Press Release: Holley Reports First Quarter 2025 Results

Dow Jones
07 May

Holley Reports First Quarter 2025 Results

Delivered Core Business Growth in the Quarter

Net Income of $2.8 Million in 2025 Compared to $3.7 Million in 2024

Adjusted EBITDA of $27.3 Million up $6.3 Million Year Over Year

Adjusted Net Income Was $2.6 Million up $2.5 Million Year Over Year

Strategic framework execution resulted in robust first-quarter net sales growth. Due to the strong performance in our core business during the first quarter, we are maintaining our full-year 2025 guidance, excluding any potential impacts from tariffs.

BOWLING GREEN, Ky.--(BUSINESS WIRE)--May 07, 2025-- 

Holley Performance Brands $(HLLY)$, a leader in automotive aftermarket performance solutions, today announced financial results for its first quarter ended March 30, 2025.

First Quarter Highlights vs. Prior Year Period

   -- Net Sales decreased (3.5%) to $153.0 million compared to $158.6 million 
      last year 
 
          -- Core business Net Sales for the first quarter of 2025 grew by 3.3% 
             compared to the first quarter of 2024 after excluding non-core 
             business1 of approximately $10.5 million related to divestitures 
             and strategic product rationalization sales from net sales for the 
             first quarter of 2024 
 
   -- Net Income was $2.8 million, or $0.02 per diluted share, compared to $3.7 
      million, or $0.03 per diluted share, last year 
 
   -- Net Cash Used in Operating Activities was $7.8 million compared to Net 
      Cash Provided by Operating Activities of $18.8 million last year 
 
   -- Adjusted Net Income2 was $2.6 million compared to $0.1 million last year 
 
   -- Adjusted EBITDA2 was $27.3 million compared to $21.0 million last year 
 
   -- Free Cash Flow2 was ($10.8) million compared to $17.8 million last year 
 
(1) Divestitures sales relate to divested businesses (Detroit Speed 
Engineering, Gear FX and Proforged) prior to the divestiture date, and 
strategic product rationalization sales relate to discontinued stock keeping 
units ("SKUs") prior to the SKU discontinuance. 
(2) See "Use and Reconciliation of Non-GAAP Financial Measures" below. 
 

"We are delighted with our strong quarterly results, which we believe reflect significant progress against our strategic framework," said Matthew Stevenson, President and Chief Executive Officer of Holley. "In the first quarter of 2025, our company demonstrated growth in our core business and advancements across multiple fronts. We achieved substantial growth in both our direct-to-consumer $(DTC.AU)$ and business-to-business (B2B) channels. Our B2B channel saw significant growth in our Top 50 accounts, driven by enhanced data quality and collaboration with our partners. Meanwhile, our DTC orders grew over 10% in the quarter, led by increases in our third-party marketplace strategy, particularly with a focus on Amazon.

Our product innovation efforts successfully generated approximately $4 million in new product revenue across our Domestic Muscle, Modern Truck & Off-Road, Euro & Import, and Safety divisions. Additionally, portfolio management initiatives focused on maximizing product elasticity resulted in roughly $4 million in revenue growth.

We also continue to be laser focused on reducing non-value-added costs out of the business in the quarter of $3.0 million, comprised of purchasing savings and operational improvements."

Stevenson continued, "We remain vigilant of external uncertainties that could affect the broader operating environment. While the momentum we experienced at the start of the year is now being tempered by ongoing tariff uncertainties and a softening in consumer sentiment, we are maintaining our 2025 guidance due to the strong growth in net sales in the first quarter year-over-year after adjusting for divestiture and strategic product rationalization sales. This guidance does not account for potential tariff impacts, which remain fluid and are evolving daily. The team is working diligently to mitigate impacts from potential tariffs through strategic sourcing initiatives as well as targeted pricing actions. We will continue to closely monitor the tariff situation and will provide updates on our guidance as necessary when there is greater clarity."

