capturea20.jpg

BLUE BIRD REPORTS FISCAL 2025 THIRD QUARTER RESULTS;
BEATS THIRD QUARTER GUIDANCE WITH RECORD RESULTS;
RAISING 2025 GUIDANCE AND LONG-TERM OUTLOOK;
$100M SHARE BUY-BACK ANNOUNCED

Net Sales of $398M and GAAP Net Income of $36M
Adj. EBITDA of $58M with 14.7% Margin and 2,467 Buses Sold
FY2025 Adj. EBITDA Guidance Raised to $210M or 14.5% of Revenue


MACON, Ga. (August 6, 2025) – Blue Bird Corporation (“Blue Bird”) (Nasdaq: BLBD), the leader in electric and low-emission school buses, announced today its fiscal 2025 third quarter results.

Highlights
(in millions except Unit Sales and EPS data)Three Months Ended June 28, 2025B/(W) Prior YearNine Months Ended June 28, 2025B/(W) Prior Year
Unit Sales2,467 316 6,892 358 
GAAP Measures:
Revenue$398.0 $64.6 $1,070.7 $73.8 
Net Income$36.5 $7.7 $91.2 $10.3 
Diluted EPS$1.12 $0.27 $2.76 $0.33 
Non-GAAP Measures1:
Adjusted EBITDA$58.5 $10.2 $153.4 $11.8 
Adjusted Net Income$38.7 $8.1 $100.8 $11.3 
Adjusted Diluted EPS$1.19 $0.28 $3.05 $0.36 
1 Reconciliation to relevant GAAP metrics shown below

“I am incredibly proud of our team in delivering another outstanding result, achieving a new all-time quarterly record revenue and profit,” said John Wyskiel, President & CEO of Blue Bird Corporation. “The Blue Bird team continued to exceed expectations, improving operations, navigating tariffs, and expanding our leadership in alternative-powered buses. Our backlog remains strong with approximately 3,900 units at the end of the third quarter, despite industry orders slowing due to tariff-related pricing actions. Unit sales were above the same period as last year, and revenue was up by $65M, driven by product mix and pricing. We delivered an exceptional Adj. EBITDA of $58.5M for Q3 2025, a new all-time record for the Company.

“In our push to expand our leadership in alternative-powered school buses, we delivered a record 271 electric-powered buses this quarter. As of the end of the quarter, we have 1,200 EV buses either sold or in our firm order backlog, which supports our EV sales target for 2025.

“Based on our strong Q3 performance, we’ve raised our full-year financial guidance for Adjusted EBITDA to $210 million, with a 14.5% margin. This will be an all-time full-year record for Blue Bird, and we look forward to sustained profitable growth in the coming years.”

Raising FY2025 Guidance and Long-Term Outlook

“We are very pleased with the third quarter results, with our highest ever quarterly Adj. EBITDA” said Razvan Radulescu, CFO of Blue Bird Corporation. “Our business is in a very strong position and we continue to deliver ahead of the plan we have been messaging. We are tightening our full-year 2025 guidance for Net Revenue at ~$1.45 Billion and raising our Adj. EBITDA guidance to $205-215 million and Adj. Free Cash Flow to $90-$100 million. Additionally, we are raising our long-term profit outlook towards an Adjusted EBITDA
1


margin of 16%+ on ~$2 billion in revenue. We are confident in our profitable growth plans and are excited to announce a new $100 million share repurchase program.”
Fiscal 2025 Third Quarter Results

Net Sales
Net sales were $398.0 million for the third quarter of fiscal 2025, an increase of $64.6 million, or 19.4%, compared to $333.4 million for the third quarter of fiscal 2024. The increase in net sales is primarily due to an increase in Bus unit bookings, Bus customer and product mix changes and cumulative Bus price increases, including an increase that was intended to mitigate the impact of increased procurement costs for certain of our imported inventory as a result of the imposition of tariffs beginning during the third quarter of fiscal 2025, as well as a small increase in Parts sales.

Bus sales increased $64.2 million, or 20.8%, reflecting a 14.7% increase in unit bookings and a 5.4% increase in average sales price per unit. In the third quarter of fiscal 2025, 2,467 units booked compared to 2,151 units booked for the same period in fiscal 2024. The increase in unit price for the third quarter of fiscal 2025 compared to the same period in fiscal 2024 was primarily due to customer and product mix changes as well as price increases implemented to offset increases in inventory costs.

