V2X, Inc.: V2X Reports Strong Third Quarter Results with Record Revenue, Net Income, and Adjusted EBITDA

Third Quarter Highlights

• Record revenue of $1.08 billion, up 8% y/y
• Indo-Pacific revenue growth of 31% y/y driven by increased demand
• Operating income of $49.9 million; Adjusted operating income¹ of $76.9 million
• Record net income of $15.1 million, up $21.5 million y/y; Adjusted net income¹ of $41.3 million, up 76% y/y
• Record adjusted EBITDA¹ of $82.7 million, up 28% y/y with a margin of 7.6%
• Diluted EPS of $0.47; Adjusted diluted EPS¹ of $1.29, up 77% y/y

2024 Guidance:

• Raising full-year revenue and adjusted EPS¹ guidance midpoint and reaffirming adjusted EBITDA and operating cash flow¹

MCLEAN, Va., Nov. 4, 2024 /PRNewswire/ -- V2X, Inc. (NYSE:VVX) announced third quarter 2024 financial results.

"V2X reported strong third quarter results with record revenue, net income, and adjusted EBITDA¹, driven by our continued alignment to well-funded critical missions and the ability to deliver capabilities at scale across the globe," said Jeremy Wensinger, President and Chief Executive Officer of V2X. "Revenue increased 8% year-over-year and adjusted EBITDA¹ increased 28% year-over-year, reflecting strong program performance. Adjusted net income¹ increased 76% year-over-year and adjusted diluted EPS¹ increased 77% year-over-year."

Mr. Wensinger continued, "During the third quarter we demonstrated continued growth in the Indo-Pacific region with revenue increasing 31% year-over-year. This performance was tied to the DoD's continued focus on enhancing U.S. readiness in the region. We are seeing additional opportunities for growth in the region that align to improving the capacity and capabilities of U.S. allies and our partners."

"Our full spectrum capabilities across the mission lifecycle serve as a differentiator. The fact that we are with our customers across the globe at every phase of mission execution, gives us prodigious knowledge, allowing us to deliver best of breed cost effective solutions that are enhancing outcomes. This unique position is yielding results with V2X securing approximately $5 billion of awards in the third quarter. This includes the $3.7 billion Warfighter-Training Readiness Solutions (W-TRS) award that represents a milestone win for V2X. We delivered a technology enabled solution that was compelling and will ensure every Army soldier has the tools necessary to conduct accurate training preparing them for whenever called upon to deploy. These wins validate our strong positioning in the marketplace and are expected to contribute to our financial performance for years to come."

Mr. Wensinger concluded, "I believe there is additional opportunity to build on our momentum through further optimization of our business. This includes enhancing the breadth and depth of our pipeline as a result of the collective capabilities. W-TRS is a great example of a solution that leveraged the collective capabilities. We are building on that success to expand our addressable markets in all areas of the company. We are investing in this expanded pipeline to ensure we address opportunities with talent and solutions that will differentiate V2X offerings."

Third Quarter 2024 Results

"V2X reported record revenue of $1.08 billion in the quarter, which represents 8% year-over-year growth," said Shawn Mural, Senior Vice President and Chief Financial Officer. "We continued to deliver double digit revenue growth in the Indo-Pacific (31% year-over-year) and Middle East (13% year-over-year) regions, which was achieved through continued expansion of existing business as well as new programs.

"For the quarter, the Company reported operating income of $49.9 million and adjusted operating income¹ of $76.9 million. V2X delivered record adjusted EBITDA¹, increasing 28% year-over-year to $82.7 million, with a margin of 7.6%, reflecting our expected second half program performance. Third quarter GAAP diluted EPS was $0.47. Adjusted diluted EPS¹ for the quarter increased 77% year-over-year to $1.29."

"Third quarter net cash provided by operating activities was $62.7 million. Adjusted net cash provided by operating activities¹ increased 35% year-over-year to $130.1 million. On a year-to-date basis, net cash provided by operating activities was $31.1 million. Adjusted net cash used by operating activities¹ was $7.2 million."

