EX-99.1 2 tm2531749d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

 

 

 

NEWS FROM

 

 

 

For more information contact:

Kate Lowrey - VP of Investor Relations

(314) 213-7277 / klowrey@escotechnologies.com

 

ESCO REPORTS FOURTH QUARTER AND FISCAL 2025 RESULTS

 

- Q4 Sales increase 29% to $353 Million

- Q4 Entered Orders increase 30% to $321 Million

- Q4 GAAP EPS from Continuing Operations increases 14% to $1.73 -

- Q4 Adjusted EPS from Continuing Operations increases 30% to $2.32 -

 

- FY 2025 Sales increase 19% to $1.1 Billion -

- FY 2025 Entered Orders increase 57% to $1.6 Billion -

- FY 2025 GAAP EPS from Continuing Operations increases 13% to $4.49 -

- FY 2025 Adjusted EPS from Continuing Operations increases 26% to $6.03 -

 

ST. LOUIS, November 20, 2025 – ESCO Technologies Inc. (NYSE: ESE) (ESCO, or the Company) today reported its operating results for the fourth quarter and fiscal year ended September 30, 2025 (Q4 2025 and FY 2025, respectively). During Q4 2025, the Company completed the sale of VACCO Industries. The VACCO operating results are presented as Discontinued Operations in the attached tables and are excluded from the following discussion of the Company’s results from Continuing Operations for the comparable periods.

 

Operating Highlights

 

·Q4 2025 Sales increased $79 million (28.9 percent) to $353 million compared to $274 million in Q4 2024. Q4 organic sales increased $21 million (7.7 percent) and the Maritime acquisition contributed $58 million (21.2 percent) of revenue growth in the quarter.

 

·FY 2025 Sales increased $176 million (19.2 percent) to $1.1 billion compared to $919 million in FY 2024. Organic sales increased $81 million (8.8 percent) and the Maritime acquisition added $95 million (10.4 percent) of revenue growth for the full year.

 

·Q4 2025 GAAP EPS from Continuing Operations increased 13.8 percent to $1.73 per share compared to $1.52 per share in Q4 2024. Q4 2025 Adjusted EPS from Continuing Operations increased 29.6 percent to $2.32 per share compared to $1.79 per share in Q4 2024.

 

·FY 2025 GAAP EPS from Continuing Operations increased 13.1 percent to $4.49 per share compared to $3.97 per share in FY 2024. FY 2025 Adjusted EPS from Continuing Operations increased 26.4 percent to $6.03 per share compared to $4.77 per share in FY 2024.

 

·Q4 2025 Entered Orders increased $73 million (29.7 percent) to $321 million (book-to-bill of 0.91x).

 

 

 

 

·FY 2025 Entered Orders increased $565 million (56.5 percent) to $1.6 billion (book-to-bill of 1.43x), resulting in record year-end backlog of $1.1 billion. Excluding $364 million of acquired backlog at Maritime, FY 2025 orders increased $201 million (20.1 percent) over the prior year.

 

·Net Cash provided by Operating Activities from Continuing Operations was $112 million in Q4 2025 and $200 million for FY 2025 (an increase of $79 million compared to FY 2024).

 

Bryan Sayler, Chief Executive Officer and President, commented, “We finished the year strong with another great quarter highlighted by 29 percent sales growth, 100 basis points of Adjusted EBIT margin improvement, and a 30 percent increase in Adjusted EPS from Continuing Operations.

 

“For the year, strong end-market demand, disciplined execution, and the acquisition of Maritime drove record sales, orders, backlog and Adjusted EPS. These results underscore the strength of our strategic positioning and our ability to create sustainable value in attractive markets.

 

“It was a truly historic year for ESCO as we continued to build on our solid foundation, delivering value across the enterprise while enhancing our portfolio by completing two consequential transactions. These accomplishments were the result of a lot of hard work and I would like to extend my appreciation to our entire team for their energy, focus, and dedication. Our collective efforts helped drive significant improvement in operating performance while taking a meaningful step forward in the evolution of the company.”

