INNOVATE Corp. Announces Fourth Quarter and Full Year 2024 Results
- Infrastructure: DBM Global fourth quarter revenue of
- Life Sciences: MediBeacon® Transdermal GFR (“TGFR”) system received FDA approval to assess kidney function -
- Spectrum: Broadcasting achieved double-digit revenue growth in the fourth quarter and full year 2024 -
Financial Summary
| (in millions, except per share amounts) | Three Months Ended | Year Ended | |||||||||||||||||||
| 2024 | 2023 | Increase / (Decrease) | 2024 | 2023 | Increase / (Decrease) | ||||||||||||||||
| Revenue | $ | 236.6 | $ | 361.0 | (34.5 | )% | $ | 1,107.1 | $ | 1,423.0 | (22.2 | )% | |||||||||
| Net loss attributable to common stockholders and participating preferred stockholders | $ | (16.9 | ) | $ | (9.6 | ) | (76.0 | )% | $ | (35.8 | ) | $ | (37.6 | ) | 4.8 | % | |||||
| Basic and diluted loss per share attributable to common stockholders(1) | $ | (1.29 | ) | $ | (1.22 | ) | (5.7 | )% | $ | (3.08 | ) | $ | (4.81 | ) | 36.0 | % | |||||
| Total Adjusted EBITDA(2) | $ | 15.0 | $ | 21.5 | (30.2 | )% | $ | 71.3 | $ | 65.0 | 9.7 | % | |||||||||
(1) Basic and diluted loss per common share for the three months and year ended
(2) Reconciliation of GAAP to Non-GAAP measures follows
Commentary
"INNOVATE made several exciting advancements across all operating segments over the last year which capped another successful year for the business," said
"We delivered fourth quarter and full year 2024 results largely in-line with our expectations," stated
Fourth Quarter 2024 and Recent Highlights
Infrastructure
DBM Global reported fourth quarter 2024 revenue of
$225.7 million , a decrease of 36.2%, compared to$353.8 million in the prior year quarter. Net Income attributable to INNOVATE was$8.7 million , compared to$8 .9 million for the prior year quarter. Adjusted EBITDA decreased to$17 .4 million from$30 .0 million in the prior year quarter.DBM Global grew gross margin to 18.2% in the fourth quarter, an expansion of approximately 180 basis points year-over-year, while Adjusted EBITDA margin decreased to 7.7% in the fourth quarter, a reduction of approximately 80 basis points year-over-year.
DBM Global’s reported backlog and adjusted backlog, which takes into consideration awarded but not yet signed contracts, was
$1 .0 billion and$1 .1 billion, respectively, as ofDecember 31, 2024 , compared to reported and adjusted backlog of$1 .1 billion and$1 .2 billion, respectively, as ofDecember 31, 2023 .- Subsequent to year end, DBM has added over $500 million to adjusted backlog across our companies and we remain optimistic on the pipeline.
Life Sciences
- In
January 2025 , theU.S. Food and Drug Administration (“FDA”) approved the MediBeacon® TGFR for the assessment of kidney function in patients with normal or impaired renal function.In
February 2025 , theNational Medical Products Administration (“NMPA”) inChina approved the MediBeacon® TGFR Monitor and TGFR Sensor for the assessment of kidney function in patients with normal or impaired renal function. Lumitrace® (relmapirazin) injection, categorized as a drug inChina , is under review and is targeted for approval in late 2025.In
February 2025 , two high level kidney journals published results from MediBeacon's Clinical Trials. The Journal of theAmerican Society of Nephrology , one of the top kidney journals in the world, published the results of a clinical trial on patients with normal and impaired kidney function across a range of skin color demonstrating the TGFR clinical effectiveness. In addition,The Clinical Kidney Journal published data showing the misclassification of patients using the current clinical practice to estimating kidney function as compared to plasma derived measured kidney function with MediBeacon’s Lumitrace®.