"We are confident in our ability to execute our strategic framework, bolstered by the strength of our leadership team and the adaptability of our business as conditions evolve. We are positioning Holley to navigate near-term challenges with focus and discipline, ensuring we emerge stronger in the long term."

Strategic Business Highlights

   -- Achieved core business net sales growth of 3.3% year-over-year after 
      excluding divestitures and product rationalization sales across all 
      divisions. 
 
   -- Gross Margin improvements driven by labor and overhead efficiency and 
      reduced warranty costs, in addition to 2024 product rationalization. 
 
   -- Expanded growth across 25+ brands in both DTC and B2B channels. 
 
   -- Further strengthened relationships with B2B partners, resulting in 
      approximately 2.5% growth in the channel. 
 
   -- DTC orders grew over 10% with third-party platforms (Amazon, eBay, etc.) 
      increasing by more than 50%. 
 
   -- Product innovation and strategic pricing initiatives contributed $8 
      million in revenue for the quarter. 
 
   -- Implementing proactive cost reductions and strategic sourcing initiatives 
      to mitigate tariff impacts. 

Outlook

For 2025, our full-year guidance remains unchanged, excluding the impact of Tariffs:

 
                  Metric                          Full Year 2025 Outlook 
-------------------------------------------  --------------------------------- 
                 Net Sales                          $580 - $600 million 
                   %YoY                      0.8% to 4.3%(1) vs. Core Business 
-------------------------------------------  --------------------------------- 
              Adjusted EBITDA                       $113 - $130 million 
-------------------------------------------  --------------------------------- 
           Capital Expenditures                      $12 - $16 million 
-------------------------------------------  --------------------------------- 
   Depreciation and Amortization Expense             $22 - $24 million 
-------------------------------------------  --------------------------------- 
    Interest Expense (excluding collar 
                revaluation)                         $47 - $52 million 
-------------------------------------------  --------------------------------- 
1) PY Comparison Excludes $12.8 million from Divested Non-Core Businesses and 
$14.0 million in 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 13752747.

