WAJAX ANNOUNCES 2025 THIRD QUARTER RESULTS
Improved Margins and Continued Cost Discipline Drive Positive Cash Flow and Improved Leverage
TSX Symbol: WJX
TORONTO, November 3, 2025 /CNW/ - Wajax Corporation ("Wajax" or the "Corporation") today announced its 2025 third quarter results. All monetary amounts are in Canadian dollars unless otherwise noted.
Selected Highlights for the Third Quarter
- Revenue of $483.1 million and adjusted basic earnings per share of $0.75, up from $481.0 million and $0.44, respectively, versus the third quarter of 2024;(1)
 - Gross profit margin of 20.8% increased 160 basis points ("bps") from 19.2% in the third quarter of 2024, 170 bps from 19.1% in the second quarter of 2025 and 370 bps from 17.1% in the fourth quarter of 2024;(1)
 - Selling and administrative expenses in the third quarter of 2025 remained relatively flat versus the third quarter of 2024 and decreased $2.6 million compared with the second quarter of 2025;(1)
 - Inventory of $605.7 million increased slightly from $602.5 million at June 30, 2025, and was down $144.4 million from its peak level in March 2024;
 - Cash flow generated from operations of $18.5 million compared to cash used of $36.6 million in the third quarter of 2024; and
 - Leverage ratio improved to 2.28 times, from 2.35 times at June 30, 2025, and 2.61 times at December 31, 2024.(1)
 
"Wajax delivered steady performance in the third quarter of 2025, reflecting management's efforts to drive margin improvement, maintain disciplined cost control and sustain focus on inventory optimization," said Iggy Domagalski, President and Chief Executive Officer. "Inventory has decreased $144.4 million from its peak in March 2024, resulting in an improved leverage ratio of 2.28 times. Management continues to execute initiatives aimed at right-sizing inventory, streamlining costs and enhancing margins."(1)
Mr. Domagalski continued, "Our gross profit margin of 20.8% improved 170 basis points versus the second quarter of 2025 and 370 basis points from 17.1% in the fourth quarter of 2024, reflecting the progress of our margin improvement initiatives. Overall profitability metrics continue to improve, with adjusted EBIT margin and adjusted EBITDA margin increasing sequentially from the first and second quarters of 2025. Looking ahead, business and economic conditions, particularly those tied to Canada-U.S. trade relations, remain uncertain. While tariffs have had only a minimal direct impact on our business, they have affected some of our customers more significantly. We continue to closely monitor evolving tariff policies and are proactively taking steps to ensure any direct effects on our business remain limited."(1)
(dollars in millions, except per share data)  | Three Months Ended  | Nine Months Ended  | ||||
2025  | 2024  | change  | 2025  | 2024  | change  | |
CONSOLIDATED RESULTS  | ||||||
Revenue  | $ 483.1  | $ 481.0  | 0.4 %  | $ 1,585.3  | $ 1,531.7  | 3.5 %  | 
Equipment sales  | $ 131.3  | $ 131.7  | (0.3) %  | $ 478.9  | $ 410.2  | 16.8 %  | 
Product support  | $ 122.9  | $ 123.1  | (0.1) %  | $ 402.8  | $ 402.3  | 0.1 %  | 
Industrial parts  | $ 136.4  | $ 136.4  | — %  | $ 422.2  | $ 438.4  | (3.7) %  | 
Engineered repair services (ERS)  | $ 80.8  | $ 78.1  | 3.5 %  | $ 246.5  | $ 247.4  | (0.4) %  | 
Equipment rental  | $ 11.7  | $ 11.8  | (0.8) %  | $ 34.9  | $ 33.4  | 4.5 %  | 
Net earnings  | $ 16.7  | $ 6.4  | 161.4 %  | $ 45.3  | $ 41.8  | 8.6 %  | 
Basic earnings per share(2)  | $ 0.77  | $ 0.29  | 161.2 %  | $ 2.08  | $ 1.92  | 8.2 %  | 
Adjusted net earnings(1)(3)  | $ 16.2  | $ 9.6  | 68.8 %  | $ 47.9  | $ 45.4  | 5.4 %  | 
Adjusted basic earnings per share(1)(2)(3)  | $ 0.75  | $ 0.44  | 68.6 %  | $ 2.20  | $ 2.09  | 5.1 %  | 
Adjusted EBIT(1)  | $ 28.6  | $ 21.6  | 32.3 %  | $ 86.0  | $ 86.5  | (0.6) %  | 
Adjusted EBITDA(1)  | $ 44.8  | $ 37.4  | 19.7 %  | $ 132.7  | $ 132.8  | (0.1) %  | 
Adjusted EBIT margin(1)  | 5.9 %  | 4.5 %  | 140 bps  | 5.4 %  | 5.6 %  | (20) bps  | 
Adjusted EBITDA margin(1)  | 9.3 %  | 7.8 %  | 150 bps  | 8.4 %  | 8.7 %  | (30) bps  | 
Cash generated from (used in) operating activities  | $ 18.5  | $ (36.6)  | $ 55.1  | $ 112.5  | $ (6.2)  | $ 118.7  | 
Outlook
Looking ahead to the balance of 2025, Wajax continues to see strong customer demand in the mining and energy sectors, with the former supported by a robust equipment backlog. The broader end-market environment remains challenging, with macroeconomic softness and ongoing uncertainty related to Canada-U.S. tariff dynamics.
