Home
Prestige Brand Holdings Inc
Prestige Consumer Healthcare Inc. Reports Third Quarter and Year-to-Date Fiscal 2026 Results
Business
Feb 5 2026
24 min read

Prestige Consumer Healthcare Inc. Reports Third Quarter and Year-to-Date Fiscal 2026 Results

news images
  • Revenue of $283.4 million in Q3, ahead of outlook

  • Diluted EPS of $0.97 in Q3 and Adjusted Diluted EPS of $1.14, versus prior year Q3 Diluted EPS of $1.22

  • Repurchased approximately 0.8 million shares opportunistically in Q3

  • Successfully closed acquisition of eye care supplier Pillar5 Pharma, Inc. in December, as expected

  • Narrowing Outlook Range of Fiscal 2026 Revenue and Adjusted Diluted EPS

TARRYTOWN, N.Y., Feb. 05, 2026 (GLOBE NEWSWIRE) -- Prestige Consumer Healthcare Inc. (NYSE:PBH) today reported financial results for its third quarter and nine months ended December 31, 2025.

“We exceeded our third quarter revenue outlook and delivered solid profitability in the quarter, which reflected the benefits of our diverse business model and strong financial profile. We are pleased with these results, especially when navigating the challenging consumer backdrop we’ve experienced year-to-date. As expected, we continued to make progress toward improving Clear Eyes® supply, increasing sales sequentially and closing on the acquisition of Pillar5 in December. Furthermore, our superior free cash flow and low leverage allowed us to repurchase approximately 0.8 million shares in the third quarter to further enhance shareholder value,” said Ron Lombardi, Chief Executive Officer of Prestige Consumer Healthcare.

Third Fiscal Quarter Ended December 31, 2025

Reported revenues in the third quarter of fiscal 2026 of $283.4 million decreased 2.4% from $290.3 million in the third quarter of fiscal 2025 and decreased 2.2% excluding the impact of foreign currency. The revenue decline versus the prior year comparable period was primarily driven by lower Ear & Eye Care category sales as a result of limited ability to supply demand for Clear Eyes®.

Reported net income for the third quarter of fiscal 2026 totaled $46.7 million and non-GAAP adjusted net income totaled $54.9 million, compared to the prior year third quarter’s net income of $61.0 million. Diluted earnings per share of $0.97 and non-GAAP adjusted diluted earnings per share of $1.14 for the third quarter of fiscal 2026 compared to diluted earnings per share of $1.22 in the prior year comparable period.

The adjustments to the third quarter of fiscal 2026 relate to the write off of a supplier loan, professional costs associated with the Pillar5 acquisition, and the applicable tax impact associated with these items.

Nine Months Ended December 31, 2025

Reported revenues for the first nine months of fiscal 2026 totaled $807.1 million and compared to revenues of $841.2 million for the first nine months of fiscal 2025. Revenues decreased 4.1% versus the prior year comparable period and 3.9% excluding the impact of foreign currency. The revenue performance for the first nine months reflected the limited ability to supply strong demand for Clear Eyes® as well as the Q1 headwind associated with accelerated order timing in Q4 of the prior year.

Reported net income for the first nine months of fiscal 2026 totaled $136.4 million versus the prior year comparable period net income of $164.5 million. Non-GAAP adjusted net income for the first nine months of fiscal 2026 totaled $154.8 million versus the prior year comparable period’s adjusted net income of $160.4 million. Diluted earnings per share were $2.78 for the first nine months of fiscal 2026 compared to $3.28 per share in the prior year comparable period. Non-GAAP adjusted diluted earnings per share of $3.16 for the first nine months of fiscal 2026 compared to the prior year comparable period’s adjusted diluted earnings per share of $3.20.

The adjustments to the first nine months of fiscal 2026 relate to the write off of a supplier loan, professional costs associated with the Pillar5 acquisition, and the applicable tax impact associated with these items, as well as a discrete tax item pertaining to establishing a taxable presence in a new state. The adjustment to the first nine months of fiscal 2025 relates to a discrete tax item in the first quarter pertaining to the release of a reserve for an uncertain tax position due to the statute of limitations expiring.

Free Cash Flow and Balance Sheet

The Company's net cash provided by operating activities for the first nine months of fiscal 2026 was $214.8 million, compared to $189.7 million during the prior year comparable period. Non-GAAP free cash flow in the first nine months of fiscal 2026 was $208.8 million compared to $184.9 million in the prior year comparable period.

