We stay assured within the position that different fuels will play in driving sustainability in the way forward for the transportation and industrial software house. Concerning hydrogen, we acknowledge the slowdown in infrastructure improvement within the international market, which has tapered the adoption of automotive and industrial purposes powered by hydrogen. The success of this market is determined by the set up of infrastructure and the manufacturing of unpolluted hydrogen, each of which have been sluggish to materialize. Nonetheless, we’re steadfast in our perception that hydrogen as a gas will prevail – though gradual versus instant – and turn out to be a clear gas supply that’s adopted worldwide. Within the meantime, Westport at the moment delivers a collection of confirmed and revolutionary elements and programs for a variety of inexpensive different low-carbon fuels corresponding to pure fuel, renewable pure fuel, propane, and hydrogen. We’re driving cleaner efficiency by addressing decrease emissions rules with sensible purposes utilizing innovation accessible as we speak.
As we navigate the subsequent quarter, and the subsequent 12 months, Westport is strongly dedicated to driving operational excellence, nurturing innovation, and supporting Cespira, all to place the Firm for sustainable development in an evolving panorama. We’re targeted and devoted to the current and our future.”
Dan Sceli, Chief Govt Officer, Westport Gasoline Techniques
Q3 2024 Highlights
- Revenues decreased by 14% to $66.2 million in comparison with $77.4 million in the identical quarter final 12 months, primarily pushed by the transition of the Heavy-Obligation OEM revenues now being mirrored within the outcomes of Cespira, of which Westport accounts for as an fairness funding.
- Internet lack of $3.9 million for the quarter, an enchancment over the online lack of $11.9 million for a similar quarter final 12 months. This was primarily the results of an enchancment in gross margin by $1.3 million in comparison with the prior 12 months quarter, a major lower in working expenditures and depreciation and amortization as prices beforehand related to our HPDI enterprise at the moment are accrued by Cespira, price reductions in Westport and a internet international change acquire of $1.1 million.
- Continued enchancment in Adjusted EBITDA [2] reaching detrimental $0.8 million in comparison with detrimental $3.0 million for a similar interval in 2023.
- Money and money equivalents had been $33.3 million on the finish of the third quarter of 2024. Money utilized in working actions was $9.9 million primarily from a rise in working capital of $11.4 million. Money supplied by investing actions included the sale of investments for $9.6 million associated to the gathering of $8.4 million from the formation of the HPDI JV and sale of our possession curiosity in Westport Weichai Inc. (“Weichai”), partially offset by the acquisition of capital property of $2.1 million. Money utilized in financing actions represented debt repayments of $7.0 million within the quarter.
- In September 2024, HPDI Know-how, the three way partnership between Volvo Group and Westport, launched as Cespira.
| CONSOLIDATED RESULTS | ||||||||||||||||||
| ($ in thousands and thousands, besides per share quantities) | 3Q24 | 3Q23 | Over / (Beneath) % |
9M24 | 9M23 | Over / (Beneath) % |
||||||||||||
| Revenues | $ | 66.2 | $ | 77.4 | (14 | )% | $ | 227.2 | $ | 244.7 | (7 | )% | ||||||
| Gross Margin (2) | 14.5 | 13.2 | 10 | % | 43.3 | 40.9 | 6 | % | ||||||||||
| Gross Margin % (2) | 22 | % | 17 | % | 19 | % | 17 | % | ||||||||||
| Revenue (loss) from Investments Accounted for by the Fairness Methodology (1) | (2.8 | ) | 0.4 | (800 | )% | (3.4 | ) | 0.6 | (670 | )% | ||||||||
| Internet Loss | $ | (3.9 | ) | $ | (11.9 | ) | 68 | % | $ | (11.7 | ) | $ | (35.8 | ) | 67 | % | ||
| Internet Loss per Share – Fundamental | $ | (0.22 | ) | $ | (0.70 | ) | 69 | % | $ | (0.68 | ) | $ | (2.08 | ) | 67 | % | ||
| Internet Loss per Share – Diluted | $ | (0.22 | ) | $ | (0.70 | ) | 69 | % | $ | (0.68 | ) | $ | (2.08 | ) | 67 | % | ||
| EBITDA (2) | $ | (0.3 | ) | $ | (8.6 | ) | 97 | % | $ | (0.5 | ) | $ | (25.0 | ) | 98 | % | ||
| Adjusted EBITDA (2) | $ | (0.8 | ) | $ | (3.0 | ) | 73 | % | $ | (9.4 | ) | $ | (11.5 | ) | 18 | % | ||
(1) This consists of earnings (loss) from Minda Westport Applied sciences Restricted and Cespira.
