img175202817_0.jpg

 

Exhibit 99.1

FOR IMMEDIATE RELEASE

MasterCraft Boat Holdings, Inc. Reports Fiscal 2025 Results

VONORE, Tenn. – August 27, 2025 – MasterCraft Boat Holdings, Inc. (NASDAQ: MCFT) today announced financial results for its fiscal 2025 fourth quarter and year ended June 30, 2025.

 

The overview, commentary, and results provided herein relate to our continuing operations, which consists of our MasterCraft and Pontoon segments.

 

Fourth Quarter Overview:

 

Net sales for the fourth quarter were $79.5 million, up $25.2 million, or 46.4%, from the comparable prior-year period
Income from continuing operations was $5.5 million, or $0.33 per diluted share
Adjusted Net Income, a non-GAAP measure, was $6.6 million, or $0.40 per diluted share
Adjusted EBITDA, a non-GAAP measure, was $9.5 million, up $8.0 million from the comparable prior-year period
Share repurchases of $4.5 million during the quarter

 

Full Year Overview:

 

Net sales were $284.2 million, down $38.1 million, or 11.8%, from the prior-year
Planned decrease in production contributed to approximately 30% lower dealer inventory levels compared to the prior-year
Income from continuing operations was $10.7 million, or $0.65 per diluted share
Adjusted Net Income, a non-GAAP measure, was $15.1 million, or $0.92 per diluted share
Adjusted EBITDA, a non-GAAP measure, was $24.4 million, down $15.8 million from the prior-year
Net cash provided by operating activities was $38.2 million
Generated $29.0 million of Free Cash Flow and ended the year with cash and investments of $79.4 million, with $100 million of availability on the revolving credit facility and no outstanding debt

 

Brad Nelson, Chief Executive Officer, commented, “MasterCraft executed well in fiscal 2025, successfully navigating a challenging economic and industry backdrop. In the face of low cycle volumes, we further strengthened dealer health, advanced our new product initiatives, and generated significant free cash flow. This enabled us to return nearly $10 million of capital to shareholders, underscoring our disciplined and value-enhancing approach to capital allocation.”

 


 

Nelson continued, “Our strong financial foundation provides us with the flexibility to pursue our core strategic initiatives including investments in innovation and dealer health. As we manage through a dynamic environment, our leading brand portfolio and cash flow generation position us well to invest for the future and maintain the flexibility to return capital to shareholders.”

Fourth Quarter Results

For the fourth quarter of fiscal 2025, MasterCraft Boat Holdings, Inc. reported consolidated net sales of $79.5 million, up $25.2 million from the fourth quarter of fiscal 2024. The increase in net sales was primarily due to favorable model mix related to new product introductions, increased unit volumes, decreased dealer incentives, and favorable option sales.

Gross margin percentage increased 740 basis points during the fourth quarter of fiscal 2025, compared to the prior-year period. Higher margins were primarily the result of increased net sales, as discussed above.

Operating expenses increased $3.3 million for the fourth quarter of fiscal 2025, compared to the prior-year period due to increased variable compensation costs, increased sales and marketing costs, and increased administrative costs.

Income from continuing operations was $5.5 million for the fourth quarter of fiscal 2025, compared to $0.3 million in the prior-year period. Diluted income from continuing operations per share was $0.33, compared to $0.02 for the fourth quarter of fiscal 2024.

Adjusted Net income was $6.6 million for the fourth quarter of fiscal 2025, or $0.40 per diluted share, compared to $0.6 million, or $0.04 per diluted share, in the prior-year period.

Adjusted EBITDA was $9.5 million for the fourth quarter of fiscal 2025, compared to $1.6 million in the prior-year period. Adjusted EBITDA margin was 12.0% for the fourth quarter, up from 2.9% for the prior-year period.

