Skip to main content

Holley Reports Fourth Quarter and Full Year 2024 Results; Transformative Year Begins to Ignite Growth Across Key Business Areas

Delivered strong fourth quarter and full year financial results within guidance range on a comparable basis

Proactive amendment to revolver enhances financial flexibility

Holley Performance Brands (NYSE: HLLY), a leader in automotive aftermarket performance solutions, today announced financial results for its fourth quarter and full year ended December 31, 2024.

Fourth Quarter Highlights vs. Prior Year Period

  • Net Sales decreased (10.1%) to $140.1 million compared to $155.7 million last year
  • Net Loss was $(37.8) million, or $(0.32) per diluted share, compared to a Net Income of $1.2 million, or $0.01 per diluted share, last year
    • Includes non-cash goodwill and trademark impairment charges of $40.9 million and $7.7 million, respectively
  • Net Cash Provided by Operating Activities was $4.1 million compared to Net Cash Provided by Operating Activities of $31.2 million last year
  • Adjusted Net Income1 was $12.6 million compared to Adjusted Net Loss of $(0.5) million last year
  • Adjusted EBITDA1 was $29.1 million compared to $28.5 million last year
  • Free Cash Flow1 was $1.8 million compared to $29.9 million last year

Full Year 2024 Highlights vs. Prior Year Period

  • Net Sales decreased (8.7%) to $602.2 million compared to $659.7 million last year
  • Net Loss was $(23.2) million, or $(0.20) per diluted share, compared to a Net Income of $19.2 million, or $0.16 per diluted share, last year
  • Net Cash Provided by Operating Activities was $46.9 million compared to Net Cash Provided by Operating Activities of $88.1 million last year
  • Adjusted Net Income1 was $24.8 million compared to Adjusted Net Income of $25.0 million last year
  • Adjusted EBITDA1 was $110.52 million compared to $130.9 million last year
  • Free Cash Flow1 was $41.8 million compared to $83.6 million last year

1See “Use and Reconciliation of Non-GAAP Financial Measures” below.

2Adjusted EBITDA for 2024 includes the impact of $8.2 million non-cash related to a previously announced strategic product rationalization.

“2024 was an incredibly transformative year for Holley, marked by meaningful enhancements across the entire organization,” said Matthew Stevenson, President and Chief Executive Officer of Holley. “We achieved several years' worth of progress in only twelve months, transforming Holley into a fundamentally more sophisticated organization. Despite operating in a challenging macroeconomic environment for consumers, we are demonstrating significant strides that, we believe, are coming to fruition in several areas of our business.”

Stevenson continued, “These efforts translated into several wins in 2024 for Holley, such as DTC and National Retailer growth of 8% and 12%, respectively, and a 75% increase in revenue per SKU for new product launches, eclipsing $100 million in eCommerce sales, and growing 16 brands in our portfolio, including power brands such as Stilo, Simpson, Dinan, ADS, and Cataclean. Additionally, we remain deeply engaged with our enthusiast customer base through a series of world-class events, an enhanced social media presence, a dedicated customer engagement center, the launch of a new CRM system, and our solutions-focused approach that distinguishes us in the market as a comprehensive provider for their performance needs. We continue to strengthen our relationships with our distribution partners by developing additional programs and solutions intended to drive increased collaboration and to create growth.”

“The progress made in 2024 positions Holley well for continued success in 2025. Our strategic plan for 2025 is based on the underlying principles of fueling our teammates, funding our growth, and supporting our customers. By empowering and investing in our people, we ensure that our team is equipped with the skills, resources, and motivation to drive success. Through careful investment in growth initiatives and innovation, we will aim to expand our capabilities and market reach. At the same time, we remain committed to delivering exceptional value and service to our customers, making sure that their needs are met with the highest level of support. Together, these pillars provide a robust framework that will guide our efforts in 2025 and beyond.”