 

Segment Performance

 

Aerospace & Defense (A&D)

 

·Q4 2025 sales increased $71 million (71.6 percent) to $170 million from $99 million in Q4 2024. Organic sales increased $13 million (13.1 percent) and Maritime added $58 million (58.5 percent) of revenue growth in the quarter. FY 2025 sales increased $137 million (40.4 percent) to $478 million from $341 million in FY 2024. Organic sales increased $42 million (12.5 percent) and Maritime added $95 million (27.9 percent) of revenue growth for the year. Sales growth in both the quarter and the year was driven by strength in Navy and commercial aerospace.

 

·Q4 2025 EBIT increased $17.0 million to $46.9 million from $29.9 million in Q4 2024. Adjusted EBIT increased $18.8 million in Q4 2025 to $48.7 million (28.6 percent margin) from $29.9 million (30.1 percent margin) in Q4 2024. The 63 percent increase in Adjusted EBIT was driven by the Maritime acquisition as well as leverage on higher volume, price increases, and mix. FY 2025 EBIT increased $39.3 million to $125.1 million from $85.8 million in FY 2024. FY 2025 Adjusted EBIT increased $43.7 million to $129.7 million (27.1 percent margin) from $86.0 million (25.2 percent margin) in FY 2024. Leverage on higher volume, price increases, mix, and the impact of Maritime more than offset inflationary pressures for the year.

 

 

 

 

·Q4 2025 entered orders increased $53 million (60.1 percent) to $141.9 million (book-to-bill of 0.83). Q4 orders growth was driven by strong commercial and defense aerospace orders at PTI and $43 million of Maritime orders. FY 2025 entered orders increased $465 million (108 percent) to $896 million (book-to-bill of 1.87) resulting in record year-end backlog of $803 million. FY 2025 included $364 million of acquired backlog at Maritime. Without this impact, A&D orders increased $101 million (23 percent) primarily driven by higher Navy orders at Globe and the addition of Maritime.

 

Utility Solutions Group (USG)

 

·Q4 2025 sales increased $2 million (1.6 percent) to $110 million from $108 million in Q4 2024. Doble sales increased by $6 million (6.8 percent) and NRG sales decreased by $4 million (19.7 percent). FY 2025 sales increased $11 million (3.0 percent) to $380 million from $369 million in FY 2024. Doble sales increased $18 million (6.0 percent) and NRG sales decreased $7 million (9.6 percent) for the year. Sales growth in both the quarter and the year was driven by higher offline test equipment, protection testing, and services, partially offset by lower condition monitoring sales at Doble and lower renewables revenue at NRG.

 

·Q4 2025 EBIT increased $3.3 million to $31.9 million from $28.6 million in Q4 2024. Adjusted EBIT increased $3.4 million in Q4 2025 to $32.0 million (29.1 percent margin) from $28.6 million (26.4 percent margin) in Q4 2024. FY 2025 EBIT increased $8.8 million to $94.7 million from $85.9 million in FY 2024. FY 2025 Adjusted EBIT increased $9.1 million to $95.2 million (25.0 percent margin) from $86.1 million (23.3 percent margin) in FY 2024. Adjusted EBIT increases for the quarter and year were largely driven by price increases and mix, partially offset by inflationary pressures.

 

·Q4 2025 entered orders increased $17 million (16.8 percent) to $116 million (book-to-bill of 1.05). Record quarterly orders at Doble increased $21 million (25.7 percent) to $101 million and NRG orders decreased $4 million (21.2 percent) to $15 million compared to Q4 2024. FY 2025 entered orders increased $48 million (13.5 percent) to $404 million (book-to-bill of 1.06) resulting in year-end backlog of $143 million. For the year, Doble orders increased $47 million (16.2 percent) related to increased electric utility spending to maintain and expand the grid. NRG orders increased $1 million (1.4 percent) as renewables project developers focused on completing current projects as tax credits sunset under new U.S. tax legislation approved during the year.