Fiscal 2025 Results

For fiscal 2025, MasterCraft Boat Holdings, Inc. reported consolidated net sales of $284.2 million, down $38.1 million from fiscal 2024. The decrease in net sales was primarily due to planned lower unit volumes to align dealer inventories with retail demand and changes in price, partially offset by favorable model mix related to new product introductions, favorable option sales, and decreased dealer incentives.

Gross margin percentage declined 220 basis points during fiscal 2025, compared to the prior-year. Lower margins were the result of lower cost absorption due to the decreased production volume, material and overhead inflation, and changes in sales price.

Operating expenses increased $1.5 million for fiscal 2025, compared to the prior-year due to increased variable compensation costs.

Income from continuing operations was $10.7 million for fiscal 2025, compared to $23.2 million in the prior-year. Diluted income from continuing operations per share was $0.65, compared to $1.36 for fiscal 2024.

 


 

Adjusted Net income was $15.1 million for fiscal 2025, or $0.92 per diluted share, compared to $28.9 million, or $1.69 per diluted share, in the prior-year.

Adjusted EBITDA was $24.4 million for fiscal 2025, compared to $40.2 million in the prior-year. Adjusted EBITDA margin was 8.6% for fiscal 2025, down from 12.5% for the prior-year.

 

See “Non-GAAP Measures” below for a reconciliation of Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, Adjusted Net Income per share, and Free Cash Flow, which we refer to collectively as the “Non-GAAP Measures”, to the most directly comparable financial measures presented in accordance with GAAP.

 

Outlook

Concluded Nelson, “Our ongoing destocking progress, product innovation, and expanded distribution network position us well for fiscal 2026 and beyond. We have detailed plans in place for a range of potential retail demand scenarios and will continue to apply the cost discipline and tight working capital management that served us well in 2025. Based on our operating model and execution, we expect to generate positive free cash flow again in fiscal 2026. Regardless of the cycle, our focus will remain on maintaining a healthy dealer network, sustained innovation, and leveraging our competitive advantages to capitalize on the next market upswing.”

The Company’s outlook is as follows:

 

For full year fiscal 2026, we expect consolidated net sales to be between $295 million and $310 million, with Adjusted EBITDA between $29 million and $34 million, and Adjusted Earnings per share between $1.15 and $1.40. We expect capital expenditures to be approximately $9 million for the year.
For fiscal first quarter 2026, consolidated net sales are expected to be approximately $67 million, with Adjusted EBITDA of approximately $4 million, and Adjusted Earnings per share of $0.16.

 

Conference Call and Webcast Information

 

MasterCraft Boat Holdings, Inc. will host a live conference call and webcast to discuss fiscal fourth quarter and full year 2025 results today, August 27, 2025, at 8:30 a.m. ET. Participants may access the conference call live via webcast on the investor section of the Company’s website, Investors.MasterCraft.com, by clicking on the webcast icon. To participate via telephone, please register in advance at this link. Upon registration, all telephone participants will receive a confirmation email detailing how to join the conference call, including the dial-in number along with a unique passcode and registrant ID that can be used to access the call. A replay of the conference call and webcast will be archived on the Company's website.

 

About MasterCraft Boat Holdings, Inc.

 

Headquartered in Vonore, Tenn., MasterCraft Boat Holdings, Inc. (NASDAQ: MCFT) is a leading innovator, designer, manufacturer and marketer of recreational powerboats through its three brands, MasterCraft, Crest, and Balise. For more information about MasterCraft

 


 

Boat Holdings, and its three brands, visit: Investors.MasterCraft.com, www.MasterCraft.com, www.CrestPontoonBoats.com, and www.BalisePontoonBoats.com.

 

Forward-Looking Statements

 

This press release includes forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995). Forward-looking statements can often be identified by such words and phrases as “believes,” “anticipates,” “expects,” “intends,” “estimates,” “may,” “will,” “should,” “continue” and similar expressions, comparable terminology or the negative thereof, and include statements in this press release concerning economic uncertainty, the resilience of our business model, our intention to drive value, and our financial outlook.

