# EDGAR Filing Document

**Accession Number:** 0001026655
**File Stem:** 0001026655-26-000027
**Filing Date:** 2026-5
**Character Count:** 30874
**Document Hash:** 7a273d38d457d42a89f2345fd21b66f9
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001026655-26-000027.hdr.sgml**: 20260507

**ACCESSION NUMBER**: 0001026655-26-000027

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20260507

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260507

**DATE AS OF CHANGE**: 20260507

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CORE MOLDING TECHNOLOGIES INC
- **CENTRAL INDEX KEY:** 0001026655
- **STANDARD INDUSTRIAL CLASSIFICATION:** PLASTICS PRODUCTS, NEC [3089]
- **ORGANIZATION NAME:** 08 Industrial Applications and Services
- **EIN:** 311481870
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-12505
- **FILM NUMBER:** 26950985

**BUSINESS ADDRESS:**
- **STREET 1:** 800 MANOR PARK DRIVE
- **STREET 2:** P O BOX 28183
- **CITY:** COLUMBUS
- **STATE:** OH
- **ZIP:** 43228
- **BUSINESS PHONE:** 8006666960

**MAIL ADDRESS:**
- **STREET 1:** 800 MANOR PARK DR
- **STREET 2:** P O BOX 28183
- **CITY:** COLUMBUS
- **STATE:** OH
- **ZIP:** 43228

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** CORE MATERIALS CORP
- **DATE OF NAME CHANGE:** 19961107

?xml version='1.0' encoding='ASCII'? cmt-20260506

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549** 

**FORM 8-K**

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d)**

**of the Securities Exchange Act of 1934**

**Date of Report (Date of earliest event reported): May 7, 2026**

**Core Molding Technologies, Inc.**

**(Exact name of registrant as specified in its charter)**

---

| | | |
|:---|:---|:---|
| Delaware | 001-12505 | 31-1481870 |
| (State or other jurisdiction<br>incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) |
| 800 Manor Park Drive, Columbus, Ohio |  | 43228-0183 |
| (Address of principal executive office) |  | (Zip Code) |

---

**Registrant's telephone number, including area code: (614) 870-5000**

**(Former name or former address if changed since last report.)**

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) <br> Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| Common Stock, par value $0.01 | CMT | NYSE American LLC |
| Preferred Stock purchase rights, par value $0.01 | N/A | NYSE American LLC |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter). Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act ☐

------

---

| | |
|:---|:---|
| **Item 2.02** | **Results of Operations and Financial Condition.** |

---

On May 7, 2026, the Company announced financial results for the first quarter ended March 31, 2026. A copy of the press release announcing this event is included in this Form 8-K as Exhibit 99.1.

**Item 9.01&nbsp;&nbsp;&nbsp;&nbsp;Finance Statements and Exhibits.**

(d) Exhibits

---

| | |
|:---|:---|
| **Exhibit Number** | **Description** |
| <u>[99.1](a8-k991pressreleaseq12026.htm)</u> | <u>[Press Release announcing earnings for the Company for the first quarter ended March 31, 2026](a8-k991pressreleaseq12026.htm)</u> |

---

------

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | |
|:---|:---|:---|
| | CORE MOLDING TECHNOLOGIES, INC. | CORE MOLDING TECHNOLOGIES, INC. |
| Date: May 7, 2026 | By: | */s/ Alex J. Panda* |
|  | Name: | *Alex J. Panda* |
|  | Title: | *Executive Vice President, Secretary, Treasurer and Chief Financial Officer* |

---

## Exhibit 99.1

**<u>FOR IMMEDIATE RELEASE</u>**

**Core Molding Technologies Reports Fiscal 2026 First Quarter Results**

*First Quarter Delivers New Wins of $17 million, Margin Expansion, Strategic Investment Progress, and Early Signs of Cycle Recovery*

COLUMBUS, OH, May 7, 2026 – **Core Molding Technologies, Inc.** (NYSE American: CMT) ("Core Molding", "Core" or the "Company"), a leading engineered materials company specializing in molded structural products, principally in building products, industrial and utilities, medium and heavy-duty truck and powersports industries across the United States, Canada and Mexico, today reported financial and operating results for the three months ended March 31, 2026.