In the third quarter fiscal 2026, the Company opportunistically repurchased approximately 0.8 million shares at a total investment of $45.8 million. For the first nine months of fiscal 2026, the total shares repurchased were approximately 2.3 million at a total cost of $155.6 million.

The Company's net debt position as of December 31, 2025 was approximately $1.0 billion, resulting in a covenant-defined leverage ratio of 2.6x.

Segment Review

North American OTC Healthcare: Segment revenues of $235.7 million for the third quarter fiscal 2026 decreased compared to the prior year comparable quarter's segment revenues of $238.9 million. The revenue decrease was primarily attributable to lower Eye & Ear Care category sales, driven primarily by limited ability to supply demand for Clear Eyes®.

For the first nine months of the current fiscal year, reported revenues for the North American OTC segment were $679.0 million, which compared to $711.1 million in the prior year comparable period. The revenue decrease was primarily attributable to lower Eye & Ear Care category sales, driven by limited ability to supply demand for Clear Eyes® as well as the expected headwind associated with accelerated order timing in Q4 of the prior year.

International OTC Healthcare: Fiscal third quarter 2026 segment revenues of $47.7 million compared to $51.4 million reported in the prior year comparable period. The lower revenue performance was driven by lower Eye & Ear Care category sales.

For the first nine months of the current fiscal year, reported revenues for the International OTC Healthcare segment were $128.1 million, a decrease of 1.6% over the prior year comparable period’s revenues of $130.2 million, or a decrease of 0.9% excluding the effects of foreign currency.

Updated Fiscal 2026 Outlook

“Looking ahead we continue to rebuild our supply chain capacity for Clear Eyes and expect supply improvements in coming quarters to support long-term demand.  We are narrowing our fiscal 2026 net sales outlook to approximately $1.1 billion to reflect a continued challenging consumer environment while maintaining our outlook for free cash flow of $245 million or higher in fiscal 2026 which reflects our strong and stable financial performance.  We continue to remain focused on brand-building that drives long-term organic growth, along with disciplined capital allocation that helps generate superior shareholder value creation over time." Mr. Lombardi stated.

 

Prior Fiscal 2026 Outlook

Current Fiscal 2026 Outlook

Revenue

$1,100 to $1,115 million

Approximately $1,100 million

Organic Revenue Growth

Approximate 1.5% to 3.0% decrease

Approximate 3.0% decrease

Adjusted Diluted E.P.S.

$4.54 to $4.58

Approximately $4.54

Free Cash Flow

$245 million or more

$245 million or more

 

 

 

Third Quarter Fiscal 2026 Conference Call, Accompanying Slide Presentation and Replay

The Company will host a conference call to review its third quarter and first nine months fiscal 2026 results today, February 5, 2026 at 8:30 a.m. ET. The Company provides a live Internet webcast, a slide presentation to accompany the call, as well as an archived replay, all of which can be accessed from the Investor Relations page of the Company's website at http://www.prestigeconsumerhealthcare.com/. To participate in the conference call via phone, participants may register for the call here to receive dial-in details and a unique pin. While not required, it is recommended to join 10 minutes prior to the event start. The slide presentation can be accessed from the Investor Relations page of the Company’s website by clicking on Webcasts and Presentations.

A conference call replay will be available for approximately one week following completion of the live call and can be accessed on the Company’s Investor Relations page.

Non-GAAP and Other Financial Information

In addition to financial results reported in accordance with generally accepted accounting principles (GAAP), we have provided certain non-GAAP financial information in this release to aid investors in understanding the Company's performance. Each non-GAAP financial measure is defined and reconciled to its most closely related GAAP financial measure in the “About Non-GAAP Financial Measures” section at the end of this earnings release.