 

Forward-looking statements are subject to risks, uncertainties and other important factors that could cause actual results to differ materially from those expressed or implied in the forward-looking statements, including, but not limited to: changes in interest rates, general economic conditions, changes in trade priorities, policies and regulations, including increases or changes in duties, current and potentially new tariffs and quotas and other similar measures, as well potential direct and indirect impact of retaliatory tariffs and other actions, demand for our products, persistent inflationary pressures, changes in consumer preferences, competition within our industry, our ability to maintain a reliable network of dealers, our ability to cooperate with our strategic partners, elevated inventories resulting in increased costs for dealers, our ability to manage our manufacturing levels and our fixed cost base, the successful introduction of our new products, the success of our strategic divestments, geopolitical conflicts, and financial institution disruptions. These and other important factors discussed under the caption “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended June 30, 2024, filed with the Securities and Exchange Commission (the “SEC”) on August 30, 2024, could cause actual results to differ materially from those indicated by the forward-looking statements. The discussion of these risks is specifically incorporated by reference into this press release.

 

Any such forward-looking statements represent management's estimates as of the date of this press release. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release. We undertake no obligation (and we expressly disclaim any obligation) to update or supplement any forward-looking statements that may become untrue or cause our views to change, whether because of new information, future events, changes in assumptions or otherwise. Comparison of results for current and prior periods are not intended to express any future trends or indications of future performance, unless expressed as such, and should only be viewed as historical data.

 

Use of Non-GAAP Financial Measures

 

To supplement the Company’s consolidated financial statements prepared in accordance with United States generally accepted accounting principles (“GAAP”), the Company uses certain non-GAAP financial measures in this release. Reconciliations of the Non-GAAP measures used in this release to the most comparable GAAP measures for the respective periods can be found in tables immediately following the consolidated statements of

 


 

operations. The Non-GAAP Measures have limitations as analytical tools and should not be considered in isolation or as a substitute for the Company’s financial results prepared in accordance with GAAP.

 


 

 

Results of Operations for the Three and Twelve Months Ended June 30, 2025

 

MASTERCRAFT BOAT HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in thousands, except per share data)

 

 

Three Months Ended

 

 

Year Ended

 

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

79,516

 

 

$

54,318

 

 

$

284,203

 

 

$

322,351

 

Cost of sales

 

 

61,106

 

 

 

45,713

 

 

 

227,338

 

 

 

250,741

 

Gross profit

 

 

18,410

 

 

 

8,605

 

 

 

56,865

 

 

 

71,610

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

3,197

 

 

 

2,498

 

 

 

11,740

 

 

 

11,203

 

General and administrative

 

 

8,835

 

 

 

6,249

 

 

 

32,093

 

 

 

31,119

 

Amortization of other intangible assets

 

 

450

 

 

 

450

 

 

 

1,800

 

 

 

1,812

 

Total operating expenses

 

 

12,482

 

 

 

9,197

 

 

 

45,633

 

 

 

44,134

 

Operating income (loss)

 

 

5,928

 

 

 

(592

)

 

 

11,232

 

 

 

27,476

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

(798

)

 

 

(1,169

)

 

 

(3,292

)

Interest income

 

 

823

 

 

 

1,625

 

 

 

3,472

 

 

 

5,789

 

Income before income tax expense

 

 

6,751

 

 

 

235

 

 

 

13,535

 

 

 

29,973

 

Income tax expense (benefit)

 

 

1,299

 

 

 

(70

)

 

 

2,820

 

 

 

6,730

 

Income from continuing operations

 

 

5,452

 

 

 

305

 

 

 

10,715

 

 

 

23,243

 

Income (loss) from discontinued operations, net of tax

 

 

245

 

 

 

(8,341

)

 

 

(3,672

)

 

 

(15,443

)

Net income (loss)

 

$

5,697

 

 

$

(8,036

)

 

$

7,043

 

 

$

7,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.33

 

 

$

0.02

 

 

$

0.65

 

 

$

1.37

 

Discontinued operations

 

 