Parts sales increased $0.4 million, or 1.7%, for the third quarter of fiscal 2025 compared to the third quarter of fiscal 2024. This increase is primarily attributed to price increases implemented to offset increases in inventory costs that were partially offset by slight variations due to product and channel mix.

Gross Profit
Third quarter gross profit of $85.9 million represented an increase of $16.6 million from the third quarter of last year. The increase was primarily driven by the $64.6 million increase in net sales, discussed above, and partially offset by a corresponding increase of $48.1 million in cost of goods sold.

Net Income
Net income was $36.5 million for the third quarter of fiscal 2025, an increase of $7.7 million from the third quarter of last year. Among other smaller fluctuations, the $16.6 million increase in gross profit, discussed above, was offset by an increase of $6.2 million in selling, general and administrative expenses, primarily due to an increase in a) research and development expense in the third quarter of fiscal 2025 and b) labor costs.

Adjusted Net Income
Adjusted net income of $38.7 million represented an increase of $8.1 million from the third quarter of last year. The increase was primarily driven by the $7.7 million increase in Net Income, discussed above.

Adjusted EBITDA
Adjusted EBITDA was $58.5 million, which was an increase of $10.2 million compared with the third quarter of fiscal 2024. The increase primarily relates to the increase in gross profit, when adjusting for the impact of expenses that are excluded in calculating Adjusted EBITDA, as outlined in the gross profit discussion above that was partially offset by a smaller increase in selling, general and administrative expenses, when adjusting for the impact of expenses that are excluded in calculating Adjusted EBITDA, as discussed above.

Year-to-Date Fiscal 2025 Results

Net Sales
Net sales were $1,070.7 million for the nine months ended June 28, 2025, an increase of $73.8 million, or 7.4%, compared to $996.9 million for the nine months ended June 29, 2024. The increase in net sales is primarily due to an increase in Bus unit bookings, Bus customer and product mix changes and cumulative Bus price increases, including an increase that was intended to mitigate the impact of increased procurement costs for certain of our imported inventory as a result of the imposition of tariffs beginning during the third quarter of fiscal 2025, as well as a small increase in Parts sales.

Bus sales increased $73.7 million, or 8.0%, reflecting a 5.5% increase in units booked and a 2.4% increase in average sales price per unit. 6,892 units booked in the nine months ended June 28, 2025 compared with 6,534 units booked during the same period in fiscal 2024. The increase in unit price for the first nine months of fiscal 2025 compared to the same period in fiscal 2024 was primarily due to customer and product mix changes as well as price increases implemented to offset increases in inventory costs.

Parts sales increased $0.1 million, or 0.2%, for the nine months ended June 28, 2025 compared to the nine months ended June 29, 2024. This small increase is primarily attributed to price increases implemented to offset increases in inventory costs that were partially offset by slight variations due to product and channel mix.
2



Gross Profit
Fiscal year-to-date gross profit was $217.1 million, an increase of $20.5 million from the same period in the prior year. The increase was primarily driven by the $73.8 million increase in net sales, discussed above, and partially offset by a corresponding increase of $53.2 million in cost of goods sold.

Net Income
Net income was $91.2 million for the nine months ended June 28, 2025, a $10.3 million increase from the same period in the prior year. The increase in net income was primarily driven by the $20.5 million increase in gross profit, discussed above, and among other smaller fluctuations, was partially offset by an increase of $17.5 million in selling, general and administrative expenses, primarily due to an increase in a) share-based compensation expense recorded in the second quarter of fiscal 2025 relating to the retirement of our former President and Chief Executive Officer, b) labor costs and c) research and development expense.

Adjusted Net Income
Adjusted net income was $100.8 million for the nine months ended June 28, 2025, an increase of $11.3 million compared to the same period in the prior year. This is primarily due to the $10.3 million increase in Net Income, discussed above.

Adjusted EBITDA
Adjusted EBITDA was $153.4 million for the nine months ended June 28, 2025, an increase of $11.8 million compared to the same period in the prior year. This increase is primarily due to the increase in gross profit, when adjusting for the impact of expenses that are excluded in calculating Adjusted EBITDA, as outlined in the gross profit discussion above, that was partially offset by a smaller increase in selling, general and administrative expenses, when adjusting for the impact of expenses that are excluded in calculating Adjusted EBITDA, as discussed above.