On October 15, 2025, Wajax announced that its Board of Directors and Mr. Domagalski have jointly agreed to initiate a CEO succession process. As part of this planned transition, Mr. Domagalski will continue to serve as President and CEO and as a director of Wajax until the conclusion of the process, ensuring continuity and a seamless handover of responsibilities to his successor. Completion of the process is expected in the first quarter of 2026. During this period, management will remain sharply focused on Wajax's six strategic priorities and key operational areas: inventory optimization, cost management and margin improvement.
Management believes that continued execution of these priorities and key areas of focus, supported by prudent capital allocation and a strong balance sheet, will drive sustainable value creation over the long term. Wajax remains well-positioned to benefit from its diverse market exposure, disciplined growth strategy and focus on operational excellence.
Dividend
The Corporation has declared a dividend of $0.35 per share for the fourth quarter of 2025, payable on January 6, 2026, to shareholders of record on December 15, 2025.
Third Quarter Highlights
- Revenue in the third quarter of 2025 increased $2.1 million, or 0.4%, to $483.1 million, from $481.0 million in the third quarter of 2024. Regionally:
- Revenue in western Canada of $210.3 million increased 0.3% from the same period in the prior year due primarily to higher mining equipment sales, including the delivery of a large mining shovel in the third quarter of 2025 with no such delivery in the third quarter of the prior year. This increase was partially offset by lower ERS revenue and reduced equipment sales in the construction and forestry, and material handling categories.
 - Revenue in central Canada of $91.4 million increased 3.3% from the same period in the prior year due primarily to stronger industrial parts and ERS revenue, and higher equipment sales in the construction and forestry, and power systems categories. These increases were partially offset by lower material handling equipment sales.
 - Revenue in eastern Canada of $181.5 million decreased 0.7% from the same period in the prior year due primarily to lower equipment sales in the construction and forestry category, and reduced industrial parts sales. These decreases were partially offset by higher material handling equipment sales and ERS revenue.
 
 - Gross profit margin of 20.8% in the third quarter of 2025 increased 160 bps compared with gross profit margin of 19.2% in the same period of 2024.(1) The increase in margin was driven primarily by higher margins realized on product support, industrial parts and ERS sales, reflecting management's focus on margin improvement initiatives in these areas of the business. These increases were partially offset by reduced equipment margins due to competitive market dynamics. Gross profit margin increased by 170 bps from 19.1% in the second quarter of 2025 and increased by 370 bps from 17.1% in the fourth quarter of 2024.(1)
 - Selling and administrative expenses as a percentage of revenue remained flat at 14.7% in both the third quarter of 2025 and the same period of 2024.(1) Selling and administrative expenses in the third quarter of 2025 decreased $0.1 million compared with the third quarter of 2024 and decreased $2.6 million compared with the second quarter of 2025, driven by ongoing discipline in cost control and operational efficiency.
 - EBIT of $29.5 million in the third quarter of 2025 increased $8.1 million, or 37.8%, from $21.4 million in the same period of 2024. The year-over-year increase in EBIT resulted primarily from higher gross profit margin. Adjusted EBIT increased $7.0 million, or 32.3%, to $28.6 million in the third quarter of 2025 from $21.6 million in the third quarter of 2024, and adjusted EBIT margin increased to 5.9% in the third quarter of 2025 from 4.5% in the same quarter of 2024.(1) Adjusted EBIT margin of 5.9% in the third quarter of 2025 improved from 5.4% in the second quarter of 2025 and 3.4% in the fourth quarter of 2024.(1)
 - Finance costs of $6.8 million in the third quarter of 2025 decreased $6.2 million compared with the same quarter last year. Excluding the unrealized loss on interest rate swaps of $0.3 million in the quarter and the unrealized loss of $4.2 million in the same period of the prior year, finance costs decreased $2.3 million compared with the same quarter of 2024 due primarily to lower interest rates and lower average borrowings when considering both Wajax's bank credit facility and any outstanding debentures combined. Wajax repaid its senior unsecured debentures on January 15, 2025. See the Bank and Other Credit Facilities and Debentures section for further details on the repayment of the debentures.
