Put companies on watchlist
VSE
ISIN: US9182841000
WKN: 868172
More AI Integrations
About
Company Snapshot
New: Enable Investor Alerts
Be informed about new publications
New: AI Factsheet

Corporate News meets AI! 
Content analysis and summary

VSE · ISIN: US9182841000 · Business Wire (ID: 20250730221167)
30 July 2025 10:30PM

VSE Corporation Announces Second Quarter 2025 Results


VSE Corporation (NASDAQ: VSEC, "VSE", or the "Company"), a leading provider of aftermarket distribution and repair services, announced today results for the second quarter 2025.

SECOND QUARTER 2025 RESULTS(1)
(As compared to the Second Quarter 2024)

  • Total Revenues of $272.1 million increased 41.1%
  • GAAP Net Income(2) of $13.6 million
  • GAAP EPS (Diluted)(2) of $0.66
  • Adjusted EBITDA(3) of $43.5 million increased 51.9%
  • Adjusted Net Income(3) of $20.1 million increased 149.1%
  • Adjusted EPS (Diluted)(3) of $0.97 increased 106.4%

1 From continuing operations

2 Percentage change is not meaningful (NM)

3 Non-GAAP measure. See additional information at the end of this release regarding non-GAAP financial measures

MANAGEMENT COMMENTARY

"VSE delivered record revenue and profitability in the second quarter, underscoring the strength of our aviation-focused strategy and the continued momentum of our business transformation," said John Cuomo, President and CEO of VSE Corporation. "This quarter was marked by significant progress, including the divestiture of our Fleet segment and the acquisition of Turbine Weld Industries, a highly specialized MRO service provider for complex engine components. These strategic actions, combined with the ongoing integration of recent acquisitions, have sharpened our focus, expanded our capabilities, and strengthened our position in the high-growth, high-margin aviation aftermarket.”

Mr. Cuomo continued, "Our team continues to perform at a high level, delivering strong year-over-year sales growth and margin expansion, supported by robust end-market demand. Both our distribution and MRO businesses achieved record sales and profitability during the quarter, and we remain well-positioned to sustain this momentum as we enter the second half of the year."

"VSE’s second quarter results reflect continued operational discipline and strategic execution, with double-digit revenue growth, record margins, and positive free cash flow," said Adam Cohn, Chief Financial Officer of VSE Corporation. "Looking ahead, we are focused on driving improved free cash flow generation, optimizing our cost structure to support the streamlined aviation platform, and completing post-divestiture transition efforts."

SECOND QUARTER SEGMENT RESULTS

Aviation segment revenue increased 41.1% year-over-year to a record $272.1 million in the second quarter of 2025. The year-over-year revenue improvement was attributable to strong execution of new and existing distribution awards, the addition of new product lines and repair capabilities, and contributions from recent acquisitions, supported by solid end-market demand. Aviation distribution and MRO revenue increased 50.4% and 27.3%, respectively, in the second quarter of 2025, versus the prior-year period. The Aviation segment reported operating income of $35.1 million in the second quarter, compared to $24.5 million in the same period of 2024. Segment Adjusted EBITDA increased by 47.7% in the second quarter to a record $46.5 million, versus $31.5 million in the prior-year period. Adjusted EBITDA margin was 17.1%, an increase of approximately 80 basis points versus the prior-year period.

FINANCIAL RESOURCES AND LIQUIDITY

The Company generated $12 million of operating cash flow and $6 million of free cash flow in the second quarter of 2025. As of June 30, 2025, the Company had $333 million in cash and unused commitment availability under its $400 million revolving credit facility maturing in 2030. As of June 30, 2025, VSE had a total net debt outstanding of $362 million. Adjusted net leverage was approximately 2.2x as of the end of the second quarter.

GUIDANCE

VSE is reaffirming full-year 2025 revenue growth and increasing Aviation Adjusted EBITDA margin guidance to the high-end of the previously provided range:

  • Full-year 2025 revenue growth is expected to be 35% to 40%, as compared to the prior year, to reflect both current business performance and current year contributions from the TCI and Kellstrom acquisitions.
  • Aviation segment full-year 2025 Adjusted EBITDA margin is now expected to be between 16.5% to 17%, an increase from the previous guidance range of 16% to 17%.
  • Guidance does not assume further tariff escalation or a global recession.