For those unable to participate, a telephone replay recording will be available until Wednesday, May 14, 2025. To access the replay, please call 877-660-6853 (Toll Free) or 201-612-7415 (Toll) and enter confirmation code 13752747. 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) Holley's ability to execute our business strategy, including monetization of services provided and expansions in and into existing and new lines of business; 2) Holley's ability to compete effectively in our market; 3) Holley's ability to successfully design, develop, and market new, effective, and safe products and platforms; 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 grow and effectively manage our growth; 7) Holley's ability to attract new customers in a cost-effective manner and to expand into additional consumer markets; 8) Holley's ability to successfully integrate acquisitions or achieve the expected synergies from such acquisitions; 9) Holley's ability to maintain relationships with customers and suppliers; 10) Holley's ability to retain our management and key employees; 11) costs related to Holley being a public company; 12) disruptions to Holley's operations, including as a result of cybersecurity incidents; 13) changes in applicable laws or regulations; 14) the outcome of any legal proceedings that have been or may be instituted against Holley; 15) 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); 16) 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); 17) Holley's estimates of its financial performance (e.g., the successful execution of cost saving initiatives); 18) 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; 19) disruptions and costs associated with doing business in certain countries; 20) Holley's ability to adopt and react to risks posed by new technology; 21) inability to predict how products will ultimately be used; and 22) 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, 2025, 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 
                       ------------------------------------------- 
                       March 30,  March 31,  Variance    Variance 
                         2025       2024        ($)        (%) 
--------------------   ---------  ---------  ---------  ---------- 
Net Sales              $153,044   $158,636   $ (5,592)    -3.5% 
Cost of Goods Sold       88,956    106,577    (17,621)   -16.5% 
---------------------   -------    -------    ------- 
      Gross Profit       64,088     52,059     12,029     23.1% 
Selling, General, and 
 Administrative          36,699     32,996      3,703     11.2% 
Research and 
 Development Costs        4,093      4,812       (719)   -14.9% 
Amortization of 
 Intangible Assets        3,532      3,436         96      2.8% 
Restructuring Costs         463        615       (152)   -24.7% 
Other Operating 
 Expense (Income)           (42)        (8)       (34)      nm 
---------------------   -------    -------    ------- 
      Operating 
       Expense           44,745     41,851      2,894      6.9% 
---------------------   -------    -------    ------- 
      Operating 
       Income            19,343     10,208      9,135     89.5% 
Change in Fair Value 
 of Warrant 
 Liability                  (73)    (3,127)     3,054     nm 
Change in Fair Value 
 of Earn-Out 
 Liability                 (185)      (649)       464     nm 
Loss (Gain) on Early 
 Extinguishment of 
 Debt                         -        141       (141)   0.0  % 
Interest Expense, Net    15,708     11,004      4,704     42.7% 
---------------------   -------    -------    ------- 
      Non-Operating 
       Expense           15,450      7,369      8,081    109.7% 
---------------------   -------    -------    ------- 
Income (Loss) Before 
 Income Taxes             3,893      2,839      1,054     37.1% 
Income Tax Expense 
 (Benefit)                1,076       (891)     1,967     nm 
---------------------   -------    -------    ------- 
      Net Income 
       (Loss)          $  2,817   $  3,730   $   (913)   -24.5% 
=====================   =======    =======    ======= 
Comprehensive Income: 
Foreign Currency 
 Translation 
 Adjustment                (285)      (186)       (99)    53.2% 
---------------------   -------    -------    ------- 
      Total 
       Comprehensive 
       Income (Loss)   $  2,532   $  3,544   $ (1,012)   -28.6% 
=====================   =======    =======    ======= 
Common Share Data: 
Basic Net Income 
 (Loss) per Share      $   0.02   $   0.03   $  (0.01)   -33.3% 
Diluted Net Income 
 (Loss) per Share      $   0.02   $   0.03   $  (0.01)   -33.3% 
Weighted Average 
 Common Shares 
 Outstanding - Basic    118,845    117,872        973      0.8% 
Weighted Average 
 Common Shares 
 Outstanding - 
 Diluted                119,559    119,505         54      0.0% 
---------------------   -------    -------    -------   ------ 
nm - not meaningful 
 
 
                     HOLLEY INC. and SUBSIDIARIES 
                 CONDENSED CONSOLIDATED BALANCE SHEET 
                            (In thousands) 
                             (Unaudited) 
 
                                                     As of 
                                         ----------------------------- 
                                          March 30,     December 31, 
                                            2025            2024 
--------------------------------------   -----------  ---------------- 
                Assets 
--------------------------------------- 
Cash and cash equivalents                $   39,068    $     56,087 
Accounts receivable                          50,894          36,123 
Inventory                                   189,143         192,523 
Prepaids and other current assets             9,081          12,614 
                                          ---------       --------- 
Total Current Assets                        288,186         297,347 
Property, Plant and Equipment, Net           41,664          40,983 
Goodwill                                    372,340         372,340 
Other Intangibles, Net                      407,130         386,676 
Other Noncurrent Assets                      34,841          35,974 
---------------------------------------   ---------       --------- 
Total Assets                             $1,144,161    $  1,133,320 
=======================================   =========       ========= 
 
 Liabilities and Stockholders' Equity 
--------------------------------------- 
Accounts payable                         $   37,586    $     44,781 
Accrued liabilities                          56,164          43,190 
Current portion of long-term debt             7,068           7,201 
---------------------------------------   ---------       --------- 
Total Current Liabilities                   100,818          95,172 
Long-Term Debt, Net of Current Portion      544,194         545,385 
Deferred Taxes                               37,308          37,391 
Other Noncurrent Liabilities                 37,256          34,220 
---------------------------------------   ---------       --------- 
Total Liabilities                           719,576         712,168 
 