**Eric Palomaki, the Company's President and Chief Executive Officer**, said, "The first quarter delivered $17 million in new business wins, gross margin expansion to 20.4%, and continued progress on our strategic Mexico investments. As expected, total sales declined modestly in the first quarter, but our top-line performance does not capture the momentum building across our portfolio. The heavy- and medium-duty truck market remains in a down cycle, and we expect this to persist through the first half of 2026. We delivered a strong sales performance across Powersports—both water and land—along with meaningful contributions from new product categories. The first-quarter gross margin demonstrates our continued pursuit of margin expansion through diversification across Core's operating model.

"Our Invest for Growth initiatives, and this year's Must Win Battle focused on Mexico, are translating into tangible results. That progress reflects the disciplined operating model and execution capabilities we have built over the past several years and reinforces our confidence in Core's long-term growth trajectory. We are also seeing increases across truck orders, supported by pre-buy activity and new program launches tied to our 2024-and-beyond wins. As visibility for the second half improves, we will continue to update our full-year sales outlook in line with customer demand."

**Alex Panda, the Company's EVP and Chief Financial Officer, commented,** "As expected, first quarter sales declined primarily due to the ongoing truck down cycle, which was meaningfully offset by strong demand in the Powersports end market. The gross margin of 20.4% reflected continued operating discipline, prudent cost control, footprint optimization, and favorable program mix. Typical seasonality, mix shifts, and planned tooling revenues support our expectation for full-year gross margin in the range of 17% to 19%."

"Our outlook remains unchanged, and we continue to expect 2026 sales to be flat to up approximately 5% year-over-year. We believe SMC compound wins and demand across other end markets will help offset the truck down cycle during the first half of the year. Based on current visibility, we expect the truck cycle to begin recovering in the second half of 2026, with momentum continuing through 2027."

------

**First Quarter 2026 Highlights**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Total net sales of $58.6 million decreased 4.7% year-over-year, mainly from expected truck demand, which was mostly offset by meaningful increases in Power sports demand.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross margin of $12.0 million, or 20.4% of net sales, up from 19.2%, or 120 basis point improvement over the year-ago quarter. Sequentially, gross margin improved 520 basis points from 15.2% in the prior year fourth quarter.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Selling, general, and administrative expenses of $11.2 million, or 19.1% of net sales, compared to $8.9 million, or 14.6% for the prior year first quarter. Excluding succession plan costs of $0.9 million and Mexico expansion related expense of $2.1 million, selling, general and administrative expense totaled $8.2 million or 14.0% of net sales.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Operating income of $0.8 million, or 1.3% of net sales, compared to operating income of $2.8 million, or 4.6% of net sales for the prior year first quarter.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net income of $0.6 million, or $0.07 per diluted share, compared to net income of $2.2 million, or $0.25 per diluted share for the prior year first quarter. Adjusted net income<sup>1</sup> of $3.2 million, or $0.37 per diluted share.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA<sup>1</sup> of $7.3 million, or 12.5% of net sales, compared to $7.2 million, or 11.7% for the prior year first quarter. Sequentially, Adjusted EBITDA as a percent of net sales improved to 12.5% compared to 10.2% in the prior year fourth quarter.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• On March 11, 2026, the Board authorized an increase of 6,500,000 shares as part of the Company's repurchase program.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ During the first quarter, 24,545 shares were repurchased at an average price of $18.62, totaling $457,000.

<sup>1</sup>Adjusted Net Income and Adjusted EBITDA are non-GAAP financial measures as defined and reconciled below.