0.02

 

 

 

(0.50

)

 

 

(0.22

)

 

 

(0.91

)

Net income (loss)

 

$

0.35

 

 

$

(0.48

)

 

$

0.43

 

 

$

0.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.33

 

 

$

0.02

 

 

$

0.65

 

 

$

1.36

 

Discontinued operations

 

 

0.02

 

 

 

(0.50

)

 

 

(0.22

)

 

 

(0.90

)

Net income (loss)

 

$

0.35

 

 

$

(0.48

)

 

$

0.43

 

 

$

0.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used for computation of:

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

 

16,299,885

 

 

 

16,710,544

 

 

 

16,428,485

 

 

 

16,930,348

 

Diluted earnings per share

 

 

16,440,388

 

 

 

16,710,544

 

 

 

16,525,773

 

 

 

17,038,305

 

 

 


 

MASTERCRAFT BOAT HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except per share data)

 

 

 

June 30,

 

 

June 30,

 

 

 

2025

 

 

2024

 

ASSETS

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

Cash and cash equivalents

 

$

28,926

 

 

$

7,394

 

Short-term investments

 

 

50,518

 

 

 

78,846

 

Accounts receivable, net of allowances of $156 and $101, respectively

 

 

4,086

 

 

 

11,455

 

Income tax receivable

 

 

208

 

 

 

499

 

Inventories, net

 

 

30,469

 

 

 

36,972

 

Prepaid expenses and other current assets

 

 

7,006

 

 

 

8,686

 

Current assets associated with discontinued operations

 

 

 

 

 

11,222

 

Total current assets

 

 

121,213

 

 

 

155,074

 

Property, plant and equipment, net

 

 

53,576

 

 

 

52,314

 

Goodwill

 

 

28,493

 

 

 

28,493

 

Other intangible assets, net

 

 

31,850

 

 

 

33,650

 

Deferred income taxes

 

 

18,914

 

 

 

18,584

 

Other long-term assets

 

 

5,902

 

 

 

8,189

 

Non-current assets associated with discontinued operations

 

 

 

 

 

21,680

 

Total assets

 

$

259,948

 

 

$

317,984

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

Accounts payable

 

$

8,255

 

 

$

10,431

 

Income tax payable

 

 

1,773

 

 

 

 

Accrued expenses and other current liabilities

 

 

55,182

 

 

 

55,068

 

Current portion of long-term debt, net of unamortized debt issuance costs

 

 

 

 

 

4,374

 

Current liabilities associated with discontinued operations

 

 

 

 

 

8,063

 

Total current liabilities

 

 

65,210

 

 

 

77,936

 

Long-term debt, net of unamortized debt issuance costs

 

 

 

 

 

44,887

 

Unrecognized tax positions

 

 

9,067

 

 

 

8,549

 

Other long-term liabilities

 

 

2,085

 

 

 

2,551

 

Long-term liabilities associated with discontinued operations

 

 

 

 

 

182

 

Total liabilities

 

 

76,362

 

 

 

134,105

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

EQUITY:

 

 

 

 

 

 

Common stock, $.01 par value per share — authorized, 100,000,000 shares; issued and outstanding, 16,406,788 shares at June 30, 2025 and 16,759,109 shares at June 30, 2024

 

 

164

 

 

 

167

 

Additional paid-in capital

 

 

52,559

 

 

 

59,892

 

Retained earnings

 

 

130,663

 

 

 

123,620

 

MasterCraft Boat Holdings, Inc. equity

 

 

183,386

 

 

 

183,679

 

Noncontrolling interest

 

 

200

 

 

 

200

 

Total equity

 

 

183,586

 

 

 

183,879

 

Total liabilities and equity

 

$

259,948

 

 

$

317,984

 

 

 


 

Supplemental Operating Data

The following table presents certain supplemental operating data for the periods indicated:

 

 

Three Months Ended

 

For the Years Ended

 

 

June 30,

 

 

June 30,

 

 

 

 

 

 