“As we look ahead, while we believe our market may continue to be challenged early in the year due to consumer confidence, distributor inventories are in a better position than they were a year ago, and by focusing on continuing to strengthen our B2B relationships, we aim to continue gaining market share and driving growth in 2025. Excluding $12.8 million of revenue from divested businesses in 2024 and $14.0 million in clearance sales from the Strategic Product Rationalization, our Full Year 2025 revenue guidance indicates an expected 0.8% to 4.3% revenue growth in 2025. We are committed to positioning Holley to not only navigate the challenges ahead but to thrive and drive growth for years to come.”

Strategic Business Highlights

  • Growth in significant areas of the business, including DTC and 17 brands in our portfolio, including power brands such as Stilo, Simpson, Dinan, ADS, and Cataclean.
  • Proactively amended senior secured revolving credit facility, to a covenant-lite structure that includes a springing covenant of 5.0x total net leverage that is only tested when the revolver is drawn. The amendment also extends the maturity date to November 18, 2029 and updates available borrowing to $100 million.
  • Proactively entered into a cash-less collar that further reduces interest rate exposure to the maturity date of the Term Loan in November 2028.
  • Inventory turns improved to 2.0x compared to 1.9x last year1
  • In January, announced a perpetual exclusive license agreement with Cataclean for the North American market which allows Holley to develop, manufacture, market distribute and sell Cataclean branded products in the U.S., Canada, and Mexico for a total purchase price of $23.8 million.

1We define Inventory Turns as the trailing twelve-month (“TTM”) Cost of Goods Sold divided by the TTM average Inventory. We define TTM average Inventory as the total of each month-end Inventory amount during the year, divided by twelve.

Key Operating and Financial Metrics

Financial Progress

Fourth Quarter 2024

Fourth Quarter 2023

B/(W)

Total Inventory

$192.5 million

$192.3 million

$0.2 million

Bank-Adjusted EBITDA Leverage Ratio1

4.17x

4.21x

0.04x

1See “Use and Reconciliation of Non-GAAP Financial Measures” below. We define the Bank-adjusted EBITDA Leverage Ratio as Net Debt divided by our Bank-adjusted EBITDA for the TTM period, as defined under our Credit Agreement entered into in November 2021, as amended, which is used in calculating covenant compliance.

 

November FY24 Guidance

2024 Adjusted Guidance*

Full Year 2024 Actual

B/(W)

Adjusted EBITDA

$115 - $120 million

$106.8 - $111.8 million

$110.5 million

$1.2 million

*Adjusted Guidance Includes the $8.2MM FY Non-Cash Impact of The Strategic Product Rationalization

Outlook

Holley is providing the following outlook for the full-year 2025:

Metric

Full Year 2025 Outlook

Net Sales

%YOY*

$580 - $600 million

0.8% to 4.3%

Adjusted EBITDA

$113 - $130 million

Capital Expenditures

$12 - $16 million

Depreciation and Amortization Expense

$22 - $24 million

Interest Expense

$47 - $52 million

*PY Comparison Excludes $12.8 million from Divested Non-Core Businesses and $14.0 million in Clearance Sales of Strategic Product Rationalization; Guidance does not include any potential incremental impact related to tariffs

* Holley is not providing reconciliations of forward-looking full year 2025 Adjusted EBITDA outlook and full year 2025 Bank-adjusted EBITDA Leverage Ratio outlook because certain information necessary to calculate the most comparable GAAP measure, net income, is unavailable due to the uncertainty and inherent difficulty of predicting the occurrence and the future financial statement impact of certain items. Therefore, as a result of the uncertainty and variability of the nature and amount of future adjustments, which could be significant, Holley is unable to provide these forward-looking reconciliations without unreasonable effort. Accordingly, Holley is relying on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K to exclude these reconciliations.

Holley notes that its outlook for the full-year 2025 may vary due to changes in assumptions or market conditions and other factors described below under “Forward-Looking Statements.”