R2 Technologies, Inc. (“R2”) broke system unit sales records consecutively in each quarter in
North America in 2024, delivering strong year-over-year growth.- R2's worldwide system unit sales grew 113% in the fourth quarter of 2024 compared to the fourth quarter of 2023 and 182% for the full year 2024, year-over-year.
Spectrum
Broadcasting reported fourth quarter 2024 revenue of
$6.8 million , compared to$5 .7 million in the prior year quarter. Net Loss attributable to INNOVATE was$4.6 million compared to$5.4 million in the prior year quarter. Adjusted EBITDA was$2 .3 million, compared to$1 .1 million in the prior year quarter. The improvement in financial results was once again driven by revenue growth from the launch of new networks and expanded coverage with existing customers, which was partially offset by the termination of a number of smaller networks and individual markets subsequent to the comparable period.Successful new network launches in 2024 of FreeTV's three new networks and most recently
Fubo Sports in the fourth quarter.Commenced installation of the
Dallas lighthouse station forPBS station, KERA.Pursuing commercial opportunities in datacasting together with a major mobile network operator.
Progress with 5G broadcast technology that Broadcasting has been actively deploying in new markets with trial runs performing exceptionally well.
Fourth Quarter 2024 Financial Highlights
Revenue: For the fourth quarter of 2024, INNOVATE's consolidated revenue was
$236.6 million , a decrease of 34.5%, compared to$361.0 million for the prior year quarter. The decrease was driven by our Infrastructure segment, which was partially offset by increases at our Life Sciences and Spectrum segments. The decrease at our Infrastructure segment was primarily driven by the timing and size of projects, including the effect of changes in estimated costs to complete those projects recognized in the ordinary course of business, at Banker Steel and DBMG's commercial structural steel fabrication and erection business, both of which had increased activity in the comparable period on certain large commercial construction projects that have since been completed. This was partially offset by an increase at the industrial maintenance and repair business as a result of an increase in project work. The increase at our Life Sciences segment was attributable to R2, primarily driven by an increase in Glacial fx unit sales and consumables inNorth America and worldwide. The increase at our Spectrum segment was primarily driven by network launches and expanded coverage with existing customers.
| REVENUE by OPERATING SEGMENT | ||||||||||||||||||||
| (in millions) | Three Months Ended | Year Ended | ||||||||||||||||||
| 2024 | 2023 | Increase / (Decrease) | 2024 | 2023 | Increase / (Decrease) | |||||||||||||||
| Infrastructure | $ | 225.7 | $ | 353.8 | $ | (128.1 | ) | $ | 1,071.6 | $ | 1,397.2 | $ | (325.6 | ) | ||||||
| Life Sciences | 4.1 | 1.5 | 2.6 | 9.8 | 3.3 | 6.5 | ||||||||||||||
| Spectrum | 6.8 | 5.7 | 1.1 | 25.7 | 22.5 | 3.2 | ||||||||||||||
| Consolidated INNOVATE | $ | 236.6 | $ | 361.0 | $ | (124.4 | ) | $ | 1,107.1 | $ | 1,423.0 | $ | (315.9 | ) | ||||||
Net Loss: For the fourth quarter of 2024, INNOVATE reported a Net Loss attributable to common stockholders and participating preferred stockholders of
$16 .9 million, or$1.29 per fully diluted share, compared to$9 .6 million, or$1.22 per fully diluted share, for the prior year quarter, which has been retroactively adjusted to reflect the 1-for-10 reverse stock split effected onAugust 8, 2024 . The increase in Net Loss was primarily due to a net decrease in gross profit of$14 .7 million, a$1 .1 million increase in tax expense, a$0 .4 million increase in interest expense, and a$0 .1 million increase in depreciation and amortization, which was partially offset by a decrease of$3 .6 million in loss from equity investees, a$2 .7 million increase in other income, net, a$2.3 million increase in other operating income, and a decrease in selling, general and