Conference Call Details

Blue Bird will discuss its third quarter 2025 results in a conference call at 4:30 PM ET today. Participants may listen to the audio portion of the conference call either through a live audio webcast on the Company's website or by telephone. The slide presentation and webcast can be accessed via the Investor Relations portion of Blue Bird's website at www.blue-bird.com.

Webcast participants should log on and register at least 15 minutes prior to the start time on the Investor Relations homepage of Blue Bird’s website at http://investors.blue-bird.com. Click the link in the events box on the Investor Relations landing page.

Participants desiring audio only should dial 404-975-4839 or 833-470-1428. The access code is 189469.

A replay of the webcast will be available approximately two hours after the call concludes via the same link on Blue Bird’s website.

About Blue Bird Corporation

Blue Bird (NASDAQ: BLBD) is recognized as a technology leader and innovator of school buses since its founding in 1927. Our dedicated team members design, engineer and manufacture school buses with a singular focus on safety, reliability, and durability. School buses carry the most precious cargo in the world – 25 million children twice a day – making them the most trusted mode of student transportation. The company is the proven leader in low- and zero-emission school buses with more than 20,000 propane, natural gas, and electric powered buses in operation today. Blue Bird is transforming the student transportation industry through cleaner energy solutions. For more information on Blue Bird's complete product and service portfolio, visit www.blue-bird.com.

3


Key Non-GAAP Financial Measures We Use to Evaluate Our Performance

This press release includes the following non-GAAP financial measures “Adjusted EBITDA,” "Adjusted EBITDA Margin," "Adjusted Net Income," "Adjusted Diluted Earnings per Share," “Free Cash Flow” and “Adjusted Free Cash Flow”. Adjusted EBITDA and Free Cash Flow are financial metrics that are utilized by management and the board of directors, as and when applicable, to determine (a) the annual cash bonus payouts, if any, to be made to certain employees based upon the terms of the Company’s Management Incentive Plan, and (b) whether the performance criteria have been met for the vesting of certain equity awards granted annually to certain members of management based upon the terms of the Company’s Omnibus Equity Incentive Plan. Additionally, consolidated EBITDA, which is an adjusted EBITDA metric defined by our Credit Agreement that could differ from Adjusted EBITDA discussed above as the adjustments to the calculations are not uniform, is used to determine the Company's ongoing compliance with several financial covenant requirements, including being utilized in the denominator of the calculation of the Total Net Leverage Ratio. Accordingly, management views these non-GAAP financial metrics as key for the above purposes and as a useful way to evaluate the performance of our operations as discussed further below.

Adjusted EBITDA is defined as net income or loss prior to interest income; interest expense including the component of operating lease expense (which is presented as a single operating expense within cost of goods sold or selling, general and administrative expenses in our U.S. GAAP financial statements) that represents interest expense on lease liabilities; income taxes; and depreciation and amortization including the component of operating lease expense (which is presented as a single operating expense within cost of goods sold or selling, general and administrative expenses in our U.S. GAAP financial statements) that represents amortization charges on right-of-use lease assets; as adjusted for certain non-cash charges or credits that we may record on a recurring basis such as share-based compensation expense and unrealized gains or losses on certain derivative financial instruments as well as certain charges such as (i) transaction related costs or (ii) discrete expenses related to major cost cutting and/or operational transformation initiatives. While certain of the charges that are added back in the Adjusted EBITDA calculation, such as transaction related costs and major cost cutting and/or operational transformation initiatives, represent operating expenses that may be recorded in more than one annual period, the significant project or transaction giving rise to such expenses is not considered to be indicative of the Company’s normal operations. Accordingly, we believe that these, as well as the other credits and charges that comprise the amounts utilized in the determination of Adjusted EBITDA described above, should not be used in evaluating the Company’s ongoing annual operating performance.

We define Adjusted EBITDA Margin as Adjusted EBITDA as a percentage of net sales. Adjusted EBITDA and Adjusted EBITDA Margin are not measures of performance defined in accordance with U.S. GAAP. The measures are used as a supplement to U.S. GAAP results in evaluating certain aspects of our business, as described below.