Note Regarding Forward-Looking Statements

This news release contains "forward-looking statements" within the meaning of the federal securities laws that are intended to qualify for the Safe Harbor from liability established by the Private Securities Litigation Reform Act of 1995. "Forward-looking statements" generally can be identified by the use of forward-looking terminology such as "outlook," "may," "will," "would," “believe,” "expect," “looking ahead,” ”focused,” or "continue" (or the negative or other derivatives of each of these terms) or similar terminology. The "forward-looking statements" include, without limitation, statements regarding the Company's future operating results including revenues, organic growth, diluted earnings per share, and free cash flow; demand for eye care products and improvements in eye care supply and the impact of acquiring Pillar5 on the supply of eye care products and the need for related incremental investments; and the Company’s ability to maintain strong financial performance and enhance shareholder value and organic growth through its brand-building focus and disciplined capital allocation. These statements are based on management's estimates and assumptions with respect to future events and financial performance and are believed to be reasonable, though are inherently uncertain and difficult to predict. Actual results could differ materially from those expected as a result of a variety of factors, including the impact of business and economic conditions, including as a result of evolving U.S. and international tariffs and trade actions, labor shortages, inflation and geopolitical instability, consumer trends, the impact of the Company’s advertising and marketing and new product development initiatives, customer inventory management initiatives, fluctuating foreign exchange rates, competitive pressures, the ability to meet Pillar5 closing conditions, and the ability of the Company’s manufacturing operations and third party manufacturers and logistics providers and suppliers to meet demand for its products and to avoid inflationary cost increases and disruption. A discussion of other factors that could cause results to vary is included in the Company's Annual Report on Form 10-K for the year ended March 31, 2025 and other periodic reports filed with the Securities and Exchange Commission.

About Prestige Consumer Healthcare Inc.

Prestige Consumer Healthcare is a leading consumer healthcare products company with sales throughout the U.S. and Canada, Australia, and in certain other international markets. The Company’s diverse portfolio of brands include Monistat® and Summer’s Eve® women's health products, BC® and Goody's® pain relievers, Clear Eyes® and TheraTears® eye care products, DenTek® specialty oral care products, Dramamine® motion sickness treatments, Fleet® enemas and glycerin suppositories, Chloraseptic® and Luden's® sore throat treatments and drops, Compound W® wart treatments, Little Remedies® pediatric over-the-counter products, Boudreaux’s Butt Paste® diaper rash ointments, Nix® lice treatment, Debrox® earwax remover, Gaviscon® antacid in Canada, and Hydralyte® rehydration products and the Fess® line of nasal and sinus care products in Australia. Visit the Company's website at www.prestigeconsumerhealthcare.com.

Prestige Consumer Healthcare Inc.
Condensed Consolidated Statements of Income and Comprehensive Income
(Unaudited)

 

 

 

Three Months Ended December 31,

 

Nine Months Ended December 31,

(In thousands, except per share data)

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

Total Revenues

 

$

283,444

 

$

290,317

 

 

$

807,088

 

$

841,244

 

 

 

 

 

 

 

 

 

 

Cost of Sales

 

 

 

 

 

 

 

 

Cost of sales excluding depreciation

 

 

123,632

 

 

127,360

 

 

 

350,390

 

 

370,098

 

Cost of sales depreciation

 

 

2,443

 

 

1,908

 

 

 

7,419

 

 

6,693

 

Cost of sales

 

 

126,075

 

 

129,268

 

 

 

357,809

 

 

376,791

 

Gross profit

 

 

157,369

 

 

161,049

 

 

 

449,279

 

 

464,453

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

Advertising and marketing

 

 

40,055

 

 

37,945

 

 

 

113,693

 

 

118,719

 

General and administrative

 

 

29,674

 

 

26,182

 

 

 

86,167

 

 

81,159

 

Depreciation and amortization

 

 

5,149

 

 

4,960

 

 

 

15,502

 

 

16,228

 

Total operating expenses

 

 

74,878

 

 

69,087

 

 

 

215,362

 

 

216,106

 

Operating income

 

 

82,491

 

 

91,962

 

 

 

233,917

 

 

248,347

 

 

 

 

 

 

 

 

 

 

Other expense

 

 

 

 

 

 

 

 

Interest expense, net

 

 

10,672

 

 

11,455

 

 

 

30,911

 

 

36,873

 

Other expense, net

 

 

10,005

 

 

353

 

 

 

10,282

 

 

1,244

 

Total other expense, net

 

 

20,677

 

 

11,808

 

 

 

41,193

 

 

38,117

 

Income before income taxes

 

 

61,814

 

 

80,154

 

 

 

192,724

 

 

210,230

 

Provision for income taxes

 

 

15,118

 

 

19,122

 

 

 

56,351

 

 

45,753

 

Net income

 

$

46,696

 

$

61,032

 

 

$

136,373

 

$

164,477

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

Basic

 

$

0.98

 

$

1.23

 

 

$

2.80

 