 - The Corporation generated net earnings of $16.7 million, or $0.77 per share, in the third quarter of 2025 versus $6.4 million, or $0.29 per share, in the same period of 2024. The Corporation generated adjusted net earnings of $16.2 million, or $0.75 per share, in the third quarter of 2025 versus $9.6 million, or $0.44 per share, in the same period of 2024.(1) Adjusted net earnings in the third quarter of 2025 excludes non-cash gains on mark to market of derivative instruments of $0.5 million after tax, or $0.02 per share (2024 – losses of $3.2 million after tax, or $0.15 per share).(1)
 - Adjusted EBITDA margin increased to 9.3% in the third quarter of 2025 from 7.8% in the third quarter of 2024 due primarily to higher gross profit margin.(1) Adjusted EBITDA margin of 9.3% in the third quarter of 2025 improved from 8.2% in the second quarter of 2025 and 6.2% in the fourth quarter of 2024.(1)
 - Cash flows generated from operating activities amounted to $18.5 million in the third quarter of 2025, compared with cash used of $36.6 million in the same quarter of the prior year. The increase in cash generated of $55.1 million was mainly attributable to a decrease in accounts payable and accrued liabilities of $1.9 million during the quarter, compared to a decrease of $76.0 million in the same quarter of the prior year, and rental equipment additions of $0.3 million during the quarter, compared to $9.0 million in the same quarter of the prior year. These increases in cash generated were offset partially by an increase in trade and other receivables of $7.5 million in the quarter compared to a decrease of $16.0 million in the same quarter of the prior year.
 - The Corporation's backlog of $506.5 million at September 30, 2025 decreased $17.8 million, or 3.4%, compared to June 30, 2025 backlog of $524.3 million due primarily to lower material handling and industrial parts orders, and lower mining backlog, driven largely by the sale of a large mining shovel in the quarter which was included in backlog at June 30, 2025.(1) These decreases were partially offset by higher construction and forestry, and ERS orders. Backlog decreased $81.6 million, or 13.9%, compared to September 30, 2024 backlog of $588.1 million due primarily to lower material handling orders, and lower mining backlog, driven largely by the sale of six large mining shovels since September 30, 2024. These decreases were partially offset by higher ERS orders.(1) Backlog at September 30, 2025 included four large mining shovels.
 - Working capital of $550.2 million at September 30, 2025 increased $19.5 million, from $530.7 million at June 30, 2025 due primarily to higher trade and other receivables and higher deposits on inventory.(1) Working capital efficiency was 25.4%, a slight improvement in efficiency of 30 bps from 25.7% at June 30, 2025 due to lower trailing four quarter average working capital and higher trailing 12-month revenue.(1) Excluding the Corporation's senior unsecured debentures, which were repaid on January 15, 2025, working capital efficiency was 26.1%, an improvement of 90 bps from 27.1% at June 30, 2025.(1) See the Bank and Other Credit Facilities and Debentures section for further details on the repayment of the debentures.
 - The Corporation's leverage ratio improved to 2.28 times at September 30, 2025, from 2.35 times at June 30, 2025.(1) The improvement in leverage ratio was due to the higher trailing 12-month pro-forma adjusted EBITDA.(1)
 - Subsequent to quarter end, on October 15, 2025, Wajax announced that its Board of Directors and Mr. Domagalski have jointly agreed to initiate a CEO succession process.
 - Subsequent to quarter end, effective October 24, 2025, the Corporation extended the maturity of its $500.0 million senior secured bank credit facility from October 1, 2027 to October 24, 2029. There was no change to the credit limit of the facility, but the additional interest-bearing debt limit of $25.0 million was increased to $50.0 million. Effective October 24, 2025, the margins range between 1.5% and 3.3% for Canadian dollar term CORRA loans and U.S. dollar SOFR borrowings, and between 0.5% and 2.3% for prime rate borrowings.