SECOND QUARTER RESULTS

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30,

 

Six months ended June 30,

(in thousands, except per share data)

 

2025

 

 

2024

 

 

% Change

 

 

2025

 

 

2024

 

% Change

Revenues

$

272,139

 

$

192,828

 

 

41.1

%

 

$

528,184

 

$

355,211

 

48.7

%

Operating income

$

22,513

 

$

2,602

 

 

765.2

%

 

$

47,017

 

$

18,245

 

157.7

%

Net income (loss) from continuing operations

$

13,638

 

$

(5,288

)

 

NM

 

 

$

27,606

 

$

254

 

NM

 

EPS (Diluted)

$

0.66

 

$

(0.31

)

 

NM

 

 

$

1.33

 

$

0.01

 

NM

 

SECOND QUARTER SEGMENT RESULTS

Following the divestiture of the Fleet segment, the Company operates under a single reportable operating segment. The reconciliation below provides transitional disclosure of Aviation's results for the three and six months ended June 30, 2025 and 2024 to support comparability with prior period disclosures.

 

Three months ended June 30,

 

Six months ended June 30,

(in thousands)

 

2025

 

 

2024

 

 

% Change

 

 

2025

 

 

2024

 

% Change

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Aviation

$

272,139

 

$

192,828

 

 

41.1

%

 

$

528,184

 

$

355,211

 

48.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income:

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

22,513

 

$

2,602

 

 

765.2

%

 

$

47,017

 

$

18,245

 

157.7

%

Unallocated corporate costs

$

12,559

 

$

21,866

 

 

(42.6

)%

 

$

19,579

 

$

28,533

 

(31.4

)%

Aviation

$

35,072

 

$

24,468

 

 

43.3

%

 

$

66,596

 

$

46,778

 

42.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-GAAP MEASURES

In addition to the financial measures prepared in accordance with generally accepted accounting principles ("GAAP"), this earnings release also contains Non-GAAP financial measures. These measures provide useful information to investors, and a reconciliation of these measures to the most directly comparable GAAP measures and other information relating to these Non-GAAP measures is included in the supplemental schedules attached.

NON-GAAP FINANCIAL INFORMATION

Adjusted Net Income from Continuing Operations and Adjusted EPS

 

Three months ended June 30,

 

Six months ended June 30,

(in thousands)

 

2025

 

 

 

2024

 

 

% Change

 

 

2025

 

 

 

2024

 

 

% Change

Net income (loss) from continuing operations

$

13,638

 

 

$

(5,288

)

 

NM

 

 

$

27,606

 

 

$

254

 

 

NM

 

Adjustments to income from continuing operations:

 

 

 

 

 

 

 

 

 

 

 

Acquisition, integration and restructuring costs

 

1,832

 

 

 

1,099

 

 

66.7

%

 

 

4,697

 

 

 

3,283

 

 

43.1

%

Lease abandonment costs

 

 

 

 

12,857

 

 

(100.0

)%

 

 

 

 

 

12,857

 

 

(100.0

)%

Divestiture-related restructuring costs

 

432

 

 

 

3,861

 

 

(88.8

)%

 

 

495

 

 

 

3,861

 

 

(87.2

)%

Earn-out adjustment

 

5,900

 

 

 

 

 

%

 

 

5,900

 

 

 

 

 

%

Debt issuance costs

 

491

 

 

 

 

 

%

 

 

491

 

 

 

 

 

%

 

 

22,293

 

 

 

12,529

 

 

77.9

%

 

 

39,189

 

 

 

20,255

 

 

93.5

%

Tax impact of adjusted items

 

(2,159

)

 

 

(4,445

)

 

(51.4

)%

 

 

(2,890

)

 

 

(4,990

)

 

(42.1

)%

Adjusted net income from continuing operations

$

20,134

 

 

$

8,084

 

 

149.1

%

 

$

36,299

 