$

3.31

 

Diluted

 

$

0.97

 

$

1.22

 

 

$

2.78

 

$

3.28

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

47,880

 

 

49,597

 

 

 

48,791

 

 

49,711

 

Diluted

 

 

48,087

 

 

49,993

 

 

 

49,059

 

 

50,085

 

 

 

 

 

 

 

 

 

 

Comprehensive income, net of tax:

 

 

 

 

 

 

 

 

Currency translation adjustments

 

 

1,366

 

 

(13,628

)

 

 

7,425

 

 

(5,669

)

Total other comprehensive income (loss)

 

 

1,366

 

 

(13,628

)

 

 

7,425

 

 

(5,669

)

Comprehensive income

 

$

48,062

 

$

47,404

 

 

$

143,798

 

$

158,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Prestige Consumer Healthcare Inc.
Condensed Consolidated Balance Sheets
(Unaudited)

 

(In thousands)

December 31, 2025

 

March 31, 2025

 

 

 

 

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

62,373

 

$

97,884

Accounts receivable, net of allowance of $21,087 and $16,314, respectively

 

190,456

 

 

194,293

Inventories

 

163,594

 

 

147,709

Prepaid expenses and other current assets

 

17,005

 

 

8,442

Total current assets

 

433,428

 

 

448,328

 

 

 

 

Property, plant and equipment, net

 

128,214

 

 

74,548

Operating lease right-of-use assets

 

23,928

 

 

28,238

Finance lease right-of-use assets, net

 

22,596

 

 

25,056

Goodwill

 

581,248

 

 

527,425

Intangible assets, net

 

2,301,536

 

 

2,295,350

Other long-term assets

 

3,793

 

 

3,273

Total Assets

$

3,494,743

 

$

3,402,218

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

Current liabilities

 

 

 

Accounts payable

 

42,946

 

 

18,925

Accrued interest payable

 

15,078

 

 

15,703

Operating lease liabilities, current portion

 

6,019

 

 

6,047

Finance lease liabilities, current portion

 

2,614

 

 

2,490

Other accrued liabilities

 

72,900

 

 

63,458

Total current liabilities

 

139,557

 

 

106,623

 

 

 

 

Long-term debt, net

 

1,033,547

 

 

992,357

Deferred income tax liabilities

 

449,331

 

 

419,594

Long-term operating lease liabilities, net of current portion

 

18,458

 

 

22,732

Long-term finance lease liabilities, net of current portion

 

18,652

 

 

20,624

Other long-term liabilities

 

5,747

 

 

5,391

Total Liabilities

 

1,665,292

 

 

1,567,321

 

 

 

 

Total Stockholders' Equity

 

1,829,451

 

 

1,834,897

Total Liabilities and Stockholders' Equity

$

3,494,743

 

$

3,402,218

 

 

 

 

 

 


Prestige Consumer Healthcare Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)

 

 

Nine Months Ended December 31,

(In thousands)

 

2025

 

 

 

2024

 

Operating Activities

 

 

 

Net income

$

136,373

 

 

$

164,477

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

22,921

 

 

 

22,921

 

Loss on disposal of property and equipment

 

140

 

 

 

83

 

Deferred and other income taxes

 

26,808

 

 

 

7,278

 

Amortization of debt origination costs

 

1,341

 

 

 

1,316

 

Stock-based compensation costs

 

8,188

 

 

 

8,424

 

Non-cash operating lease cost

 

5,814

 

 

 

5,322

 

Write off of supplier loan

 

10,332

 

 

 

 

Changes in operating assets and liabilities, net of the effects of acquisitions:

 

 

 

Accounts receivable

 

(2,085

)

 

 

8,874

 

Inventories

 

(7,069

)

 

 

(13,385

)

Prepaid expenses and other current assets

 

(6,913

)

 

 

5,558

 

Accounts payable

 

18,457

 

 

 

(18,851

)

Accrued liabilities

 

6,358

 

 

 

4,359

 

Operating lease liabilities

 

(5,783

)

 

 

(5,721

)

Other

 

(96

)

 

 

(988

)

Net cash provided by operating activities

 

214,786

 

 

 

189,667

 

 

 

 

 

Investing Activities

 

 

 

Purchases of property, plant and equipment

 

(5,968

)

 

 

(4,745

)

Acquisitions, net of cash acquired

 

(125,532

)

 

 

(8,250

)