 

RF Test & Measurement (Test)

 

·Q4 2025 sales increased $6 million (9.6 percent) to $72 million from $66 million in Q4 2024. FY 2025 sales increased $27 million (13.2 percent) to $237 million from $210 million in FY 2024. Sales growth in both the quarter and the year was largely driven by higher Test & Measurement (EMC) and industrial shielding sales, partially offset by lower wireless sales.

 

 

 

 

·Q4 2025 EBIT and Adjusted EBIT both increased $0.6 million to $12.6 million (17.5 percent margin) from $12.0 million (18.3 percent margin) in Q4 2024. The Adjusted EBIT margin was lower than the record margin of 18.3 percent in Q4 2024 as leverage on higher volume and price increases were offset by inflationary pressures. FY 2025 EBIT increased $5.5 million to $34.1 million from $28.6 million in FY 2024. FY 2025 Adjusted EBIT also increased $5.5 million to $34.6 million (14.6 percent margin) from $29.1 million (13.9 percent margin) in FY 2024. Leverage on higher volume and price increases in FY 2025 were partially offset by inflationary pressures and unfavorable mix.

 

·Q4 2025 entered orders increased $3.4 million (5.8 percent) to $63 million. Higher Test orders were highlighted by a $5.5 million defense project booked in the quarter. FY 2025 entered orders increased $53 million (24.6 percent) to a record $266 million (book-to-bill of 1.12) resulting in year-end backlog of $187 million. With the exception of the wireless market, Test experienced a broad rebound in orders across other served markets in FY 2025.

 

Discontinued Operations - VACCO Industries Divestiture

 

As previously announced, the Company closed the divestiture of VACCO Industries on July 18, 2025. During the fourth quarter, the Company recognized an after-tax gain of $173 million related to the sale and $1.1 million in earnings related to discontinued operations. An accrued tax expense of $59 million was recorded in the quarter, with the anticipation of making the tax payment related to the gain on the sale in the first half of FY 2026.

 

Business Outlook – FY 2026

 

Management expects double-digit sales, Adjusted EBIT, Adjusted EBITDA, and Adjusted EPS growth in FY 2026.

 

Expectations for growth in FY 2026 compared to FY 2025:

 

·Net sales are expected to grow 16 to 20 percent to a range of $1.27 to $1.31 billion on a consolidated basis, with A&D growing 33 to 38 percent (6 to 8 percent organic growth plus Maritime revenue of $230 to $245 million), USG growing 4 to 6 percent, and Test growing 3 to 5 percent.

 

·Adjusted EBIT is expected to increase approximately 21 to 25 percent with Adjusted EBIT margins increasing to 20.9 to 21.5 percent of sales.

 

·Adjusted EBITDA is expected to increase approximately 20 to 24 percent with Adjusted EBITDA margins increasing to 23.8 to 24.6 percent of sales.

 

·The effective income tax rate is expected to be in the range of 23.7 to 24.1 percent in 2026.

 

·FY 2026 Adjusted EPS is expected to increase 24 to 29 percent to a range of $7.50 to $7.80 per share.

 

·Q1 2026 Adjusted EPS is expected to increase 32 to 42 percent compared to the prior year first quarter and be in the range of $1.25 - $1.35 per share.

 

·Consistent with prior years, revenues and Adjusted EPS are expected to grow sequentially throughout the year.

 

 

 

 

Dividend Payment

 

The next quarterly cash dividend of $0.08 per share will be paid on January 16, 2026 to stockholders of record on January 2, 2026.

 

2026 Annual Meeting

 

The 2026 Annual Meeting of the Company’s shareholders will be held on January 30, 2026.