"At the end of the quarter, net debt for V2X was $1,089 million. Net leverage ratio¹ was 3.27x, improving 0.29x sequentially. We continue to demonstrate progress on debt paydown and remain on track to be at or below a net leverage ratio of 3.0x, by the end of 2024."

"Total backlog as of September 27, 2024, was $12.2 billion. Funded backlog was $3.0 billion. Book-to-bill in the quarter was approximately 1.0x. Backlog does not include the full contract value associated with recent awards."

2024 Guidance

Mr. Mural concluded, "Given our strong performance through the first nine-months of the year we are updating our total year guidance."

Guidance for 2024 is as follows:

$ millions, except for per share amounts	Prior 2024 Guidance		Updated 2024 Guidance
Revenue	$4,175	$4,275	$4,225	$4,275
Adjusted EBITDA1	$300	$315	$300	$315
Adjusted Diluted Earnings Per Share1	$3.85	$4.20	$3.95	$4.20
Adjusted Net Cash Provided by Operating Activities1	$145	$165	$145	$165

The Company is not providing a quantitative reconciliation with respect to the foregoing forward-looking non-GAAP measures in reliance on the "unreasonable efforts" exception set forth in SEC rules because certain financial information, the probable significance of which cannot be determined, is not available and cannot be reasonably estimated. For example, unusual, one-time, non-ordinary, or non-recurring costs, which relate to M&A, integration and related activities cannot be reasonably estimated. Forward-looking statements are based upon current expectations and are subject to factors that could cause actual results to differ materially from those suggested here, including those factors set forth in the Safe Harbor Statement below.

Third Quarter Conference Call

Management will conduct a conference call with analysts and investors at 4:30 p.m. ET on Monday, November 4, 2024. U.S.-based participants may dial in to the conference call at 877-506-6380, while international participants may dial 412-542-4198. A live webcast of the conference call as well as an accompanying slide presentation will be available here: https://app.webinar.net/8eqdGbMZ6Xa

A replay of the conference call will be posted on the V2X website shortly after completion of the call and will be available for one year. A telephonic replay will also be available through November 18, 2024, at 844-512-2921 (domestic) or 412-317-6671 (international) with passcode 10193464.

Presentation slides that will be used in conjunction with the conference call will also be made available online in advance on the "investors" section of the company's website at https://gov2x.com. V2X recognizes its website as a key channel of distribution to reach public investors and as a means of disclosing material non-public information to comply with its obligations under the U.S. Securities and Exchange Commission ("SEC") Regulation FD.

Footnotes:
¹ See "Key Performance Indicators and Non-GAAP Financial Measures" for descriptions and reconciliations.

About V2X
V2X builds innovative solutions that integrate physical and digital environments by aligning people, actions, and technology. V2X is embedded in all elements of a critical mission's lifecycle to enhance readiness, optimize resource management, and boost security. The company provides innovation spanning national security, defense, civilian, and international markets. With a global team of approximately 16,000 professionals, V2X enables mission success by injecting AI and machine learning capabilities to meet today's toughest challenges across all operational domains.

Investor Contact					Media Contact
Mike Smith, CFA					Angelica Spanos Deoudes
[email protected]					[email protected]
719-637-5773					571-338-5195

Safe Harbor Statement
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995 (the "Act"): Certain material presented herein includes forward-looking statements intended to qualify for the safe harbor from liability established by the Act. These forward-looking statements include, but are not limited to, all the statements and items listed under "2024 Guidance" above and other assumptions contained therein for purposes of such guidance, other statements about our 2024 performance outlook, revenue, contract opportunities, and any discussion of future operating or financial performance.

Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," "expect," "intend," "estimate," "anticipate," "believe," "could," "potential," "continue" or similar terminology. These statements are based on the beliefs and assumptions of the management of the Company based on information currently available to management. Forward-looking statements in this press release, include, but are not limited to our discussion regarding the Army and its capabilities; our future performance and capabilities; investing in the expanded pipeline; future net leverage ratio; and our belief in our ability to achieve our updated total year guidance.