Other

 

(1,927

)

 

 

(978

)

Net cash (used in) investing activities

 

(133,427

)

 

 

(13,973

)

 

 

 

 

Financing Activities

 

 

 

Term loan repayments

 

 

 

 

(135,000

)

Borrowings under revolving credit agreement

 

40,000

 

 

 

 

Payments of finance leases

 

(1,771

)

 

 

(1,899

)

Proceeds from exercise of stock options

 

3,907

 

 

 

12,340

 

Fair value of shares surrendered as payment of tax withholding

 

(4,260

)

 

 

(5,832

)

Repurchase of common stock

 

(155,593

)

 

 

(40,196

)

Other

 

(246

)

 

 

0

 

Net cash (used in) financing activities

 

(117,963

)

 

 

(170,587

)

Effects of exchange rate changes on cash and cash equivalents

 

1,093

 

 

 

(702

)

Increase in cash and cash equivalents

 

(35,511

)

 

 

4,405

 

Cash and cash equivalents - beginning of period

 

97,884

 

 

 

46,469

 

Cash and cash equivalents - end of period

$

62,373

 

 

$

50,874

 

Interest paid

$

33,327

 

 

$

37,427

 

Income taxes paid

$

36,887

 

 

$

33,512

 

 

 

 

 

 

 

 

 


Prestige Consumer Healthcare Inc.
Condensed Consolidated Statements of Income
Business Segments
(Unaudited)

 

 

 

Three Months Ended December 31, 2025

(In thousands)

North American
OTC Healthcare

 

International
OTC Healthcare

 

Consolidated

Total segment revenues*

$

235,697

 

$

47,747

 

$

283,444

Cost of sales

 

105,002

 

 

21,073

 

 

126,075

Gross profit

 

130,695

 

 

26,674

 

 

157,369

Advertising and marketing

 

32,686

 

 

7,369

 

 

40,055

Contribution margin

$

98,009

 

$

19,305

 

$

117,314

Other operating expenses

 

 

 

 

 

34,823

Operating income

 

 

 

 

$

82,491

 

*Intersegment revenues of $1.2 million were eliminated from the North American OTC Healthcare segment.

 


 

Nine Months Ended December 31, 2025

(In thousands)

North American
OTC Healthcare

 

International
OTC Healthcare

 

 

Consolidated

Total segment revenues*

$

679,031

 

$

128,057

 

 

$

807,088

Cost of sales

 

299,528

 

 

58,281

 

 

 

357,809

Gross profit

 

379,503

 

 

69,776

 

 

 

449,279

Advertising and marketing

 

93,673

 

 

20,020

 

 

 

113,693

Contribution margin

$

285,830

 

$

49,756

 

 

$

335,586

Other operating expenses

 

 

 

 

 

 

101,669

Operating income

 

 

 

 

 

 

233,917

 

 

 

 

 

 

 

 

*Intersegment revenues of $2.3 million were eliminated from the North American OTC Healthcare segment.

 


 

 

 

 

 

 

 

Three Months Ended December 31, 2024

(In thousands)

North American OTC Healthcare

 

International OTC Healthcare

 

Consolidated

Total segment revenues*

$

238,934

 

$

51,383

 

$

290,317

Cost of sales

 

108,067

 

 

21,201

 

 

129,268

Gross profit

 

130,867

 

 

30,182

 

 

161,049

Advertising and marketing

 

30,995

 

 

6,950

 

 

37,945

Contribution margin

$

99,872

 

$

23,232

 

$

123,104

Other operating expenses

 

 

 

 

 

31,142

Operating income

 

 

 

 

$

91,962

 

 

 

 

 

 

 

* Intersegment revenues of $0.9 million were eliminated from the North American OTC Healthcare segment.

 

 

 

 

 

 

 


 

Nine Months Ended December 31, 2024

(In thousands)

North American
OTC Healthcare

 

International
OTC Healthcare

 

Consolidated

Total segment revenues*

$

711,061

 

$

130,183

 

$

841,244

Cost of sales

 

321,408

 

 

55,383

 

 

376,791

Gross profit

 

389,653

 

 

74,800

 

 

464,453

Advertising and marketing

 

99,637

 

 

19,082

 

 

118,719

Contribution margin

$

290,016

 

$

55,718

 

$

345,734

Other operating expenses

 

 

 

 

 

97,387

Operating income

 

 

 

 

$

248,347

 

* Intersegment revenues of $2.5 million were eliminated from the North American OTC Healthcare segment.