Conference Call

A conference call and audio webcast has been scheduled for 8:30 a.m. Eastern Time today to discuss these results. Investors, analysts, and members of the media interested in listening to the live presentation are encouraged to join a webcast of the call available on the investor relations portion of the Company’s website at investor.holley.com. For those that cannot join the webcast, you can participate by dialing 877-407-4019 (Toll Free) or 201-689-8337 (Toll) using the access code of 13750870.

For those unable to participate, a telephone replay recording will be available until Tuesday, March 18, 2025. To access the replay, please call 877-660-6853 (Toll Free) or 201-612-7415 (Toll) and enter confirmation code 13750870. A web-based archive of the conference call will also be available on the Company’s website.

Additional Financial Information

The Investor Relations page of Holley’s website, investor.holley.com contains a significant amount of financial information about Holley, including our earnings presentation, which can be found under Events & Presentations. Holley encourages investors to visit this website regularly, as information is updated, and new information is posted.

About Holley Performance Brands

Holley Performance Brands (NYSE: HLLY) leads in the design, manufacturing and marketing of high-performance products for automotive enthusiasts. The company owns and manages a portfolio of iconic brands, catering to a diverse community of enthusiasts passionate about the customization and performance of their vehicles. Holley Performance Brands distinguishes itself through a strategic focus on four consumer vertical groupings, including Domestic Muscle, Modern Truck & Off-Road, Euro & Import, and Safety & Racing, ensuring a wide-ranging impact across the automotive aftermarket industry. Renowned for its innovative approach and strategic acquisitions, Holley Performance Brands is committed to enhancing the enthusiast experience and driving growth through innovation. For more information on Holley Performance Brands and its dedication to automotive excellence, visit https://www.holley.com.

Forward-Looking Statements

Certain statements in this press release may be considered “forward-looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements generally relate to future events or Holley’s future financial or operating performance. For example, projections of future revenue and adjusted EBITDA and other metrics, along with statements regarding the impact of organizational changes, are forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “may,” “should,” “expect,” “intend,” “will,” “estimate,” “anticipate,” “believe,” “predict,” “or” or the negatives of these terms or variations of them or similar terminology. Such forward-looking statements are subject to risks, uncertainties, and other factors which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These forward-looking statements are based upon estimates and assumptions that, while considered reasonable by Holley and its management, are inherently uncertain. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: 1) the ability of Holley to grow and manage growth profitably which may be affected by, among other things, competition; to maintain relationships with customers and suppliers; and to retain its management and key employees; 2) Holley’s ability to compete effectively in our market; 3) Holley’s ability to successfully design, develop, and market new products; 4) Holley’s ability to respond to changes in vehicle ownership and type; 5) Holley’s ability to maintain and strengthen demand for our products; 6) Holley’s ability to effectively manage our growth; 7) Holley’s ability to attract new customers in a cost-effective manner; 8) Holley’s ability to expand into additional consumer markets; 9) costs related to Holley being a public company; 10) disruptions to Holley’s operations, including as a result of cybersecurity incidents; 11) changes in applicable laws or regulations; 12) the outcome of any legal proceedings that have been or may be instituted against Holley; 13) general economic and political conditions, including the current macroeconomic environment, political tensions, and war (including the conflict in Ukraine, the conflict in the Middle East, and the possible expansion of such conflicts and potential geopolitical consequences); 14) the possibility that Holley may be adversely affected by other economic, business, and/or competitive factors, including recent events affecting the financial services industry (such as the closures of certain regional banks); 15) Holley’s estimates and expectations of its financial performance and future growth prospects; 16) Holley’s ability to anticipate and manage through disruptions and higher costs in manufacturing, supply chain, logistical operations, and shortages of certain company products in distribution channels; 17) disruptions and costs associated with doing business in certain countries; 18) Holley’s ability to adopt and react to risks posed by new technology and 19) other risks and uncertainties set forth in the section entitled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” in the Annual Report on Form 10-K for the year ended December 31, 2024 filed with the U.S. Securities and Exchange Commission (“SEC”) on March 14, 2024, and/or disclosed in any subsequent filings with the SEC. Although Holley believes the expectations reflected in the forward-looking statements are reasonable, nothing in this press release should be regarded as a representation by any person that the forward-looking statements or projections set forth herein will be achieved or that any of the contemplated results of such forward looking statements or projections will be achieved. There may be additional risks that Holley presently does not know or that Holley currently believes are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. You should not place undue reliance on forward-looking statements, which speak only as of the date they are made. Holley undertakes no duty to update these forward-looking statements, except as otherwise required by law.

