b) |
The First Lien TL bears a rate of interest equal to SOFR Rate, subject to a SOFR floor of 0.0%, plus applicable margin, up to 3.5% depending on the Company’s Leverage Ratio.
|
|
5.
|
BALANCE SHEET DATA
|
|
In millions
|
March 31,
2025
|
December 31,
2024
|
||||||
|
Trade accounts receivable
|
$
|
192.1
|
$
|
185.5
|
||||
|
Other receivables
|
7.0
|
9.5
|
||||||
|
199.1
|
195.0
|
|||||||
|
Less: allowance for credit losses
|
(2.1
|
)
|
(2.1
|
)
|
||||
|
Total accounts receivable
|
$
|
197.0
|
$
|
192.9
|
||||
|
In millions
|
March 31,
2025
|
December 31,
2024
|
||||||
|
Finished goods
|
$
|
225.6
|
$
|
229.9
|
||||
|
Work in process
|
48.1
|
42.7
|
||||||
|
Raw materials
|
56.0
|
50.0
|
||||||
|
Total inventories
|
$
|
329.7
|
$
|
322.6
|
||||
|
In millions
|
March 31,
2025
|
December 31,
2024
|
||||||
|
Land
|
$
|
22.4
|
$
|
22.1
|
||||
|
Buildings
|
128.1
|
132.9
|
||||||
|
Machinery and equipment
|
305.4
|
303.7
|
||||||
|
Right of use asset
|
26.0
|
33.3
|
||||||
|
Construction in progress
|
9.2
|
10.2
|
||||||
|
Total property, plant and equipment
|
491.1
|
502.2
|
||||||
|
Less: Accumulated depreciation
|
(214.1
|
)
|
(226.2
|
)
|
||||
|
Property, plant and equipment, net
|
$
|
277.0
|
$
|
276.0
|
||||
|
In Millions
|
March 31,
2025
|
December 31,
2024
|
||||||
|
Non trade receivable
|
$
|
2.0
|
$
|
1.3
|
||||
|
Non- Qualified Deferred Compensation Investments
|
7.2
|
7.2
|
||||||
|
Reimbursement receivable - asbestos claims
|
14.9
|
15.0
|
||||||
|
Reimbursement receivable - environmental
|
0.4
|
0.4
|
||||||
|
Reimbursement receivable - warranty and product liability
|
0.3
|
0.3
|
||||||
|
Prepaid pension cost
|
4.6
|
4.4
|
||||||
|
Deferred tax Asset
|
26.8
|
26.8
|
||||||
|
Equity Method Investment
|
8.9
|
8.6
|
||||||
|
Total other non- current assets
|
$
|
65.1
|
$
|
64.0
|
||||
|
In Millions
|
March 31,
2025
|
December 31,
2024
|
||||||
|
Employee- related costs
|
$
|
30.2
|
$
|
44.6
|
||||
|
Accrued environmental and legal contingencies
|
1.1
|
2.7
|
||||||
|
Accrued interest
|
2.0
|
1.0
|
||||||
|
Accrued warranty and product liability
|
10.0
|
11.9
|
||||||
|
Lease liability
|
13.4
|
11.1
|
||||||
|
Deposits received and contract liabilities
|
8.2
|
9.7
|
||||||
|
Accrued construction in progress
|
0.7
|
2.3
|
||||||
|
Accrued other taxes
|
5.7
|
2.1
|
||||||
|
Accrued transaction fees
|
11.3
|
7.6
|
||||||
|
Other
|
19.7
|
14.5
|
||||||
|
Total accrued expenses and other current liabilities
|
$
|
102.3
|
$
|
107.5
|
||||
|
In Millions
|
March 31,
2025 |
December 31,
2024
|
||||||
|
Accrued environmental and legal contingencies
|
$
|
20.2
|
$
|
20.6
|
||||
|
Transition taxes payable
|
1.2
|
0.6
|
||||||
|
Lease liability
|
16.0
|
19.1
|
||||||
|
Other
|
11.7
|
5.5
|
||||||
|
Total other non- current liabilities
|
$
|
49.1
|
$
|
45.8
|
||||
|
6.
|
ENVIRONMENTAL AND LEGAL OBLIGATIONS
|
|
7.
|
RETIREMENT PLANS
|
| • |
The Pension Plan of FKI Industries Inc. for United Steelworkers of America (funded)
|
| • |
Crosby Canada Salaried Pension Plan (dissolved effective December 7, 2023)
|
| • |
FKI Canada Excess Pension Plan (unfunded)
|
| • |
The Rhombus Rollen GmbH Pension Plan (unfunded)
|
| • |
Gunnebo Industrier Aktiebolag Swedish Pension Plan (unfunded)
|
| • |
Kito Japan Pension Plan (funded)
|
|
In millions
|
Three Months
Ended
March 31,
2025
|
Three Months
Ended
March 31,
2024
|
||||||
|
Current service cost
|
$
|
0.4
|
$
|
0.5
|
||||
|
Interest cost
|
0.3
|
0.3
|
||||||
|
Expected return on plan assets
|
(0.3
|
)
|
(0.4
|
)
|
||||
|
Recognized loss
|
-
|
-
|
||||||
|
Net periodic pension benefit
|
$
|
0.4
|
$
|
0.4
|
||||
|
8.
|
STOCKHOLDERS’ EQUITY
|
|
Number of Shares
|
Weighted
Average Exercise
Price
|
Weighted Average
Remaining
Contractual Term
(Years)
|
||||||||||
|
Balances as of December 31, 2024
|
10,714
|
$
|
6.16
|
6.48
|
||||||||
|
As of December 31, 2024
|
||||||||||||
|
Options vested and exercisable
|
-
|
$
|
-
|
|||||||||
|
Options vested and expected to vest
|
-
|
$
|
-
|
|||||||||
|
Balances as of January 1, 2025
|
10,714
|
$
|
6.16
|
6.48
|
||||||||
|
Options granted
|
194
|
$
|
9.42
|
|||||||||
|
Options exercised
|
-
|
$
|
-
|
|||||||||
|
Options forfeited
|
-
|
$
|
-
|
|||||||||
|
Balances as of March 31, 2025
|
10,908
|
$
|
6.22
|
6.30
|
||||||||
|
As of March 31, 2025
|
||||||||||||
|
Options vested and exercisable
|
-
|
$
|
-
|
|||||||||
|
Options vested and expected to vest
|
-
|
$
|
-
|
|||||||||
|
9.
|
INCOME TAX
|
|
10.
|
RELATED PARTY TRANSACTIONS
|
|
11.
|
COMMITMENTS AND CONTINGENCIES
|
|
12.
|
SUBSEQUENT EVENTS
|