 

About Non-GAAP Financial Measures 

In addition to financial results reported in accordance with GAAP, we disclose certain Non-GAAP financial measures ("NGFMs"), including, but not limited to, Non-GAAP Organic Revenues, Non-GAAP Organic Revenue Change Percentage, Non-GAAP Adjusted General and Administrative Expense, Non-GAAP Adjusted General and Administrative Expense Percentage, Non-GAAP EBITDA, Non-GAAP EBITDA Margin, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted EBITDA Margin, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted Diluted EPS, Non-GAAP Free Cash Flow, and Net Debt. We use these NGFMs internally, along with GAAP information, in evaluating our operating performance and in making financial and operational decisions. We believe that the presentation of these NGFMs provides investors with greater transparency, and provides a more complete understanding of our business than could be obtained absent these disclosures, because the supplemental data relating to our financial condition and results of operations provides additional ways to view our operation when considered with both our GAAP results and the reconciliations below. In addition, we believe that the presentation of each of these NGFMs is useful to investors for period-to-period comparisons of results in assessing shareholder value, and we use these NGFMs internally to evaluate the performance of our personnel and also to evaluate our operating performance and compare our performance to that of our competitors.

These NGFMs are not in accordance with GAAP, should not be considered as a measure of profitability or liquidity, and may not be directly comparable to similarly titled NGFMs reported by other companies. These NGFMs have limitations and they should not be considered in isolation from or as an alternative to their most closely related GAAP measures reconciled below. Investors should not rely on any single financial measure when evaluating our business. We recommend investors review the GAAP financial measures included in this earnings release. When viewed in conjunction with our GAAP results and the reconciliations below, we believe these NGFMs provide greater transparency and a more complete understanding of factors affecting our business than GAAP measures alone.

NGFMs Defined

We define our NGFMs presented herein as follows:

  • Non-GAAP Organic Revenues: GAAP Total Revenues excluding the impact of foreign currency exchange rates in the periods presented.

  • Non-GAAP Organic Revenue Change Percentage: Calculated as the change in Non-GAAP Organic Revenues from prior year divided by prior year Non-GAAP Organic Revenues.

  • Non-GAAP Adjusted General and Administrative Expense: GAAP General and Administrative expenses minus costs associated with acquisition.

  • Non-GAAP Adjusted General and Administrative Expense Percentage: Calculated as Non-GAAP Adjusted General and Administrative expense divided by GAAP Total Revenues.

  • Non-GAAP EBITDA: GAAP Net Income before interest expense, net, provision for income taxes, and depreciation and amortization.

  • Non-GAAP EBITDA Margin: Calculated as Non-GAAP EBITDA divided by GAAP Total Revenues.

  • Non-GAAP Adjusted EBITDA: Non-GAAP EBITDA less supplier loan write-off and costs associated with acquisition in General and Administrative expenses.

  • Non-GAAP Adjusted EBITDA Margin: Calculated as Non-GAAP adjusted EBITDA divided by GAAP Total Revenues.

  • Non-GAAP Adjusted Net Income: GAAP Net Income before supplier loan write-off, costs associated with acquisition in General and Administrative expenses, and applicable tax impact associated with these items and adjustment for a normalized tax rate.

  • Non-GAAP Adjusted Diluted EPS: Calculated as Non-GAAP Adjusted Net Income, divided by the diluted weighted average number of shares outstanding during the period.

  • Non-GAAP Free Cash Flow: Calculated as GAAP Net cash provided by operating activities less cash paid for capital expenditures.

  • Net Debt: Calculated as total principal amount of debt outstanding ($1,040,000 at December 31, 2025) less cash and cash equivalents ($62,373 at December 31, 2025). Amounts in thousands.

The following tables set forth the reconciliations of each of our NGFMs (other than Net Debt, which is reconciled above) to their most directly comparable financial measures presented in accordance with GAAP.