[Financial Tables to Follow]

HOLLEY INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(Unaudited)
 
For the thirteen weeks ended For the year ended
December 31, December 31, Variance Variance December 31, December 31, Variance Variance

 

 

 

2024

 

 

 

2023

 

 

($)

 

(%)

 

 

2024

 

 

 

2023

 

 

($)

 

(%)

Net Sales

$

140,054

 

$

155,707

 

$

(15,653

)

-10.1

%

$

602,224

 

$

659,704

 

$

(57,480

)

-8.7

%

Cost of Goods Sold

 

76,168

 

 

95,453

 

 

(19,285

)

-20.2

%

 

363,680

 

 

403,615

 

 

(39,935

)

-9.9

%

Gross Profit

 

63,886

 

 

60,254

 

 

3,632

 

6.0

%

 

238,544

 

 

256,089

 

 

(17,545

)

-6.9

%

Selling, General, and Administrative

 

34,474

 

 

32,246

 

 

2,228

 

6.9

%

 

132,149

 

 

120,244

 

 

11,905

 

9.9

%

Research and Development Costs

 

4,967

 

 

4,909

 

 

58

 

1.2

%

 

18,710

 

 

23,844

 

 

(5,134

)

-21.5

%

Amortization of Intangible Assets

 

3,577

 

 

3,517

 

 

60

 

1.7

%

 

13,884

 

 

14,557

 

 

(673

)

-4.6

%

Impairment of Indefinite-Lived Intangible Assets

 

7,695

 

 

-

 

 

7,695

 

100.0

%

 

7,695

 

 

-

 

 

7,695

 

100.0

%

Impairment of Goodwill

 

40,906

 

 

-

 

 

40,906

 

100.0

%

 

40,906

 

 

-

 

 

40,906

 

100.0

%

Restructuring Costs

 

-

 

 

535

 

 

(535

)

-100.0

%

 

1,566

 

 

2,641

 

 

(1,075

)

-40.7

%

Loss on Sale of Assets

 

1,729

 

 

-

 

 

1,729

 

100.0

%

 

9,234

 

 

-

 

 

9,234

 

100.0

%

Other Operating Expense (Income)

 

(481

)

 

257

 

 

(738

)

nm

 

(268

)

 

765

 

 

(1,033

)

-135.0

%

Operating Expense

 

92,867

 

 

41,464

 

 

51,403

 

124.0

%

 

223,876

 

 

162,051

 

 

61,825

 

38.2

%

Operating Income

 

(28,981

)

 

18,790

 

 

(47,771

)

-254.2

%

 

14,668

 

 

94,038

 

 

(79,370

)

-84.4

%

Change in Fair Value of Warrant Liability

 

-

 

 

(1,405

)

 

1,405

 

nm

 

(7,570

)

 

4,111

 

 

(11,681

)

-284.1

%

Change in Fair Value of Earn-Out Liability

 

8

 

 

214

 

 

(206

)

nm

 

(2,333

)

 

2,303

 

 

(4,636

)

-201.3

%

Loss (Gain) on Early Extinguishment of Debt

 

-

 

 

(701

)

 

701

 

0.0

%

 

141

 

 

(701

)

 

842

 