 

$

15,265

 

 

137.8

%

Weighted average dilutive shares

 

20,731

 

 

 

17,202

 

 

20.5

%

 

 

20,736

 

 

 

16,571

 

 

25.1

%

Adjusted EPS (Diluted)

$

0.97

 

 

$

0.47

 

 

106.4

%

 

$

1.75

 

 

$

0.92

 

 

90.2

%

EBITDA and Adjusted EBITDA

 

Three months ended June 30,

 

Six months ended June 30,

(in thousands)

 

2025

 

 

2024

 

 

% Change

 

 

2025

 

 

2024

 

 

% Change

Net income (loss) from continuing operations

$

13,638

 

$

(5,288

)

 

NM

 

 

$

27,606

 

$

254

 

 

NM

 

Interest expense

 

6,445

 

 

9,826

 

 

(34.4

)%

 

 

14,384

 

 

19,016

 

 

(24.4

)%

Income taxes

 

2,430

 

 

(1,936

)

 

NM

 

 

 

5,027

 

 

(1,025

)

 

NM

 

Amortization of intangible assets

 

6,487

 

 

4,329

 

 

49.8

%

 

 

12,621

 

 

7,679

 

 

64.4

%

Depreciation and other amortization

 

3,147

 

 

1,753

 

 

79.5

%

 

 

6,187

 

 

3,514

 

 

76.1

%

EBITDA

 

32,147

 

 

8,684

 

 

270.2

%

 

 

65,825

 

 

29,438

 

 

123.6

%

Acquisition, integration and restructuring costs

 

1,832

 

 

1,099

 

 

66.7

%

 

 

4,697

 

 

3,283

 

 

43.1

%

Lease abandonment costs

 

 

 

12,857

 

 

(100.0

)%

 

 

 

 

12,857

 

 

(100.0

)%

Divestiture-related restructuring costs

 

432

 

 

3,861

 

 

(88.8

)%

 

 

495

 

 

3,861

 

 

(87.2

)%

Earn-out adjustment

 

5,900

 

 

 

 

%

 

 

5,900

 

 

 

 

%

Stock-based compensation

 

3,141

 

 

2,111

 

 

48.8

%

 

 

6,888

 

 

4,387

 

 

57.0

%

Adjusted EBITDA

$

43,452

 

$

28,612

 

 

51.9

%

 

$

83,805

 

$

53,826

 

 

55.7

%

Adjusted EBITDA Summary

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Three months ended June 30,

 

Six months ended June 30,

 

 

2025

 

 

 

2024

 

 

% Change

 

 

2025

 

 

 

2024

 

 

% Change

Aviation

$

46,522

 

 

$

31,488

 

 

47.7

%

 

$

89,847

 

 

$

59,915

 

 

50.0

%

Adjusted unallocated corporate costs (1)

 

(3,070

)

 

 

(2,876

)

 

6.7

%

 

 

(6,042

)

 

 

(6,089

)

 

(0.8

)%

Adjusted EBITDA

$

43,452

 

 

$

28,612

 

 

51.9

%

 

$

83,805

 

 

$

53,826

 

 

55.7

%

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes certain adjustments not directly attributable to the Aviation segment.

Segment EBITDA and Adjusted EBITDA

 

Three months ended June 30,

 

Six months ended June 30,

(in thousands)

 

2025

 

 

 

2024

 

 

% Change

 

 

2025

 

 

 

2024

 

 

% Change

Aviation

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

35,072

 

$

24,468

 

43.3

%

 

$

66,596

 

$

46,778

 

42.4

%

Depreciation and amortization

 

9,626

 

 

6,034

 

59.5

%

 

 

18,792

 

 

10,968

 

71.3

%

EBITDA

 

44,698

 

 

30,502

 

46.5

%

 

 

85,388

 

 

57,746

 

47.9

%

Acquisition, integration and restructuring costs

 

556

 

 

474

 

17.3

%

 

 

1,900

 

 

909

 

109.0

%

Stock-based compensation

 

1,268

 

 

512

 

147.7

%

 

 

2,559

 

 

1,260

 