These forward-looking statements are not guarantees of future performance, conditions, or results, and involve a number of known and unknown risks, uncertainties, assumptions, and other important factors, many of which are outside our management's control, which could cause actual results to differ materially from the results discussed in the forward-looking statements. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from the Company's historical experience and our present expectations or projections. For a discussion of some of the risks and uncertainties that could cause actual results to differ from such forward-looking statements, see the risks and other factors detailed from time to time in our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and other filings with the SEC.

We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

V2X, INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) (UNAUDITED)
		Three Months Ended								Nine Months Ended
		September 27,				September 29,				September 27,			September 29,
(In thousands, except per share data)		2024				2023				2024			2023
Revenue		$ 1,081,656				$ 1,001,507				$ 3,164,403			$ 2,922,819
Cost of revenue		990,220				930,828				2,928,858			2,685,910
Selling, general, and administrative expenses		41,549				49,640				127,901			151,021
Operating income		49,887				21,039				107,644			85,888
Loss on extinguishment of debt		-				-				(1,998)			(22,052)
Interest expense, net		(27,152)				(30,252)				(83,533)			(93,946)
Other expense, net		(3,198)				(2,024)				(9,566)			(2,335)
Income (loss) from operations before income taxes		19,537				(11,237)				12,547			(32,445)
Income tax expense (benefit)		4,486				(4,837)				2,896			(10,364)
Net income (loss)		$ 15,051				$ (6,400)				$ 9,651			$ (22,081)
Earnings (loss) per share
Basic		$ 0.48				$ (0.21)				$ 0.31			$ (0.71)
Diluted		$ 0.47				$ (0.21)				$ 0.30			$ (0.71)
Weighted average common shares outstanding - basic		31,550				31,179				31,458			31,048
Weighted average common shares outstanding - diluted		31,973				31,179				31,921			31,048

V2X, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
		September 27,		December 31,
(In thousands, except per share data)		2024		2023
Assets
Current assets
Cash, cash equivalents and restricted cash		$ 59,857		$ 72,651
Receivables		766,399		705,995
Prepaid expenses and other current assets		156,042		96,223
Total current assets		982,298		874,869
Property, plant, and equipment, net		65,746		85,429
Goodwill		1,652,855		1,656,926
Intangible assets, net		345,712		407,530
Right-of-use assets		33,370		41,215
Other non-current assets		46,124		15,931
Total non-current assets		2,143,807		2,207,031
Total Assets		$ 3,126,105		$ 3,081,900
Liabilities and Shareholders' Equity
Current liabilities
Accounts payable		$ 538,225		$ 453,052
Compensation and other employee benefits		115,569		158,088
Short-term debt		16,878		15,361
Other accrued liabilities		235,379		213,700
Total current liabilities		906,051		840,201
Long-term debt, net		1,096,865		1,100,269
Deferred tax liabilities		12,313		11,763
Operating lease liabilities		29,590		34,691
Other non-current liabilities		78,725		104,176
Total non-current liabilities		1,217,493		1,250,899
Total liabilities		2,123,544		2,091,100
Commitments and contingencies (Note 7)
Shareholders' Equity
Preferred stock; $0.01 par value; 10,000,000 shares authorized; No shares issued and outstanding		-		-
Common stock; $0.01 par value; 100,000,000 shares authorized; 31,556,556 and 31,191,628 shares issued and outstanding as of September 27, 2024 and December 31, 2023, respectively		316		312
Additional paid in capital		766,690		762,324
Retained earnings		240,502		230,851
Accumulated other comprehensive loss		(4,947)		(2,687)
Total shareholders' equity		1,002,561		990,800
Total Liabilities and Shareholders' Equity		$ 3,126,105		$ 3,081,900

