Stoneridge Inc【SRI】株式ニュース

Stoneridge Reports First Quarter 2026 ResultsMay 7, 2026 7:30 AM
PR Newswire (US) Q1 Performance Demonstrates Solid ProgressContinued Strong Momentum with Program Awards for MirrorEye® and Electronic ControlsNOVI, Mich., May 7, 2026 /PRNewswire/ -- Stoneridge, Inc. (NYSE: SRI) today announced financial results for the first quarter ended March 31, 2026. 2026 First Quarter ResultsSales of $160.8 millionGrowth of 9.2% vs. Q4 2025Gross profit of $35.0 million (21.7% of sales)Gross margin improvement of 400 basis points vs. adjusted gross margin of Q4 2025Operating loss of $(9.0) million ((5.6)% of sales)Adjusted operating loss of $(3.0) million ((1.8)% of sales)Adjusted operating margin improvement of 180 basis points vs. Q4 2025Loss from continuing operations of $(14.6) million ((9.1)% of sales)Adjusted loss from continuing operations of $(8.5) million ((5.3)% of sales)Net loss of $(27.0) million ((16.8)% of sales)Includes loss on disposal of sale of Control Devices of $9.2 millionAdjusted net loss of $(20.9) million ((13.0)% of sales)Adjusted EBITDA of $2.0 million (1.3% of sales)2026 Full-Year GuidanceUpdating guidance to reflect the incremental impact of the contract manufacturing revenue associated with the sale of Control Devices (the "Mexico Supply Agreement")Revenue guidance of $645 million - $670 million, an increase of $20 million vs. prior expectationsAdjusted operating margin guidance of approximately break-even to 0.5%, an increase of approximately 50 basis points vs. prior expectationsReaffirming full-year adjusted EBITDA guidance of $20 million - $25 millionPrevious EBITDA guidance incorporated the full impact of the Mexico Supply Agreement as non-operating other income, netThe exhibits attached hereto provide reconciliation details on normalizing adjustments of non-GAAP financial measures used in this press release."The first quarter represents solid progress to start the year and an important step forward in executing our long-term strategy," said Natalia Noblet, president and chief executive officer. "Our results were driven by improved manufacturing performance, reduced quality-related costs, favorable net tariff recoveries, and cost control across the organization. MirrorEye continues to be a key growth driver, delivering record first quarter sales and accelerating momentum with global OEMs in the commercial vehicle end markets. We remain focused on driving earnings expansion as we capitalize on our portfolio of advanced technologies and drive cost efficiencies to improve profitability." Noblet continued, "Our priority is to deliver outstanding value to customers while collaborating with our partners to advance next-generation technologies for safer and more efficient transportation. Today, we are announcing two major business awards totaling over $135 million of estimated lifetime revenue, including an OEM-integrated MirrorEye program with our fourth North American OEM customer, and a next-generation electronic controls program for a global off-highway manufacturer. These awards highlight our ability to deliver reliable, high-performance solutions for our customers while continuing to build on our strong backlog of growth products."2026 Quarter in ReviewElectronics first quarter sales of $144.9 million increased by $11.6 million, or 8.7%, relative to the fourth quarter of 2025. This was primarily driven by higher sales in the European and North American commercial vehicle end markets, including MirrorEye, incremental contract manufacturing revenue related to the sale of Control Devices, and higher off-highway sales. First quarter adjusted operating margin of 2.8% increased by 260 basis points compared to the fourth quarter of 2025, primarily driven by contribution on higher sales, lower direct material and overhead costs, including net tariff-related recoveries, partially offset by higher SG&A and D&D costs.Relative to the first quarter of 2025, Electronics first quarter sales increased by $4.3 million, or 3.1%. This was primarily driven by favorable foreign translation impact of $12.9 million, higher MirrorEye sales, incremental contract manufacturing revenue, and higher sales in the North American commercial vehicle and European off-highway end markets. These increases were partially offset by lower sales in the European commercial vehicle end market, including lower sales for the Smart 2 tachograph due to the end of a regulatory retrofit campaign. First quarter adjusted operating margin of 2.8% decreased by 210 basis points compared to the first quarter of 2025, primarily driven by higher material costs due to sales mix and the impact of foreign currency, offset by lower D&D and quality-related costs.Stoneridge Brazil first quarter sales of $18.1 million increased by $1.6 million, or 9.4%, relative to the fourth quarter of 2025, primarily driven by higher OEM sales in the Brazilian market and favorable foreign currency translation. First quarter adjusted operating income of $1.7 million, or 9.5% of sales, increased by $0.4 million, or 140 basis points, relative to the fourth quarter of 2025, primarily driven by fixed cost leverage on higher sales and lower SG&A costs, partially offset by unfavorable sales mix from a lower proportion of monitoring fees.Relative to the first quarter of 2025, Stoneridge Brazil first quarter sales increased by $3.7 million, or 25.9%. This increase was primarily driven by higher OEM sales in the Brazilian market and the foreign currency translation impact of approximately $1.6 million. First quarter adjusted operating income of $1.7 million, or 9.5% of sales, increased $1.1 million, or 550 basis points, compared to the first quarter of 2025 primarily due to contribution from higher sales and lower material costs.Cash and Debt BalancesAs of March 31, 2026, Stoneridge had cash and cash equivalents totaling $70.5 million and total debt of $156.5 million resulting in net debt of $85.9 million. Net debt improved by $42.0 million compared to December 31, 2025 primarily from the use of proceeds from the sale of Control Devices to pay down debt.Bob Hartman, interim chief financial officer, commented, "We remain focused on driving strong cash flow conversion through disciplined working capital management and capital expenditures. As part of this effort, we reduced inventory balances by approximately $16 million compared to the first quarter of prior year. Recently, we also initiated a process to refinance our existing credit facility to better align our capital structure with the current Company structure. The refinancing will provide financial flexibility as well as support our future growth initiatives. We expect to complete this process by November of this year."2026 OutlookThe Company is updating its full-year revenue and operating guidance ranges to reflect the incremental impact of contract manufacturing revenue from the Mexico Supply Agreement related to the sale of Control Devices. This agreement was previously guided as non-operating other income, net and therefore only included in our adjusted EBITDA guidance. The Company is reaffirming its previously provided full-year EBITDA guidance.Hartman commented, "We are first reaffirming our base full-year guidance, supported by the solid start to the year and continued execution across our business. While macroeconomic volatility and inflationary pressures persist, we remain confident in our initial outlook and the meaningful progress we are making across our key initiatives. We also remain focused on driving organizational efficiencies and have already taken decisive actions to reduce structural costs to better align our cost base with the Company's current scale, positioning us to deliver sustainable long-term performance."Hartman continued, "We are also updating our guidance to reflect contract manufacturing revenue from the Mexico Supply Agreement. While the estimated benefit of this agreement was previously included in our adjusted EBITDA guidance as non-operating other income, net, we are updating our full-year revenue guidance by $20 million to reflect the estimated impact. We are also updating our overall adjusted operating margin guidance by approximately 50 basis points." As a result, the Company is updating its full-year revenue guidance to $645 million to $670 million and adjusted operating margin guidance to approximately break-even to 0.5%. The Company is reaffirming its adjusted gross margin guidance to 21.5% to 22.0% and adjusted EBITDA guidance of $20 million to $25 million.Conference Call on the Web
A live Internet broadcast of Stoneridge's conference call regarding 2026 first quarter results can be accessed at 9:00 a.m. Eastern Time on Thursday, May 7, 2026, 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 press release 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) strategic focus following the sale of the Control Devices segment, (iii) acquisition strategy, (iv) investments and new product development, (v) growth opportunities related to awarded business, and (vi) operational expectations. Forward-looking statements may be identified by the words "will," "may," "should," "could," "would," "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 direct or indirect 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 on 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;refinancing risk and access to capital markets and liquidity;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;as a result of the sale of the Company's Control Devices business in January 2026, the Company will operate as a two-segment business; the 2025 financial statements are not representative of the Company's future operating profile; andthe items described in Part I, Item 1A ("Risk Factors") in the Company's most recent Form 10-K.The forward-looking statements contained herein represent our estimates only as of the date of this filing 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, except as required by law, 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 InformationThis 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 2026 and 2025 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 estimate.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 gross profit and margin, adjusted operating income (loss) and margin, adjusted income (loss) before tax, adjusted income tax expense (benefit), adjusted net loss from continuing operations, adjusted net income (loss), adjusted EPS, EBITDA, adjusted EBITDA, and net debt 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 gross profit and margin, adjusted operating income (loss) and margin, adjusted income (loss) before tax, adjusted income tax expense (benefit), adjusted net income loss from continuing operations, adjusted net income (loss), adjusted EPS, EBITDA, adjusted EBITDA, and net debt should not be considered in isolation or as a substitute for gross profit, operating income (loss), income (loss) before tax, income tax expense (benefit), loss from continuing operations, 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.CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
March 31,
2026
December 31,
2025