**2026 Capital Expenditures**

Capital expenditures totaled $3.8 million in the first quarter of 2026, including $3.2 million related to the Company's Mexico expansion project. For the full year 2026, the Company expects capital spending of approximately $25 million to $30 million, including $18 million to $20 million allocated to the Mexico expansion. The Company generated a trailing twelve-month Return on Capital Employed<sup>1</sup> of 6.8%, or 7.9% excluding cash.

**Financial Position at March 31, 2026** 

The Company's total liquidity at the end of the first fiscal quarter 2026 was $73.5 million, with $23.5 million in cash, $25.0 million of undrawn capacity under the Company's revolving credit facility, and $25.0 million of undrawn capacity under the Company's capex credit facility. The Company's term debt was $19.3 million at March 31, 2026. The term debt-to-trailing twelve months Adjusted EBITDA<sup>1</sup> was less than one times Adjusted EBITDA<sup>1</sup> at the end of the fiscal first quarter.

<sup>1</sup> Adjusted EBITDA, term debt-to-trailing twelve months Adjusted EBITDA and return on capital employed are non-GAAP financial measures as defined and reconciled below.

------

**Conference Call** 

The Company will conduct a conference call today at 10:00 a.m. Eastern Time to discuss financial and operating results for the quarter ended March 31, 2026. To access the call live by phone, dial (844) 881-0134 and ask for the Core Molding Technologies call at least 10 minutes prior to the start time. A telephonic replay will be available through May 14, 2026, by calling (855) 669-9658 and using passcode ID: 2850190. A webcast of the call will also be available live and for later replay on the Company's Investor Relations website at www.coremt.com/investor-relations/events-presentations/.

**About Core Molding Technologies, Inc.**

Core Molding Technologies is a leading engineered materials company specializing in molded structural products, principally in building products, utilities, transportation and powersports industries across North America. The Company operates in one operating segment as a molder of thermoplastic and thermoset structural products. The Company's operating segment consists of one reporting unit, Core Molding Technologies. The Company offers customers a wide range of manufacturing processes to fit various program volume and investment requirements. These thermoset processes include compression molding of sheet molding compound ("SMC"), resin transfer molding ("RTM"), liquid molding of dicyclopentadiene ("DCPD"), spray-up and hand-lay-up. The thermoplastic processes include direct long-fiber thermoplastics ("DLFT") and structural foam and structural web injection molding. Core Molding Technologies serves a wide variety of markets, including the medium and heavy-duty truck, marine, automotive, agriculture, construction, and other commercial products. The demand for Core Molding Technologies' products is affected by economic conditions in the United States, Mexico, and Canada. Core Molding Technologies' operations may change proportionately more than revenues from operations.

**Cautionary Note Regarding Forward-Looking Statements**

*This press release contains forward-looking statements within the meaning of the federal securities laws that are subject to risks and uncertainties. These statements often include words such as "believe", "anticipate", "plan", "expect", "intend", "will", "should", "could", "would", "project", "continue", "likely", and similar expressions. In particular, this press release may contain forward-looking statements about the Company's expectations for future periods with respect to its plans to improve financial results, the future of the Company's end markets. Factors that could cause actual results to differ from those reflected in forward-looking statements relating to our operations and business include: dependence on certain major customers, and potential loss of any major customer due to completion of existing production programs or otherwise; business conditions in the plastics, transportation, power sports, utilities and commercial product industries (including changes in demand for production); the availability and price increases of raw materials; general macroeconomic, social, regulatory and political conditions, including uncertainties surrounding volatility in financial markets; the imposition of new or increased tariffs and the resulting consequences; safety and security conditions in Mexico; costs and other resources related to Core Molding Technologies' efforts to expand its customer base and grow its business, and provide on-time delivery to customers; the Company's decision to pursue new products and initiatives to quote and execute manufacturing processes for new business, acquire raw materials, address inflationary pressures, regulatory matters and labor relations; the ability to successfully identify, evaluate and manage potential acquisitions and to benefit from and properly integrate any completed acquisitions; the Company's financial position or other financial information; inadequate insurance coverage to protect against potential hazards; equipment and machinery failure; product liability and warranty claims; cybersecurity incidents or other similar disruptions; and other risks and uncertainties described in the Company's filings with the SEC. These statements are based on certain assumptions that the Company has made in light of its experience as well as its perspective on historical trends, current conditions, expected future developments and other factors it believes are appropriate under the circumstances. Actual results may differ materially from the anticipated results because of certain risks and uncertainties, including those included in the Company's filings with the SEC. There can be no assurance that statements made in this press release relating to future events will be achieved. The Company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time. All subsequent written and oral forward-looking statements attributable to the Company or persons acting on behalf of the Company are expressly qualified in their entirety by such cautionary statements.*