(2) Gross margin, EBITDA and Adjusted EBITDA are non-GAAP measures. Please seek advice from GAAP and NON-GAAP FINANCIAL MEASURES for the reconciliation to equal GAAP measures and limitations on using such measures.
Section Data
Gentle-Obligation Section
Income for the three and 9 months ended September 30, 2024 was $61.5 million and $194.2 million, respectively, in contrast with $60.2 million and $200.4 million for the three and 9 months ended September 30, 2023.
Gentle-Obligation income elevated by $1.3 million for the three months ended September 30, 2024 in comparison with the prior 12 months quarter, primarily a results of a rise in gross sales in our light-duty OEM and IAM companies and partially offset by decreased gross sales in our gas storage, DOEM, and electronics companies. For the 9 months ended September 30, 2024, Gentle-Obligation income decreased by $6.2 million in comparison with the prior 12 months interval, primarily pushed by a lower in gross sales in our DOEM, and gas storage companies and partially offset by a rise in gross sales in our light-duty OEM, electronics, and IAM companies.
Gross margin elevated by $1.9 million to $13.9 million, or 23% of income, for the three months ended September 30, 2024 in comparison with $12.0 million, or 20% of income, for the three months ended September 30, 2023. This was primarily pushed by a slight enhance in gross sales volumes, a change in gross sales combine with will increase in gross sales to European clients and discount in gross sales to creating areas.
Gross margin elevated by $4.3 million to $41.4 million, or 21% of income, for the 9 months ended September 30, 2024 in comparison with $37.1 million, or 19% of income, for the 9 months ended September 30, 2023. This was primarily pushed by a change in gross sales combine with a rise in gross sales to European clients and a discount in gross sales to creating areas.
Westport started supplying its Euro 6 LPG gas system to its international OEM buyer in early 2024. Regardless of a slower begin to manufacturing than anticipated, Westport expects to exceed deliberate Euro 6 LPG gas system deliveries in 2024. This manufacturing provide settlement has been instrumental in bettering income and delivering larger margins, which greater than offset the decline in income on account of a key delayed OEM buyer persevering with to work by means of their stock. Manufacturing for the Euro 7 LPG gas system for a similar international OEM buyer is anticipated to start mid-to-late 2025.
The Gentle-Obligation section continues to evolve our LPG gas system answer, offering extra clients with a cost-competitive different gas answer. Not too long ago, two new product platforms had been introduced using our programs. Westport was excited to be a part of the first-ever OEM hybrid car powered by HEV and LPG applied sciences – the Kia Niro Tri-Gasoline in Italy. This revolutionary product, born from Westport’s historic partnership with Kia Italia, presents three gas sources—petrol, electrical, and LPG—delivering over 1,600 km on full tanks with decreased emissions and uncompromised efficiency. Westport additionally introduced the worldwide availability of a LPG gas system for the RAM 1500 Hurricane 3.0 DI Twin Turbo engine, enabling clients to learn from decrease emissions and decrease gas prices.
Excessive-Strain Controls & Techniques Section
Income for the three and 9 months ended September 30, 2024, was $1.6 million and $7.4 million, respectively, in contrast with $3.7 million and $9.4 million for the three and 9 months ended September 30, 2023. The lower in income for the three months ended September 30, 2024 in comparison with the prior 12 months quarter was primarily pushed by the overall slowdown within the hydrogen infrastructure improvement resulting in a slower adoption of automotive and industrial purposes powered by hydrogen.
Gross margin decreased by $0.6 million to $0.4 million, or 25% of income, for the three months ended September 30, 2024 in comparison with $1.0 million or 27% of income, for the three months ended September 30, 2023. Gross margin decreased by $0.9 million to $1.5 million, or 20% of income, for the 9 months ended September 30, 2024 in comparison with $2.4 million, or 26% of income, for the 9 months ended September 30, 2023. This was primarily pushed by decrease gross sales quantity within the quarter.