100.0

%

Interest Expense, Net

 

11,498

 

 

18,837

 

 

(7,339

)

-39.0

%

 

50,690

 

 

60,746

 

 

(10,056

)

-16.6

%

Non-Operating Expense

 

11,506

 

 

16,945

 

 

(5,439

)

-32.1

%

 

40,928

 

 

66,459

 

 

(25,531

)

-38.4

%

Income (Loss) Before Income Taxes

 

(40,487

)

 

1,845

 

 

(42,332

)

-2294.4

%

 

(26,260

)

 

27,579

 

 

(53,839

)

-195.2

%

Income Tax Expense (Benefit)

 

(2,705

)

 

643

 

 

(3,348

)

nm

 

(3,025

)

 

8,399

 

 

(11,424

)

-136.0

%

Net Income (Loss)

$

(37,782

)

$

1,202

 

$

(38,984

)

-3243.3

%

$

(23,235

)

$

19,180

 

$

(42,415

)

-221.1

%

Comprehensive Income:
Foreign Currency Translation Adjustment

 

(696

)

 

337

 

 

(1,033

)

-306.5

%

 

(452

)

 

234

 

 

(686

)

-293.2

%

Total Comprehensive Income (Loss)

$

(38,478

)

$

1,539

 

$

(40,017

)

-2600.2

%

$

(23,687

)

$

19,414

 

$

(43,101

)

-222.0

%

Common Share Data:
Basic Net Income (Loss) per Share

$

(0.32

)

$

0.01

 

$

(0.33

)

-3300.0

%

$

(0.20

)

$

0.16

 

$

(0.36

)

-225.0

%

Diluted Net Income (Loss) per Share

$

(0.32

)

$

0.01

 

$

(0.33

)

-3300.0

%

$

(0.20

)

$

0.16

 

$

(0.36

)

-225.0

%

Weighted Average Common Shares Outstanding - Basic

 

118,724

 

 

117,707

 

 

1,017

 

0.9

%

 

118,442

 

 

117,379

 

 

1,063

 

0.9

%

Weighted Average Common Shares Outstanding - Diluted

 

118,724

 

 

119,573

 

 

(849

)

-0.7

%

 

118,442

 

 

118,511

 

 

(69

)

-0.1

%

nm - not meaningful  
 
HOLLEY INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
(In thousands)
(Unaudited)
 
As of

 

 

December 31,

 

December 31,

 

 

 

2024

 

 

 

2023

 

Assets
Cash and cash equivalents

$

56,087

 

$

41,081

 

Accounts receivable

 

36,123

 

 

48,360

 

Inventory

 

192,523

 

 

192,260

 

Prepaids and other current assets

 

12,614

 

 

15,665

 

Total Current Assets

 

297,347

 

 

297,366

 

Property, Plant and Equipment, Net

 

40,983

 

 

47,206

 

Goodwill

 

372,340

 

 

419,056

 

Other Intangibles, Net

 

386,676

 

 

410,465

 

Other Noncurrent Assets

 

35,974

 

 

29,250

 

Total Assets

$

1,133,320

 

$

1,203,343

 

 
Liabilities and Stockholders’ Equity
Accounts payable

$

44,781

 

$

43,692

 

Accrued interest

 

-

 

 

455

 

Accrued liabilities

 

43,190

 

 

42,129

 

Current portion of long-term debt

 

7,201

 

 

7,461

 

Total Current Liabilities

 

95,172

 

 

93,737

 

Long-Term Debt, Net of Current Portion

 

545,385

 

 

576,710

 

Deferred Taxes

 

37,391

 

 

53,542

 

Other Noncurrent Liabilities

 

34,220

 

 

38,203

 

Total Liabilities

 

712,168

 

 

762,192

 

 
Common Stock

 

12

 

 

12

 

Additional Paid-In Capital

 

377,557

 

 

373,869

 

Accumulated Other Comprehensive Loss

 