------

**Company Contact:**

Core Molding Technologies, Inc.

Alex Panda

Executive Vice President & Chief Financial Officer

apanda@coremt.com

**Investor Relations Contact:**

Three Part Advisors, LLC

Sandy Martin or Steven Hooser

smartin@threepa.com, shooser@threepa.com

214-616-2207

*- Financial Statements Follow –* 

------

**Core Molding Technologies, Inc.**

**Consolidated Statements of Operations**

**(unaudited, in thousands, except share and per share data)**

---

| | | |
|:---|:---|:---|
| | **Three months ended March 31,** | **Three months ended March 31,** |
| | **2026** | **2025** |
| **Net sales:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Products | $57460 | $61012 |
| &nbsp;&nbsp;&nbsp;&nbsp;Tooling | 1123 | 435 |
| **Total net sales** | 58583 | 61447 |
| **Total cost of sales** | 46605 | 49664 |
| **Gross margin** | 11978 | 11783 |
| Selling, general and administrative expense | 11214 | 8944 |
| **Operating income** | 764 | 2839 |
| **Other (income) and expense** |  |  |
| &nbsp;&nbsp;Net interest expense | 86 | 16 |
| &nbsp;&nbsp;Net periodic post-retirement benefit | (117) | (110) |
| **Total other (income) and expense** | (31) | (94) |
| **Income before income taxes** | 795 | 2933 |
| **Income tax expense** | 190 | 750 |
| **Net income** | $605 | $2183 |
| **Net income per common share:** |  |  |
| &nbsp;&nbsp;Basic | $0.07 | $0.25 |
| &nbsp;&nbsp;Diluted | $0.07 | $0.25 |

---

------

**Core Molding Technologies, Inc.**

**Product Sales by Market**

**(unaudited, in thousands)**

---

| | | |
|:---|:---|:---|
| | **Three months ended<br>March 31,** | **Three months ended<br>March 31,** |
| | **2026** | **2025** |
| Medium and heavy-duty truck | $19535 | $29560 |
| Power sports | 20697 | 14206 |
| Building products | 5174 | 6379 |
| Industrial and utilities | 5324 | 5370 |
| All other | 6730 | 5497 |
| Net product revenue | $57460 | $61012 |