Heavy-Obligation OEM Section
Income for the three and 9 months ended September 30, 2024 consists of income from the HPDI enterprise from January 1 to June 3, the time limit of the transaction to kind Cespira plus income earned below a transitional providers settlement. Income for the three and 9 months ended September 30, 2024 was $3.1 million and $25.6 million, respectively, in contrast with $13.5 million and $34.9 million for the three and 9 months ended September 30, 2023.
The lower in income for the three months ended September 30, 2024 is a results of the transition of this enterprise to Cespira and the ensuing change in accounting remedy. We proceed to earn service income from Cespira below the transitional providers settlement for the quarter, which is represented on this section.
Gross margin was $0.2 million, or 6% of income, for the three months ended September 30, 2024 in comparison with $0.2 million or 1% of income, for the three months ended September 30, 2023. Gross margin decreased by $1.0 million to $0.4 million, or 2% of income, for the 9 months ended September 30, 2024 in comparison with $1.4 million, or 4% of income, for the 9 months ended September 30, 2023.
Chosen Cespira Statements of Operations Knowledge
We account for Cespira utilizing the fairness methodology of accounting for investments.
The next desk units forth a abstract of the monetary outcomes of Cespira for the three months ended September 30, 2024 and the interval between June 3, 2024 to September 30, 2024:
| Three months ended September 30, |
Change |
Interval ended September 30, |
Change |
||||||||||||||||||||||||||||
| (in thousands and thousands of U.S. {dollars}) | 2024 | 2023 | $ |
% |
2024 | 2023 | $ |
% |
|||||||||||||||||||||||
| Income | $ | 16.2 | $ | — | $ | 16.2 | — | % | $ | 20.3 | $ | — | $ | 20.3 | — | % | |||||||||||||||
| Gross margin 1 | $ | (1.1 | ) | $ | — | $ | (1.1 | ) | — | % | $ | (0.9 | ) | $ | — | $ | (0.9 | ) | — | % | |||||||||||
| Gross margin % 1 | (7 | )% | — | % | (4 | )% | — | % | |||||||||||||||||||||||
| Working loss | $ | (5.3 | ) | $ | — | $ | (5.3 | ) | — | % | $ | (7.3 | ) | $ | — | $ | (7.3 | ) | — | % | |||||||||||
| Internet loss attributable to the Firm | $ | (3.0 | ) | $ | — | $ | (3.0 | ) | — | % | $ | (4.1 | ) | $ | — | $ | (4.1 | ) | — | % | |||||||||||
(1) Gross margin is a non-GAAP measure. Please seek advice from GAAP and NON-GAAP FINANCIAL MEASURES for the reconciliation to equal GAAP measures and limitations on using such measures.
Cespira earned income of $16.2 million for 3 months ended September 30, 2024. For the prior 12 months quarter, the Heavy-Obligation OEM section included our HPDI enterprise which earned $13.5 million. The income enhance is essentially pushed by a rise in HPDI programs offered.
Cespira misplaced $1.1 million on gross margin for 3 months ended September 30, 2024. For the prior 12 months quarter, the Heavy-Obligation OEM section earned $0.2 million.
Cespira had working losses of $5.3 million for the three months ended September 30, 2024. For the prior 12 months quarter, Heavy-Obligation OEM had incurred working losses of $3.7 million.
As beforehand introduced, Westport and Weichai are events to a expertise improvement and provide settlement which incorporates an obligation for Weichai to order, and Westport to provide, sure volumes of HPDI gas system elements previous to December 31, 2024. Important orders for HPDI gas system elements towards this settlement haven’t been obtained thus far and we don’t at the moment anticipate that orders for any important extra volumes will likely be obtained previous to 12 months finish. Westport and Cespira proceed to collaborate with Weichai Energy Co. Ltd (“Weichai Energy”) on an HPDI gas system geared up model of the Weichai Energy engine platforms. The events are at the moment discussing the subsequent phases of this work and the obligations of every get together going ahead.