Common Stock                                     12              12 
Additional Paid-In Capital                  378,458         377,557 
Accumulated Other Comprehensive Loss         (1,447)         (1,162) 
Retained Earnings                            47,562          44,745 
---------------------------------------   ---------       --------- 
Total Stockholders' Equity                  424,585         421,152 
---------------------------------------   ---------       --------- 
Total Liabilities and Stockholders' 
 Equity                                  $1,144,161    $  1,133,320 
=======================================   =========       ========= 
 
 
                       HOLLEY INC. and SUBSIDIARIES 
             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 
                              (In thousands) 
                               (Unaudited) 
 
                                         For the thirteen weeks ended 
                                    -------------------------------------- 
                                         March 30,           March 31, 
                                           2025                2024 
---------------------------------   -------------------  ----------------- 
Operating Activities 
---------------------------------- 
Net Income (Loss)                    $        2,817       $       3,730 
Adjustments to Reconcile to Net 
 Cash                                        14,458              10,971 
Changes in Operating Assets and 
 Liabilities                                (25,125)              4,142 
----------------------------------      -----------          ---------- 
Net Cash Provided by (Used in) 
 Operating Activities                        (7,850)             18,843 
 
Investing Activities 
---------------------------------- 
Capital Expenditures, Net of 
 Dispositions                                (7,740)             (1,091) 
----------------------------------      -----------          ---------- 
Net Cash Provided by (Used in) 
 Investing Activities                        (7,740)             (1,091) 
 
Financing Activities 
---------------------------------- 
Net Change in Debt                           (1,776)            (16,748) 
Payments from Stock-Based Award 
 Activities                                    $(594.SI)$               (921) 
----------------------------------      -----------          ---------- 
Net Cash Used in Financing 
 Activities                                  (2,370)            (17,669) 
 
Effect of Foreign Currency Rate 
 Fluctuations on Cash                           941                 (37) 
----------------------------------      -----------          ---------- 
 
Net Change in Cash and Cash 
 Equivalents                                (17,019)                 46 
 
Cash and Cash Equivalents 
---------------------------------- 
Beginning of Period                          56,087              41,081 
----------------------------------      -----------          ---------- 
End of Period                        $       39,068       $      41,127 
==================================      ===========          ========== 
 

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 
                                    -------------------------------------- 
                                         March 30,           March 31, 
                                           2025                2024 
---------------------------------   -------------------  ----------------- 
Net Income (Loss)                    $       2,817        $      3,730 
Adjustments: 
      Interest Expense, Net                 15,708              11,004 
      Income Tax Expense (Benefit)           1,076                (891) 
      Depreciation                           2,299               2,464 
      Amortization                           3,532               3,436 
----------------------------------      ----------  ---      --------- 
EBITDA                                      25,432              19,743 
      Restructuring Costs                      463                 615 
      Change in Fair Value of 
       Warrant Liability                       (73)             (3,127) 
      Change in Fair Value of 
       Earn-Out Liability                     (185)               (649) 
      Equity-Based Compensation 
       Expense                               1,495               1,141 
      Loss (Gain) on Early 
       Extinguishment of Debt                    -                 141 
      Notable Items                            200               3,100 
      Other Expense (Income)                   (42)                 (8) 
----------------------------------      ----------           --------- 
Adjusted EBITDA                      $      27,290        $     20,956 
==================================      ==========  ===      ========= 
Net Sales                            $     153,044        $    158,636 
Net Income Margin                              1.8%                2.4% 
Adjusted EBITDA Margin                        17.8%               13.2% 
 