103.1

%

Adjusted EBITDA

$

46,522

 

$

31,488

 

47.7

%

 

$

89,847

 

$

59,915

 

50.0

%

 

Three months ended June 30,

 

Six months ended June 30,

(in thousands)

 

2025

 

 

 

2024

 

 

% Change

 

 

2025

 

 

 

2024

 

 

% Change

Corporate

 

 

 

 

 

 

 

 

 

 

 

Unallocated corporate costs

$

12,559

 

 

 

21,866

 

 

(42.6

)%

 

 

19,579

 

 

 

28,533

 

 

(31.4

)%

Depreciation and amortization

 

(8

)

 

 

(48

)

 

(83.3

)%

 

 

(16

)

 

 

(225

)

 

(92.9

)%

EBITDA

 

12,551

 

 

 

21,818

 

 

(42.5

)%

 

 

19,563

 

 

 

28,308

 

 

(30.9

)%

Acquisition, integration and restructuring costs

 

(1,276

)

 

 

(625

)

 

104.2

%

 

 

(2,797

)

 

 

(2,374

)

 

17.8

%

Lease abandonment costs

 

 

 

 

(12,857

)

 

(100.0

)%

 

 

 

 

 

(12,857

)

 

(100.0

)%

Divestiture-related restructuring costs

 

(432

)

 

 

(3,861

)

 

(88.8

)%

 

 

(495

)

 

 

(3,861

)

 

(87.2

)%

Earn-out adjustment

 

(5,900

)

 

 

 

 

%

 

 

(5,900

)

 

 

 

 

%

Stock-based compensation

 

(1,873

)

 

 

(1,599

)

 

17.1

%

 

 

(4,329

)

 

 

(3,127

)

 

38.4

%

Adjusted unallocated corporate costs

$

3,070

 

 

$

2,876

 

 

6.7

%

 

$

6,042

 

 

$

6,089

 

 

(0.8

)%

Free Cash Flow

 

 

Three months ended June 30,

 

Six months ended June 30,

(in thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net cash provided by (used in) operating activities

 

$

11,891

 

 

$

(17,528

)

 

$

(34,741

)

 

$

(96,588

)

Capital expenditures

 

 

(5,589

)

 

 

(3,945

)

 

 

(8,464

)

 

 

(11,674

)

Free cash flow

 

$

6,302

 

 

$

(21,473

)

 

$

(43,205

)

 

$

(108,262

)

Net Debt

(in thousands)

June 30, 2025

 

December 31, 2024

Principal amount of debt

$

383,000

 

 

$

432,500

 

Debt issuance costs

 

(3,844

)

 

 

(2,327

)

Cash and cash equivalents

 

(16,906

)

 

 

(29,030

)

Net Debt

$

362,250

 

 

$

401,143

 

Net Leverage Ratio

($ in thousands)

June 30, 2025

 

December 31, 2024

Net Debt

$

362,250

 

$

401,143

TTM Adjusted EBITDA (1)

$

147,003

 

$

136,294

Net Leverage Ratio

2.5

x

 

2.9

x

 

 

 

 

TTM Acquisition Adjusted EBITDA (2)

$

162,287

 

$

158,752

Adjusted Net Leverage Ratio

2.2

x

 

2.5

x

(1) TTM Adjusted EBITDA is defined as Adjusted EBITDA for the most recent twelve (12) month period. TTM Adjusted EBITDA and Cash and cash equivalents for the period ended December 31, 2024 only do not include any adjustment to reclassify amounts from the Fleet segment.

(2) TTM Acquisition Adjusted EBITDA includes pre-acquisition portion of EBITDA for the trailing twelve months that is not included in historical results.