| SEGMENT RESULTS | Three months ended September 30, 2024 |
||||||||||||||
| Income | Working earnings (loss) |
Depreciation & amortization |
Fairness earnings (loss) |
||||||||||||
| Gentle-Obligation | $ | 61.5 | $ | 2.4 | $ | 1.6 | $ | 0.2 | |||||||
| Excessive-Strain Controls & Techniques | 1.6 | (1.2 | ) | 0.1 | — | ||||||||||
| Heavy-Obligation OEM | 3.1 | 0.9 | — | — | |||||||||||
| Company | — | (1.0 | ) | 0.1 | (3.0 | ) | |||||||||
| Cespira | 16.2 | (5.3 | ) | 0.9 | — | ||||||||||
| Complete section | 82.4 | (4.2 | ) | 2.7 | (2.8 | ) | |||||||||
| Much less: Cespira | 16.2 | (5.3 | ) | 0.9 | — | ||||||||||
| Complete consolidated | $ | 66.2 | $ | 1.1 | $ | 1.8 | $ | (2.8 | ) | ||||||
| SEGMENT RESULTS | Three months ended September 30, 2023 | ||||||||||||||
| Income | Working loss | Depreciation & amortization |
Fairness earnings | ||||||||||||
| Gentle-Obligation | $ | 60.2 | $ | (3.0 | ) | $ | 1.7 | $ | 0.4 | ||||||
| Excessive-Strain Controls & Techniques | 3.7 | (0.4 | ) | 0.1 | — | ||||||||||
| Heavy-Obligation OEM | 13.5 | (3.7 | ) | 1.3 | — | ||||||||||
| Company | — | (5.0 | ) | 0.1 | — | ||||||||||
| Complete Consolidated | $ | 77.4 | $ | (12.1 | ) | $ | 3.2 | $ | 0.4 | ||||||
Q3 2024 Convention Name
Westport has scheduled a convention name on November 13, 2024, at 7:00 am Pacific Time (10:00 am Jap Time) to debate these outcomes. To entry the convention name please register at https://register.vevent.com/register/BI0e453d34cd1c4f7da856b4eec14f0d4c . The stay webcast of the convention name might be accessed by means of the Westport web site at https://buyers.wfsinc.com/ .
The webcast will likely be archived on Westport’s web site at https://buyers.wfsinc.com.
Monetary Statements and Administration’s Dialogue and Evaluation
To view Westport financials for the second quarter ended September thirtieth, 2024, please go to https://buyers.wfsinc.com/financials/
About Westport Gasoline Techniques
At Westport Gasoline Techniques, we’re driving innovation to energy a cleaner tomorrow. We’re a number one provider of superior gas supply elements and programs for clear, low-carbon fuels corresponding to pure fuel, renewable pure fuel, propane, and hydrogen to the worldwide transportation business. Our expertise delivers the efficiency and gas effectivity required by transportation purposes and the environmental advantages that handle local weather change and concrete air high quality challenges. Headquartered in Vancouver, Canada, with operations in Europe, Asia, North America, and South America, we serve our clients in additional than 70 nations with main international transportation manufacturers. At Westport Gasoline Techniques, we expect forward. For extra info, go to www.wfsinc.com.