 
Conference Call Details
Wajax will webcast its Third Quarter Financial Results Conference Call. You are invited to listen to the live webcast on Tuesday, November 4, 2025 at 2:00 p.m. EDT. To access the webcast, please visit our website wajax.com, under "Investor Relations", "Events and Presentations", "Q3 2025 Financial Results" and click on the "Listen to the Webcast" link. An archive of the webcast will be available following the live presentation.
About Wajax Corporation
Founded in 1858, Wajax (TSX: WJX) is one of Canada's longest-standing and most diversified industrial products and services providers. The Corporation operates an integrated distribution system providing sales, parts and services to a broad range of customers in diverse sectors of the Canadian economy, including: construction, forestry, mining, industrial and commercial, oil sands, transportation, metal processing, government and utilities, and oil and gas.
Notes:  | ||
(1)  | "Backlog", "Working capital", "Gross profit margin", "Selling and administrative expenses as a percentage of revenue", "Working capital efficiency", "Leverage ratio", "Adjusted net earnings", "Adjusted basic and diluted earnings per share", "Adjusted EBIT", "Adjusted EBIT margin", and "Adjusted EBITDA margin" do not have standardized meanings prescribed by generally accepted accounting principles ("GAAP"). See the Non-GAAP and Other Financial Measures section later in this press release.  | |
(2)  | Weighted average shares, net of shares held in trust, outstanding for calculation of basic and diluted earnings per share for the third quarter of 2025 were 21,745,685 (2024 – 21,723,944) and 22,289,874 (2024 – 22,256,608), respectively.  | |
(3)  | Net earnings excluding the following:  | |
a.  | after-tax non-cash gains on mark to market of derivative instruments of $0.5 million (2024 – losses of $3.2 million), or basic and diluted earnings per share of $0.02 (2024 – basic and diluted loss per share of $0.15 and $0.14, respectively) for the third quarter of 2025.  | |
b.  | after-tax non-cash gains on mark to market of derivative instruments of $0.3 million (2024 – losses of $3.6 million), or basic and diluted earnings per share of $0.02 and $0.01, respectively (2024 – basic and diluted loss per share of $0.17 and $0.16, respectively) for the nine months ended September 30, 2025.  | |
c.  | after-tax facility closure, restructuring and other related costs of $2.8 million (2024 – nil), or basic and diluted loss per share of $0.13 (2024 – nil) for the nine months ended September 30, 2025.  | |
Non-GAAP and Other Financial Measures
The press release contains certain non-GAAP and other financial measures that do not have a standardized meaning prescribed by GAAP. Therefore, these financial measures may not be comparable to similar measures presented by other issuers. Investors are cautioned that these measures should not be construed as an alternative to net earnings or to cash flow from operating, investing and financing activities determined in accordance with GAAP as indicators of the Corporation's performance. The Corporation's management believes that:
(i)  | these measures are commonly reported and widely used by investors and management;  | 
(ii)  | the non-GAAP measures are commonly used as an indicator of a company's cash operating performance, profitability and ability to raise and service debt;  | 
(iii)  | "Adjusted net earnings", "Adjusted basic earnings per share" and "Adjusted diluted earnings per share" provide indications of the results by the Corporation's principal business activities prior to recognizing non-recurring costs (recoveries) and non-cash losses (gains) on mark to market of derivative instruments. These adjustments to net earnings and basic and diluted earnings per share allow the Corporation's management to consistently compare periods by removing infrequent charges incurred outside of the Corporation's principal business activities and the impact of unrealized losses (gains) resulting from fluctuations in interest rates and the Corporation's share price;  | 
(iv)  | "Adjusted EBITDA" provides an indication of the results by the Corporation's principal business activities prior to recognizing non-recurring costs (recoveries) and non-cash losses (gains) on mark to market of derivative instruments. These adjustments to net earnings allow the Corporation's management to consistently compare periods by removing infrequent charges incurred outside of the Corporation's principal business activities, the impact of unrealized losses (gains) resulting from fluctuations in interest rates and the Corporation's share price, the impact of fluctuations in finance costs related to the Corporation's capital structure, the impact of tax rates, and the impact of depreciation and amortization of long-term assets; and  | 
(v)  | "Pro-forma adjusted EBITDA" provides the same utility as Adjusted EBITDA described above, however pursuant to the terms of the bank credit facility, is adjusted for the EBITDA of business acquisitions made during the period as if they were made at the beginning of the trailing 12-month period, and for the deduction of payments of lease liabilities. Pro-forma adjusted EBITDA is used in calculating the Leverage ratio and Senior secured leverage ratio.  | 
Non-GAAP financial measures are identified and defined below:
Funded net debt  | Funded net debt includes bank indebtedness, debentures and total long-term debt, net of cash. Funded net debt is relevant in calculating the Corporation's funded net debt to total capital, which is a non-GAAP ratio commonly used as an indicator of a company's ability to raise and service debt. 