 
                                                   TTM 
                                  March 30, 2025     December 31, 2024 
------------------------------   ----------------  --------------------- 
Net Loss                          $      (24,148)   $         (23,235) 
Adjustments: 
      Interest Expense, Net               55,395               50,690 
      Income Tax Expense 
       (Benefit)                          (1,058)              (3,025) 
      Depreciation                        10,386               10,551 
      Amortization                        13,980               13,884 
-------------------------------      -----------       -------------- 
EBITDA                                    54,555               48,865 
      Restructuring Costs                  1,220                1,372 
      Change in Fair Value of 
       Warrant Liability                  (4,516)              (7,570) 
      Change in Fair Value of 
       Earn-Out Liability                 (1,870)              (2,333) 
      Equity-Based Compensation 
       Expense                             5,524                5,170 
      Impairment of 
       indefinite-lived 
       intangible assets                   7,695                7,695 
      Impairment of goodwill              40,906               40,906 
      Loss on Sale of Assets               9,234                9,234 
      Loss (Gain) on Early 
       Extinguishment of Debt                 --                  141 
      Notable Items                        4,200                7,100 
      Other Expense                         (121)                 (87) 
-------------------------------      -----------       -------------- 
Adjusted EBITDA                          116,827              110,493 
Additional Permitted Charges               3,593               12,261 
-------------------------------      -----------       -------------- 
Adjusted EBITDA per Credit 
 Agreement                        $      120,420    $         122,754 
===============================      ===========       ============== 
Total Debt                        $      559,787    $         561,840 
Less: Permitted Cash and Cash 
 Equivalents                              39,068               50,000 
-------------------------------      -----------       -------------- 
Net Indebtedness per Credit 
 Agreement                        $      520,719    $         511,840 
===============================      ===========       ============== 
Bank-adjusted EBITDA Leverage 
 Ratio                                      4.32x                4.17x 
 

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 
                                    -------------------------------------- 
                                         March 30,           March 31, 
                                            2025                2024 
---------------------------------   --------------------  ---------------- 
Net Income (Loss)                      $       2,817       $      3,730 
Special items: 
    Adjust for: Change in Fair 
     Value of Warrant Liability                  (73)            (3,127) 
    Adjust for: Change in Fair 
     Value of Earn-Out Liability                (185)              (649) 
    Adjust for: Loss (Gain) on 
     Early Extinguishment of Debt                  -                111 
----------------------------------  ----  ----------          --------- 
Adjusted Net Income (Loss)             $       2,559       $         65 
==================================  ====  ==========          ========= 
 
 
                                        For the thirteen weeks ended 
                                    ------------------------------------ 
                                         March 30,          March 31, 
                                           2025               2024 
---------------------------------   -------------------  --------------- 
Net Income (Loss) per Diluted 
 Share                                 $           0.02   $      0.03 
Special items: 
    Adjust for: Change in Fair 
     Value of Warrant Liability                       -         (0.03) 
    Adjust for: Change in Fair 
    Value of Earn-Out Liability                       -             - 
---------------------------------   ----  -------------      -------- 
Adjusted Diluted EPS                   $           0.02   $      0.00 
==================================  ====  =============      ======== 
 

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 
                                    -------------------------------------- 
                                         March 30,           March 31, 
                                            2025                2024 
---------------------------------   --------------------  ---------------- 
Net Cash Provided by Operating 
 Activities                          $        (7,850)      $     18,843 
Capital Expenditures, Net of 
 Dispositions                                 (2,980)            (1,265) 
Proceeds from the disposal of 
 fixed assets                                     --                174 
----------------------------------      ------------          --------- 
Free Cash Flow                       $       (10,830)      $     17,752 
==================================      ============          ========= 
 

View source version on businesswire.com: https://www.businesswire.com/news/home/20250506866614/en/

 
    CONTACT:    Investor Relations: 

Anthony Rozmus / Neel Sikka

Solebury Strategic Communications

203-428-3324

holley@soleburystrat.com

Media Relations Contacts:

Jordan Moore, jmoore@tinymightyco.com / Sydney Goggans, sgoggans@tinymightyco.com

Tiny Mighty Communications

615-454-2913

 
 

(END) Dow Jones Newswires

May 07, 2025 07:30 ET (11:30 GMT)

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Most Discussed

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10