June 30,

 

 

June 30,

 

 

 

 

 

 

 

2025

 

 

2024

 

 

Change

2025

 

 

2024

 

 

Change

 

 

(Dollars in thousands)

Unit sales volume:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   MasterCraft

 

 

352

 

 

 

302

 

 

 

16.6

 

%

 

 

1,548

 

 

 

1,755

 

 

 

(11.8

)

%

   Pontoon

 

 

218

 

 

 

216

 

 

 

0.9

 

%

 

 

745

 

 

 

1,241

 

 

 

(40.0

)

%

Consolidated

 

 

570

 

 

 

518

 

 

 

10.0

 

%

 

 

2,293

 

 

 

2,996

 

 

 

(23.5

)

%

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MasterCraft

 

$

65,906

 

 

$

44,417

 

 

 

48.4

 

%

 

$

240,763

 

 

$

262,736

 

 

 

(8.4

)

%

   Pontoon

 

 

13,610

 

 

 

9,901

 

 

 

37.5

 

%

 

 

43,440

 

 

 

59,615

 

 

 

(27.1

)

%

Consolidated

 

$

79,516

 

 

$

54,318

 

 

 

46.4

 

%

 

$

284,203

 

 

$

322,351

 

 

 

(11.8

)

%

Net sales per unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   MasterCraft

 

$

187

 

 

$

147

 

 

 

27.2

 

%

 

$

156

 

 

$

150

 

 

 

4.0

 

%

   Pontoon

 

 

62

 

 

 

46

 

 

 

34.8

 

%

 

 

58

 

 

 

48

 

 

 

20.8

 

%

   Consolidated

 

 

140

 

 

 

105

 

 

 

33.3

 

%

 

 

124

 

 

 

108

 

 

 

14.8

 

%

Gross margin

 

 

23.2

%

 

 

15.8

%

 

740 bps

 

 

20.0

%

 

 

22.2

%

 

(220) bps

 

 

Non-GAAP Measures

 

EBITDA, Adjusted EBITDA, EBITDA margin, and Adjusted EBITDA margin

 

We define EBITDA as income from continuing operations, before interest, income taxes, depreciation and amortization. We define Adjusted EBITDA as EBITDA further adjusted to eliminate certain non-cash charges or other items that we do not consider to be indicative of our core and/or ongoing operations. For the periods presented herein, the adjustments include share-based compensation and Senior leadership transition and organizational realignment costs. We define EBITDA margin and Adjusted EBITDA margin as EBITDA and Adjusted EBITDA, respectively, each expressed as a percentage of Net sales.

 

Adjusted Net Income and Adjusted Net Income per share

 

We define Adjusted Net Income and Adjusted Net Income per share as income from continuing operations, adjusted to eliminate certain non-cash charges or other items that we do not consider to be indicative of our core and/or ongoing operations and reflecting income tax expense on adjusted net income before income taxes at our estimated annual effective tax rate. For the periods presented herein, these adjustments include other intangible asset amortization, share-based compensation, and Senior leadership transition and organizational realignment costs.

Free Cash Flow

We define Free Cash Flow from continuing operations as net cash flows from operating activities less purchases of property, plant, and equipment.

 

The Non-GAAP Measures are not measures of net income, operating income, or net cash flows as determined under GAAP. The Non-GAAP Measures are not measures of performance in accordance with GAAP and should not be considered as an alternative to net income, net income per share, or operating cash flows determined in accordance with GAAP. Additionally, Adjusted EBITDA is not intended to be a measure of cash flows. We believe

 