We believe that Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share are useful to investors in evaluating our performance because the measures consider the performance of our ongoing operations, excluding decisions made with respect to capital investment, financing, and certain other significant initiatives or transactions as outlined in the preceding paragraph. We believe the non-GAAP measures offer additional financial metrics that, when coupled with the GAAP results and the reconciliation to GAAP results, provide a more complete understanding of our results of operations and the factors and trends affecting our business.

Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income and Adjusted Diluted Earnings per Share should not be considered as alternatives to net income or GAAP earnings per share as an indicator of our performance or as alternatives to any other measure prescribed by GAAP as there are limitations to using such non-GAAP measures. Although we believe the non-GAAP measures may enhance an evaluation of our operating performance based on recent revenue generation and product/overhead cost control because they exclude the impact of prior decisions made about capital investment, financing, and other expenses, (i) other companies in Blue Bird’s industry may define Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share differently than we do and, as a result, they may not be comparable to similarly titled measures used by other companies in Blue Bird’s industry, and (ii) Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share exclude certain financial information that some may consider important in evaluating our performance.

We compensate for these limitations by providing disclosure of the differences between Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, and Adjusted Diluted Earnings per Share and GAAP results, including providing a reconciliation to GAAP results, to enable investors to perform their own analysis of our operating results.

4


Our measures of “Free Cash Flow” and "Adjusted Free Cash Flow" are used in addition to and in conjunction with results presented in accordance with GAAP and free cash flow and adjusted free cash flow should not be relied upon to the exclusion of GAAP financial measures. Free Cash Flow and Adjusted Free Cash Flow reflect an additional way of viewing our liquidity that, when viewed with our GAAP results, provides a more complete understanding of factors and trends affecting our cash flows. We strongly encourage investors to review our financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure.

We define Free Cash Flow as total cash provided by/used in operating activities as adjusted for net cash paid for the acquisition of fixed assets and intangible assets. We use Free Cash Flow, and ratios based on Free Cash Flow, to conduct and evaluate our business because, although it is similar to cash flow from operations, we believe it is a more conservative measure of cash flow since purchases of fixed assets and intangible assets are a necessary component of ongoing operations.

Forward Looking Statements

This press release includes forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to expectations for future financial performance, business strategies or expectations for our business. Specifically, forward-looking statements include statements in this press release regarding guidance, seasonality, product mix and gross profits and may include statements relating to:

Inherent limitations of internal controls impacting financial statements
Growth opportunities
Future profitability
Ability to expand market share
Customer demand for certain products
Economic conditions (including tariffs) that could affect fuel costs, commodity costs, industry size and financial conditions of our dealers and suppliers
Labor or other constraints on the Company’s ability to maintain a competitive cost structure
Volatility in the tax base and other funding sources that support the purchase of buses by our end customers
Lower or higher than anticipated market acceptance for our products
Other statements preceded by, followed by or that include the words “estimate,” “plan,” “project,” “forecast,” “intend,” “expect,” “anticipate,” “believe,” “seek,” “target” or similar expressions

These forward-looking statements are based on information available as of the date of this press release, and current expectations, forecasts and assumptions, and involve a number of judgments, risks and uncertainties. Accordingly, forward-looking statements should not be relied upon as representing our views as of any subsequent date, and we do not undertake any obligation to update forward-looking statements to reflect events or circumstances after the date they were made, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws. The factors described above, as well as risk factors described in reports filed with the SEC by us (available at www.sec.gov), could cause our actual results to differ materially from estimates or expectations reflected in such forward-looking statements.