Cautionary Word Concerning Ahead Wanting Statements
This press launch incorporates forward-looking statements, together with statements relating to income and money utilization expectations, future strategic initiatives and future development, way forward for our improvement packages (together with these referring to HPDI and hydrogen), the demand for our merchandise, the long run success of our enterprise and expertise methods, intentions of companions and potential clients, the efficiency and competitiveness of Westport’s merchandise and growth of product protection, future market alternatives, pace of adoption of pure fuel and hydrogen for transportation and phrases and timing of present and future agreements in addition to Westport’s administration’s response to any of the aforementioned elements. These statements are neither guarantees nor ensures, however contain identified and unknown dangers and uncertainties and are primarily based on each the views of administration and assumptions which will trigger our precise outcomes, ranges of exercise, efficiency or achievements to be materially totally different from any future outcomes, ranges of actions, efficiency or achievements expressed in or implied by these ahead trying statements. These dangers, uncertainties and assumptions embrace these associated to our income development, working outcomes, business and merchandise, the overall economic system, circumstances of and entry to the capital and debt markets, solvency, governmental insurance policies and regulation, expertise improvements, fluctuations in international change charges, working bills, continued discount in bills, potential to efficiently commercialize new merchandise, the efficiency of our joint ventures, the supply and worth of pure fuel and hydrogen, international authorities stimulus packages and new environmental rules, the acceptance of and shift to pure fuel and hydrogen automobiles, the relief or waiver of gas emission requirements, the lack of fleets to entry capital or authorities funding to buy pure fuel and hydrogen automobiles, the event of competing applied sciences, our potential to adequately develop and deploy our expertise, the actions and determinations of our three way partnership and improvement companions, ongoing provide chain challenges in addition to different danger elements and assumptions which will have an effect on our precise outcomes, efficiency or achievements or monetary place mentioned in our most up-to-date Annual Data Type and different filings with securities regulators. Readers shouldn’t place undue reliance on any such forward-looking statements, which converse solely as of the date they had been made. We disclaim any obligation to publicly replace or revise such statements to mirror any change in our expectations or in occasions, circumstances or circumstances on which any such statements could also be primarily based, or which will have an effect on the probability that precise outcomes will differ from these set forth in these ahead trying statements besides as required by Nationwide Instrument 51-102. The contents of any web site, RSS feed or twitter account referenced on this press launch will not be integrated by reference herein.
Contact Data
Investor Relations
Westport Gasoline Techniques
T: +1 604-718-2046
GAAP and NON-GAAP FINANCIAL MEASURES
Administration critiques the operational progress of its enterprise items and funding packages over successive intervals by means of the evaluation of gross margin, gross margin as a share of income, internet earnings, EBITDA and Adjusted EBITDA. The Firm defines gross margin as income much less price of income. The Firm defines EBITDA as internet earnings or loss from persevering with operations earlier than earnings taxes adjusted for curiosity expense (internet), depreciation and amortization. Westport Gasoline Techniques defines Adjusted EBITDA as EBITDA from persevering with operations excluding bills for stock-based compensation, unrealized international change acquire or loss, and non-cash and different changes. Administration makes use of Adjusted EBITDA as a long-term indicator of operational efficiency because it ties intently to the enterprise items’ potential to generate sustained money circulation and such info might not be acceptable for different functions. Adjusted EBITDA consists of the corporate’s share of earnings from joint ventures.
The phrases gross margin, gross margin as a share of income, EBITDA and Adjusted EBITDA will not be outlined below U.S. usually accepted accounting ideas (” U.S. GAAP “) and will not be a measure of working earnings, working efficiency or liquidity offered in accordance with U.S. GAAP. EBITDA and Adjusted EBITDA have limitations as an analytical device, and when assessing the corporate’s working efficiency, buyers shouldn’t think about EBITDA and Adjusted EBITDA in isolation, or as an alternative to internet loss or different consolidated assertion of operations knowledge ready in accordance with U.S. GAAP. Amongst different issues, EBITDA and Adjusted EBITDA don’t mirror the corporate’s precise money expenditures. Different corporations might calculate comparable measures otherwise than Westport Gasoline Techniques, limiting their usefulness as comparative instruments. The corporate compensates for these limitations by relying totally on its U.S. GAAP outcomes and utilizing EBITDA and Adjusted EBITDA as supplemental info.