 

Conference Call

 

The Company will host a conference call today, November 20, at 4:00 p.m. Central Time, to discuss the Company’s Q4 2025 results. A live audio webcast and an accompanying slide presentation will be available in the Investor Center of ESCO’s website. Participants may also access the webcast using this registration link. For those unable to participate, a webcast replay will be available after the call in the Investor Center of ESCO’s website.

 

Forward-Looking Statements

 

Statements in this press release regarding Management’s intentions, expectations and guidance for fiscal 2026, including restructuring and cost reduction actions, sales, orders, revenues, margin, earnings, Adjusted EPS, acquisition related amortization, and any other statements which are not strictly historical, are “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. securities laws.

 

Investors are cautioned that such statements are only predictions and speak only as of the date of this release, and the Company undertakes no duty to update them except as may be required by applicable laws or regulations. The Company’s actual results in the future may differ materially from those projected in the forward-looking statements due to risks and uncertainties that exist in the Company’s operations and business environment including but not limited to those described in Item 1A, “Risk Factors”, of the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2024 and the following: the impacts of climate change and related regulation of greenhouse gases; the impacts of labor disputes, civil disorder, wars, elections, political changes, tariffs and trade disputes, terrorist activities, cyberattacks or natural disasters on the Company’s operations and those of the Company’s customers and suppliers; disruptions in manufacturing or delivery arrangements due to shortages or unavailability of materials or components or supply chain disruptions; inability to access work sites; the timing and content of future contract awards or customer orders; the timely appropriation, allocation and availability of Government funds; the termination for convenience of Government and other customer contracts or orders; weakening of economic conditions in served markets; the success of the Company’s competitors; changes in customer demands or customer insolvencies; competition; intellectual property rights; technical difficulties or data breaches; the availability of acquisitions; delivery delays or defaults by customers; performance issues with key customers, suppliers and subcontractors; material changes in the costs and availability of certain raw materials; material changes in the cost of credit; changes in laws and regulations including but not limited to changes in accounting standards and taxation; changes in interest, inflation and employment rates; costs relating to environmental matters arising from current or former facilities; uncertainty regarding the ultimate resolution of current disputes, claims, litigation or arbitration; and the integration and performance of acquired businesses.

 

 

 

 

Non-GAAP Financial Measures

 

The financial measures EBIT, Adjusted EBIT, EBITDA, Adjusted EBITDA, and Adjusted EPS are presented in this press release. The Company defines “EBIT” as earnings before interest and taxes, “EBITDA” as earnings before interest, taxes, depreciation and amortization, “Adjusted EBIT” and “Adjusted EBITDA” as excluding the net impact of the items described in the attached Reconciliation of Non-GAAP Financial Measures, and “Adjusted EPS” as GAAP earnings per share excluding the net impact of the items described and reconciled in the attached Reconciliation of Non-GAAP Financial Measures.

 

EBIT, Adjusted EBIT, EBITDA, Adjusted EBITDA, and Adjusted EPS are not recognized in accordance with U.S. generally accepted accounting principles (GAAP). However, Management believes EBIT, Adjusted EBIT, EBITDA, and Adjusted EBITDA are useful in assessing the operational profitability of the Company’s business segments because they exclude interest, taxes, depreciation, and amortization, which are generally accounted for across the entire Company on a consolidated basis. EBIT is also one of the measures used by Management in determining resource allocations within the Company as well as incentive compensation. The presentation of EBIT, Adjusted EBIT, EBITDA, Adjusted EBITDA, and Adjusted EPS provides important supplemental information to investors by facilitating comparisons with other companies, many of which use similar non-GAAP financial measures to supplement their GAAP results. The use of non-GAAP financial measures is not intended to replace any measures of performance determined in accordance with GAAP.