(1,162

)

 

(710

)

Retained Earnings

 

44,745

 

 

67,980

 

Total Stockholders’ Equity

 

421,152

 

 

441,151

 

Total Liabilities and Stockholders’ Equity

$

1,133,320

 

$

1,203,343

 

 
HOLLEY INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
 
For the thirteen weeks ended For the year ended

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Operating Activities
Net Income (Loss)

$

(37,782

)

$

1,202

 

$

(23,235

)

$

19,180

 

Adjustments to Reconcile to Net Cash

 

52,526

 

 

14,625

 

 

79,358

 

 

44,071

 

Changes in Operating Assets and Liabilities

 

(10,618

)

 

15,402

 

 

(9,224

)

 

24,841

 

Net Cash Provided by Operating Activities

 

4,126

 

 

31,229

 

 

46,899

 

 

88,092

 

 
Investing Activities
Capital Expenditures, Net of Dispositions

 

4,748

 

 

(1,328

)

 

2,021

 

 

(4,453

)

Net Cash Provided by (Used in) Investing Activities

 

4,748

 

 

(1,328

)

 

2,021

 

 

(4,453

)

 
Financing Activities
Net Change in Debt

 

(3,612

)

 

(25,601

)

 

(32,444

)

 

(66,038

)

Deferred financing fees

 

(679

)

 

 

 

(679

)

 

(1,427

)

Payments from Stock-Based Award Activities

 

 

 

(409

)

 

(1,482

)

 

(1,543

)

Net Cash Used in Financing Activities

 

(4,291

)

 

(26,010

)

 

(34,605

)

 

(69,008

)

 
Effect of Foreign Currency Rate Fluctuations on Cash

 

753

 

 

357

 

 

691

 

 

300

 

 
Net Change in Cash and Cash Equivalents

 

5,336

 

 

4,248

 

 

15,006

 

 

14,931

 

 
Cash and Cash Equivalents
Beginning of Period

 

50,751

 

 

36,833

 

 

41,081

 

 

26,150

 

End of Period

$

56,087

 

$

41,081

 

$

56,087

 

$

41,081

 

We present certain information with respect to EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Bank-adjusted EBITDA Leverage Ratio, Adjusted Gross Profit, Adjusted Gross Margin, Adjusted Net Income, Adjusted Diluted EPS and Free Cash Flow as supplemental measures of our operating performance and believe that such non-GAAP financial measures are useful to investors in evaluating our financial performance and in comparing our financial results between periods because they exclude the impact of certain items that we do not consider indicative of our ongoing operating performance. We believe that the presentation of these non-GAAP financial measures enhances the usefulness of our financial information by presenting measures that management uses internally to establish forecasts, budgets, and operational goals to manage and monitor our business. We believe that these non-GAAP financial measures help to depict a more realistic representation of the performance of our underlying business, enabling us to evaluate and plan more effectively for the future.

EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Bank-adjusted EBITDA Leverage Ratio, Adjusted Gross Profit, Adjusted Gross Margin, Adjusted Net Income, Adjusted Diluted EPS and Free Cash Flow are not prepared in accordance with generally accepted accounting principles (“GAAP”) and may be different from non-GAAP and other financial measures used by other companies. These measures should not be considered as measures of financial performance under GAAP, and the items excluded from or included in these metrics are significant components in understanding and assessing our financial performance. These metrics should not be considered as alternatives to net income, gross profit, net cash provided by operating activities, or any other performance measures, as applicable, derived in accordance with GAAP.

We define EBITDA as earnings before depreciation, amortization of intangible assets, interest expense, and income tax expense. We define Adjusted EBITDA as EBITDA adjusted to exclude, to the extent applicable, restructuring costs, which includes operational restructuring and integration activities, termination related benefits, facilities relocation, and executive transition costs; changes in the fair value of the warrant liability; changes in the fair value of the earn-out liability; equity-based compensation expense; gain or loss on the early extinguishment of debt; notable items that we do not believe are reflective of our underlying operating performance, including litigation settlements and certain costs incurred for advisory services related to identifying performance initiatives; and other expenses or gains, which includes gains or losses from disposal of fixed assets, franchise taxes, and gains or losses from foreign currency transactions. We define Adjusted EBITDA Margin as Adjusted EBITDA divided by net sales.