| Gross margin and Gross margin as share of Income | |||||||||||||||||||
| (expressed in thousands and thousands of U.S. {dollars}) |
|||||||||||||||||||
| Three months ended | 3Q23 |
4Q23 |
1Q24 |
2Q24 |
3Q24 |
||||||||||||||
| Income | $ | 77.4 | $ | 87.2 | $ | 77.6 | $ | 83.4 | $ | 66.2 | |||||||||
| Much less: Price of income | 64.2 | 79.2 | 65.9 | 66.3 | 51.7 | ||||||||||||||
| Gross margin | 13.2 | 8.0 | 11.7 | 17.1 | 14.5 | ||||||||||||||
| Gross margin % | 17.1 | % | 9.2 | % | 15.1 | % | 20.5 | % | 21.9 | % | |||||||||
| EBITDA and Adjusted EBITDA |
|||||||||||||||||||
| (expressed in thousands and thousands of U.S. {dollars}) |
|||||||||||||||||||
| Three months ended | 3Q23 |
4Q23 |
1Q24 |
2Q24 |
3Q24 |
||||||||||||||
| Revenue (Loss) earlier than earnings taxes | $ | (12.0 | ) | $ | (14.0 | ) | $ | (12.9 | ) | $ | 6.8 | $ | (2.5 | ) | |||||
| Curiosity expense (earnings), internet | 0.2 | (0.2 | ) | 0.5 | 0.5 | 0.4 | |||||||||||||
| Depreciation and amortization | 3.2 | 3.3 | 3.2 | 1.7 | 1.8 | ||||||||||||||
| EBITDA | (8.6 | ) | (10.9 | ) | (9.2 | ) | 9.0 | (0.3 | ) | ||||||||||
| Inventory primarily based compensation (restoration) | (0.3 | ) | 1.4 | 0.3 | 1.2 | (0.1 | ) | ||||||||||||
| Unrealized international change (acquire) loss | 1.4 | (0.9 | ) | 1.8 | 0.1 | (1.1 | ) | ||||||||||||
| Severance prices | 4.5 | — | 0.5 | 0.2 | 0.1 | ||||||||||||||
| Achieve on deconsolidation | — | — | — | (13.3 | ) | — | |||||||||||||
| Loss on sale of funding | — | — | — | — | 0.4 | ||||||||||||||
| Restructuring prices | — | — | — | 0.8 | 0.2 | ||||||||||||||
| Impairment of long-term investments | — | 0.4 | — | — | — | ||||||||||||||
| Adjusted EBITDA | $ | (3.0 | ) | $ | (10.0 | ) | $ | (6.6 | ) | $ | (2.0 | ) | $ | (0.8 | ) | ||||
| Westport Gasoline Techniques INC. Condensed Consolidated Interim Stability Sheets (unaudited) (Expressed in hundreds of United States {dollars}, besides share quantities) September 30, 2024 and December 31, 2023 |
|||||||
| September 30, 2024 | December 31, 2023 | ||||||
| Property | |||||||
| Present property: | |||||||
| Money and money equivalents (together with restricted money) | $ | 33,257 | $ | 54,853 | |||
| Accounts receivable | 70,344 | 88,077 | |||||
| Inventories | 66,322 | 67,530 | |||||
| Pay as you go bills | 7,165 | 6,323 | |||||
| Complete present property | 177,088 | 216,783 | |||||
| Lengthy-term investments | 41,322 | 4,792 | |||||
| Property, plant and tools | 42,665 | 69,489 | |||||
| Working lease right-of-use property | 20,433 | 22,877 | |||||
| Intangible property | 5,953 | 6,822 | |||||
| Deferred earnings tax property | 11,696 | 11,554 | |||||
| Goodwill | 3,088 | 3,066 | |||||
| Different long-term property | 9,389 | 20,365 | |||||
| Complete property | $ | 311,634 | $ | 355,748 | |||
| Liabilities and shareholders’ fairness | |||||||
| Present liabilities: | |||||||
| Accounts payable and accrued liabilities | $ | 88,760 | $ | 95,374 | |||
| Present portion of working lease liabilities | 2,656 | 3,307 | |||||
| Brief-term debt | — | 15,156 | |||||
| Present portion of long-term debt | 15,260 | 14,108 | |||||
| Present portion of guarantee legal responsibility | 4,045 | 6,892 | |||||
| Complete present liabilities | 110,721 | 134,837 | |||||
| Lengthy-term working lease liabilities | 17,781 | 19,300 | |||||
| Lengthy-term debt | 23,483 | 30,957 | |||||
| Guarantee legal responsibility | 1,350 | 1,614 | |||||
| Deferred earnings tax liabilities | 4,138 | 3,477 | |||||
| Different long-term liabilities | 4,869 | 5,115 | |||||
| Complete liabilities | 162,342 | 195,300 | |||||
| Shareholders’ fairness: | |||||||