ASSETS

Current assets:

Cash and cash equivalents
$        70,536
$        53,057Accounts receivable, less reserves of $296 and $325, respectively
141,051
89,019Inventories, net
111,252
106,422Prepaid expenses and other current assets
25,202
26,956Current assets of discontinued operations
—
106,044Total current assets
348,041
381,498Long-term assets:

Property, plant and equipment, net
60,231
62,659Intangible assets, net
35,509
37,632Goodwill
36,959
37,590Operating lease right-of-use asset
9,020
9,570Investments and other long-term assets, net
22,545
22,167Total long-term assets
164,264
169,618Total assets
$      512,305
$      551,116

LIABILITIES AND SHAREHOLDERS' EQUITY

Accounts payable
$      103,494
$        62,398Accrued expenses and other current liabilities
68,230
65,131Current liabilities of discontinued operations
—
34,688Total current liabilities
171,724
162,217Long-term liabilities:

Revolving credit facility
156,470
180,942Deferred income taxes
8,967
9,972Operating lease long-term liability
6,190
6,601Other long-term liabilities
11,815
11,605Total long-term liabilities
183,442
209,120Preferred 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 28,236 and 28,018 shares outstanding at March 31, 2026 and
December 31, 2025, respectively, with no stated value
—
—Additional paid-in capital
215,639
219,186Common Shares held in treasury, 730 and 948 shares at March 31, 2026 and
December 31, 2025, respectively, at cost
(20,341)
(27,457)Retained earnings
50,190
77,150Accumulated other comprehensive loss
(88,349)
(89,100)Total shareholders' equity
157,139
179,779Total liabilities and shareholders' equity
$      512,305
$      551,116 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Three months ended
March 31,(in thousands, except per share data)
2026
2025

Net sales
$         160,847
$         149,057Costs and expenses:

Cost of goods sold
125,891
113,807Selling, general and administrative
32,529
25,865Design and development
11,405
13,691Operating loss
(8,978)
(4,306)Interest expense, net
3,685
3,242Equity in loss (earnings) of investee
231
(294)Other expense (income), net
470
(825)Loss before income taxes from continuing operations
(13,364)
(6,429)Provision for income taxes from continuing operations
1,218
1,575Loss from continuing operations
(14,582)
(8,004)Discontinued operations:

Loss (income) from discontinued operations, net of tax
3,180
(808)Loss on disposal, net of tax
9,198
—Loss (income) from discontinued operations
12,378
(808)Net loss
$          (26,960)
$            (7,196)

Loss per share from continuing operations:

Basic
$              (0.52)
$              (0.29)Diluted
$              (0.52)
$              (0.29)

(Loss) income per share from discontinued operations:

Basic
$              (0.44)
$                0.03Diluted
$              (0.44)
$                0.03

Loss per share from Stoneridge Inc.:

Basic
$              (0.97)
$              (0.26)Diluted
$              (0.97)
$              (0.26)

Weighted-average shares outstanding:

Basic
27,898
27,680Diluted
27,898
27,680 Regulation G Non-GAAP Financial Measure Reconciliations
Exhibit 1 – Reconciliation of Adjusted Gross Profit
(USD in millions)Q4 2025
Q1 2026Gross Profit$            26.0
$            35.0

Add: Pre-Tax Business Realignment Costs0.1
—Adjusted Gross Profit$            26.0
$            35.0 Exhibit 2 - Reconciliation of Adjusted Operating Loss
Reconciliation of Adjusted Operating Loss(USD in millions)Q4 2025
Q1 2026Operating Loss$            (5.5)
$            (9.0)

Add: Pre-Tax Business Realignment Costs0.1
0.4Add: Pre-Tax Share-Based Compensation Accelerated Vesting—
3.2Add: Pre-Tax Control Devices Sale Transaction Bonuses—
2.0Add: Pre-Tax Brazilian Indirect Taxes—
0.4Adjusted Operating Loss$            (5.4)
$            (3.0) Exhibit 3 – Reconciliation of Q1 Adjusted Tax Rate
(USD in millions)Q1 2026
Tax RateLoss Before Tax$          (13.4)

Add: Pre-Tax Business Realignment Costs0.4

Add: Pre-Tax Share-Based Compensation Accelerated Vesting3.2

Add: Pre-Tax Control Devices Sale Transaction Bonuses2.0

Add: Pre-Tax Brazilian Indirect Taxes0.4

Add: Pre-Tax Deferred Financing Fee Write-Off0.2

Adjusted Loss Before Tax$            (7.2)

Income Tax Expense$              1.2
(9.1) %Add: Tax Impact from Pre-Tax Adjustments0.1

Add: After-Tax Impact of Valuation Allowances, net—

Adjusted Income Tax Expense on Adjusted Loss Before Tax$              1.4
(19.0) % Exhibit 4 - Reconciliation of Adjusted Net Loss and EPS
Reconciliation of Q1 2026 Adjusted Net Income and EPS(USD in millions, except EPS)Q1 2026
Q1 2026 EPSNet Loss$          (27.0)
$          (0.97)

Add: After-Tax Business Realignment Costs0.4
0.01Add: After-Tax Share-Based Compensation Accelerated Vesting3.2
0.12Add: After-Tax Control Devices Sale Transaction Bonuses2.0
0.07Add: After-Tax Brazilian Indirect Taxes0.3
0.01Add: After-Tax Deferred Financing Fee Write-Off0.2
0.01Adjusted Net Loss$          (20.9)
$          (0.75) Exhibit 5 – Reconciliation of Adjusted EBITDA
Reconciliation of Adjusted EBITDA(USD in millions)Q4 2025
Q1 2026Loss Before Income Taxes from Continuing Operations$            (5.3)
$          (13.4)

Interest expense, net3.5
3.7Depreciation and amortization5.0
5.7EBITDA$              3.2
$            (4.0)

Add: Pre-Tax Business Realignment Costs0.1
0.4Add: Pre-Tax Share-Based Compensation Accelerated Vesting—
3.2Add: Pre-Tax Control Devices Sale Transaction Bonuses—
2.0Add: Pre-Tax Brazilian Indirect Taxes—
0.4Adjusted EBITDA$              3.2
$              2.0 Exhibit 6 – Segment Adjusted Operating Income
Reconciliation of Electronics Adjusted Operating Income(USD in millions)Q1 2025
Q4 2025
Q1 2026Electronics Operating Income $           5.5
$           0.2
$           3.7

Add: Pre-Tax Business Realignment Costs1.4
0.1
0.4Electronics Adjusted Operating Income $           6.9
$           0.3
$           4.1 Reconciliation of Stoneridge Brazil Adjusted Operating Income(USD in millions)Q1 2025
Q4 2025
Q1 2026Stoneridge Brazil Operating Income$           0.6
$           1.3
$           1.3

Add: Pre-Tax Brazilian Indirect Taxes—
—
0.4Stoneridge Brazil Adjusted Operating Income$           0.6
$           1.3
$           1.7 Exhibit 7 – Reconciliation of Net Debt
(USD in millions)Q4 2025
Q1 2026Total Debt$          180.9
$          156.5

Cash and Cash Equivalents53.1
70.5Net Debt$          127.9
$            85.9 View original content to download multimedia:https://www.prnewswire.com/news-releases/stoneridge-reports-first-quarter-2026-results-302764885.htmlSOURCE Stoneridge, Inc. Original: Stoneridge Reports First Quarter 2026 Results

Stoneridge Reports Fourth Quarter and Full-Year 2025 ResultsMarch 11, 2026 8:05 PM
PR Newswire (US)