---

------

**Core Molding Technologies, Inc.**

**Consolidated Balance Sheets**

**(in thousands)**

---

| | | |
|:---|:---|:---|
| | **As of**<br>**March 31,**<br>**2026**<br>**(unaudited)** |<br>**As of**<br>**December 31,**<br>**2025** |
| **Assets:** |  |  |
| Current assets: |  |  |
| &nbsp;&nbsp;Cash and cash equivalents | $23507 | $38058 |
| &nbsp;&nbsp;Accounts receivable, net | 53488 | 30831 |
| &nbsp;&nbsp;Inventories, net | 22433 | 19715 |
| &nbsp;&nbsp;Prepaid expenses and other current assets | 17645 | 14724 |
| &nbsp;&nbsp;Total current assets | 117073 | 103328 |
| Right of use asset | 15152 | 14494 |
| Property, plant and equipment, net | 86838 | 86940 |
| Goodwill | 17376 | 17376 |
| Intangibles, net | 3250 | 3479 |
| Other non-current assets | 2661 | 2515 |
| **Total Assets** | $242350 | $228132 |
| **Liabilities and Stockholders' Equity:** |  |  |
| **Liabilities:** |  |  |
| &nbsp;&nbsp;Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term debt | $2231 | $2075 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | 17703 | 14924 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Contract liabilities | 15593 | 5018 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Compensation and related benefits | 5258 | 4988 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued other liabilities | 7719 | 7168 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 48504 | 34173 |
| Other non-current liabilities | 1916 | 1935 |
| Lease liabilities | 13529 | 13113 |
| Long-term debt | 17035 | 17639 |
| Post retirement benefits liability | 3145 | 3101 |
| **Total Liabilities** | 84129 | 69961 |
| **Stockholders' Equity:** |  |  |
| Common stock | 86 | 85 |
| Paid in capital | 47998 | 47503 |
| Accumulated other comprehensive income, net of income taxes | 3956 | 3938 |
| Treasury stock | (40987) | (39918) |
| Retained earnings | 147168 | 146563 |
| **Total Stockholders' Equity** | 158221 | 158171 |
| **Total Liabilities and Stockholders' Equity** | $242350 | $228132 |

---

------

**Core Molding Technologies, Inc.**

**Consolidated Statements of Cash Flows**

**(unaudited, in thousands)**

---

| | | |
|:---|:---|:---|
| | **Three months ended March 31,** | **Three months ended March 31,** |
| | **2026** | **2025** |
| **Cash flows from operating activities:** |  |  |
| Net income | $605 | $2183 |
| Adjustments to reconcile net income to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;Depreciation and amortization | 3057 | 3214 |
| &nbsp;&nbsp;Loss on disposal of property, plant and equipment |  | 4 |
| &nbsp;&nbsp;Share-based compensation | 495 | 631 |
| &nbsp;&nbsp;Losses (gain) on foreign currency | 186 | 212 |
| Change in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | (22657) | (6625) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | (2718) | (949) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid and other assets | (2716) | (2304) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | 3727 | 10912 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued and other liabilities | 10894 | (1099) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Post retirement benefits liability | (102) | (80) |
| **Net cash used in operating activities** | (9229) | 6099 |
| **Cash flows from investing activities:** |  |  |
| Purchase of property, plant and equipment | (3784) | (1772) |
| **Net cash used in investing activities** | (3784) | (1772) |
| **Cash flows from financing activities:** |  |  |
| Payments for taxes related to net share settlement of equity awards | (612) | (262) |
| Purchase of treasury stock | (457) | (916) |
| Payment on principal on term loans | (469) | (478) |
| **Net cash used in financing activities** | (1538) | (1656) |
| **Net change in cash and cash equivalents** | (14551) | 2671 |
| **Cash and cash equivalents at beginning of period** | 38058 | 41803 |
| **Cash and cash equivalents at end of period** | $23507 | $44474 |
| **Cash paid for:** |  |  |
| Interest | $267 | $396 |
| Income taxes | $729 | $98 |
| **Non cash investing activities:** |  |  |
| &nbsp;&nbsp;Fixed asset purchases in accounts payable | $33 | $403 |

---

------

**Non-GAAP Financial Measures**

This press release contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America ("GAAP"). Core Molding management uses non-GAAP measures in its analysis of the Company's performance. Investors are encouraged to review the reconciliation of non-GAAP financial measures to the comparable GAAP results available in the accompanying tables.

**Reconciliation of Non-GAAP Financial Measures**

Adjusted EBITDA represents net income before, as applicable from time to time, (i) interest expense, net, (ii) provision (benefit) for income taxes, (iii) depreciation and amortization of long-lived assets, (iv) share based compensation expense, (v) restructuring and severance costs, and (vi) nonrecurring legal settlement costs and associated legal expenses unrelated to the Company's core operations. Debt-to-trailing twelve months adjusted EBITDA represents total outstanding debt divided by trailing twelve months Adjusted EBITDA. Free Cash Flow represents net cash (used in) provided by operating activities less purchase of property, plant and equipment. Trailing twelve months return on capital employed represents the trailing twelve months earnings before (i) interest expense, net and (ii) provision (benefit) for income taxes divided by (i) stockholders' equity and (ii) current and long-term debt. Adjusted Net Income represents net income before severance cost (net of tax).

We present Adjusted EBITDA, Adjusted EBITDA as a percent of net sales, debt-to-trailing twelve months adjusted EBITDA, Free Cash Flow and trailing twelve months Return on Capital Employed because management uses these measures as key performance indicators, and we believe that securities analysts, investors and others use these measures to evaluate companies in our industry. These measures have limitations as analytical tools and should not be considered in isolation or as an alternative to performance measure derived in accordance with GAAP as an indicator of our operating performance. Our calculation of these measures may not be comparable to similarly named measures reported by other companies. The following tables present reconciliations of net income to Adjusted EBITDA, and Cash Flow from Operating Activities to Free Cash Flow, the most directly comparable GAAP measures, and Debt to trailing twelve months adjusted EBITDA and trailing twelve months Return on Capital Employed, for the periods presented:

------

**Core Molding Technologies, Inc.** 

**Net Income to Adjusted EBITDA Reconciliation**

**(unaudited, in thousands)**

---

| | | |
|:---|:---|:---|
| | **Three months ended** | **Three months ended** |
| | **March 31,** | **March 31,** |
| | **2026** | **2025** |
| Net income | $605 | $2183 |
| Provision for income taxes | 190 | 750 |
| Total other expenses<sup>(1)</sup> | (31) | (94) |
| Depreciation and amortization | 3037 | 3194 |
| Share-based compensation | 495 | 631 |
| Succession plan costs | 924 | 500 |
| Mexico expansion related costs | 2102 |  |
| Adjusted EBITDA | $7322 | $7164 |
| Adjusted EBITDA as a percent of net sales | 12.5% | 11.7% |
| <sup>(1)</sup>Includes net interest expense and non-cash periodic post-retirement benefit cost. | <sup>(1)</sup>Includes net interest expense and non-cash periodic post-retirement benefit cost. | <sup>(1)</sup>Includes net interest expense and non-cash periodic post-retirement benefit cost. |

---

**Core Molding Technologies, Inc.** 

**Computation of Debt to Trailing Twelve Months Adjusted EBITDA**

**(unaudited, in thousands)**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Q2 2025** | **Q3 2025** | **Q4 2025** | **Q1 2026** | **Trailing Twelve Months** |
| Net income | $4052 | $1877 | $3083 | $605 | $9617 |
| Provision for income taxes | 1311 | 779 | 642 | 190 | 2922 |
| Total other expenses<sup>(1)</sup> | (149) | (83) | (133) | (31) | (396) |
| Depreciation and amortization | 3157 | 3093 | 3386 | 3037 | 12673 |
| Share-based compensation | 494 | 521 | 142 | 495 | 1652 |
| Succession plan costs | 479 |  | 476 | 924 | 1879 |
| Footprint optimization and Mexico Expansion Costs (restructuring) | $200 | $220 | $— | $2102 | $2522 |
| Adjusted EBITDA | $9544 | $6407 | $7596 | $7322 | $30869 |
| Total Outstanding Term Debt as of March 31, 2026 |  |  |  |  | $19266 |
| Debt to Trailing Twelve Months Adjusted EBITDA |  |  |  |  | 0.62 |
| <sup>(1)</sup>Includes net interest expense and non-cash periodic post-retirement benefit cost. | <sup>(1)</sup>Includes net interest expense and non-cash periodic post-retirement benefit cost. | <sup>(1)</sup>Includes net interest expense and non-cash periodic post-retirement benefit cost. | <sup>(1)</sup>Includes net interest expense and non-cash periodic post-retirement benefit cost. | <sup>(1)</sup>Includes net interest expense and non-cash periodic post-retirement benefit cost. | <sup>(1)</sup>Includes net interest expense and non-cash periodic post-retirement benefit cost. |

---

------

**Core Molding Technologies, Inc.**

**Computation of Trailing Twelve Months Return on Capital Employed**

**(unaudited, in thousands)**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Q2 2025** | **Q3 2025** | **Q4 2025** | **Q1 2026** | **Trailing Twelve Months** |
| Operating Income | $5214 | $2573 | $3592 | 764 | $12143 |
| Equity | Equity | Equity | Equity |  | 158221 |
| Structured Debt | Structured Debt | Structured Debt | Structured Debt |  | 19266 |
| Total Capital Employed | Total Capital Employed | Total Capital Employed | Total Capital Employed |  | $177487 |
| Return on Capital Employed | Return on Capital Employed | Return on Capital Employed | Return on Capital Employed |  | 6.8% |

---

**Core Molding Technologies, Inc.**

**Computation of Trailing Twelve Months Return on Capital Employed Excluding Cash**

**(unaudited, in thousands)**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Q2 2025** | **Q3 2025** | **Q4 2025** | **Q1 2026** | **Trailing Twelve Months** |
| Operating Income | $5214 | $2573 | $3592 | 764 | $12143 |
| Equity | Equity | Equity | Equity |  | 158221 |
| Structured Debt | Structured Debt | Structured Debt | Structured Debt |  | 19266 |
| Less Cash | Less Cash | Less Cash | Less Cash |  | (23507) |
| Total Capital Employed, Excluding Cash | Total Capital Employed, Excluding Cash | Total Capital Employed, Excluding Cash | Total Capital Employed, Excluding Cash |  | $153980 |
| Return on Capital Employed, Excluding Cash | Return on Capital Employed, Excluding Cash | Return on Capital Employed, Excluding Cash | Return on Capital Employed, Excluding Cash |  | 7.9% |

---

**Core Molding Technologies, Inc.**

**Free Cash Flow**

**Three Months Ended March 31, 2026 and 2025**

 **(unaudited, in thousands)**

---

| | | |
|:---|:---|:---|
| | **2026** | **2025** |
| Cash flow (used in) provided by operations | $(9229) | $6099 |
| Purchase of property, plant and equipment | (3784) | (1772) |
| Free cash flow (deficit) | $(13013) | $4327 |

---

**Core Molding Technologies, Inc.**

------

**Adjusted Net (Loss) Income per Share**

**(unaudited, in thousands)**

---

| | | |
|:---|:---|:---|
| | **Three Months Ended <br>March 31,** | **Three Months Ended <br>March 31,** |
| | **2026** | **2025** |
| Net Income | $605 | $2183 |
| Succession plan costs (net of tax) | $925 | $395 |
| Mexico expansion related expense (net of tax) | $1650 | $— |
| Adjusted net income | $3182 | $2185 |
| Weighted average common shares outstanding - basic | $8574000 | $8621000 |
| Weighted average common and potentially issuable common shares outstanding- diluted | $8766000 | $8816000 |
| Net income per share - basic | 0.07 | 0.25 |
| Succession plan costs (net of tax) | 0.11 | 0.05 |
| Mexico expansion related expense (net of tax) | $0.19 | $— |
| Adjusted net income per share - basic | $0.37 | $0.30 |
| Net income per share - diluted | $0.07 | $0.25 |
| Succession plan costs (net of tax) | 0.11 | 0.04 |
| Mexico expansion related expense (net of tax) | $0.19 | $— |
| Adjusted net income per share - diluted | $0.37 | $0.29 |

---

<br>