 

About ESCO

 

ESCO Technologies is a global provider of highly engineered products and solutions serving diverse end-markets. It manufactures filtration and fluid control products, advanced composites, as well as signature and power management solutions for aviation, Navy, and industrial customers. ESCO is an industry leader in designing and manufacturing RF test and measurement products and systems; and provides diagnostic instruments, software and services to industrial power users and the electric utility and renewable energy industries. Headquartered in St. Louis, Missouri, ESCO and its subsidiaries have offices and manufacturing facilities worldwide. For more information on ESCO and its subsidiaries, visit ESCO’s website at www.escotechnologies.com.

 

 

 

 

ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations (Unaudited)

(Dollars in thousands, except per share amounts)

 

   Three Months
Ended
September 30,
2025		   Three Months
Ended
September 30,
2024		 
Net Sales  $352,674    273,506 
Cost and Expenses:          
Cost of sales   203,235    152,129 
Selling, general and administrative expenses   63,333    55,596 
Amortization of intangible assets   20,582    8,219 
Interest expense   5,129    6,019 
Other (income) expenses, net   828    960 
Total costs and expenses   293,107    222,923 
           
Earnings before income taxes   59,567    50,583 
Income tax expense   14,713    11,285 
           
Net earnings from continuing operations   44,854    39,298 
           
Earnings (loss) from discontinued operations, net of tax expense (benefit) of $458 and $(1,506)   1,156    (5,035)
Gain on sale of discontinued operations, net of tax expense of $54,000   172,642    - 
Net earnings from discontinued operations   173,798    (5,035)
           
Net earnings  $218,652    34,263 
           
Diluted - GAAP          
   Continuing operations  $1.73    1.52 
   Discontinued operations   6.70    (0.19)
   Net earnings  $8.43    1.33 
           
Diluted - As Adjusted Basis          
   Continuing Operations  $ 2.32(1)    1.79(2) 
           
Diluted average common shares O/S:   25,928    25,854 

 

(1) Q4 2025 Adjusted EPS from continuing operations excludes $0.59 per share of after-tax charges consisting of: $0.05 of Maritime inventory step-up charges, $0.01 of restructuring charges (primarily severance) within the USG segment, and $0.53 of acquisition related amortization.
   
(2) Q4 2024 Adjusted EPS from continuing operations excludes $0.27 per share of after-tax charges consisting of: $0.09 of debt financing and $0.03 of acquisition costs at Corporate, and $0.15 of acquisition related amortization.

 

 

 

 

ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations (Unaudited)

(Dollars in thousands, except per share amounts)

 

   Year Ended
September 30,
2025		   Year Ended
September 30,
2024		 
Net Sales  $1,095,388    919,127 
Cost and Expenses:          
Cost of sales   634,303    530,555 
Selling, general and administrative expenses   234,638    208,203 
Amortization of intangible assets   53,317    32,804 
Interest expense   17,502    15,247 
Other expenses (income), net   2,775    1,365 
Total costs and expenses   942,535    788,174 
           
Earnings before income taxes   152,853    130,953 
Income tax expense   36,554    28,325 
           
Net earnings from continuing operations   116,299    102,628 
           
Earnings (loss) from discontinued operations, net of tax expense (benefit) of $3,464 and $(317)   10,282    (747)
Gain on sale of discontinued operations, net of tax expense of $54,000   172,642    - 
Net earnings (loss) from discontinued operations   182,924    (747)
           
Net earnings  $299,223    101,881 
           
Diluted - GAAP          
   Continuing operations   4.49    3.97 
   Discontinued operations   7.06    (0.03)
   Net earnings  $11.55    3.94 
           
Diluted - As Adjusted Basis          
   Continuing Operations  $6.03(1)    4.77(2) 
           
Diluted average common shares O/S:   25,910    25,872 

 

(1)FY 2025 Adjusted EPS from continuing operations excludes $1.54 per share of after-tax charges consisting of: $0.15 of Corporate acquisition costs, $0.14 of Maritime inventory step-up charges and stamp duties, $0.02 of restructuring charges within the Test and USG segments, and $1.23 of acquisition related amortization.