The non-GAAP Financial Information set forth in this document is not calculated in accordance with GAAP under SEC Regulation G. The Company considers Adjusted Net Income, Adjusted EPS (Diluted), EBITDA, Adjusted EBITDA, Acquisition Adjusted EBITDA, TTM Adjusted EBITDA, TTM Acquisition Adjusted EBITDA, Adjusted unallocated corporate costs, net debt, adjusted net leverage ratio and free cash flow as non-GAAP financial measures and important indicators of performance and useful metrics for management and investors to evaluate the business' ongoing operating performance on a consistent basis across reporting periods. These non-GAAP financial measures, however, should not be considered in isolation or as a substitute for performance measures prepared in accordance with GAAP. Adjusted Net Income represents Net Income adjusted for acquisition-related costs, other discrete items, and related tax impact. Management believes these acquisition-related costs and other discrete items provide useful information about nonrecurring costs and benefits to help users meaningfully evaluate and compare the Company's quarterly and year-to-date performance against prior periods. Adjusted EPS (Diluted) is computed by dividing net income, adjusted for the discrete items as identified above and the related tax impacts, by the diluted weighted average number of common shares outstanding. EBITDA represents net income before interest expense, income taxes, amortization of intangible assets and depreciation and other amortization. Management believes EBITDA provides useful information about the Company's operating performance as it isolates non-cash depreciation and amortization charges as well as interest expense and income taxes, which are non-operating items. Adjusted EBITDA represents EBITDA (as defined above) adjusted for non-cash stock-based compensation and discrete items as identified above. Acquisition Adjusted EBITDA represents Adjusted EBITDA plus the pre-acquisition portion of EBITDA for the trailing twelve months. TTM Adjusted EBITDA represents Adjusted EBITDA as defined above for the trailing twelve months. TTM Acquisition Adjusted EBITDA includes pre-acquisition portion of EBITDA for the trailing twelve months that is not included in historical results. Adjusted unallocated corporate costs represents Unallocated corporate costs before depreciation and other amortization, adjusted for non-cash stock-based compensation and discrete items as identified above. Net debt is defined as principal amount of debt less debt issuance costs and less cash and cash equivalents. Free cash flow represents operating cash flow less capital expenditures. Adjusted Net leverage ratio is calculated as net debt divided by trailing twelve month Acquisition Adjusted EBITDA.

The Company has presented forward-looking statements regarding Adjusted EBITDA margin. This non-GAAP financial measure is derived by excluding certain amounts, expenses or income, from the corresponding financial measure determined in accordance with GAAP. The determination of the amounts that are excluded from this non-GAAP financial measure is a matter of management judgment and depends upon, among other factors, the nature of the underlying expense or income amounts recognized in a given period in reliance on the exception provided by item 10(e)(1)(i)(B) of Regulation S-K. The Company is unable to present a quantitative reconciliation of forward-looking Adjusted EBITDA margin to its most directly comparable forward-looking GAAP financial measure because such information is not available, and management cannot reliably predict all of the necessary components of such GAAP measure without unreasonable effort or expense. In addition, the Company believes such reconciliation would imply a degree of precision that would be confusing or misleading to investors. The unavailable information could have a significant impact on the company's future financial results. This non-GAAP financial measure is a preliminary estimate and is subject to risks and uncertainties, including, among others, changes in connection with quarter-end and year-end adjustments. Any variation between the company's actual results and preliminary financial data set forth above may be material.

CONFERENCE CALL

A conference call will be held Thursday, July 31, 2025 at 8:30 A.M. ET to review the Company’s financial results, discuss recent events and conduct a question-and-answer session.

An audio webcast of the conference call and accompanying presentation materials will be available in the Investor Relations section of VSE’s website at https://ir.vsecorp.com. A replay of the audio webcast will be available at the same location following the conclusion of the call.

Participants who will be dialing in for the conference call should register to obtain their dial in and passcode details. Participants may pre-register at any time. To listen to the live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.

ABOUT VSE CORPORATION

VSE is a leading provider of Aviation distribution and repair services for the commercial and business and general aviation (BG&A) aftermarkets. Headquartered in Miramar, Florida, VSE is focused on significantly enhancing the productivity and longevity of its customers' high-value, business-critical assets. VSE’s aftermarket parts distribution and maintenance, repair, and overhaul (MRO) services support engine component and engine and airframe accessory part distribution and repair services for commercial and BG&A operators. For more detailed information, please visit VSE's website at www.vsecorp.com.