Outperformed End-Markets by 150 Basis Points in 2025 Driven by MirrorEye® Growth of 69%
Drove Improvements in Material Cost of 80 bps and Quality-Related Costs of $6.6 Million in 2025
Issues 2026 Midpoint EBITDA Guidance of $22.5 Million and 2027 EBITDA Target of $44 Million2025 Fourth Quarter ResultsSales of $205.2 millionNet loss of $(76.9) million ((37.5)% of sales)Includes the after-tax impairment of Control Devices assets of $(16.7) million and income tax expense related to the recording of valuation allowances of $(44.5) million, netAdjusted net loss of $(14.7) million ((7.2)% of sales)Adjusted EBITDA of $3.4 million (1.7% of sales) 2026 Full-Year GuidanceRevenue guidance of $625 million - $650 million (midpoint of $638 million) represents growth of 4.2% vs. 2025 sales (excluding Control Devices) of $612 million
Guidance conservatively assumes flat end market growth based on current customer expectations (IHS third party production data expects 7.1% year-over-year growth based on our weighted-average OEM end markets)Expecting continued market outperformance led by MirrorEye growth of at least 45%Adjusted EBITDA of $20 million to $25 million (adjusted EBITDA margin of 3.2% to 3.8%)Contribution margin from incremental sales, continued performance improvements and structural cost reductions of $5 million expected to drive significant margin improvement.  2027 Financial Targets2027 revenue target of at least $715 million driven by improving market conditions and continued growth in MirrorEyeIncremental growth opportunities with our aftermarket, off-highway and Brazilian OEM businesses2027 EBITDA expected of at least $44 million based on contribution on incremental revenueContinued material cost, quality-related cost and structural cost improvement could expand targeted 2027 EBITDA above contribution-based target.NOVI, Mich., March 11, 2026 /PRNewswire/ -- Stoneridge, Inc. (NYSE: SRI) today announced financial results for the fourth quarter ended December 31, 2025.