 

(2)FY 2024 Adjusted EPS from continuing operations excludes $0.80 per share of after-tax charges consisting of: $0.09 of debt financing and $0.06 of acquisition costs at Corporate, $0.04 of MPE acquisition backlog and inventory step-up charges, $0.02 of restructuring charges (primarily severance) within the A&D, Test, and USG segments, and $0.59 of acquisition related amortization.

 

 

 

 

ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Condensed Business Segment Information (Unaudited) - Continuing Operations basis

(Dollars in thousands)

 

   GAAP   As Adjusted 
   Q4 2025   Q4 2024   Q4 2025   Q4 2024 
Net Sales                    
Aerospace & Defense  $170,373    99,264    170,373    99,264 
USG   110,211    108,491    110,211    108,491 
Test   72,090    65,751    72,090    65,751 
Totals  $352,674    273,506    352,674    273,506 
                     
EBIT                    
Aerospace & Defense  $46,893    29,892    48,660    29,922 
USG   31,933    28,563    32,019    28,593 
Test   12,588    12,015    12,588    12,015 
Corporate   (26,718)   (13,868)   (8,852)   (7,912)
Consolidated EBIT   64,696    56,602    84,415    62,618 
Less: Interest expense   (5,129)   (6,019)   (5,129)   (2,969)
Less: Income tax expense   (14,713)   (11,285)   (19,248)   (13,370)
Net earnings  $44,854    39,298    60,038    46,279 

 

Note 1: Adjusted net earnings of $60.0 million in Q4 2025 exclude $15.2 million (or $0.59 per share) of after-tax charges consisting of: $0.05 of Maritime inventory step-up charges, $0.01 of restructuring charges (primarily severance) within the USG segment, and $0.53 of acquisition related amortization.

 

Note 2: Adjusted net earnings of $46.3 million in Q4 2024 exclude $7.0 million (or $0.27 per share) of after-tax charges consisting of: $0.09 of debt financing and $0.03 of acquisition costs at Corporate, and $0.15 of acquisition related amortization.

 

EBITDA Reconciliation to Net earnings:

 

           Q4 2025 -   Q4 2024 - 
   Q4 2025   Q4 2024   As Adj   As Adj 
Consolidated EBITDA  $91,316    69,785    93,328    70,758 
Less: Depr & Amort   (26,620)   (13,183)   (8,913)   (8,140)
Consolidated EBIT   64,696    56,602    84,415    62,618 
Less: Interest expense   (5,129)   (6,019)   (5,129)   (2,969)
Less: Income tax expense   (14,713)   (11,285)   (19,248)   (13,370)
Net earnings  $44,854    39,298    60,038    46,279 

 

 

 

 

ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Condensed Business Segment Information (Unaudited) - Continuing Operations basis

(Dollars in thousands)

 

   GAAP   As Adjusted 
   FY 25   FY 24   FY 25   FY 24 
Net Sales                    
Aerospace & Defense  $478,192    340,543    478,192    340,543 
USG   379,995    369,061    379,995    369,061 
Test   237,201    209,523    237,201    209,523 
Totals  $1,095,388    919,127    1,095,388    919,127 
                     
EBIT                    
Aerospace & Defense  $125,139    85,811    129,676    85,983 
USG   94,741    85,918    95,159    86,143 
Test   34,111    28,628    34,576    29,109 
Corporate   (83,636)   (54,157)   (36,994)   (31,338)
Consolidated EBIT   170,355    146,200    222,417    169,897 
Less: Interest expense   (17,502)   (15,247)   (17,502)   (12,197)
Less: Income tax   (36,554)   (28,325)   (48,527)   (34,476)
Net earnings  $116,299    102,628    156,388    123,224 

 

Note 1: Adjusted net earnings of $156.4 million in FY 2025 exclude $40.1 million (or $1.54 per share) of after-tax charges consisting of: $0.15 of Corporate acquisition costs, $0.14 of Maritime inventory step-up charges and stamp duties, $0.02 of restructuring charges within the Test and USG segments, and $1.23 of acquisition related amortization.