Please refer to the Form 10-Q that will be filed with the Securities and Exchange Commission ("SEC") on or about July 31, 2025 for more details on the Company's second quarter 2025 results. Also, refer to VSE’s Annual Report on Form 10-K for the year ended December 31, 2024 for further information and analysis of VSE’s financial condition and results of operations. VSE encourages investors and others to review the detailed reporting and disclosures contained in VSE’s public filings for additional discussion about the status of customer programs and contract awards, risks, revenue sources and funding, dependence on material customers, and management’s discussion of short- and long-term business challenges and opportunities.

FORWARD LOOKING STATEMENTS

This document contains certain forward-looking statements. These forward-looking statements, which are included in accordance with the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, may involve known and unknown risks, uncertainties and other factors that may cause VSE’s actual results and performance in future periods to be materially different from any future results or performance suggested by the forward-looking statements in this document. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, the Company can give no assurance that actual results will not differ materially from these expectations. “Forward-looking” statements, as such term is defined by the SEC in its rules, regulations and releases, represent the Company's expectations or beliefs, including, but not limited to, statements concerning the Company's operations, economic performance, financial condition, growth and acquisition strategies, investments and future operational plans. Without limiting the generality of the foregoing, words such as “may,” “will,” “expect,” “believe,” “anticipate,” “intend,” “forecast,” “seek,” “plan,” “predict,” “project,” “could,” “estimate,” “might,” “continue,” “seeking” or the negative or other variations thereof or comparable terminology are intended to identify forward-looking statements. These statements, by their nature, involve substantial risks and uncertainties, certain of which are beyond the Company's control, and actual results may differ materially depending on a variety of important factors, including, but not limited to, factors identified in the Company's reports filed or expected to be filed with the SEC including the Annual Report on Form 10-K for the year ended December 31, 2024 and subsequent filings made with the SEC. All forward-looking statements made herein are qualified by these cautionary statements and risk factors and there can be no assurance that the actual results, events or developments referenced herein will occur or be realized. Readers are cautioned not to place undue reliance on these forward looking-statements, which reflect management's analysis only as of the date hereof. The Company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results.

 

VSE Corporation and Subsidiaries

Unaudited Consolidated Balance Sheets

(in thousands except share and per share amounts)

 

 

June 30,

 

December 31,

 

 

 

2025

 

 

2024

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

16,906

 

$

29,505

Receivables (net of allowance of $4.8 million and $4.1 million, respectively)

 

 

183,208

 

 

158,104

Contract assets

 

 

34,043

 

 

29,960

Inventories

 

 

463,216

 

 

434,059

Prepaid expenses and other current assets

 

 

56,246

 

 

30,899

Current assets held-for-sale

 

 

 

 

282,820

Total current assets

 

 

753,619

 

 

965,347

Property and equipment (net of accumulated depreciation of $27.1 million and $21.3 million, respectively)

 

 

80,243

 

 

71,041

Intangible assets (net of accumulated amortization of $86.8 million and $82.7 million, respectively)

 

 

208,536

 

 

197,157

Goodwill

 

 

428,665

 

 

428,263

Operating lease right-of-use asset

 

 

43,748

 

 

43,225

Note receivable

 

 

25,000

 

 

Earn-out receivable

 

 

23,300

 

 

Other assets

 

 

38,916

 

 

37,597

Total assets

 

$

1,602,027

 

$

1,742,630

 

 

 

 

 

Liabilities and Stockholders' equity

 

 

 

 

Current liabilities:

 

 

 

 

Current portion of long-term debt

 

$

7,500

 

$

30,000

Accounts payable

 

 

140,465

 

 

145,492

Accrued expenses and other current liabilities

 

 

52,012

 

 

52,749

Dividends payable

 

 

2,068

 

 

2,059

Current liabilities held-for-sale

 

 

 

 

68,200

Total current liabilities

 

 

202,045

 

 

298,500

Long-term debt, less current portion

 

 

371,656

 

 

400,173

Deferred compensation

 

 

7,540

 

 

7,262

Long-term operating lease obligations

 

 

38,259

 

 

39,498

Other long-term liabilities

 

 