Contact:
Mark Benfield
Investor Relations
(478) 822-2315
Mark.Benfield@blue-bird.com
5


BLUE BIRD CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands of dollars, except for share data)June 28, 2025September 28, 2024
Assets
Current assets
Cash and cash equivalents$173,066 $127,687 
Accounts receivable, net21,108 59,099 
Inventories151,042 127,798 
Other current assets15,457 8,795 
Total current assets$360,673 $323,379 
Property, plant and equipment, net$103,837 $97,322 
Goodwill18,825 18,825 
Intangible assets, net42,152 43,554 
Equity investment in affiliates35,913 32,089 
Deferred tax assets5,008 2,399 
Finance lease right-of-use assets— 332 
Pension7,070 4,649 
Other assets1,972 2,345 
Total assets$575,450 $524,894 
Liabilities and Stockholders' Equity
Current liabilities
Accounts payable$150,158 $143,156 
Warranty7,190 7,166 
Accrued expenses45,391 55,775 
Deferred warranty income10,801 9,421 
Finance lease obligations— 975 
Other current liabilities10,039 14,480 
Current portion of long-term debt5,000 5,000 
Total current liabilities$228,579 $235,973 
Long-term liabilities
Revolving credit facility$— $— 
Long-term debt86,493 89,994 
Warranty9,384 9,013 
Deferred warranty income20,988 18,541 
Deferred tax liabilities— 2,783 
Finance lease obligations— 
Other liabilities8,159 9,020 
Total long-term liabilities$125,024 $129,357 
Guarantees, commitments and contingencies
Stockholders' equity
Preferred stock, $0.0001 par value, 10,000,000 shares authorized, 0 shares outstanding at June 28, 2025 and September 28, 2024
$— $— 
Common stock, $0.0001 par value, 100,000,000 shares authorized, 31,480,251 and 32,268,022 shares issued and outstanding at June 28, 2025 and September 28, 2024, respectively
Additional paid-in capital195,872 185,977 
Retained earnings52,230 — 
Accumulated other comprehensive loss(26,258)(26,416)
Total stockholders' equity$221,847 $159,564 
Total liabilities and stockholders' equity$575,450 $524,894 

6


BLUE BIRD CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

Three Months EndedNine Months Ended
(in thousands of dollars except for share data)June 28, 2025June 29, 2024June 28, 2025June 29, 2024
Net sales$398,011 $333,367 $1,070,734 $996,942 
Cost of goods sold312,083 264,014 853,635 800,392 
Gross profit$85,928 $69,353 $217,099 $196,550 
Operating expenses
Selling, general and administrative expenses35,859 29,625 100,277 82,798 
Operating profit$50,069 $39,728 $116,822 $113,752 
Interest expense(1,738)(2,107)(5,466)(8,550)
Interest income1,483 990 4,309 3,132 
Other (expense) income, net(580)(2,729)2,780 (5,918)
Loss on debt refinancing— — — (1,558)
Income before income taxes$49,234 $35,882 $118,445 $100,858 
Income tax expense(12,375)(9,938)(30,197)(26,645)
Equity in net (loss) income of non-consolidated affiliates(404)2,767 2,975 6,671 
Net income$36,455 $28,711 $91,223 $80,884 
Earnings per share:
Basic weighted average shares outstanding31,556,312 32,305,396 31,899,623 32,238,805 
Diluted weighted average shares outstanding32,581,820 33,653,447 33,023,743 33,222,354 
Basic earnings per share$1.16 $0.89 $2.86 $2.51 
Diluted earnings per share$1.12 $0.85 $2.76 $2.43 

7


BLUE BIRD CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

Nine Months Ended
(in thousands of dollars)June 28, 2025June 29, 2024
Cash flows from operating activities
Net income$91,223 $80,884 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense11,671 10,913 
Non-cash interest expense249 305 
Share-based compensation expense12,910 7,017 
Equity in net income of non-consolidated affiliates(2,975)(6,671)
Dividend from equity investment in affiliates
— 2,991 
Loss on disposal of fixed assets316 33 
Deferred income tax (benefit) expense
(5,442)4,165 
Amortization of deferred actuarial pension losses209 516 
Loss on debt refinancing
— 1,558 
Changes in assets and liabilities:
Accounts receivable37,991 (21,432)
Inventories(23,244)(9,251)
Other assets(8,709)680 
Accounts payable7,305 (9,961)
Accrued expenses, pension and other liabilities(10,408)(5,987)
Total adjustments$19,873 $(25,124)
Total cash provided by operating activities$111,096 $55,760 
Cash flows from investing activities
Cash paid for fixed assets$(18,215)$(10,137)
Equity investment in affiliates(850)— 
Total cash used in investing activities$(19,065)$(10,137)
Cash flows from financing activities
Revolving credit facility borrowings
$— $36,220 
Revolving credit facility repayments— (36,220)
Term loan borrowings
— 100,000 
Term loan repayments
(3,750)(134,300)
Principal payments on finance leases(981)(440)
Cash paid for debt costs
— (3,128)
Repurchase of common stock in connection with repurchase program(38,993)— 
Repurchase of common stock in connection with stock award exercises(4,412)(301)
Cash received from stock option exercises1,484 1,974 
Total cash used in financing activities$(46,652)$(36,195)
Change in cash and cash equivalents
45,379 9,428 
Cash and cash equivalents at beginning of period
127,687 78,988 
Cash and cash equivalents at end of period
$173,066 $88,416 
8