HOLLEY INC. and SUBSIDIARIES
USE AND RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(In thousands)
(Unaudited)
 
For the thirteen weeks ended For the year ended

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net Income (Loss)

$

(37,782

)

$

1,202

 

$

(23,235

)

$

19,180

 

Adjustments:
Interest Expense, Net

 

11,498

 

 

18,837

 

 

50,690

 

 

60,746

 

Income Tax Expense (Benefit)

 

(2,705

)

 

643

 

 

(3,025

)

 

8,399

 

Depreciation

 

3,187

 

 

2,570

 

 

10,551

 

 

10,308

 

Amortization

 

3,577

 

 

3,517

 

 

13,884

 

 

14,557

 

EBITDA

 

(22,225

)

 

26,769

 

 

48,865

 

 

113,190

 

Restructuring Costs

 

(194

)

 

535

 

 

1,372

 

 

2,641

 

Change in Fair Value of Warrant Liability

 

-

 

 

(1,405

)

 

(7,570

)

 

4,111

 

Change in Fair Value of Earn-Out Liability

 

8

 

 

214

 

 

(2,333

)

 

2,303

 

Equity-Based Compensation Expense

 

887

 

 

2,121

 

 

5,170

 

 

7,291

 

Impairment of Indefinite-lived intangible Assets

 

7,695

 

 

-

 

 

7,695

 

 

-

 

Impairment of Goodwill

 

40,906

 

 

-

 

 

40,906

 

 

-

 

Loss on Sale of Assets

 

1,729

 

 

-

 

 

9,234

 

 

-

 

Loss (Gain) on Early Extinguishment of Debt

 

-

 

 

(701

)

 

141

 

 

(701

)

Notable Items

 

621

 

 

721

 

 

7,100

 

 

1,285

 

Other Expense (Income)

 

(300

)

 

257

 

 

(87

)

 

765

 

Adjusted EBITDA

$

29,127

 

$

28,511

 

$

110,493

 

$

130,885

 

Net Sales

$

140,054

 

$

155,707

 

$

602,224

 

$

659,704

 

Net Income Margin

 

-27.0

%

 

0.8

%

 

-3.9

%

 

2.9

%

Adjusted EBITDA Margin

 

20.8

%

 

18.3

%

 

18.3

%

 

19.8

%

TTM
December 31, 2024 December 31, 2023
Net Loss

$

(23,235

)

$

19,180

 

Adjustments:
Interest Expense, Net

 

50,690

 

 

60,746

 

Income Tax Expense (Benefit)

 

(3,025

)

 

8,399

 

Depreciation

 

10,551

 

 

10,308

 

Amortization

 

13,884

 

 

14,557

 

EBITDA

 

48,865

 

 

113,190

 

Restructuring Costs

 

1,372

 

 

2,641

 

Change in Fair Value of Warrant Liability

 

(7,570

)

 

4,111

 

Change in Fair Value of Earn-Out Liability

 

(2,333

)

 

2,303

 

Equity-Based Compensation Expense

 

5,170

 

 

7,291

 

Impairment of indefinite-lived intangible assets

 

7,695

 

 

-

 

Impairment of goodwill

 

40,906

 

 

-

 

Loss on Sale of Assets

 

9,234

 

 

-

 

Loss (Gain) on Early Extinguishment of Debt

 

141

 

 

(701

)

Notable Items

 

7,100

 

 

1,285

 

Other Expense

 

(87

)

 

765

 

Adjusted EBITDA

 

110,493

 

 

130,885

 