  | 
Debt  | Debt is funded net debt plus letters of credit. Debt is relevant in calculating the Corporation's leverage ratio, which is a non-GAAP ratio commonly used as an indicator of a company's ability to raise and service debt. 
  | 
Total capital  | Total capital is shareholders' equity plus funded net debt. 
  | 
EBITDA  | Net earnings (loss) before finance costs, income tax expense, depreciation and amortization. 
  | 
Adjusted net earnings   | Net earnings (loss) before any facility closure, restructuring and other related costs, gains/losses recorded on sale of properties, non-cash gains/losses on mark to market of derivative instruments, and change in fair value of contingent consideration. 
  | 
Adjusted basic earnings  
  | Basic and diluted earnings (loss) per share before any facility closure, restructuring and other related costs, gains/losses recorded on sale of properties, non-cash gains/losses on mark to market of derivative instruments, and change in fair value of contingent consideration.  | 
Adjusted EBIT  | EBIT before any facility closure, restructuring and other related costs, gains/losses recorded on sale of properties, non-cash gains/losses on mark to market of derivative instruments, and change in fair value of contingent consideration. 
  | 
Adjusted EBITDA  | EBITDA before any facility closure, restructuring and other related costs, gains/losses recorded on sale of properties, non-cash gains/losses on mark to market of derivative instruments, and change in fair value of contingent consideration. 
  | 
Pro-forma adjusted   | Defined as adjusted EBITDA adjusted for the EBITDA of business acquisitions made during the period as if they were made at the beginning of the trailing 12-month period pursuant to the terms of the bank credit facility and the deduction of payments of lease liabilities. Pro-forma adjusted EBITDA is used in calculating the Leverage ratio and Senior secured leverage ratio. 
  | 
Working capital  | Defined as current assets less current liabilities, as presented in the condensed consolidated interim statements of financial position. 
  | 
Other working capital   | Defined as working capital less trade and other receivables and inventory plus accounts payable and accrued liabilities and the current portion of debentures, as presented in the condensed consolidated interim statements of financial position.  | 
Non-GAAP ratios are identified and defined below:
Adjusted EBIT margin  | Defined as adjusted EBIT (defined above) divided by revenue, as presented in the condensed consolidated interim statements of earnings. 
  | 
EBITDA margin  | Defined as EBITDA (defined above) divided by revenue, as presented in the condensed consolidated interim statements of earnings. 
  | 
Adjusted EBITDA margin  | Defined as adjusted EBITDA (defined above) divided by revenue, as presented in the condensed consolidated interim statements of earnings. 
  | 
Leverage ratio  | The leverage ratio is defined as debt (defined above) at the end of a particular quarter divided by trailing 12-month pro-forma adjusted EBITDA (defined above). The Corporation's objective is to maintain this ratio between 1.5 times and 2.0 times. 
  | 
Senior secured leverage   | The senior secured leverage ratio is defined as debt (defined above) excluding debentures at the end of a particular quarter divided by trailing 12-month pro-forma adjusted EBITDA (defined above).  | 
Funded net debt to total   | Defined as funded net debt (defined above) divided by total capital (defined above). 
  | 
Working capital efficiency  | Defined as trailing four-quarter average working capital (defined above) as a percentage of the trailing 12-month revenue. 
  | 
Supplementary financial measures are identified and defined below:
EBIT margin  | Defined as EBIT divided by revenue, as presented in the condensed consolidated interim statements of earnings. 
  | 
Backlog  | Backlog is a management measure which includes the total sales value of customer purchase commitments for future delivery or commissioning of equipment, parts and related services, including ERS projects. There is no directly comparable GAAP financial measure for Backlog. 
  | 
Gross profit margin  | Defined as gross profit divided by revenue, as presented in the condensed consolidated interim statements of earnings. 
  | 
Selling and administrative   | Defined as selling and administrative expenses divided by revenue, as presented in the condensed consolidated interim statements of earnings. 