The Company announced fourth quarter sales of $205.2 million. Gross profit was $33.2 million (16.2% of sales) and adjusted gross profit was $33.2 million (16.2% of sales). Operating loss was $(29.5) million ((14.4)% of sales) while adjusted operating loss was $(6.7) million ((3.3)% of sales). Operating loss was adjusted to account for the pre-tax impairment of Control Devices assets of $(21.6) million among other non-recurring expenses as outlined in Exhibit 2. Net loss was $(76.9) million and adjusted net loss was $(14.7) million. Net loss was adjusted to account for the previously discussed impairment as well as the recording of tax valuation allowances of $44.5 million net, among other non-recurring expenses as outlined in Exhibit 4. Loss per share (EPS) was $(2.76) and adjusted EPS was $(0.53). Adjusted EBITDA was $3.4 million (1.7% of sales).The Company announced full-year sales of $861.3 million, gross profit of $171.2 million (19.9% of sales) and adjusted gross profit of $173.6 million (20.2% of sales). Operating loss was $(38.6) million ((4.5)% of sales) and adjusted operating loss was $(4.3) million ((0.5)% of sales). Operating loss was adjusted to account for the pre-tax impairment of Control Devices assets of $(21.6) million among other non-recurring expenses as outlined in Exhibit 2. Net loss was $(102.8) million and adjusted net loss was $(31.9) million. Net loss was primarily adjusted to account for the previously discussed asset impairment as well as the recording of tax valuation allowances of $44.5 million net, among other non-recurring expenses as outlined in Exhibit 4. Loss per share was $(3.70) and adjusted EPS was $(1.15). Adjusted EBITDA was $25.0 million (2.9% of sales).The exhibits attached hereto provide reconciliation details on normalizing adjustments of non-GAAP financial measures used in this press release.Jim Zizelman, president and chief executive officer, commented, "In 2025, our focused growth strategy, material and quality-related cost improvements, and structural cost control enabled us to navigate another year marked by challenging macroeconomic conditions. Driven by continued momentum with our MirrorEye programs, we outperformed our weighted average end markets by 150 basis points compared to the prior year. MirrorEye sales were $111 million in 2025, which represents 69% growth compared to the prior year, driven by the continued ramp-up of OEM programs in Europe, improved take rates, and two new program launches in North America. Our continued efforts to improve manufacturing performance resulted in an 80-basis point improvement in material costs and an overall reduction in quality-related costs of $6.6 million. We are proud of our ability to continuously outperform our end markets, even in a challenging vehicle production environment, while minimizing the impact on our bottom line. Finally, our focus on reducing inventory, which declined by $18.7 million this year, drove adjusted free cash flow of $19 million." Zizelman continued, "Earlier this year, we completed the sale of our Control Devices segment. As a result of this sale, we will now focus our resources on our highest growth, highest return businesses and reduce overall organizational complexity leading to a clear, focused strategy for the Company. Natalia Noblet, as the named president and chief executive officer effective April 1st, will continue the strategic vision of the Company, advancing the rigor and discipline we have built over the last several years to drive long-term sustainable performance."Natalia Noblet, incoming president and chief executive officer, commented, "As president and CEO, my priority will be to continue delivering superior customer value proposition through advanced technology solutions that solve critical challenges and help our customers achieve their long-term goals. Second, my team and I will be focused on excellence in execution to sharpen our strategy and drive financial performance. We will continue to embed rigor and discipline in all our processes to drive operational efficiency and continuous improvement. We are committed to organizational efficiencies to streamline costs to better align our structure with our global goals. Finally, when passion, processes, and priorities are aligned, a strong performance culture emerges — one that consistently delivers long-term value. As the outcome, we expect to drive market outperformance, margin expansion and cash flow conversion to create value for shareholders, customers and employees."Noblet continued, "Our advanced product portfolio is directly aligned with industry trends including more automated and connected vehicle technologies, focused on advanced safety and vehicle efficiency. We have built a substantial and growing backlog of awarded programs, and we expect to continue this momentum in the coming years."Fourth Quarter in ReviewElectronics fourth quarter sales of $133.2 million decreased by 10.8%, relative to the fourth quarter of 2024. This was primarily driven by lower commercial vehicle production volumes in Europe and North America, partially offset by incremental MirrorEye sales and favorable foreign exchange translation. Fourth quarter adjusted operating margin of 0.2% decreased by 330 basis points compared to the fourth quarter of 2024, primarily driven by lower contribution on lower sales and higher overhead costs, partially offset by lower D&D due to higher customer reimbursements.Stoneridge Brazil fourth quarter sales of $16.6 million increased by $4.1 million, or 33.3%, relative to the fourth quarter of 2024. This increase was primarily driven by increased OEM and aftermarket sales. Fourth quarter operating income of $1.3 million increased by approximately $1.2 million compared to the fourth quarter of 2024 primarily due to increased sales and favorable foreign exchange impact on material purchases.Control Devices fourth quarter sales of $64.4 million increased by 2.0%, relative to the fourth quarter of 2024. This increase was primarily due to higher passenger vehicle sales in North America and China. Fourth quarter adjusted operating margin of (2.3)% improved by 20 basis points compared to the fourth quarter of 2024, primarily driven by lower SG&A and engineering costs.Full-Year in ReviewElectronics full-year sales of $551.4 million decreased by (7.3)% relative to 2024. This decrease was primarily driven by lower customer production volumes in the North American and European commercial vehicle end markets, partially offset by incremental MirrorEye sales driven by the ramp up of a previously launched European OEM program and two additional OEM program launches in North America. Full-year adjusted operating margin of 3.3% decreased by 140 basis points compared to 2024, driven by lower contribution from lower sales and higher overhead costs offset by lower direct material, quality-related and engineering costs.Stoneridge Brazil full-year sales of $65.1 million increased by 29.9% relative to 2024. This increase was primarily due to OEM sales that almost doubled compared to 2024. Full-year operating margin of 8.6% increased by approximately 660 basis points compared to 2024, primarily driven by increased contribution from incremental sales.Control Devices full-year sales of $277.9 million decreased by (6.2)% relative to 2024. This decrease was primarily due to the production volume decline in the North American passenger vehicle end market as well as lower sales in the China automotive and off-highway end markets. Full-year adjusted operating margin of 1.6% decreased by 60 basis points compared to 2024, primarily due to lower contribution on lower sales as well as unfavorable mix offset by lower engineering costs.Cash and Debt BalancesAs of December 31, 2025, Stoneridge had cash and cash equivalents totaling $66.3 million and total debt of $180.9 million resulting in net debt of $114.7 million. For the twelve months ending December 31, 2025, the Company generated $34.0 million in net cash provided by operating activities and $19.0 million in adjusted free cash flow.The Company has entered into an amendment to its current credit facility to extend the maturity date to July 1, 2027 to allow ample time to refinance the existing credit facility and align the long-term capital structure with the structure of the Company after the sale of Control Devices. The Company expects to remain in compliance with all of the amended covenant ratios.For credit facility compliance purposes, adjusted net debt was $137.7 million while adjusted EBITDA for the trailing twelve months was $39.8 million, resulting in an adjusted net debt to trailing twelve-month EBITDA compliance leverage ratio of 3.46x relative to a required leverage ratio of not greater than 3.75x as per the amended credit facility agreement.2026 and Future OutlookThe Company is issuing its full-year 2026 sales guidance range of $625 million to $650 million, gross margin guidance of 21.5% to 22.0%, adjusted operating margin guidance of approximately break-even, and adjusted EBITDA guidance of $20 million to $25 million, or approximately 3.2% to 3.8% of sales.Bob Hartman, chief accounting officer and incoming interim chief financial officer commented, "We are introducing our full-year 2026 guidance ranges, including midpoint revenue of $638 million, representing 4.2% year-over-year growth relative to the 2025 sales for the remaining company. Our revenue guidance assumes that OEM production volumes will remain broadly in line with 2025. That said, based on our weighted average end-markets, IHS is forecasting 7.1% growth in 2026. However, we believe continued geopolitical volatility warrants some level of conservatism. We expect continued strong growth in MirrorEye this year, driven by improved customer take rates and the continued ramp up of recently launched OEM programs, resulting in expected MirrorEye revenue of at least $160 million, or approximately 45% growth. As Natalia outlined previously, we will continue to drive material cost and quality-related improvements as well as reducing our structural costs, which we expect to result in expanded margins. As a result, we expect EBITDA of $20 million to $25 million in 2026."Noblet continued, "Finally, today we are providing both short-term and long-term revenue and EBITDA targets. Looking at 2027, our weighted-average end markets are expected to grow by 6.6% relative to 2026. In addition, we expect the continued ramp-up and increased customer take rates for our existing MirrorEye OEM programs to drive growth of at least $35 million incremental to 2026. Based on market expectations and MirrorEye-related growth, we are targeting at least $715 million of revenue in 2027. We have additional opportunities to outperform this target, including growth in our aftermarket, off-highway and Brazilian OEM businesses. Based on the contribution margin on expected revenue growth, we are targeting 2027 EBITDA of at least $44 million, or almost double our expected EBITDA in 2026. Incremental to that contribution-based target would be our continued focus on improving material costs, quality-related costs and structural cost reductions to align with our current company structure." Noblet concluded, "Similarly, we have updated our long-term targets to reflect continued strong growth expectations in our key product categories resulting in a 2030 revenue target of $850 million to $1 billion, implying revenue growth of 2x to 3x our weighted-average end market growth. This results in our expected 2030 EBITDA target of $80 million to $120 million, implying an EBITDA margin range of approximately 9.5% to 12.0%. 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 2025 fourth quarter results can be accessed at 9:00 a.m. Eastern Time on Thursday, March 12, 2026, 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 press release 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) strategic focus following the sale of the Control Devices segment, (iii) acquisition strategy, (iv) investments and new product development, (v) growth opportunities related to awarded business, and (vi) operational expectations. Forward-looking statements may be identified by the words "will," "may," "should," "could," "would," "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 direct or indirect 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 on 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;refinancing risk and access to capital markets and liquidity;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;as a result of the sale of the Company's Control Devices business in January 2026, the Company will operate as a two-segment business; the 2025 financial statements are not representative of the Company's future operating profile; andthe items described in Part I, Item 1A ("Risk Factors") in the Company's most recent Form 10-K.The forward-looking statements contained herein represent our estimates only as of the date of this filing 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, except as required by law, 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 InformationThis 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 2025 and 2024 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 estimate.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 excluding Control Devices, adjusted gross profit and margin, adjusted operating income (loss) and margin, adjusted income (loss) before tax, adjusted income tax expense (benefit), adjusted net income (loss), adjusted EPS, EBITDA, adjusted EBITDA, adjusted EBITDA excluding Control Devices, adjusted debt, net debt, adjusted net debt, adjusted cash, free cash flow, and adjusted 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.Sales excluding Control Devices, adjusted gross profit and margin, adjusted operating income (loss) and margin, adjusted income (loss) before tax, adjusted income tax expense (benefit), adjusted net income (loss), adjusted EPS, EBITDA, adjusted EBITDA, adjusted EBITDA excluding Control Devices, adjusted debt, net debt, adjusted net debt, adjusted cash, free cash flow, and adjusted 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