V2X, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
		Nine Months Ended
		September 27,		September 29,
(In thousands)		2024		2023
Operating activities
Net income (loss)		$ 9,651		$ (22,081)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation expense		16,442		16,532
Amortization of intangible assets		68,252		67,818
Amortization of cloud computing arrangements		2,073		213
Impairment of non-operating long-lived asset		2,192		-
Loss on disposal of property, plant, and equipment		1,170		625
Stock-based compensation		12,874		26,809
Deferred taxes		72		(9,887)
Amortization of debt issuance costs		5,717		6,875
Loss on extinguishment of debt		1,998		22,052
Changes in assets and liabilities:
Receivables		(25,614)		9,647
Other assets		(70,827)		7,916
Accounts payable		66,101		28,094
Compensation and other employee benefits		(42,417)		(28,620)
Other liabilities		(16,581)		9,182
Net cash provided by operating activities		31,103		135,175
Investing activities
Purchases of capital assets		(10,700)		(16,559)
Proceeds from the disposition of assets		14		16
Acquisitions of businesses		(16,939)		-
Distribution from joint venture		-		834
Net cash used in investing activities		(27,625)		(15,709)
Financing activities
Proceeds from issuance of long-term debt		-		250,000
Repayments of long-term debt		(7,669)		(428,763)
Proceeds from revolver		1,009,250		719,750
Repayments of revolver		(1,009,250)		(669,750)
Proceeds from stock awards and stock options		154		7
Payment of debt issuance costs		(1,188)		(7,507)
Prepayment premium on early redemption of debt		-		(1,600)
Payments of employee withholding taxes on stock-based compensation		(8,036)		(17,871)
Net cash used in financing activities		(16,739)		(155,734)
Exchange rate effect on cash		467		(1,540)
Net change in cash, cash equivalents and restricted cash		(12,794)		(37,808)
Cash, cash equivalents and restricted cash - beginning of period		72,651		116,067
Cash, cash equivalents and restricted cash - end of period		$ 59,857		$ 78,259
Supplemental disclosure of cash flow information:
Interest paid		$ 74,774		$ 89,635
Income taxes paid		$ 9,167		$ 5,242
Purchase of capital assets on account		$ 90		$ 2,882

Key Performance Indicators and Non-GAAP Measures

The primary financial performance measures we use to manage our business and monitor results of operations are revenue trends and operating income trends. Management believes that these financial performance measures are the primary drivers for our earnings and net cash from operating activities. Management evaluates its contracts and business performance by focusing on revenue, and operating income. Operating income represents revenue less both cost of revenue and selling, general and administrative (SG&A) expenses. Cost of revenue consists of labor, subcontracting costs, materials, and an allocation of indirect costs, which includes service center transaction costs. SG&A expenses consist of indirect labor costs (including wages and salaries for executives and administrative personnel), bid and proposal expenses and other general and administrative expenses not allocated to cost of revenue.

We manage the nature and amount of costs at the program level, which forms the basis for estimating our total costs and profitability. This is consistent with our approach for managing our business, which begins with management's assessing the bidding opportunity for each contract and then managing contract profitability throughout the performance period.

In addition to the key performance measures discussed above, we consider adjusted net income, adjusted diluted earnings per share, adjusted operating income, adjusted EBITDA, adjusted EBITDA margin, and adjusted operating cash flow to be useful to management and investors in evaluating our operating performance, and to provide a tool for evaluating our ongoing operations. This information can assist investors in assessing our financial performance and measures our ability to generate capital for deployment among competing strategic alternatives and initiatives. We provide this information to our investors in our earnings releases, presentations, and other disclosures.

Adjusted net income, adjusted diluted earnings per share, adjusted operating income, adjusted EBITDA, adjusted EBITDA margin, and adjusted net cash provided by (used in) operating activities, however, are not measures of financial performance under GAAP and should not be considered a substitute for financial measures determined in accordance with GAAP. Definitions and reconciliations of these items are provided below.