 

that the inclusion of the Non-GAAP Measures is appropriate to provide additional information to investors because securities analysts and investors use the Non-GAAP Measures to assess our operating performance across periods on a consistent basis and to evaluate the relative risk of an investment in our securities. We use Adjusted Net Income and Adjusted Net Income per share to facilitate a comparison of our operating performance on a consistent basis from period to period that, when viewed in combination with our results prepared in accordance with GAAP, provides a more complete understanding of factors and trends affecting our business than does GAAP measures alone. We believe Adjusted Net Income and Adjusted Net Income per share assists our board of directors, management, investors, and other users of the financial statements in comparing our net income on a consistent basis from period to period because it removes certain non-cash items and other items that we do not consider to be indicative of our core and/or ongoing operations and reflecting income tax expense on adjusted net income before income taxes at our estimated annual effective tax rate. The Non-GAAP Measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

 

Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and the Non-GAAP Measures do not reflect any cash requirements for such replacements;
Certain Non-GAAP Measures do not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments;
Certain Non-GAAP Measures do not reflect changes in, or cash requirements for, our working capital needs;
Certain Non-GAAP Measures do not reflect our tax expense or any cash requirements to pay income taxes;
Certain Non-GAAP Measures do not reflect interest expense, or the cash requirements necessary to service interest payments on our indebtedness; and
The Non-GAAP Measures do not reflect the impact of earnings or charges resulting from matters we do not consider to be indicative of our core and/or ongoing operations, but may nonetheless have a material impact on our results of operations.

 

In addition, because not all companies use identical calculations, our presentation of the Non-GAAP Measures may not be comparable to similarly titled measures of other companies, including companies in our industry.

 

We do not provide forward-looking guidance for certain financial measures on a GAAP basis because we are unable to predict certain items contained in the GAAP measures without unreasonable efforts. These items may include acquisition-related costs, litigation charges or settlements, impairment charges, and certain other unusual adjustments.

 


 

The following table presents a reconciliation of income from continuing operations as determined in accordance with GAAP to EBITDA and Adjusted EBITDA, and income from continuing operations margin to EBITDA margin and Adjusted EBITDA margin (each expressed as a percentage of net sales) for the periods indicated:

 

(Dollars in thousands)

 

Three Months Ended

 

For the Years Ended

 

 

June 30,

 

 

% of Net

 

June 30,

 

 

% of Net

 

June 30,

 

 

% of Net

 

June 30,

 

 

% of Net

 

 

2025

 

 

sales

 

2024

 

 

sales

 

2025

 

 

sales

 

2024

 

 

sales

Income from continuing operations

 

$

5,452

 

 

6.9%

 

$

305

 

 

0.6%

 

$

10,715

 

 

3.8%

 

$

23,243

 

 

7.2%

Income tax expense (benefit)

 

 

1,299

 

 

 

 

 

(70

)

 

 

 

 

2,820

 

 

 

 

 

6,730

 

 

 

Interest expense

 

 

 

 

 

 

 

798

 

 

 

 

 

1,169

 

 

 

 

 

3,292

 

 

 

Interest income

 

 

(823

)

 

 

 

 

(1,625

)

 

 

 

 

(3,472

)

 

 

 

 

(5,789

)

 

 

Depreciation and amortization

 

 

2,554

 

 

 

 

 

2,063

 

 

 

 

 

9,579

 

 

 

 

 

8,375

 

 

 

EBITDA

 

 

8,482

 

 

10.7%

 

 

1,471

 

 

2.7%

 

 

20,811

 

 

7.3%

 

 

35,851

 

 

11.1%

Share-based compensation

 

 

835

 

 

 

 

 

66

 

 

 

 

 

2,915

 

 

 

 

 

2,602

 

 

 

Senior leadership transition and organizational realignment costs(a)

 

 

211

 

 

 

 

 

31

 

 

 

 

 

659

 

 

 

 

 

1,708

 

 

 

Adjusted EBITDA

 

$

9,528

 

 

12.0%

 

$

1,568

 

 

2.9%

 

$

24,385

 

 

8.6%

 

$

40,161

 

 

12.5%

 

The following table sets forth a reconciliation of income from continuing operations as determined in accordance with GAAP to Adjusted Net Income for the periods indicated:

 

(Dollars in thousands, except per share data)

Three Months Ended

 

 

For the Years Ended

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Income from continuing operations