administrative (“SG&A”) expenses of$1 .0 million. The decrease in gross profit was primarily driven by our Infrastructure segment due to timing and size of projects, including the effect of changes in estimated costs to complete those projects recognized in the ordinary course of business, partially offset by increases at our Spectrum segment driven by network launches and expanded coverage with existing customers and at our Life Sciences segment due to an increase in Glacial fx unit sales and consumable sales inNorth America and worldwide at R2. The increase in tax expense was driven by theINNOVATE Corp. U.S. consolidated group utilizing its remaining unlimited NOLs in 2024 and due to the Tax Cuts and Jobs Act's 80 percent limitation on net operating losses incurred after 2017. The overall decrease in loss from equity investees was primarily due to a decrease in losses recognized from MediBeacon. The overall increase in other income, net was primarily driven by an increase in foreign currency translation gains from our Infrastructure segment. The increase in other operating income primarily driven by a gain on lease modification at our Infrastructure segment in the current period and unrepeated lease impairments at our Non-Operating Corporate and Other segments in the prior year period. The overall decrease in SG&A expenses was primarily driven by timing of compensation-related expenses at our Infrastructure segment, which was partially offset by realignment costs incurred in the current year at our Infrastructure segment and an increase in selling costs at R2.
| NET INCOME (LOSS) by OPERATING SEGMENT | ||||||||||||||||||||||||
| (in millions) | Three Months Ended | Year Ended | ||||||||||||||||||||||
| 2024 | 2023 | Increase / (Decrease) | 2024 | 2023 | Increase / (Decrease) | |||||||||||||||||||
| Infrastructure | $ | 8.7 | $ | 8.9 | $ | (0.2 | ) | $ | 40.3 | $ | 28.7 | $ | 11.6 | |||||||||||
| Life Sciences | (5.4 | ) | (6.2 | ) | 0.8 | (19.7 | ) | (15.5 | ) | (4.2 | ) | |||||||||||||
| Spectrum | (4.6 | ) | (5.4 | ) | 0.8 | (20.0 | ) | (22.2 | ) | 2.2 | ||||||||||||||
| Non-Operating Corporate | (15.3 | ) | (5.4 | ) | (9.9 | ) | (35.3 | ) | (33.2 | ) | (2.1 | ) | ||||||||||||
| Other and eliminations | — | (1.2 | ) | 1.2 | 0.1 | 7.0 | (6.9 | ) | ||||||||||||||||
| Net loss attributable to | $ | (16.6 | ) | $ | (9.3 | ) | (7.3 | ) | $ | (34.6 | ) | $ | (35.2 | ) | $ | 0.6 | ||||||||
| Less: Preferred dividends | 0.3 | 0.3 | — | 1.2 | 2.4 | (1.2 | ) | |||||||||||||||||
| Net loss attributable to common stockholders and participating preferred stockholders | $ | (16.9 | ) | $ | (9.6 | ) | $ | (7.3 | ) | $ | (35.8 | ) | $ | (37.6 | ) | $ | 1.8 | |||||||
Adjusted EBITDA: For the fourth quarter of 2024, total Adjusted EBITDA, was
$15.0 million compared to total Adjusted EBITDA of$21 .5 million for the prior year quarter. The decrease in Adjusted EBITDA was driven by our Infrastructure segment due to lower revenue and gross margins at Banker Steel and lower revenue, partially offset by an increase in gross margins, at DBMG's commercial structural steel fabrication and erection business due to timing of completion of certain large commercial construction projects that have been completed, including the effect of changes in estimated costs to complete those projects recognized in the ordinary course of business, as well as lower revenue and gross margins at the construction modeling and detailing business. This decrease in Adjusted EBITDA was partially offset by an increase in revenue and gross margins at our Infrastructure's industrial maintenance and repair business, a decrease in compensation-related expenses at our Infrastructure segment, fewer equity method losses recognized from MediBeacon, an increase in gross profit at R2 primarily driven by an increase in Glacial fx unit sales and consumable sales inNorth America and worldwide at our Life Sciences segment and an increase in revenue at our Spectrum segment primarily driven by network launches and expanded coverage with existing customers.