• Adjusted operating income is defined as operating income, adjusted to exclude items that may include, but are not limited to, significant charges or credits, and unusual and infrequent non-operating items that impact current results but are not related to our ongoing operations, such as M&A, integration, and related costs.
• Adjusted EBITDA is defined as operating income, adjusted to exclude depreciation and amortization of intangible assets, and items that may include, but are not limited to, significant charges or credits, and unusual and infrequent non-operating items that impact current results but are not related to our ongoing operations, such as M&A, integration, and related costs.
• Adjusted EBITDA margin is defined as adjusted EBITDA divided by revenue.
• Adjusted net income is defined as net income, adjusted to exclude items that may include, but are not limited to, significant charges or credits, and unusual and infrequent non-operating items that impact current results but are not related to our ongoing operations, such as M&A, integration and related costs, amortization of acquired intangible assets, amortization of debt issuance costs, and loss on extinguishment of debt.
• Adjusted diluted earnings per share is defined as adjusted net income divided by the weighted average diluted common shares outstanding.
• Cash interest expense, net is defined as interest expense, net adjusted to exclude amortization of debt issuance costs.
• Adjusted net cash provided by (used in) operating activities or adjusted operating cash flow is defined as net cash provided by (or used in) operating activities adjusted to exclude infrequent non-operating items, such as M&A payments and related costs.
• Net leverage ratio is defined as net debt (or total debt less unrestricted cash) divided by trailing twelve-month (TTM) bank EBITDA.

Non-GAAP Tables

($K, except per share data)	Three Months Ended				Nine Months Ended
	September 27, 2024		September 29, 2023		September 27, 2024		September 29, 2023
Revenue	$ 1,081,656		$ 1,001,507		$ 3,164,403		$ 2,922,819
Net income (loss)	$ 15,051		$ (6,400)		$ 9,651		$ (22,081)
Plus:
Income tax expense (benefit)	4,486		(4,837)		2,896		(10,364)
Other expense, net	3,198		2,024		9,566		2,335
Interest expense, net	27,152		30,252		83,533		93,946
Loss on extinguishment of debt	-		-		1,998		22,052
Operating income	$ 49,887		$ 21,039		$ 107,644		$ 85,888
Plus:
Amortization of intangible assets	22,727		22,607		68,252		67,818
M&A, integration and related costs	4,319		15,824		29,644		41,565
Adjusted operating income	$ 76,933		$ 59,470		$ 205,540		$ 195,271
Plus:
Depreciation and CCA amortization	5,759		5,206		18,515		16,532
Adjusted EBITDA	$ 82,692		$ 64,676		$ 224,055		$ 211,803
Adjusted EBITDA margin	7.6 %		6.5 %		7.1 %		7.2 %
Minus:
Cash interest expense, net	25,598		28,069		77,816		87,071
Income tax expense, as adjusted	6,887		5,937		24,187		26,329
Depreciation and CCA amortization	5,759		5,206		18,515		16,532
Other expense, net, as adjusted	3,198		2,024		7,373		2,335
Adjusted net income	$ 41,250		$ 23,440		$ 96,163		$ 79,536
($K, except per share data)	Three Months Ended				Nine Months Ended
	September 27, 2024		September 29, 2023		September 27, 2024		September 29, 2023
Diluted earnings (loss) per share	$ 0.47		$ (0.21)		$ 0.30		$ (0.71)
Plus:
M&A, integration and related costs	0.14		0.37		0.75		0.97
Amortization of intangible assets	0.63		0.52		1.72		1.58
Amortization of debt issuance costs and Loss on extinguishment of debt	0.05		0.05		0.19		0.67
FMV land impairment	0.00		$ -		0.06		$ -
Adjusted diluted earnings per share	$ 1.29		$ 0.73		$ 3.01		$ 2.51
Average shares outstanding:
Basic, as reported	31,550		31,179		31,458		31,048
Diluted, as reported	31,973		31,179		31,921		31,048
Adjusted diluted	31,973		31,761		31,921		31,520
($K)	Three Months Ended				Nine Months Ended
	September 27, 2024		September 29, 2023		September 27, 2024		September 29, 2023
Net cash provided by operating activities	62,654		57,035		31,103		135,175
Plus:
M&A, integration, CARES Act, and related payments	13,009		11,854		25,044		34,248
MARPA facility activity	54,471		27,168		(63,348)		(85,832)
Adjusted operating cash flow	130,134		96,057		(7,201)		83,591