Reconciliation of Net Income to Adjusted EBITDA
Three Months EndedNine Months Ended
(in thousands of dollars)June 28, 2025June 29, 2024June 28, 2025June 29, 2024
Net income$36,455 $28,711 $91,223 $80,884 
Adjustments:
Interest expense, net (1)326 1,214 1,392 5,729 
Income tax expense12,375 9,938 30,197 26,645 
Depreciation, amortization, and disposals (2)4,363 4,055 12,858 12,253 
Share-based compensation expense
2,971 2,474 12,910 7,017 
Stockholder transaction costs— — — 3,154 
Loss on debt refinancing— — — 1,558 
Micro Bird Holdings, Inc. total interest expense, net; income tax expense or benefit; depreciation expense and amortization expense1,989 1,852 4,858 4,442 
Other— — (81)
Adjusted EBITDA
$58,479 $48,246 $153,438 $141,601 
Adjusted EBITDA margin (percentage of net sales)
14.7 %14.5 %14.3 %14.2 %
(1) Includes $0.1 million for both the three months ended June 28, 2025 and June 29, 2024, and $0.2 million and $0.3 million for the nine months ended June 28, 2025 and June 29, 2024, respectively, representing interest expense on operating lease liabilities, which are a component of lease expense and presented as a single operating expense within cost of goods sold or selling, general and administrative expenses on our Condensed Consolidated Statements of Operations.
(2) Includes $0.4 million and $0.3 million for the three months ended June 28, 2025 and June 29, 2024, respectively, and $1.1 million and $1.3 million for the nine months ended June 28, 2025 and June 29, 2024, respectively representing amortization charges on right-of-use lease assets, which are a component of lease expense and presented as a single operating expense within cost of goods sold or selling, general and administrative expenses on our Condensed Consolidated Statements of Operations.


Reconciliation of Free Cash Flow to Adjusted Free Cash Flow
Three Months EndedNine Months Ended
(in thousands of dollars)June 28, 2025June 29, 2024June 28, 2025June 29, 2024
Net cash provided by operating activities$56,916 $989 $111,096 $55,760 
 Cash paid for fixed assets(4,599)(4,494)(18,215)(10,137)
   Free cash flow
$52,317 $(3,505)$92,881 $45,623 
Cash paid for stockholder transaction costs— — — 3,154 
Cash paid (received) for other items— — (81)
Adjusted free cash flow52,317 (3,503)92,881 48,696 

9


Reconciliation of Net Income to Adjusted Net Income
Three Months EndedNine Months Ended
(in thousands of dollars)June 28, 2025June 29, 2024June 28, 2025June 29, 2024
Net income$36,455 $28,711 $91,223 $80,884 
Adjustments, net of tax benefit or expense (1)
Share-based compensation expense2,199 1,831 9,553 5,193 
Stockholder transaction costs— — — 2,334 
Loss on debt refinancing— — — 1,153 
Other— — (60)
Adjusted net income, non-GAAP$38,654 $30,543 100,776 89,504 
(1) Amounts are net of estimated tax rates of 26%.





Reconciliation of Diluted EPS to Adjusted Diluted EPS
Three Months EndedNine Months Ended
June 28, 2025June 29, 2024June 28, 2025June 29, 2024
Diluted earnings per share$1.12 $0.85 $2.76 $2.43 
One-time charge adjustments, net of tax benefit or expense0.07 0.06 0.29 0.26 
Adjusted diluted earnings per share, non-GAAP$1.19 $0.91 $3.05 $2.69 
Adjusted weighted average dilutive shares outstanding32,581,820 33,653,447 33,023,743 33,222,354 















10