| ADJUSTED EBITDA by OPERATING SEGMENT | |||||||||||||||||||||||
| (in millions) | Three Months Ended | Year Ended | |||||||||||||||||||||
| 2024 | 2023 | Increase / (Decrease) | 2024 | 2023 | Increase/ (Decrease) | ||||||||||||||||||
| Infrastructure | $ | 17.4 | $ | 30.0 | $ | (12.6 | ) | $ | 89.1 | $ | 100.6 | $ | (11.5 | ) | |||||||||
| Life Sciences | (2.5 | ) | (7.1 | ) | 4.6 | (14.5 | ) | (23.1 | ) | 8.6 | |||||||||||||
| Spectrum | 2.3 | 1.1 | 1.2 | 7.1 | 2.0 | 5.1 | |||||||||||||||||
| Non-Operating Corporate | (2.2 | ) | (2.5 | ) | 0.3 | (10.4 | ) | (13.5 | ) | 3.1 | |||||||||||||
| Other and eliminations | — | — | — | — | (1.0 | ) | 1.0 | ||||||||||||||||
| Total Adjusted EBITDA | $ | 15.0 | $ | 21.5 | $ | (6.5 | ) | $ | 71.3 | $ | 65.0 | $ | 6.3 | ||||||||||
Balance Sheet: As of
December 31, 2024 , INNOVATE had cash and cash equivalents, excluding restricted cash, of$48.8 million compared to$80.8 million as ofDecember 31, 2023 . On a stand-alone basis, as ofDecember 31, 2024 , our Non-Operating Corporate segment had cash and cash equivalents of$13.8 million compared to$2.5 million as ofDecember 31, 2023 .
Conference Call
INNOVATE will host a live conference call to discuss its fourth quarter 2024 financial results and operations today at
- Live Webcast and Call. A live webcast of the conference call can be accessed by interested parties through the Investor Relations section of the INNOVATE website at innovate-ir.com.
- Dial-in: 1-877-704-4453 (Domestic Toll Free) / 1-646-307-1865 (Toll/International)
- Conference Replay*
Dial-in: 1-844-512-2921 (Domestic Toll Free) / 1-412-317-6671 (Toll/International)
- Conference Number: 13750910
*Available approximately two hours after the end of the conference call through
About
Contacts
Investor Contact:
ir@innovatecorp.com
(212) 235-2691
Non-GAAP Financial Measures
In this press release, INNOVATE refers to certain financial measures that are not presented in accordance with
Adjusted EBITDA
Management believes that Adjusted EBITDA provides investors with meaningful information for gaining an understanding of our results as it is frequently used by the financial community to provide insight into an organization’s operating trends and facilitates comparisons between peer companies, since interest, taxes, depreciation, amortization and the other items listed in the definition of Adjusted EBITDA below can differ greatly between organizations as a result of differing capital structures and tax strategies. Adjusted EBITDA can also be a useful measure of a company’s ability to service debt. While management believes that non-
The calculation of Adjusted EBITDA, as defined by us, consists of Net income (loss) attributable to
Cautionary Statement Regarding Forward-Looking Statements
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: This press release contains, and certain oral statements made by our representatives from time to time may contain, "forward-looking statements." Generally, forward-looking statements include information describing actions, events, results, strategies and expectations and are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “plans,” “seeks,” “estimates,” “projects,” “may,” “will,” “could,” “might,” or “continues” or similar expressions. Such forward-looking statements are based on current expectations and inherently involve certain risks, assumptions and uncertainties. The forward-looking statements in this press release include, without limitation, any statements regarding INNOVATE’s plans and expectations for future growth and ability to capitalize on potential opportunities, the achievement of INNOVATE’s strategic objectives, expectations for performance of new projects and realization of revenue from the backlog at DBM Global, anticipated success from the continued sale of new products in the Life Sciences segment, necessary regulatory approvals of products in the Life Sciences segment, potential commercial opportunities and the deployment of new technologies in the Spectrum segment, our ability to remain in compliance with the NYSE's continued listing standards, and changes in macroeconomic and market conditions and market volatility, including interest rates, the value of securities and other financial assets, and the impact of such changes and volatility on INNOVATE’s financial position. Such statements are based on the beliefs and assumptions of INNOVATE’s management and the management of INNOVATE’s subsidiaries and portfolio companies.