 

Note 2: Adjusted net earnings of $123.2 million in FY 2024 exclude $20.6 million (or $0.80 per share) of after-tax charges consisting of: $0.09 of debt financing and $0.06 of acquisition costs at Corporate, $0.04 of MPE acquisition backlog and inventory step-up charges, $0.02 of restructuring charges (primarily severance) in the A&D, Test, and USG segments, and $0.59 of acquisition related amortization.

 

EBITDA Reconciliation to Net earnings:

 

           FY 2025 -   FY 2024 - 
   FY 25   FY 24   As Adj   As Adj 
Consolidated EBITDA  $245,376    198,355    256,303    201,476 
Less: Depr & Amort   (75,021)   (52,155)   (33,886)   (31,579)
Consolidated EBIT   170,355    146,200    222,417    169,897 
Less: Interest expense   (17,502)   (15,247)   (17,502)   (12,197)
Less: Income tax expense   (36,554)   (28,325)   (48,527)   (34,476)
Net earnings  $116,299    102,628    156,388    123,224 

 

 

 

 

ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets (Unaudited)

(Dollars in thousands)

 

   September 30,
2025		   September 30,
2024		 
Assets          
Cash and cash equivalents  $101,350    65,963 
Accounts receivable, net   253,554    222,101 
Contract assets   90,730    66,712 
Inventories   217,807    195,465 
Other current assets   25,065    21,027 
Assets from discontinued operations - current   -    97,381 
Total current assets   688,506    668,649 
Property, plant and equipment, net   172,493    149,251 
Intangible assets, net   723,973    403,524 
Goodwill   761,931    529,935 
Operating lease assets   47,707    37,476 
Other assets   15,778    13,791 
Assets from discontinued operations - other   -    35,994 
   $2,410,388    1,838,620 
           
Liabilities and Shareholders' Equity          
Current maturities of long-term debt  $20,000    20,000 
Accounts payable   96,534    88,936 
Contract liabilities   216,590    80,844 
Current income tax payable   62,007    6,251 
Other current liabilities   113,017    91,324 
Liabilities from discontinued operations - current   -    62,499 
Total current liabilities   508,148    349,854 
Deferred tax liabilities   112,390    72,623 
Non-current operating lease liabilities   44,403    34,810 
Other liabilities   38,576    39,273 
Long-term debt   166,000    102,000 
Liabilities from discontinued operations - other   -    2,710 
Shareholders' equity   1,540,871    1,237,350 
   $2,410,388    1,838,620 

 

 

 

 

ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows (Unaudited)

(Dollars in thousands)

 

   Year Ended
September 30,
2025		   Year Ended
September 30,
2024		 
Cash flows from operating activities:          
   Net earnings  $299,223    101,881 
   (Earnings) loss from discontinued operations   (182,924)   747 
   Adjustments to reconcile net earnings to net cash provided by operating activities:          
           Depreciation and amortization   75,021    52,155 
           Stock compensation expense   10,671    8,599 
           Changes in assets and liabilities   9,381    (33,406)
           Effect of deferred taxes   (10,976)   (8,394)
              Net cash provided by operating activities - continuing operations   200,396    121,582 
              Net cash provided by operating activities - discontinued operations   41,543    5,960 
              Net cash provided by operating activities   241,939    127,542 
           
Cash flows from investing activities:          
   Acquisition of business, net of cash acquired   (472,006)   (56,383)
   Capital expenditures   (36,322)   (28,275)
   Additions to capitalized software and other   (15,844)   (11,903)
       Net cash used by investing activities - continuing operations   (524,172)   (96,561)
       Net cash provided (used) by investing activities - discontinued operations   268,383    (8,078)
       Net cash used by investing activities   (255,789)   (104,639)
           