Reconciliation of GAAP Total Revenues to Non-GAAP Organic Revenues and related Non-GAAP Organic Revenue Change percentage:

 

Three Months Ended December 31,

 

Nine Months Ended December 31,

 

 

2025

 

 

2024

 

 

 

2025

 

 

2024

 

(In thousands)

 

 

 

 

 

 

 

GAAP Total Revenues

$

283,444

 

$

290,317

 

 

$

807,088

 

$

841,244

 

Revenue Change

(2.4)%

 

 

 

(4.1)%

 

 

Adjustments:

 

 

 

 

 

 

 

Impact of foreign currency exchange rates

 

 

 

(534

)

 

 

 

 

(1,574

)

Total adjustments

 

 

 

(534

)

 

 

 

 

(1,574

)

Non-GAAP Organic Revenues

$

283,444

 

$

289,783

 

 

$

807,088

 

$

839,670

 

Non-GAAP Organic Revenue Change

(2.2)%

 

 

 

(3.9)%

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP General and Administrative Expense and related GAAP General and Administrative Expense percentage to Non-GAAP Adjusted General and Administrative expense and related Non-GAAP Adjusted General and Administrative Expense percentage:

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Nine Months Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

(In thousands)

 

 

 

 

 

 

 

GAAP General and Administrative Expense

$

29,674

 

 

$

26,182

 

 

$

86,167

 

 

$

81,159

 

GAAP General and Administrative Expense as a Percentage of GAAP Total Revenue

 

10.5

%

 

 

9.0

%

 

 

10.7

%

 

 

9.6

%

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

Costs associated with acquisition(1)

 

472

 

 

 

 

 

 

472

 

 

 

 

Total adjustments

 

472

 

 

 

 

 

 

472

 

 

 

 

Non-GAAP Adjusted General and Administrative Expense

$

29,202

 

 

$

26,182

 

 

$

85,695

 

 

$

81,159

 

Non-GAAP Adjusted General and Administrative Expense Percentage as a Percentage of GAAP Total Revenues

 

10.3

%

 

 

9.0

%

 

 

10.6

%

 

 

9.6

%

 

 

 

 

 

 

 

 

(1) Costs related to the consummation of the acquisition process such as legal and other acquisition-related professional fees.

 

 

 

 

 

 

 

 

Reconciliation of GAAP Net Income to Non-GAAP EBITDA and related Non-GAAP EBITDA Margin, Non-GAAP Adjusted EBITDA and related Non-GAAP Adjusted EBITDA Margin:

 

Three Months Ended December 31,

 

Nine Months Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

(In thousands)

 

 

 

 

 

 

 

GAAP Net Income

$

46,696

 

 

$

61,032

 

 

$

136,373

 

 

$

164,477

 

Interest expense, net

 

10,672

 

 

 

11,455

 

 

 

30,911

 

 

 

36,873

 

Provision for income taxes

 

15,118

 

 

 

19,122

 

 

 

56,351

 

 

 

45,753

 

Depreciation and amortization

 

7,592

 

 

 

6,868

 

 

 

22,921

 

 

 

22,921

 

Non-GAAP EBITDA

$

80,078

 

 

$

98,477

 

 

$

246,556

 

 

$

270,024

 

Non-GAAP EBITDA Margin

 

28.3

%

 

 

33.9

%

 

 

30.5

%

 

 

32.1

%

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

Costs associated with acquisition in General and Administrative Expense(1)

 

472

 

 

 

 

 

 

472

 

 

 

 

Supplier loan write-off

 

10,332

 

 

 

 

 

 

10,332

 

 

 

 

Total adjustments

 

10,804

 

 

 

 

 

 

10,804

 

 

 

 

Non-GAAP Adjusted EBITDA

$

90,882

 

 

$

98,477

 

 

$

257,360

 

 

$

270,024

 

Non-GAAP Adjusted EBITDA Margin

 

32.1

%

 

 

33.9

%

 

 

31.9

%

 

 

32.1

%

 

(1) Costs related to the consummation of the acquisition process such as legal and other acquisition-related professional fees.

 

Reconciliation of GAAP Net Income and GAAP Diluted Earnings Per Share to Non-GAAP Adjusted Net Income and related Non-GAAP Adjusted Diluted Earnings Per Share: 

 

Three Months Ended December 31,

 

Nine Months Ended December 31,

 

 

2025

 

2025 Diluted EPS

 

 

2024

2024 Diluted EPS

 

 

2025

 

2025 Diluted EPS

 

 

2024

 

2024 Diluted EPS

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Income and Diluted EPS

$

46,696

 

$

0.97

 

 

$

61,032

$

1.22

 

$

136,373

 

$

2.78

 

 

$

164,477

 

$

3.28

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Supplier loan write-off

 