$

5,452

 

 

$

305

 

 

$

10,715

 

 

$

23,243

 

Income tax expense

 

1,299

 

 

 

(70

)

 

 

2,820

 

 

 

6,730

 

Amortization of acquisition intangibles

 

450

 

 

 

450

 

 

 

1,800

 

 

 

1,812

 

Share-based compensation

 

835

 

 

 

66

 

 

 

2,915

 

 

 

2,602

 

Senior leadership transition and organizational realignment costs(a)

 

211

 

 

 

31

 

 

 

659

 

 

 

1,708

 

Adjusted Net Income before income taxes

 

8,247

 

 

 

782

 

 

 

18,909

 

 

 

36,095

 

Adjusted income tax expense(b)

 

1,650

 

 

 

156

 

 

 

3,782

 

 

 

7,219

 

Adjusted Net Income

$

6,597

 

 

$

626

 

 

$

15,127

 

 

$

28,876

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income per common share

 

 

 

 

 

 

 

 

 

 

 

    Basic

$

0.40

 

 

$

0.04

 

 

$

0.92

 

 

$

1.71

 

    Diluted

$

0.40

 

 

$

0.04

 

 

$

0.92

 

 

$

1.69

 

Weighted average shares used for the computation of (c):

 

 

 

 

 

 

 

 

 

 

 

   Basic Adjusted net income per share

 

16,299,885

 

 

 

16,710,544

 

 

 

16,428,485

 

 

 

16,930,348

 

   Diluted Adjusted net income per share

 

16,440,388

 

 

 

16,710,544

 

 

 

16,525,773

 

 

 

17,038,305

 

 

 


 

The following table presents the reconciliation of income from continuing operations per diluted share to Adjusted Net Income per diluted share for the periods indicated:

 

 

Three Months Ended

 

 

For the Years Ended

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Income from continuing operations per diluted share

$

0.33

 

 

$

0.02

 

 

$

0.65

 

 

$

1.36

 

Impact of adjustments:

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

0.08

 

 

 

 

 

 

0.17

 

 

 

0.39

 

Amortization of acquisition intangibles

 

0.03

 

 

 

0.03

 

 

 

0.11

 

 

 

0.11

 

Share-based compensation

 

0.05

 

 

 

 

 

 

0.18

 

 

 

0.15

 

Senior leadership transition and organizational realignment costs(a)

 

0.01

 

 

 

 

 

 

0.04

 

 

 

0.10

 

Adjusted Net Income per diluted share before income taxes

 

0.50

 

 

 

0.05

 

 

 

1.15

 

 

 

2.11

 

Impact of adjusted income tax expense on net income per diluted share before income taxes(b)

 

(0.10

)

 

 

(0.01

)

 

 

(0.23

)

 

 

(0.42

)

Adjusted Net Income per diluted share

$

0.40

 

 

$

0.04

 

 

$

0.92

 

 

$

1.69

 

 

The following table presents the reconciliation of net cash flow by operating activities of continuing operations to Free Cash Flow for the periods presented:

 

 

 

For the Years Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2025

 

 

2024

 

Net cash provided by operating activities of continuing operations

 

$

38,222

 

 

$

12,200

 

Less:

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(9,198

)

 

 

(10,525

)

Free cash flow

 

$

29,024

 

 

$

1,675

 

 

(a)
Represents amounts paid for legal fees and recruiting costs associated with the CEO and CFO transitions, as well as non-recurring severance costs incurred as part of the Company's strategic organizational realignment undertaken in connection with the transition.
(b)
For fiscal 2025 and 2024, income tax expense reflects an income tax rate of 20.0%.
(c)
Represents the Weighted Average Shares used for the computation of Basic and Diluted earnings per share as presented on the Consolidated Statements of Operations to calculate Adjusted Net Income per diluted share for all periods presented herein.

 

Investor Contact:

MasterCraft Boat Holdings, Inc.

Email: investorrelations@mastercraft.com

 

 

# # #