(in thousands)
December 31,
2025
December 31,
2024

ASSETS

Current assets:

Cash and cash equivalents
$           66,252
$           71,832Accounts receivable, less reserves of $383 and $1,060, respectively
131,430
137,766Inventories, net
132,673
151,337Prepaid expenses and other current assets
31,514
26,579Total current assets
361,869
387,514Long-term assets:

Property, plant and equipment, net
78,922
97,667Intangible assets, net
37,973
39,677Goodwill
37,590
33,085Operating lease right-of-use asset
12,513
10,050Investments and other long-term assets, net
22,321
53,563Total long-term assets
189,319
234,042Total assets
$         551,188
$         621,556

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:

Accounts payable
$           82,235
$           83,478Accrued expenses and other current liabilities
75,321
66,494Total current liabilities
157,556
149,972Long-term liabilities:

Revolving credit facility
180,942
201,577Deferred income taxes
9,972
5,321Operating lease long-term liability
9,014
6,484Other long-term liabilities
13,925
12,942Total long-term liabilities
213,853
226,324Shareholders' 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 28,018 and 27,695 shares outstanding at December 31, 2025 and
December 31, 2024, respectively, with no stated value
—
—Additional paid-in capital
219,186
225,712Common Shares held in treasury, 948 and 1,271 shares at December 31, 2025 and
December 31, 2024, respectively, at cost
(27,457)
(38,424)Retained earnings
77,150
179,985Accumulated other comprehensive loss
(89,100)
(122,013)Total shareholders' equity
179,779
245,260Total liabilities and shareholders' equity
$         551,188
$         621,556 CONSOLIDATED STATEMENTS OF OPERATIONS
Year ended December 31, (in thousands, except per share data)
2025
2024
2023

Net sales
$         861,263
$         908,295
$         975,818Costs and expenses:

Cost of goods sold
690,109
719,042
774,512Selling, general and administrative
125,605
117,460
117,395Impairment of Control Devices assets
21,628
—
—Design and development
62,527
72,174
71,075Operating (loss) income
(38,606)
(381)
12,836Interest expense, net
13,578
14,447
13,000Equity in (earnings) loss of investee
(340)
1,292
522Other expense (income), net
3,608
(2,523)
1,236Loss before income taxes
(55,452)
(13,597)
(1,922)Provision for income taxes
47,383
2,927
3,261Net loss
$       (102,835)
$         (16,524)
$           (5,183)

Loss per share:

Basic
$             (3.70)
$             (0.60)
$             (0.19)Diluted
$             (3.70)
$             (0.60)
$             (0.19)

Weighted-average shares outstanding:

Basic
27,797
27,596
27,443Diluted
27,797
27,596
27,443 CONSOLIDATED STATEMENTS OF CASH FLOWS Year ended December 31, (in thousands)
2025
2024
2023

OPERATING ACTIVITIES:

Net loss
$              (102,835)
$                (16,524)
$                  (5,183)Adjustments to reconcile net loss to net cash provided by (used for) operating activities:

Depreciation
23,731
26,140
26,749Amortization, including accretion and write-off of deferred financing costs
9,955
8,852
8,132Deferred income taxes
37,079
(5,742)
(4,038)Impairment of Control Devices assets
21,628
—
—(Gain) loss of equity method investee
(340)
1,292
522Loss (gain) on sale of fixed assets
146
257
(860)Share-based compensation expense
4,801
4,094
3,322Excess tax deficiency related to share-based compensation expense
475
248
230Changes in operating assets and liabilities:

Accounts receivable, net
17,341
20,170
(5,854)Inventories, net
30,765
26,904
(31,563)Prepaid expenses and other assets
(7,489)
877
16,625Accounts payable
(8,780)
(24,624)
1,090Accrued expenses and other liabilities
7,545
5,804
(4,226)Net cash provided by operating activities
34,022
47,748
4,946

INVESTING ACTIVITIES:

Capital expenditures, including intangibles
(21,850)
(24,303)
(38,498)Proceeds from sale of fixed assets
399
385
1,869Investment in venture capital fund, net
(372)
(550)
(350)Net cash used for investing activities
(21,823)
(24,468)
(36,979)

FINANCING ACTIVITIES:

Revolving credit facility borrowings
49,000
135,500
117,369Revolving credit facility payments
(73,191)
(121,500)
(96,568)Proceeds from issuance of debt
19,888
31,661
35,757Repayments of debt
(19,882)
(33,745)
(35,102)Other financing costs
(777)
—
(2,251)Repurchase of Common Shares to satisfy employee tax withholding
(340)
(795)
(1,720)Net cash (used for) provided by financing activities
(25,302)
11,121
17,485