  | 
Reconciliation of the Corporation's net earnings to adjusted net earnings, adjusted basic earnings per share and adjusted diluted earnings per share is as follows:
Three months ended  | Nine months ended  | |||
September 30  | September 30  | |||
2025  | 2024  | 2025  | 2024  | |
Net earnings  | $ 16.7  | $ 6.4  | $ 45.3  | $ 41.8  | 
Facility closure, restructuring and other related costs, after tax  | —  | —  | 2.8  | —  | 
Non-cash (gains) losses on mark to market of derivative instruments, after tax  | (0.5)  | 3.2  | (0.3)  | 3.6  | 
Adjusted net earnings  | $ 16.2  | $ 9.6  | $ 47.9  | $ 45.4  | 
Adjusted basic earnings per share(1)  | $ 0.75  | $ 0.44  | $ 2.20  | $ 2.09  | 
Adjusted diluted earnings per share(1)  | $ 0.73  | $ 0.43  | $ 2.15  | $ 2.04  | 
(1)  | For the three months ended September 30, 2025, the number of weighted average basic and diluted shares outstanding were 21,745,685 and 22,289,874, respectively (2024 - 21,723,944 and 22,256,608, respectively).  | 
For the nine months ended September 30, 2025, the number of weighted average basic and diluted shares outstanding were 21,767,794 and 22,205,746, respectively (2024 - 21,701,141 and 22,248,541, respectively).  | 
Reconciliation of the Corporation's EBIT to EBITDA, Adjusted EBIT, Adjusted EBITDA and Pro-forma adjusted EBITDA is as follows:
Three months ended  | Nine months ended  | Twelve months ended  | |||||
September 30  | September 30  | September 30  | September 30  | September 30  | June 30   | December 31  | |
EBIT  | $ 29.5  | $ 21.4  | $ 83.4  | $ 85.4  | $ 94.5  | $ 86.4  | $ 96.5  | 
Depreciation and amortization  | 16.2  | 15.8  | 46.7  | 46.4  | 62.5  | 62.1  | 62.2  | 
EBITDA  | $ 45.7  | $ 37.3  | $ 130.1  | $ 131.7  | $ 157.1  | $ 148.6  | $ 158.7  | 
EBIT  | $ 29.5  | $ 21.4  | $ 83.4  | $ 85.4  | $ 94.5  | $ 86.4  | $ 96.5  | 
Facility closure, restructuring and other related costs(1)  | —  | —  | 3.8  | —  | 9.6  | 9.6  | 5.8  | 
Non-cash (gains) losses on mark to market of derivative instruments, excluding   | (1.0)  | 0.2  | (1.3)  | 1.1  | (1.1)  | —  | 1.3  | 
Change in fair value of contingent consideration(3)  | —  | —  | —  | —  | 2.3  | 2.3  | 2.3  | 
Adjusted EBIT  | $ 28.6  | $ 21.6  | $ 86.0  | $ 86.5  | $ 105.3  | $ 98.3  | $ 105.8  | 
Depreciation and amortization  | 16.2  | 15.8  | 46.7  | 46.4  | 62.5  | 62.1  | 62.2  | 
Adjusted EBITDA  | $ 44.8  | $ 37.4  | $ 132.7  | $ 132.8  | $ 167.8  | $ 160.4  | $ 168.0  | 
Payment of lease liabilities(4)  | (42.9)  | (41.5)  | (39.2)  | ||||
Pro-forma adjusted EBITDA  | $ 124.9  | $ 118.9  | $ 128.7  | ||||
(1)  | Facility closure, restructuring and other related costs consists of costs relating to workforce reductions in response to economic conditions, incurred during the fourth quarter of 2024 and the second quarter of 2025.  | 
(2)  | Non-cash losses (gains) on mark to market of derivative instruments that are not effectively designated as hedging instruments under International Financial Reporting Standards ("IFRS"), excluding interest rate swaps as their fair value fluctuations impact finance costs, and excluding cross currency swaps as their fair value fluctuations offset against any foreign exchange gains and losses on the revolving credit facility.  | 
(3)  | The change in fair value of contingent consideration relates to changes in the estimated fair value of future performance-based earnout payments relating to business acquisitions.  | 
(4)  | Effective with the reporting period beginning on January 1, 2019 and the adoption of IFRS 16, the Corporation amended the definition of Funded net debt to exclude lease liabilities not considered part of debt. As a result, the corresponding lease costs must also be deducted from EBITDA for the purpose of calculating the leverage ratio.  | 
Calculation of the Corporation's funded net debt, debt, leverage ratio and senior secured leverage ratio is as follows:
September 30  | June 30   | December 31  | |
Bank indebtedness (cash)  | $ 0.6  | $ 0.9  | $ (7.4)  | 
Debentures  | —  | —  | 57.0  | 
Long-term debt  | 280.1  | 275.3  | 283.0  | 
Funded net debt  | $ 280.6  | $ 276.2  | $ 332.7  | 
Letters of credit  | 3.9  | 3.9  | 3.7  | 
Debt  | $ 284.5  | $ 280.1  | $ 336.3  | 
Pro-forma adjusted EBITDA(1)  | $ 124.9  | $ 118.9  | $ 128.7  | 
Leverage ratio(2)  | 2.28  | 2.35  | 2.61  | 
Senior secured leverage ratio(3)  | 2.28  | 2.35  | 2.17  | 
(1)  | For the twelve months ended September 30, 2025, June 30, 2025, and December 31, 2024.  | 
(2)  | Calculation uses debt divided by the trailing four-quarter Pro-forma adjusted EBITDA. This leverage ratio is calculated for purposes of monitoring against the Corporation's target leverage ratio of between 1.5 times and 2.0 times and is different from the leverage ratio calculated under the Corporation's bank credit facility agreement.  | 