The Company believes these judgments are reasonable, but these statements are not guarantees of performance, results or the creation of stockholder value and the Company’s actual results could differ materially from those expressed or implied in the forward-looking statements due to a variety of important factors, both positive and negative, including those that may be identified in subsequent statements and reports filed with the
Although INNOVATE believes its expectations and assumptions regarding its future operating performance are reasonable, there can be no assurance that the expectations reflected herein will be achieved. These risks and other important factors discussed under the caption “Risk Factors” in our most recent Annual Report on Form 10-K filed with the
You should not place undue reliance on forward-looking statements. All forward-looking statements attributable to INNOVATE or persons acting on its behalf are expressly qualified in their entirety by the foregoing cautionary statements. All such statements speak only as of the date made, and unless legally required, INNOVATE undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except shares and per share amounts)
| (Unaudited) | ||||||||||||||||
| Three Months Ended | Year Ended | |||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Revenue | $ | 236.6 | $ | 361.0 | $ | 1,107.1 | $ | 1,423.0 | ||||||||
| Cost of revenue | 190.2 | 299.9 | 898.3 | 1,207.0 | ||||||||||||
| Gross profit | 46.4 | 61.1 | 208.8 | 216.0 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Selling, general and administrative | 40.4 | 41.4 | 160.2 | 168.0 | ||||||||||||
| Depreciation and amortization | 4.4 | 4.3 | 17.6 | 20.2 | ||||||||||||
| Other operating (income) loss | (0.9 | ) | 1.4 | (9.0 | ) | 1.3 | ||||||||||
| Income from operations | 2.5 | 14.0 | 40.0 | 26.5 | ||||||||||||
| Other (expense) income: | ||||||||||||||||
| Interest expense | (19.6 | ) | (19.2 | ) | (74.5 | ) | (68.2 | ) | ||||||||
| Loss from equity investees | — | (3.6 | ) | (2.3 | ) | (9.4 | ) | |||||||||
| Other income (expense), net | 2.2 | (0.5 | ) | 3.4 | 16.7 | |||||||||||
| Loss from operations before income taxes | (14.9 | ) | (9.3 | ) | (33.4 | ) | (34.4 | ) | ||||||||
| Income tax expense | (2.4 | ) | (1.3 | ) | (6.3 | ) | (4.5 | ) | ||||||||
| Net loss | (17.3 | ) | (10.6 | ) | (39.7 | ) | (38.9 | ) | ||||||||
| Net loss attributable to non-controlling interests and redeemable non-controlling interests | 0.7 | 1.3 | 5.1 | 3.7 | ||||||||||||
| Net loss attributable to | (16.6 | ) | (9.3 | ) | (34.6 | ) | (35.2 | ) | ||||||||
| Less: Preferred dividends | 0.3 | 0.3 | 1.2 | 2.4 | ||||||||||||
| Net loss attributable to common stockholders and participating preferred stockholders | $ | (16.9 | ) | $ | (9.6 | ) | $ | (35.8 | ) | $ | (37.6 | ) | ||||
| Loss per common share - basic and diluted (1) | $ | (1.29 | ) | $ | (1.22 | ) | $ | (3.08 | ) | $ | (4.81 | ) | ||||