| Share capital: | |||||||
| Limitless widespread and most popular shares, no par worth | |||||||
| 17,264,864 (2023 – 17,174,502) widespread shares issued and excellent | 1,245,712 | 1,244,539 | |||||
| Different fairness devices | 9,399 | 9,672 | |||||
| Extra paid in capital | 11,516 | 11,516 | |||||
| Gathered deficit | (1,086,133 | ) | (1,074,434 | ) | |||
| Gathered different complete loss | (31,202 | ) | (30,845 | ) | |||
| Complete shareholders’ fairness | 149,292 | 160,448 | |||||
| Complete liabilities and shareholders’ fairness | $ | 311,634 | $ | 355,748 | |||
| Westport Gasoline Techniques INC. Condensed Consolidated Interim Statements of Operations and Complete Loss (unaudited) (Expressed in hundreds of United States {dollars}, besides share and per share quantities) Three and 9 months ended September 30, 2024 and 2023 |
|||||||||||||||
| Three months ended September 30, |
9 months ended September 30, |
||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Income | $ | 66,251 | $ | 77,391 | $ | 227,211 | $ | 244,653 | |||||||
| Price of income and bills: | |||||||||||||||
| Price of income | 51,785 | 64,163 | 183,900 | 203,695 | |||||||||||
| Analysis and improvement | 3,266 | 5,748 | 17,519 | 18,796 | |||||||||||
| Common and administrative | 7,706 | 12,993 | 29,662 | 33,307 | |||||||||||
| Gross sales and advertising | 2,770 | 4,088 | 9,497 | 12,557 | |||||||||||
| Overseas change (acquire) loss | (1,069 | ) | 1,430 | 808 | 4,926 | ||||||||||
| Depreciation and amortization | 751 | 1,100 | 2,514 | 3,158 | |||||||||||
| 65,209 | 89,522 | 243,900 | 276,439 | ||||||||||||
| Revenue (loss) from operations | 1,042 | (12,131 | ) | (16,689 | ) | (31,786 | ) | ||||||||
| Revenue (loss) from investments accounted for by the fairness methodology | (2,781 | ) | 448 | (3,438 | ) | 633 | |||||||||
| Achieve on deconsolidation | — | — | 13,266 | — | |||||||||||
| Loss on sale of funding | (352 | ) | — | (352 | ) | — | |||||||||
| Curiosity on long-term debt and accretion on royalty payable | (919 | ) | (568 | ) | (2,125 | ) | (2,058 | ) | |||||||
| Loss on extinguishment of royalty payable | — | — | — | (2,909 | ) | ||||||||||
| Curiosity and different earnings, internet of financial institution expenses | 569 | 238 | 761 | 1,437 | |||||||||||
| Loss earlier than earnings taxes | (2,441 | ) | (12,013 | ) | (8,577 | ) | (34,683 | ) | |||||||
| Revenue tax expense (restoration) | 1,427 | (76 | ) | 3,122 | 1,089 | ||||||||||
| Internet loss for the interval | (3,868 | ) | (11,937 | ) | (11,699 | ) | (35,772 | ) | |||||||
| Adjustments in international foreign money translation adjustment | 2,177 | (3,427 | ) | 535 | 1,925 | ||||||||||
| Possession share of fairness methodology investments’ different complete loss | (809 | ) | — | (892 | ) | — | |||||||||
| Different complete earnings (loss) | 1,368 | (3,427 | ) | (357 | ) | 1,925 | |||||||||
| Complete loss | $ | (2,500 | ) | $ | (15,364 | ) | $ | (12,056 | ) | $ | (33,847 | ) | |||
| Internet loss per share: | |||||||||||||||
| Internet loss per share – primary | $ | (0.22 | ) | $ | (0.70 | ) | $ | (0.68 | ) | $ | (2.08 | ) | |||
| Internet loss per share – diluted | $ | (0.22 | ) | $ | (0.70 | ) | $ | (0.68 | ) | $ | (2.08 | ) | |||
| Weighted common widespread shares excellent: | |||||||||||||||
| Fundamental | 17,264,157 | 17,174,972 | 17,241,469 | 17,172,429 | |||||||||||
| Diluted | 17,264,157 | 17,174,972 | 17,241,469 | 17,172,429 | |||||||||||
| Westport Gasoline Techniques INC. Condensed Consolidated Interim Statements of Money Flows (unaudited) (Expressed in hundreds of United States {dollars}) Three and 9 months ended September 30, 2024 and 2023 |