(3)  | Calculation uses debt excluding debentures divided by the trailing four-quarter Pro-forma adjusted EBITDA. While the calculation contains some differences from the leverage ratio calculated under the Corporation's bank credit facility agreement, the resulting leverage ratio under the bank credit facility agreement is not significantly different. See the Liquidity and Capital Resources section.  | 
Calculation of total capital and funded net debt to total capital is as follows:
September 30  | June 30   | December 31  | |
Shareholders' equity  | $ 532.6  | $ 522.0  | $ 512.3  | 
Funded net debt  | 280.6  | 276.2  | 332.7  | 
Total capital  | $ 813.2  | $ 798.2  | $ 844.9  | 
Funded net debt to total capital  | 34.5 %  | 34.6 %  | 39.4 %  | 
Calculation of the Corporation's working capital and other working capital amounts is as follows:
September 30  | June 30   | December 31  | |
Total current assets  | $ 1,001.6  | $ 978.2  | $ 1,094.3  | 
Total current liabilities  | 451.3  | 447.5  | 561.9  | 
Working capital  | $ 550.2  | $ 530.7  | $ 532.4  | 
Trade and other receivables  | (287.5)  | (279.6)  | (303.5)  | 
Inventory  | (605.7)  | (602.5)  | (673.1)  | 
Debentures - current  | —  | —  | 57.0  | 
Accounts payable and accrued liabilities  | 364.9  | 365.2  | 421.5  | 
Other working capital amounts  | $ 21.9  | $ 13.8  | $ 34.3  | 
Cautionary Statement Regarding Forward-Looking Information
This news release contains certain forward-looking statements and forward-looking information, as defined in applicable securities laws (collectively, "forward-looking statements"). These forward-looking statements relate to future events or the Corporation's future performance. All statements other than statements of historical fact are forward-looking statements. Often, but not always, forward looking statements can be identified by the use of words such as "plans", "anticipates", "intends", "predicts", "expects", "is expected", "scheduled", "believes", "estimates", "projects" or "forecasts", or variations of, or the negatives of, such words and phrases, or state that certain actions, events or results "may", "could", "would", "should", "might" or "will" be taken, occur or be achieved. Forward-looking statements involve known and unknown risks, uncertainties and other factors beyond the Corporation's ability to predict or control which may cause actual results, performance and achievements to differ materially from those anticipated or implied in such forward-looking statements. To the extent any forward-looking information in this news release constitutes future-oriented financial information or financial outlook within the meaning of applicable securities law, such information is being provided to demonstrate the potential of the Corporation and readers are cautioned that this information may not be appropriate for any other purpose. There can be no assurance that any forward-looking statement will materialize. Accordingly, readers should not place undue reliance on forward-looking statements. The forward-looking statements in this news release are made as of the date of this news release, reflect management's current beliefs and are based on information currently available to management. Although management believes that the expectations represented in such forward-looking statements are reasonable, there is no assurance that such expectations will prove to be correct. Specifically, this news release includes forward-looking statements regarding, among other things: our continued execution of initiatives aimed at right-sizing inventory, streamlining costs and enhancing margins; business and economic conditions, including uncertainty tied to Canada-U.S. trade relations; our continued close monitoring of evolving tariff policies and proactive taking of steps to ensure any direct effects on our business remain limited; our outlook for the balance of 2025, including (i) our continued expectation of strong customer demand in the mining and energy sectors, and our belief that our expectation for the former is supported by robust equipment backlog, and (ii) our view that the broader end market environment remains challenging, with macroeconomic softness and ongoing uncertainty related to Canada-U.S. tariff dynamics; our planned CEO succession and transition process, including our plans for a smooth and seamless handover of responsibilities, our expectation that our search process will be completed in the first quarter of 2026, and our intention to remain sharply focused on our six strategic priorities and key operational areas: inventory optimization, cost management and margin improvement – together with our belief that continued execution of these priorities and key areas of focus, supported by prudent capital allocation and a strong balance sheet, will drive sustainable value creation over the long term; our belief that we remain well-positioned to benefit from our diverse market exposure, disciplined growth strategy and focus on operational excellence; the four large mining shovels scheduled for delivery over the next six quarters; and our objective of managing our working capital and normal-course capital investment programs within a leverage range of 1.5 – 2.0 times.