3,000

 

 

9,011

Total liabilities

 

 

622,500

 

 

754,444

Commitments and contingencies

 

 

 

 

Stockholders' equity:

 

 

 

 

Common stock, par value $0.05 per share, authorized 44,000,000 shares; issued and outstanding 20,676,320 and 20,590,496, respectively

 

 

1,034

 

 

1,030

Additional paid-in capital

 

 

595,001

 

 

591,600

Retained earnings

 

 

382,572

 

 

392,484

Accumulated other comprehensive loss

 

 

920

 

 

3,072

Total stockholders' equity

 

 

979,527

 

 

988,186

Total liabilities and stockholders' equity

 

$

1,602,027

 

$

1,742,630

 

VSE Corporation and Subsidiaries

Unaudited Consolidated Statements of Operations

(in thousands except share and per share amounts)

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenues:

 

 

 

 

 

 

 

 

Products

 

$

173,603

 

 

$

115,448

 

 

$

334,154

 

 

$

223,471

 

Services

 

 

98,536

 

 

 

77,380

 

 

 

194,030

 

 

 

131,740

 

Total revenues

 

 

272,139

 

 

 

192,828

 

 

 

528,184

 

 

 

355,211

 

 

 

 

 

 

 

 

 

 

Costs and operating expenses:

 

 

 

 

 

 

 

 

Products

 

 

144,828

 

 

 

96,624

 

 

 

281,695

 

 

 

189,285

 

Services

 

 

89,795

 

 

 

72,636

 

 

 

176,024

 

 

 

120,440

 

Selling, general and administrative expenses

 

 

8,516

 

 

 

3,780

 

 

 

10,827

 

 

 

6,705

 

Lease abandonment costs

 

 

 

 

 

12,857

 

 

 

 

 

 

12,857

 

Amortization of intangible assets

 

 

6,487

 

 

 

4,329

 

 

 

12,621

 

 

 

7,679

 

Total costs and operating expenses

 

 

249,626

 

 

 

190,226

 

 

 

481,167

 

 

 

336,966

 

Operating income

 

 

22,513

 

 

 

2,602

 

 

 

47,017

 

 

 

18,245

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

6,445

 

 

 

9,826

 

 

 

14,384

 

 

 

19,016

 

Income (loss) from continuing operations before income taxes

 

 

16,068

 

 

 

(7,224

)

 

 

32,633

 

 

 

(771

)

Provision (benefit) for income taxes

 

 

2,430

 

 

 

(1,936

)

 

 

5,027

 

 

 

(1,025

)

Net income (loss) from continuing operations

 

 

13,638

 

 

 

(5,288

)

 

 

27,606

 

 

 

254

 

(Loss) income from discontinued operations, net of tax

 

 

(10,441

)

 

 

2,511

 

 

 

(33,382

)

 

 

(9,642

)

Net income (loss)

 

$

3,197

 

 

$

(2,777

)

 

$

(5,776

)

 

$

(9,388

)

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.66

 

 

$

(0.31

)

 

$

1.34

 

 

$

0.02

 

Discontinued operations

 

 

(0.51

)

 

 

0.15

 

 

 

(1.62

)

 

 

(0.59

)

 

 

$

0.15

 

 

$

(0.16

)

 

$

(0.28

)

 

$

(0.57

)

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.66

 

 

$

(0.31

)

 

$

1.33

 

 

$

0.01

 

Discontinued operations

 

 

(0.50

)

 

 

0.15

 

 

 

(1.61

)

 

 

(0.58

)

 

 

$

0.16

 

 

$

(0.16

)

 

$

(0.28

)

 

$

(0.57

)

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

20,670,239

 

 

 

17,152,661

 

 

 

20,644,215

 

 

 

16,468,288

 

Diluted

 

 

20,731,397

 

 

 

17,202,115

 

 

 

20,735,979

 

 

 

16,571,033

 

 

 

 

 

 

 

 

 

 

Dividends declared per share

 

$

0.10

 

 

$

0.10

 

 

$

0.20

 

 

$

0.20

 

 

 

 

 

 

 

 

 

 