| Weighted-average common shares outstanding - basic and diluted(1) | 13,080,562 | 7,854,323 | 10,696,274 | 7,814,620 | ||||||||||||
(1) Basic and diluted loss per common share and weighted average common shares outstanding for the three months and year ended
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except share amounts)
, | , | |||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 48.8 | $ | 80.8 | ||||
| Accounts receivable, net | 194.0 | 278.4 | ||||||
| Contract assets | 106.3 | 118.6 | ||||||
| Inventory | 20.8 | 22.4 | ||||||
| Other current assets | 21.0 | 17.7 | ||||||
| Total current assets | 390.9 | 517.9 | ||||||
| Investments | 3.6 | 1.8 | ||||||
| Deferred tax asset | 1.6 | 2.0 | ||||||
| Property, plant and equipment, net | 133.6 | 154.6 | ||||||
| 126.7 | 127.1 | |||||||
| Intangibles, net | 172.4 | 178.9 | ||||||
| Other assets | 62.3 | 61.3 | ||||||
| Total assets | $ | 891.1 | $ | 1,043.6 | ||||
| Liabilities, temporary equity and stockholders’ deficit | ||||||||
| Current liabilities | ||||||||
| Accounts payable | $ | 84.8 | $ | 142.9 | ||||
| Accrued liabilities | 109.7 | 70.8 | ||||||
| Current portion of debt obligations | 162.2 | 30.5 | ||||||
| Contract liabilities | 109.1 | 153.5 | ||||||
| Other current liabilities | 17.2 | 16.1 | ||||||
| Total current liabilities | 483.0 | 413.8 | ||||||
| Deferred tax liability | 4.4 | 4.1 | ||||||
| Debt obligations | 500.6 | 679.3 | ||||||
| Other liabilities | 46.8 | 82.7 | ||||||
| Total liabilities | 1,034.8 | 1,179.9 | ||||||
| Commitments and contingencies | ||||||||
| Temporary equity | ||||||||
| Preferred Stock Series A-3 and Preferred Stock Series A-4, | 16.1 | 16.4 | ||||||
| Shares authorized: 20,000,000; Shares issued and outstanding: 6,125 of Series A-3 and 10,000 of Series A-4 | ||||||||
| Redeemable non-controlling interest | (0.5 | ) | (1.0 | ) | ||||
| Total temporary equity | 15.6 | 15.4 | ||||||
| Stockholders’ deficit | ||||||||
| Common stock, | — | — | ||||||
| Shares authorized: 250,000,000 and 160,000,000, respectively | ||||||||
| Shares issued: 13,410,179 and 8,072,300(1), respectively | ||||||||
| Shares outstanding: 13,261,379 and 7,923,500(1), respectively | ||||||||
| Additional paid-in capital(1) | 350.1 | 328.3 | ||||||
stock, at cost: 148,800(1) shares | (5.4 | ) | (5.4 | ) | ||||
| Accumulated deficit | (521.9 | ) | (487.3 | ) | ||||
| Accumulated other comprehensive loss | (3.2 | ) | (1.1 | ) | ||||
stockholders’ deficit | (180.4 | ) | (165.5 | ) | ||||
| Non-controlling interest | 21.1 | 13.8 | ||||||
| Total stockholders’ deficit | (159.3 | ) | (151.7 | ) | ||||
| Total liabilities, temporary equity and stockholders’ deficit | $ | 891.1 | $ | 1,043.6 | ||||
(1) Common stock, Shares issued, Shares outstanding, Additional paid-in capital and
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA
(Unaudited, in millions)
| (in millions) | Three Months Ended | ||||||||||||||||||||||
| Infrastructure | Life Sciences | Spectrum | Non-Operating Corporate | Other and Eliminations | INNOVATE | ||||||||||||||||||
| Net income (loss) attributable to | $ | 8.7 | $ | (5.4 | ) | $ | (4.6 | ) | $ | (15.3 | ) | $ | — | $ | (16.6 | ) | |||||||
| Adjustments to reconcile net income (loss) to Adjusted EBITDA: | |||||||||||||||||||||||
| Depreciation and amortization | 3.1 | 0.1 | 1.2 | — | — | 4.4 | |||||||||||||||||
| Depreciation and amortization (included in cost of revenue) | 3.7 | — | — | — | — | 3.7 | |||||||||||||||||
| Other operating (income) | (0.8 | ) | — | (0.1 | ) | — | — | (0.9 | ) | ||||||||||||||
| Interest expense | 2.6 | 3.4 | 3.7 | 9.9 | — | 19.6 | |||||||||||||||||
| Other (income) expense, net | (3.1 | ) | (0.4 | ) | 2.2 | (0.9 | ) | — | (2.2 | ) | |||||||||||||
| Income tax (benefit) expense | (0.5 | ) | — | 0.2 | 2.7 | — | 2.4 | ||||||||||||||||
| Non-controlling interest | 0.8 | (1.2 | ) | (0.3 | ) | — | — | (0.7 | ) | ||||||||||||||
| Share-based compensation expense | — | 0.9 | — | 1.4 | — | 2.3 | |||||||||||||||||
| Realignment and exit costs | 2.6 | — | — | — | — | 2.6 | |||||||||||||||||
| Acquisition and disposition costs | 0.3 | 0.1 | — | — | — | 0.4 | |||||||||||||||||
| Adjusted EBITDA | $ | 17.4 | $ | (2.5 | ) | $ | 2.3 | $ | (2.2 | ) | $ | — | $ | 15.0 | |||||||||
| (in millions) | Three Months Ended | ||||||||||||||||||||||
| Infrastructure | Life Sciences | Spectrum | Non-Operating Corporate | Other and Eliminations | INNOVATE | ||||||||||||||||||
| Net income (loss) attributable to | $ | 8.9 | $ | (6.2 | ) | $ | (5.4 | ) | $ | (5.4 | ) | $ | (1.2 | ) | $ | (9.3 | ) | ||||||
| Adjustments to reconcile net income (loss) to Adjusted EBITDA: | |||||||||||||||||||||||
| Depreciation and amortization | 2.8 | 0.2 | 1.3 | — | — | 4.3 | |||||||||||||||||
| Depreciation and amortization (included in cost of revenue) | 4.0 | — | — | — | — | 4.0 | |||||||||||||||||
| Other operating (income) loss | — | — | (0.2 | ) | 0.5 | 1.1 | 1.4 | ||||||||||||||||
| Interest expense | 3.5 | 0.8 | 3.4 | 11.5 | — | 19.2 | |||||||||||||||||
| Other expense (income), net | — | — | 2.2 | (1.8 | ) | 0.1 | 0.5 | ||||||||||||||||
| Income tax expense (benefit) | 9.2 | — | 0.3 | (8.2 | ) | — | 1.3 | ||||||||||||||||
| Non-controlling interest | 0.9 | (1.7 | ) | (0.5 | ) | — | — | (1.3 | ) | ||||||||||||||
| Share-based compensation expense | — | (0.3 | ) | — | 0.5 | — | 0.2 | ||||||||||||||||
| Acquisition and disposition costs | 0.7 | 0.1 | — | 0.4 | — | 1.2 | |||||||||||||||||
| Adjusted EBITDA | $ | 30.0 | $ | (7.1 | ) | $ | 1.1 | $ | (2.5 | ) | $ | — | $ | 21.5 | |||||||||
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA
(Unaudited, in millions)
| (in millions) | Year Ended | |||||||||||||||||||||||