|||||||||||||||
| Three months ended September 30, |
9 months ended September 30, |
||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Working actions: | |||||||||||||||
| Internet loss for the interval | $ | (3,868 | ) | $ | (11,937 | ) | $ | (11,699 | ) | $ | (35,772 | ) | |||
| Changes to reconcile internet loss to internet money supplied by (utilized in) working actions: | |||||||||||||||
| Depreciation and amortization | 1,790 | 3,250 | 6,753 | 9,270 | |||||||||||
| Inventory-based compensation expense | 267 | (310 | ) | 900 | 1,065 | ||||||||||
| Unrealized international change (acquire) loss | (1,069 | ) | 1,430 | 808 | 4,926 | ||||||||||
| Deferred earnings tax expense (restoration) | 333 | (324 | ) | 678 | (347 | ) | |||||||||
| Loss (earnings) from investments accounted for by the fairness methodology | 2,781 | (448 | ) | 3,438 | (633 | ) | |||||||||
| Curiosity on long-term debt and accretion on royalty payable | 18 | 22 | 53 | 316 | |||||||||||
| Change in stock write-downs | 594 | 500 | 2,030 | 2,078 | |||||||||||
| Loss on extinguishment of royalty payable | — | — | — | 2,909 | |||||||||||
| Change in dangerous debt expense | 271 | 304 | 122 | 676 | |||||||||||
| Achieve on deconsolidation | — | — | (13,266 | ) | — | ||||||||||
| Loss on sale of investments | 352 | — | 352 | — | |||||||||||
| Different | 14 | 144 | 46 | 123 | |||||||||||
| Adjustments in working property and liabilities: | |||||||||||||||
| Accounts receivable | 13,977 | 2,877 | 23,760 | 2,305 | |||||||||||
| Inventories | (7,788 | ) | 3,359 | (14,242 | ) | 2,231 | |||||||||
| Pay as you go bills | (77 | ) | 1,889 | (665 | ) | 3,296 | |||||||||
| Accounts payable and accrued liabilities | (15,746 | ) | 844 | (3,551 | ) | 1,894 | |||||||||
| Guarantee legal responsibility | (1,782 | ) | (1,061 | ) | (3,809 | ) | (3,622 | ) | |||||||
| Internet money supplied by (utilized in) working actions | (9,933 | ) | 539 | (8,292 | ) | (9,285 | ) | ||||||||
| Investing actions: | |||||||||||||||
| Buy of property, plant and tools | (2,140 | ) | (4,081 | ) | (12,470 | ) | (11,993 | ) | |||||||
| Proceeds from sale of investments | 9,564 | — | 29,994 | — | |||||||||||
| Proceeds on sale of property | 38 | — | 607 | 133 | |||||||||||
| Dividends obtained from investments accounted for by the fairness methodology | — | — | 297 | — | |||||||||||
| Capital contributions to investments accounted for by the fairness methodology | — | — | (9,900 | ) | — | ||||||||||
| Internet money supplied by (utilized in) investing actions | 7,462 | (4,081 | ) | 8,528 | (11,860 | ) | |||||||||
| Financing actions: | |||||||||||||||
| Repayments of working traces of credit score and long-term services | (6,965 | ) | (11,397 | ) | (41,042 | ) | (33,077 | ) | |||||||
| Drawings on working traces of credit score and long-term services | — | 7,497 | 19,336 | 20,593 | |||||||||||
| Cost of royalty payable | — | — | — | (8,687 | ) | ||||||||||
| Internet money utilized in financing actions | (6,965 | ) | (3,900 | ) | (21,706 | ) | (21,171 | ) | |||||||
| Impact of international change on money and money equivalents | 1,171 | (856 | ) | (126 | ) | 99 | |||||||||
| Internet lower in money and money equivalents | (8,265 | ) | (8,298 | ) | (21,596 | ) | (42,217 | ) | |||||||
| Money and money equivalents, starting of interval (together with restricted money) | 41,522 | 52,265 | 54,853 | 86,184 | |||||||||||
| Money and money equivalents, finish of interval (together with restricted money) | $ | 33,257 | $ | 43,967 | $ | 33,257 | $ | 43,967 | |||||||