Effect of exchange rate changes on cash and cash equivalents
7,523
(3,410)
591Net change in cash and cash equivalents
(5,580)
30,991
(13,957)Cash and cash equivalents at beginning of period
71,832
40,841
54,798

Cash and cash equivalents at end of period
$                 66,252
$                 71,832
$                 40,841

Supplemental disclosure of cash flow information:

Cash paid for interest
$                 14,166
$                 15,458
$                 13,007Cash paid for income taxes, net
$                 10,337
$                   9,255
$                 10,302 Regulation G Non-GAAP Financial Measure Reconciliations
Exhibit 1 – Reconciliation of Adjusted Gross Profit (USD in millions)Q4 2024
2024
Q4 2025
2025Gross Profit$         42.7
$      189.3
$         33.2
$      171.2

Add: Pre-Tax Business Realignment Costs0.4
0.5
0.1
2.4Adjusted Gross Profit$         43.1
$      189.8
$         33.2
$      173.6
Exhibit 2 - Reconciliation of Adjusted Operating Income (Loss)
(USD in millions)Q4 2024
2024
Q4 2025
2025Operating Income (Loss)$       (4.4)
$       (0.4)
$     (29.5)
$       (38.6)

Add: Pre-Tax Business Realignment Costs0.4
2.6
(0.1)
6.4Add: Pre-Tax Environmental Remediation Costs—
0.2
—
—Add: Pre-Tax Strategic Review Costs—
—
1.3
6.0Add: Pre-Tax Share-Based Compensation Accelerated Vesting—
—
—
0.3Add: Pre-Tax Impairment of Control Devices Assets—
—
21.6
21.6Adjusted Operating Income (Loss)$       (4.0)
$         2.4
$       (6.7)
$         (4.3) Exhibit 3 – Reconciliation of Adjusted Tax Rate
Reconciliation of Q4 2025 Adjusted Tax Rate(USD in millions)Q4 2025
Tax RateLoss Before Tax$          (31.0)

Add: Pre-Tax Business Realignment Costs(0.1)

Add: Pre-Tax Strategic Review Costs1.3

Add: Pre-Tax Deferred Financing Fee Write Off0.2

Add: Pre-Tax Impairment of Control Devices Assets21.6

Adjusted Loss Before Tax$            (8.0)

Income Tax Expense$           45.9
nm

Add: Tax Impact from Pre-Tax Adjustments5.3

Add: After-Tax Impact of Valuation Allowances, net(44.5)

Adjusted Income Tax Expense on Adjusted Loss Before Tax$             6.7
(83.3) %

Reconciliation of YTD 2025 Adjusted Tax Rate(USD in millions)2025
Tax RateLoss Before Tax$          (55.5)

Add: Pre-Tax Business Realignment Costs6.4

Add: Pre-Tax Deferred Financing Fee Write Off0.2

Add: Pre-Tax Impairment of Control Devices Assets21.6

Add: Pre-Tax Strategic Review Costs6.0

Add: Pre-Tax Share-Based Compensation Accelerated Vesting0.3

Adjusted Loss Before Tax$          (20.9)

Income Tax Expense47.4
(85.4) %

Add: Tax Impact from Pre-Tax Adjustments8.1

Add: After-Tax Impact of Valuation Allowances, net(44.5)

Adjusted Income Tax Expense$            11.0
(52.7) % Exhibit 4 - Reconciliation of Adjusted Net Loss and EPS
Reconciliation of Q4 2025 Adjusted Net Income and EPS (USD in millions, except EPS)Q4 2025
Q4 2025 EPSNet Loss$           (76.9)
$           (2.76)

Add: After-Tax Business Realignment Costs(0.1)
—Add: After-Tax Deferred Financing Fee Write Off0.1
0.01Add: After-Tax Strategic Review Costs1.0
0.04Add: After-Tax Impairment of Control Devices Assets16.7
0.60Add: After-Tax Impact of Valuation Allowances, net44.5
1.60Adjusted Net Loss$           (14.7)
$           (0.53)

Reconciliation of Full-Year 2025 Adjusted Net Income and EPS (USD in millions, except EPS)2025
2025 EPSNet Loss$          (102.8)
$           (3.70)

Add: After-Tax Business Realignment Costs4.8
0.17Add: After-Tax Deferred Financing Fee Write Off0.1
0.01Add: After-Tax Share-Based Compensation Accelerated Vesting0.2
0.01Add: After-Tax Impact of Valuation Allowances, net44.5
1.60Add: After-Tax Impairment of Control Devices Assets16.7
0.60Add: After-Tax Strategic Review Costs4.6
0.17Adjusted Net Loss$           (31.9)
$           (1.15) Exhibit 5 – Reconciliation of Adjusted EBITDA
(USD in millions)
Q4 2024
2024
Q1 2025
Q2 2025
Q3 2025
Q4 2025
2025Loss Before Tax
$     (6.2)
$   (13.6)
$     (5.6)
$     (9.1)
$     (9.7)
$   (31.0)
$     (55.5)

Interest expense, net
3.4
14.4
3.2
3.1
3.8
3.5
13.6Depreciation and amortization
8.3
34.3
7.3
7.6
9.5
8.1
32.5EBITDA
$      5.5
$     35.1
$      4.8
$      1.6
$      3.6
$   (19.4)
$       (9.4)

Add: Pre-Tax Business
Realignment Costs
0.4
2.6
2.8
1.7
2.1
(0.1)
6.4Add: Pre-Tax Environmental
Remediation Costs
—
0.2
—
—
—
—
—Add: Pre-Tax Strategic Review
Costs
—
—
—
1.0
3.7
1.3
6.0Add: Pre-Tax Share-Based
Compensation Accelerated
Vesting
—
—
—
0.3
—
—
0.3Add: Pre-Tax Impairment of
Control Devices Assets
—
—
—
—
—
21.6
21.6Adjusted EBITDA
$      6.0
$     37.9
$      7.6
$      4.6
$      9.3
$      3.4
$      25.0 Exhibit 6 – Reconciliation of Segment Adjusted Operating Income (Loss)
Reconciliation of Control Devices Adjusted Operating Income (Loss)(USD in millions)Q4 2024
2024
Q4 2025
2025Control Devices Operating Income (Loss)$        (1.8)
$          6.2
$       (22.9)
$      (17.9)