Cash flows from financing activities:          
   Proceeds from long-term debt   661,000    217,000 
   Principal payments on long-term debt and short-term borrowings   (597,000)   (197,000)
   Dividends paid   (8,262)   (8,246)
   Purchases of common stock into treasury   -    (7,998)
   Debt issuance costs   -    (2,988)
   Other   (6,197)   (1,541)
     Net cash provided by financing activities - continuing operations   49,541    (773)
     Net cash used by financing activities - discontinued operations   -    - 
     Net cash provided by financing activities   49,541    (773)
           
Effect of exchange rate changes on cash and cash equivalents   (304)   1,967 
           
Net increase in cash and cash equivalents   35,387    24,097 
Cash and cash equivalents, beginning of period   65,963    41,866 
Cash and cash equivalents, end of period  $101,350    65,963 

 

 

 

 

ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Other Selected Financial Data (Unaudited) - Continuing Operations Basis

(Dollars in thousands)

 

Backlog And Entered Orders - Q4 2025  A&D   USG   Test   Total 
Beginning Backlog - 7/1/25  $831,521    137,441    196,460    1,165,422 
Entered Orders   141,854    116,230    62,805    320,889 
Sales   (170,373)   (110,211)   (72,090)   (352,674)
Ending Backlog - 9/30/25  $803,002    143,460    187,175    1,133,637 

 

Backlog And Entered Orders - FY 2025  A&D   USG   Test   Total 
Beginning Backlog - 10/1/24  $385,601    119,943    158,644    664,188 
Entered Orders   895,593    403,512    265,732    1,564,837 
Sales   (478,192)   (379,995)   (237,201)   (1,095,388)
Ending Backlog - 9/30/25  $803,002    143,460    187,175    1,133,637 

 

 

 

 

ESCO TECHNOLOGIES INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures (Unaudited)

 

EPS – Adjusted Basis Reconciliation – Q4 2025    
EPS Continuing Operations– GAAP Basis – Q4 2025  $1.73 
Adjustments (defined below)   0.59 
EPS Continuing Operations– As Adjusted Basis – Q4 2025  $2.32 
      
Adjustments exclude $0.59 per share consisting primarily of: $0.05 of Maritime inventory step-up charges. $0.01 of restructuring charges within the USG segment and $0.53 of acquisition related amortization.     
      
EPS – Adjusted Basis Reconciliation – Q4 2024     
EPS Continuing Operations– GAAP Basis – Q4 2024  $1.52 
Adjustments (defined below)   0.27 
EPS Continuing Operations– As Adjusted Basis – Q4 2024  $1.79 
      
Adjustments exclude $0.27 per share consisting primarily of: $0.09 of debt financing and $0.03 of acquisition costs at Corporate, and $0.15 of acquisition related amortization.     
      
EPS – Adjusted Basis Reconciliation – FY 2025     
EPS Continuing Operations– GAAP Basis – FY 2025  $4.49 
Adjustments (defined below)   1.54 
EPS Continuing Operations – As Adjusted Basis – FY 2025  $6.03 
      
Adjustments exclude $1.54 per share consisting primarily of: $0.15 of Corporate acquisition costs, $0.14 of Maritime inventory step-up charges and stamp duties, $0.02 of restructuring charges within the Test and USG segments, and $1.23 of acquisition related amortization.     
      
EPS – Adjusted Basis Reconciliation – FY 2024     
EPS Continuing Operations – GAAP Basis – FY 2024  $3.97 
Adjustments (defined below)   0.80 
EPS Continuing Operations – As Adjusted Basis – FY 2024  $4.77 
      
Adjustments exclude $0.80 per share consisting primarily of: $0.09 of debt financing and $0.06 of acquisition costs at Corporate, $0.04 of MPE acquisition backlog and inventory step-up charges, $0.02 of restructuring charges within the Test, A&D and USG segments and $0.59 of acquisition related amortization.