| Infrastructure | Life Sciences | Spectrum | Non-Operating Corporate | Other and Eliminations | INNOVATE | |||||||||||||||||||
| Net income (loss) attributable to | $ | 40.3 | $ | (19.7 | ) | $ | (20.0 | ) | $ | (35.3 | ) | $ | 0.1 | $ | (34.6 | ) | ||||||||
| Adjustments to reconcile net income (loss) to Adjusted EBITDA: | ||||||||||||||||||||||||
| Depreciation and amortization | 12.0 | 0.4 | 5.1 | 0.1 | — | 17.6 | ||||||||||||||||||
| Depreciation and amortization (included in cost of revenue) | 15.2 | 0.1 | — | — | — | 15.3 | ||||||||||||||||||
| Other operating (income) loss | (9.6 | ) | — | 0.4 | 0.2 | — | (9.0 | ) | ||||||||||||||||
| Interest expense | 10.3 | 9.8 | 14.3 | 40.1 | — | 74.5 | ||||||||||||||||||
| Other (income) expense, net | (3.9 | ) | 0.8 | 8.5 | (8.7 | ) | (0.1 | ) | (3.4 | ) | ||||||||||||||
| Income tax expense (benefit) | 15.2 | — | 0.2 | (9.1 | ) | — | 6.3 | |||||||||||||||||
| Non-controlling interest | 3.8 | (7.3 | ) | (1.6 | ) | — | — | (5.1 | ) | |||||||||||||||
| Share-based compensation expense | — | 1.2 | — | 2.2 | — | 3.4 | ||||||||||||||||||
| Realignment and exit costs | 5.2 | — | — | — | — | 5.2 | ||||||||||||||||||
| Acquisition and disposition costs | 0.6 | 0.2 | 0.2 | 0.1 | — | 1.1 | ||||||||||||||||||
| Adjusted EBITDA | $ | 89.1 | $ | (14.5 | ) | $ | 7.1 | $ | (10.4 | ) | $ | — | $ | 71.3 | ||||||||||
| (in millions) | Year Ended | |||||||||||||||||||||||
| Infrastructure | Life Sciences | Spectrum | Non-Operating Corporate | Other and Eliminations | INNOVATE | |||||||||||||||||||
| Net income (loss) attributable to | $ | 28.7 | $ | (15.5 | ) | $ | (22.2 | ) | $ | (33.2 | ) | $ | 7.0 | $ | (35.2 | ) | ||||||||
| Adjustments to reconcile net income (loss) to Adjusted EBITDA: | ||||||||||||||||||||||||
| Depreciation and amortization | 14.4 | 0.5 | 5.2 | 0.1 | — | 20.2 | ||||||||||||||||||
| Depreciation and amortization (included in cost of revenue) | 15.7 | 0.1 | — | — | — | 15.8 | ||||||||||||||||||
| Other operating (income) loss | (0.2 | ) | — | (0.1 | ) | 0.5 | 1.1 | 1.3 | ||||||||||||||||
| Interest expense | 13.8 | 2.9 | 13.4 | 38.1 | — | 68.2 | ||||||||||||||||||
| Other (income) expense, net | (1.2 | ) | (4.1 | ) | 7.7 | (6.7 | ) | (12.4 | ) | (16.7 | ) | |||||||||||||
| Income tax expense (benefit) | 20.2 | — | 0.3 | (14.8 | ) | (1.2 | ) | 4.5 | ||||||||||||||||
| Non-controlling interest | 2.8 | (7.3 | ) | (2.5 | ) | — | 3.3 | (3.7 | ) | |||||||||||||||
| Share-based compensation expense | — | 0.2 | — | 2.0 | — | 2.2 | ||||||||||||||||||
| Legacy accounts receivable write-off | 2.2 | — | — | — | — | 2.2 | ||||||||||||||||||
| Realignment and exit costs | 2.1 | — | 0.1 | — | — | 2.2 | ||||||||||||||||||
| Acquisition and disposition costs | 2.1 | 0.1 | 0.1 | 0.5 | 1.2 | 4.0 | ||||||||||||||||||
| Adjusted EBITDA | $ | 100.6 | $ | (23.1 | ) | $ | 2.0 | $ | (13.5 | ) | $ | (1.0 | ) | $ | 65.0 | |||||||||

Source: INNOVATE Corp.