Add: Pre-Tax Environmental Remediation Costs—
0.2
—
—Add: Pre-Tax Business Realignment Costs0.2
0.2
(0.2)
0.7Add: Pre-Tax Impairment of Control Devices Assets—
—
21.6
21.6Control Devices Adjusted Operating Income (Loss)$        (1.6)
$          6.6
$         (1.5)
$          4.4
Reconciliation of Electronics Adjusted Operating Income (USD in millions)Q4 2024
2024
Q4 2025
2025Electronics Operating Income $          5.1
$        25.6
$          0.2
$        14.3

Add: Pre-Tax Business Realignment Costs0.2
2.3
0.1
3.8Electronics Adjusted Operating Income $          5.3
$        27.9
$          0.3
$        18.1 Exhibit 7 – Reconciliation of Sales Excluding Control Devices
(USD in millions)
YTD 2025Sales
$      861.3

Less: Control Devices Sales
(274.5)Add: Inter-segment Sales to Control Devices
24.7Sales Excluding Control Devices
$      611.5

Exhibit 8 – Reconciliation of Adjusted EBITDA Excluding Control Devices
(USD in millions)
YTD 2025Adjusted EBITDA
$        25.0

Less: Control Devices Adjusted EBITDA
(10.8)Adjusted EBITDA Excluding Control Devices
$        14.2 Exhibit 9 – Reconciliation of Adjusted Free Cash Flow
(USD in millions)Q4 2024
YTD 2024
Q4 2025
YTD 2025Net Cash Provided by Operating Activities$             19.2
$             47.7
$               8.8
$             34.0

Capital Expenditures, including Intangibles(5.3)
(24.3)
(6.2)
(21.9)Proceeds from Sale of Fixed Assets0.1
0.4
0.1
0.4Free Cash Flow$             14.1
$             23.8
$               2.7
$             12.6

Business Realignment Related Payments$               0.4
$               2.6
$               0.1
$               5.7Strategic Review Cost Related Payments0.0
0.0
0.0
0.7Adjusted Free Cash Flow$             14.5
$             26.4
$               2.8
$             19.0 Exhibit 10 – Reconciliation of Net Debt
(USD in millions)December 31,
2024
December 31,
2025Total Debt$            201.6
$               180.9

Cash and Cash Equivalents$              71.8
$                 66.3Net debt$            129.7
$               114.7 Exhibit 11 – Reconciliation of Compliance Leverage Ratio
Reconciliation of Adjusted EBITDA for Compliance Calculation(USD in millions)
Q1 2025
Q2 2025
Q3 2025
Q4 2025Loss Before Tax
(5.6)
(9.1)
(9.7)
(31.0)Interest Expense, net
3.2
3.1
3.8
3.5Depreciation and Amortization
7.3
7.6
9.5
8.1EBITDA
$           4.8
$           1.6
$           3.6
$        (19.4)

Compliance adjustments:

Add: Non-Cash Impairment Charges and Write-offs or Write Downs
—
0.1
0.1
21.7Add: Adjustments from Foreign Currency Impact
(0.4)
3.4
2.4
(1.9)Add: Extraordinary, Non-recurring or Unusual Items
0.1
—
0.8
1.2Add: Cash Restructuring Charges
2.8
1.7
2.1
(0.6)Add: Charges for Transactions, Amendments, and Refinances
0.3
1.4
3.7
1.5Add: Adjustment to Autotech Fund II Investment
(0.3)
(0.1)
0.2
(0.2)Add: Share Based Compensation
1.1
1.4
1.1
1.1Add: Accrual-based Expenses
2.2
0.5
1.5
1.6Less: Cash Payments for Accrual-based Expenses
(1.3)
—
(0.1)
—Adjusted EBITDA (Compliance)
$           9.4
$         10.0
$         15.4
$           5.1

Adjusted TTM EBITDA (Compliance)
$         44.2
$         37.3
$         43.9
$         39.8 Reconciliation of Adjusted Cash for Compliance Calculation(USD in millions)Q1 2025
Q2 2025
Q3 2025
Q4 2025Total Cash and Cash Equivalents$         79.1
$         49.8
$         54.0
$         66.3Less: 35% of Cash in Foreign Locations(23.3)
(13.4)
(16.4)
20.9Total Adjusted Cash (Compliance)$         55.8
$         36.4
$         37.6
$         45.3
Reconciliation of Adjusted Debt for Compliance Calculation(USD in millions)Q1 2025
Q2 2025
Q3 2025
Q4 2025Total Debt$       203.2
$       164.4
$       171.1
$       180.9Outstanding Letters of Credit1.6
1.5
1.5
2.1Total Adjusted Debt (Compliance)$       204.8
$       165.9
$       172.6
$       183.0

Adjusted Net Debt (Compliance)$       149.0
$       129.5
$       135.0
$       137.7Compliance Leverage Ratio (Net Debt / TTM EBITDA)3.37x
3.47x
3.08x
3.46xCompliance Leverage Ratio Maximum Requirement 6.00x
5.50x
4.50x
3.75x

View original content to download multimedia:https://www.prnewswire.com/news-releases/stoneridge-reports-fourth-quarter-and-full-year-2025-results-302711631.htmlSOURCE Stoneridge, Inc.

Original: Stoneridge Reports Fourth Quarter and Full-Year 2025 Results