($K)	TTM
	September 27, 2024
Net income (loss)	$ 9,159
Plus:
Interest expense, net	112,030
Income tax expense	11,315
Depreciation and amortization	115,248
Additional permitted add-backs1	85,707
TTM Bank EBITDA	$ 333,458
($K, except ratio)	Period Ending
	September 27, 2024
Total debt	$ 1,146,490
Cash, cash equivalents and restricted cash	$ 59,857
Less:
Restricted cash	(2,117)
Cash and cash equivalents	$ 57,740
Net debt	$ 1,088,750
TTM bank EBITDA	$ 333,458
Net leverage ratio	3.27x

¹Additional permitted add-backs includes among other items, non-cash losses like loss on extinguishment of debt and/or lease impairments, stock compensation, transaction and integration related costs, and pro forma cost savings.

SUPPLEMENTAL INFORMATION
Revenue by client branch, contract type, contract relationship, and geographic region for the periods presented below was as follows:

Revenue by Client
		Three Months Ended						Nine Months Ended
		September 27,		September 29,		%		September 27,		September 29,		%
(In thousands)		2024		2023		Change		2024		2023		Change
Army		$ 455,877		$ 412,841		10.4 %		$ 1,345,997		$ 1,196,843		12.5 %
Navy		366,217		311,088		17.7 %		1,037,425		896,976		15.7 %
Air Force		121,863		134,728		(9.5) %		367,899		418,710		(12.1) %
Other		137,699		142,850		(3.6) %		413,082		410,290		0.7 %
Total revenue		$ 1,081,656		$ 1,001,507				$ 3,164,403		$ 2,922,819
Revenue by Contract Type
		Three Months Ended						Nine Months Ended
		September 27,		September 29,		%		September 27,		September 29,		%
(In thousands)		2024		2023		Change		2024		2023		Change
Cost-plus and cost-reimbursable		$ 649,925		$ 570,402		13.9 %		$ 1,850,584		$ 1,589,619		16.4 %
Firm-fixed-price		403,132		402,219		0.2 %		1,229,565		1,237,110		(0.6) %
Time-and-materials		28,599		28,886		(1.0) %		84,254		96,090		(12.3) %
Total revenue		$ 1,081,656		$ 1,001,507				$ 3,164,403		$ 2,922,819
Revenue by Contract Relationship
		Three Months Ended						Nine Months Ended
		September 27,		September 29,		%		September 27,		September 29,		%
(In thousands)		2024		2023		Change		2024		2023		Change
Prime contractor		$ 1,021,497		$ 945,669		8.0 %		$ 2,972,773		$ 2,740,908		8.5 %
Subcontractor		60,159		55,838		7.7 %		191,630		181,911		5.3 %
Total revenue		$ 1,081,656		$ 1,001,507				$ 3,164,403		$ 2,922,819
Revenue by Geographic Region
		Three Months Ended						Nine Months Ended
		September 27,		September 29,		%		September 27,		September 29,		%
(In thousands)		2024		2023		Change		2024		2023		Change
United States		$ 604,872		$ 571,405		5.9 %		$ 1,728,480		$ 1,698,689		1.8 %
Middle East		346,527		305,918		13.3 %		1,050,888		866,122		21.3 %
Asia		82,907		63,259		31.1 %		236,371		193,109		22.4 %
Europe		47,350		60,925		(22.3) %		148,664		164,899		(9.8) %
Total revenue		$ 1,081,656		$ 1,001,507				$ 3,164,403		$ 2,922,819

SOURCE V2X, Inc.