VSE Corporation and Subsidiaries

Unaudited Consolidated Statements of Cash Flows

(in thousands)

 

 

Six months ended June 30,

 

 

 

2025

 

 

 

2024

 

 

 

(a)

 

(a)

Cash flows from operating activities:

 

 

 

 

Net loss

 

$

(5,776

)

 

$

(9,388

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

Depreciation and amortization

 

 

19,540

 

 

 

12,868

 

Amortization of debt issuance cost

 

 

1,067

 

 

 

665

 

Deferred taxes

 

 

(3,474

)

 

 

(6,925

)

Stock-based compensation

 

 

6,663

 

 

 

4,812

 

Impairment and loss on sale of business segments

 

 

47,203

 

 

 

16,867

 

Loss on sale of property and equipment

 

 

10

 

 

 

421

 

Lease abandonment costs

 

 

 

 

 

12,857

 

Earn-out receivable adjustment

 

 

5,900

 

 

 

 

Changes in operating assets and liabilities, net of impact of acquisitions:

 

 

 

 

Receivables

 

 

(30,051

)

 

 

(38,292

)

Contract assets

 

 

(2,969

)

 

 

6,240

 

Inventories

 

 

(25,478

)

 

 

(25,408

)

Prepaid expenses and other current assets and other assets

 

 

(26,144

)

 

 

(14,584

)

Operating lease assets and liabilities, net

 

 

(1,573

)

 

 

(362

)

Accounts payable and deferred compensation

 

 

(13,724

)

 

 

(47,047

)

Accrued expenses and other liabilities

 

 

(5,935

)

 

 

(9,312

)

Net cash used in operating activities

 

 

(34,741

)

 

 

(96,588

)

Cash flows from investing activities:

 

 

 

 

Purchases of property and equipment

 

 

(8,464

)

 

 

(11,674

)

Proceeds from the sale of business segments, net of cash divested

 

 

138,816

 

 

 

42,118

 

Cash paid for acquisitions, net of cash acquired

 

 

(47,739

)

 

 

(112,264

)

Net cash provided by (used in) investing activities

 

 

82,613

 

 

 

(81,820

)

Cash flows from financing activities:

 

 

 

 

Borrowings on bank credit facilities

 

 

624,881

 

 

 

419,881

 

Repayments on bank credit facilities

 

 

(674,381

)

 

 

(386,381

)

Proceeds from issuance of common stock

 

 

463

 

 

 

161,692

 

Payment of debt financing costs

 

 

(2,584

)

 

 

 

Payment of taxes for equity transactions

 

 

(4,248

)

 

 

(2,545

)

Dividends paid

 

 

(4,127

)

 

 

(3,176

)

Net cash (used in) provided by financing activities

 

 

(59,996

)

 

 

189,471

 

Net (decrease) increase in cash and cash equivalents

 

 

(12,124

)

 

 

11,063

 

Cash and cash equivalents, beginning of period

 

 

29,030

 

 

 

7,930

 

Cash and cash equivalents, end of period

 

$

16,906

 

 

$

18,993

 

 

 

 

 

 

Supplemental disclosure of noncash investing and financing activities:

 

 

 

 

Note receivable from the sale of business segment

 

$

25,000

 

 

 

 

Earn-out receivable from the sale of business segment

 

$

29,200

 

 

 

 

 

(a)

 

The cash flows related to discontinued operations and held-for-sale assets and liabilities have not been segregated, and remain included in the major classes of assets and liabilities. Accordingly, the Consolidated Statements of Cash Flows include the results of continuing and discontinued operations.

 

Contact

INVESTOR CONTACT

Michael Perlman
VP, Investor Relations & Treasury
T: (954) 547-0480 M: (561) 281-0247
investors@vsecorp.com

Visual performance / price development - VSE
Smart analysis and research tools can be found here.
MIC: XNAS
This publication was provided by our content partner Business Wire
BusinessWire
via BusinessWire - Newsfeed
BusinessWire ©2025
BusinessWire
Contact:
101 California Street, 20th Floor San Francisco, CA, 94111 United States
+1.415.986.4422