Funeral Comparable Revenue Cemetery Comparable Revenue Financial Revenue
Ancillary Revenue Acquisition Revenue Divested Revenue
Funeral Comparable EBITDA Funeral Comparable EBITDA Margin
Cemetery Comparable EBITDA Cemetery Comparable EBITDA Margin
Financial EBITDA Financial EBITDA Margin
Ancillary EBITDA Ancillary EBITDA Margin
Acquisition EBITDA Acquisition EBITDA Margin Divested EBITDA
Divested EBITDA Margin
Total Field EBITDA Total Field EBITDA Margin Total Overhead Overhead as a percentage of revenue Consolidated EBITDA Consolidated EBITDA Margin Other Expenses and Interest Depreciation & Amortization Non-Cash Stock Compensation Interest ExpenseNet (Gain) Loss on Divestitures and Sale of Real Property Impairment of Goodwill, Intangibles and PPE
Net Gain on Property Damage, Net of Insurance Claims
Net Loss on Disposal of Fixed Assets Other, net
Pretax Income Net Tax Expense GAAP Net Income Special ItemsAcquisition Expenses
Net (Gain) Loss on Divestitures and Sale of Real Property Impairment of Goodwill, Intangibles and PPE
Other Special Items
Tax Adjustment Related to Certain Discrete Items
Sum of Special Items Tax on Special Items Adjusted Net Income Adjusted Net Income MarginAdjusted Basic EPS Adjusted Diluted EPS
GAAP Basic EPS GAAP Diluted EPS
Weighted Average Number of Shares OutstandingBasic Diluted
Reconciliation of Consolidated EBITDA to Adjusted Consolidated EBITDA Consolidated EBITDASpecial Items
Adjusted Consolidated EBITDA Adjusted Consolidated EBITDA MarginQtr 1 2025 | Qtr 2 2025 | Qtr 3 2025 | Qtr 4 2025 | Qtr 1 2026 |
$ 66,054 | $ 57,109 | $ 54,949 | $ 58,897 | $ 63,276 |
27,895 | 33,309 | 35,300 | 32,771 | 29,574 |
7,312 | 8,199 | 9,040 | 9,342 | 8,458 |
1,032 | 903 | 860 | 814 | 847 |
- | - | 705 | 3,241 | 3,961 |
4,776 | 2,627 | 1,888 | 417 | 4 |
$ 107,069 | $ 102,147 | $ 102,742 | $ 105,482 | $ 106,120 |
$ 28,701 | $ 21,546 | $ 20,219 | $ 23,889 | $ 26,220 |
43.5% | 37.7% | 36.8% | 40.6% | 41.4% |
11,390 | 14,977 | 17,052 | 14,727 | 12,829 |
40.8% | 45.0% | 48.3% | 44.9% | 43.4% |
6,523 | 7,602 | 8,075 | 8,640 | 7,887 |
89.2% | 92.7% | 89.3% | 92.5% | 93.2% |
188 | 32 | 174 | 158 | 190 |
18.2% | 3.5% | 20.2% | 19.4% | 22.4% |
- | - | 402 | 367 | 1,315 |
0.0% | 0.0% | 57.0% | 11.3% | 33.2% |
1,425 | 567 | 396 | (73) | (7) |
29.8% | 21.6% | 21.0% | -17.5% | -175.0% |
$ 48,227 | $ 44,724 | $ 46,318 | $ 47,708 | $ 48,434 |
45.0% | 43.8% | 45.1% | 45.2% | 45.6% |
$ 15,279 | $ 12,462 | $ 13,738 | $ 15,158 | $ 14,828 |
14.3% | 12.2% | 13.4% | 14.4% | 14.0% |
$ 32,948 | $ 32,262 | $ 32,580 | $ 32,550 | $ 33,606 |
30.8% | 31.6% | 31.7% | 30.9% | 31.7% |
$ 5,401 | $ 6,173 | $ 6,503 | $ 6,430 | $ 5,955 |
1,753 | 2,092 | 2,012 | 1,949 | 2,096 |
7,298 | 7,034 | 6,946 | 7,087 | 6,884 |
(5,937) | (1) | 4,962 | (475) | 51 |
117 | - | 1,644 | - | 236 |
- | - | - | - | - |
50 | - | (47) | 58 | (9) |
(1,988) | 107 | 852 | 58 | (6) |
$ 26,254 | $ 16,857 | $ 9,708 | $ 17,443 | $ 18,399 |
5,328 | 5,118 | 3,139 | 5,171 | 4,907 |
$ 20,926 | $ 11,739 | $ 6,569 | $ 12,272 | $ 13,492 |
- | - | 395 | (46) | - |
(7,925) | 12 | 5,846 | (445) | 51 |
117 | - | 1,644 | - | 236 |
- | - | - | - | 147 |
(421) | - | - | - | - |
$ (8,229) | $ 12 | $ 7,884 | $ (491) | $ 434 |
(2,436) | 4 | 2,531 | (155) | 121 |
$ 15,133 | $ 11,747 | $ 11,922 | $ 11,936 | $ 13,805 |
14.1% | 11.5% | 11.6% | 11.3% | 13.0% |
$ 0.97 $ 0.96 | $ 0.75 $ 0.74 | $ 0.76 $ 0.75 | $ 0.76 $ 0.75 | $ 0.88 $ 0.87 |
$ 1.35 $ 1.34 | $ 0.75 $ 0.74 | $ 0.42 $ 0.41 | $ 0.78 $ 0.77 | $ 0.86 $ 0.84 |
15,243 15,389 | 15,458 15,653 | 15,490 15,732 | 15,517 15,727 | 15,568 15,779 |
$ 32,948 | $ 32,262 | $ 32,580 | $ 32,550 | $ 33,606 |
- | - | 395 | (46) | 147 |
$ 32,948 | $ 32,262 | $ 32,975 | $ 32,504 | $ 33,753 |
30.8% | 31.6% | 32.1% | 30.8% | 31.8% |
5/7/2026 12:39 PM