Additional Permitted Charges

 

12,261

 

 

711

 

Adjusted EBITDA per Credit Agreement

$

122,754

 

$

131,596

 

Total Debt

$

561,840

 

$

594,479

 

Less: Permitted Cash and Cash Equivalents

 

50,000

 

 

41,081

 

Net Indebtedness per Credit Agreement

$

511,840

 

$

553,398

 

Bank-adjusted EBITDA Leverage Ratio

4.17 x

4.21 x

We define Adjusted Net Income as earnings excluding the after-tax effect of changes in the fair value of the warrant liability, write-downs of assets held-for-sale, changes in the fair value of the earn-out liability, impairment of indefinite-lived intangible assets, impairment of goodwill, and gain or loss on the early extinguishment of debt. We define Adjusted Diluted EPS as Adjusted Net Income on a per share basis. Management uses these measures to focus on on-going operations and believes that it is useful to investors because it enables them to perform meaningful comparisons of past and present consolidated operating results. We believe that using this information, along with net income and net income per diluted share, provides for a more complete analysis of the results of operations.

For the thirteen weeks ended For the year ended

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net Income (Loss)

$

(37,782

)

$

1,202

 

$

(23,235

)

$

19,180

 

Special items:
Adjust for: Change in Fair Value of Warrant Liability

 

-

 

 

(1,405

)

 

(7,570

)

 

4,111

 

Adjust for: Change in Fair Value of Earn-Out Liability

 

8

 

 

214

 

 

(2,333

)

 

2,303

 

Adjust for: Impairment of indefinite-lived intangible assets

 

7,695

 

 

-

 

 

7,695

 

 

-

 

Adjust for: Impairment of goodwill

 

40,906

 

 

-

 

 

40,906

 

 

-

 

Adjust for: Loss on Sale of Assets

 

1,729

 

 

-

 

 

9,234

 

 

-

 

Adjust for: Loss (Gain) on Early Extinguishment of Debt

 

-

 

 

(554

)

 

141

 

 

(554

)

Adjust for: Impairment of Indefinite-Lived Intangible Assets

 

-

 

 

-

 

 

-

 

 

-

 

Adjusted Net Income (Loss)

$

12,556

 

$

(543

)

$

24,838

 

$

25,040

 

For the thirteen weeks ended For the year ended

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

Net Income (Loss) per Diluted Share

$

(0.32

)

$

0.01

 

$

(0.20

)

$

0.16

Special items:
Adjust for: Change in Fair Value of Warrant Liability

 

-

 

 

(0.01

)

 

(0.06

)

 

0.03

Adjust for: Change in Fair Value of Earn-Out Liability

 

-

 

 

-

 

 

(0.03

)

 

0.02

Adjust for: Impairment of indefinite-lived intangible assets

 

0.07

 

 

-

 

 

0.06

 

 

-

Adjust for: Impairment of goodwill

 

0.35

 

 

-

 

 

0.35

 

-

Adjust for: Loss on Sale of Assets

 

0.01

 

 

-

 

 

0.08

 

-

Adjust for: Loss (Gain) on Early Extinguishment of Debt

 

-

 

 

-

 

 

-

 

-

Adjusted Diluted EPS

$

0.11

 

$

0.00

 

$

0.20

$

0.21

We define Free Cash Flow as net cash provided by operating activities minus cash payments for capital expenditures, net of dispositions. Management believes providing Free Cash Flow is useful for investors to understand our performance and results of cash generation after making capital investments required to support ongoing business operations.

For the thirteen weeks ended For the year ended

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net Cash Provided by Operating Activities

$

4,126

 

$

31,229

 

$

46,899

 

$

88,092

 

Capital Expenditures, Net of Dispositions

 

(2,351

)

 

(1,328

)

 

(5,078

)

 

(4,453

)

Free Cash Flow

$

1,775

 

$

29,901

 

$

41,821

 

$

83,639

 

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.