These statements are based on a number of assumptions which may prove to be incorrect, including, but not limited to, assumptions regarding: the absence of significant negative changes to general business and economic conditions; our ability to manage our business through ongoing uncertainty related to Canada-U.S. trade dynamics, including the imposition of new or changing trade tariffs; limited negative fluctuations in the supply and demand for, and the level and volatility of prices for, oil, natural gas and other commodities; the stability of financial market conditions, including interest rates; the ability of Hitachi Construction Machinery Americas Inc. ("Hitachi") and Wajax to develop and execute successful sales, marketing and other plans related to the enhanced direct distribution relationship which took effect on March 1, 2022; our continued ability to execute our strategic priorities, including our ability to execute on our organic growth priorities, complete and effectively integrate industrial parts and ERS acquisitions, and successfully implement new information technology platforms, systems and software, such as our ERP system; the availability of highly qualified and experienced candidates for the role of CEO; the future financial performance of the Corporation; limited fluctuations in our costs; the level of market competition; our continued ability to attract and retain skilled staff; our continued ability to procure quality products and inventory; and our ongoing maintenance of strong relationships with suppliers, employees and customers. The foregoing list of assumptions is not exhaustive. Factors that may cause actual results to vary materially include, but are not limited to: a continued or prolonged deterioration in general business and economic conditions; continued or prolonged uncertainty related to Canada-U.S. tariff dynamics; new tariffs and/or counter-tariffs imposed on cross-border trade, particularly between Canada and the U.S.; negative fluctuations in the supply and demand for, and the level of prices for, oil, natural gas and other commodities; a continued or prolonged decrease in the price of oil or natural gas; the inability of Hitachi and Wajax to develop and execute successful sales, marketing and other plans related to the enhanced direct distribution relationship which took effect on March 1, 2022; the limited availability of highly qualified and experienced candidates for the role of CEO, or challenges in attracting such executive talent on commercially reasonable terms; a decrease in levels of customer confidence and spending; supply chain disruptions and shortages; fluctuations in financial market conditions, including interest rates; the level of demand for, and prices of, the products and services we offer; decreased market acceptance of the products we offer; the termination of distribution or original equipment manufacturer agreements; unanticipated operational difficulties (including failure of plant, equipment or processes to operate in accordance with specifications or expectations, cost escalation, our inability to reduce costs in response to slow-downs in market activity, unavailability of quality products or inventory, supply disruptions, job action and unanticipated events related to health, safety and environmental matters); our inability to attract and retain skilled staff and our inability to maintain strong relationships with our suppliers, employees and customers. The foregoing list of factors is not exhaustive.
Further information concerning the risks and uncertainties associated with these forward-looking statements and the Corporation's business may be found in our MD&A for the year-ended December 31, 2024 (the "2024 MD&A"), which has been filed under the Corporation's profile on SEDAR+ at www.sedarplus.ca, under the heading "Risk Management and Uncertainties". The forward-looking statements contained in this news release are expressly qualified in their entirety by this cautionary statement. The Corporation does not undertake any obligation to publicly update such forward-looking statements to reflect new information, subsequent events or otherwise unless so required by applicable securities laws.
Readers are cautioned that the risks described in the 2024 MD&A are not the only risks that could impact the Corporation. Risks and uncertainties not currently known to the Corporation, or currently deemed to be immaterial, may have a material effect on the Corporation's business, financial condition or results of operations.
Additional information, including Wajax's 2024 Annual Report, is available under the Corporation's profile on SEDAR+ at www.sedarplus.ca.
SOURCE Wajax Corporation
                                
                                