10,332

 

 

0.21

 

 

 

$

 

 

10,332

 

$

0.21

 

 

 

 

$

 

Costs associated with acquisition in General and Administrative Expense (1)

 

472

 

 

0.01

 

 

 

$

 

 

472

 

$

0.01

 

 

 

 

$

 

Tax impact of adjustments (2)

 

(2,642

)

 

(0.05

)

 

 

$

 

 

(2,642

)

$

(0.05

)

 

 

 

$

 

Normalized tax rate adjustment (3)

 

 

 

 

 

 

$

 

 

10,261

 

$

0.21

 

 

 

(4,030

)

$

(0.08

)

Total adjustments

 

8,162

 

 

0.17

 

 

 

 

 

 

18,423

 

 

0.38

 

 

 

(4,030

)

 

(0.08

)

Non-GAAP Adjusted Net Income and Adjusted Diluted EPS

$

54,858

 

$

1.14

 

 

$

61,032

$

1.22

 

$

154,796

 

$

3.16

 

 

$

160,447

 

$

3.20

 

 

 

(1) Costs related to the consummation of the acquisition process such as legal and other acquisition-related professional fees.

 

(2) The income tax adjustments are determined using applicable rates in the taxing jurisdictions in which the above adjustments relate and includes both current and deferred income tax expense (benefit) based on the specific nature of the specific Non-GAAP performance measure.

 

(3) Income tax adjustment to adjust for discrete income tax items.

 

 

 

Reconciliation of GAAP Net Income to Non-GAAP Free Cash Flow: 

 

Three Months Ended December 31,

 

Nine Months Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

(In thousands)

 

 

 

 

 

 

 

GAAP Net Income

$

46,696

 

 

$

61,032

 

 

$

136,373

 

 

$

164,477

 

Adjustments:

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities as shown in the Statement of Cash Flows

 

26,656

 

 

 

14,973

 

 

 

75,544

 

 

 

45,344

 

Changes in operating assets and liabilities as shown in the Statement of Cash Flows

 

4,935

 

 

 

(10,914

)

 

 

2,869

 

 

 

(20,154

)

Total adjustments

 

31,591

 

 

 

4,059

 

 

 

78,413

 

 

 

25,190

 

GAAP Net cash provided by operating activities

 

78,287

 

 

 

65,091

 

 

 

214,786

 

 

 

189,667

 

Purchases of property and equipment

 

(3,028

)

 

 

(1,566

)

 

 

(5,968

)

 

 

(4,745

)

Non-GAAP Free Cash Flow

$

75,259

 

 

$

63,525

 

 

$

208,818

 

 

$

184,922

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outlook for Fiscal Year 2026:

Reconciliation of Projected GAAP Net cash provided by operating activities to Projected Non-GAAP Free Cash Flow:

(In millions)

 

Projected FY'26 GAAP Net cash provided by operating activities

$

255

 

Additions to property and equipment for cash

 

(10

)

Projected FY'26 Non-GAAP Free Cash Flow

$

245

 

Reconciliation of Projected GAAP Diluted EPS to Projected Non-GAAP Adjusted Diluted EPS:

Projected FY'26 GAAP Diluted EPS

 

$

4.16

 

Adjustments:

 

 

Supplier loan write off

 

 

0.21

 

Costs associated with acquisition in General and Administrative expense(1)

 

 

0.01

 

Tax impact of adjustments(2)

 

 

(0.05

)

Normalized tax rate adjustment(3)

 

 

0.21

 

Projected FY'26 Non-GAAP Adjusted Diluted EPS

 

$

4.54

 

 

(1) Costs related to the consummation of the acquisition process such as legal and other acquisition-related professional fees.

(2) The income tax adjustments are determined using applicable rates in the taxing jurisdictions in which the above adjustments relate and includes both current and deferred income tax expense (benefit) based on the specific nature of the specific Non-GAAP performance measure.

(3) Income tax adjustment to adjust for discrete income tax items.

 

Note: The Company anticipates certain additional non-GAAP expense adjustments related to the acquisition of Pillar5, such as integration and transition expenses, but does not provide a reconciliation of this measure to the closest GAAP measure because it cannot quantify these amounts without unreasonable effort due to the unknown magnitude and probable significance of the unavailable information.

 


CONTACT: Investor Relations Contact Phil Terpolilli, CFA, 914-524-6819 [email protected]


Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren