Holley Reports Second Quarter 2025 Results
Holley (NYSE:HLLY), a leader in automotive aftermarket performance solutions, reported Q2 2025 results with net sales of $166.7 million, down 1.7% year-over-year. However, core business net sales grew by 3.9% after excluding non-core business sales.
The company achieved net income of $10.9 million ($0.09 per diluted share) and generated record free cash flow of $35.7 million. Adjusted EBITDA was $36.4 million compared to $38.3 million last year.
Holley refined its 2025 guidance to include tariff impacts, projecting net sales of $580-595 million (0.8% to 3.4% YoY growth) and Adjusted EBITDA of $116-127 million. The company reported successful tariff mitigation through strategic sourcing and pricing initiatives.
[ "Core business net sales grew 3.9% in Q2 2025", "Record free cash flow of $35.7 million, up from $24.4 million last year", "B2B channel grew approximately 6.5% in Q2 2025", "DTC orders increased 8.6% with third-party platforms growing over 28%", "New product launches generated $8 million in revenue", "Successfully mitigated tariff impact through strategic sourcing and pricing" ]Holley (NYSE:HLLY), leader nelle soluzioni per le prestazioni aftermarket automobilistiche, ha riportato i risultati del secondo trimestre 2025 con vendite nette di 166,7 milioni di dollari, in calo dell'1,7% rispetto all'anno precedente. Tuttavia, le vendite nette del core business sono cresciute del 3,9% escludendo le vendite del business non core.
L'azienda ha registrato un utile netto di 10,9 milioni di dollari (0,09 dollari per azione diluita) e ha generato un record di flusso di cassa libero di 35,7 milioni di dollari. L'EBITDA rettificato è stato di 36,4 milioni di dollari rispetto ai 38,3 milioni dell'anno precedente.
Holley ha rivisto le previsioni per il 2025 includendo l'impatto dei dazi, prevedendo vendite nette tra 580 e 595 milioni di dollari (crescita annua dello 0,8% - 3,4%) e un EBITDA rettificato tra 116 e 127 milioni di dollari. L'azienda ha segnalato un'efficace mitigazione dei dazi grazie a iniziative strategiche di approvvigionamento e pricing.
- Le vendite nette del core business sono cresciute del 3,9% nel secondo trimestre 2025
- Flusso di cassa libero record di 35,7 milioni di dollari, in aumento rispetto ai 24,4 milioni dell'anno precedente
- Il canale B2B è cresciuto di circa il 6,5% nel secondo trimestre 2025
- Gli ordini DTC sono aumentati dell'8,6%, con le piattaforme di terze parti in crescita oltre il 28%
- Il lancio di nuovi prodotti ha generato 8 milioni di dollari di ricavi
- Mitigazione efficace dell'impatto dei dazi attraverso strategie di approvvigionamento e pricing
Holley (NYSE:HLLY), líder en soluciones de rendimiento para el mercado automotriz posventa, reportó resultados del segundo trimestre de 2025 con ventas netas de 166,7 millones de dólares, una disminución del 1,7% interanual. Sin embargo, las ventas netas del negocio principal crecieron un 3,9% al excluir las ventas de negocios no centrales.
La compañía logró un ingreso neto de 10,9 millones de dólares (0,09 dólares por acción diluida) y generó un récord de flujo de caja libre de 35,7 millones de dólares. El EBITDA ajustado fue de 36,4 millones en comparación con 38,3 millones del año pasado.
Holley ajustó su guía para 2025 incluyendo el impacto de los aranceles, proyectando ventas netas de 580-595 millones de dólares (crecimiento interanual de 0,8% a 3,4%) y un EBITDA ajustado de 116-127 millones de dólares. La compañía reportó una mitigación exitosa de los aranceles mediante iniciativas estratégicas de abastecimiento y precios.
- Las ventas netas del negocio principal crecieron un 3,9% en el segundo trimestre de 2025
- Flujo de caja libre récord de 35,7 millones de dólares, frente a 24,4 millones del año pasado
- El canal B2B creció aproximadamente un 6,5% en el segundo trimestre de 2025
- Los pedidos DTC aumentaron un 8,6%, con plataformas de terceros creciendo más del 28%
- Los lanzamientos de nuevos productos generaron 8 millones de dólares en ingresos
- Mitigación exitosa del impacto de los aranceles mediante estrategias de abastecimiento y precios
홀� (NYSE:HLLY)� 자동� 애프터마� 퍼포먼스 솔루� 분야� 선두주자로서, 2025� 2분기 실적� 발표하며 순매� 1� 6,670� 달러� 기록� 전년 동기 대� 1.7% 감소했습니다. 그러� 비핵� 사업 매출� 제외� 핵심 사업 순매출은 3.9% 증가했습니다.
사� 순이� 1,090� 달러(희석 주당순이� 0.09달러)� 달성했으�, 사상 최대� 자유 현금 흐름 3,570� 달러� 창출했습니다. 조정 EBITDA� 3,640� 달러� 전년 3,830� 달러� 비해 소폭 감소했습니다.
홀리는 관� 영향� 반영하여 2025� 가이던스를 수정, 순매출을 5� 8,000만~5� 9,500� 달러(전년 대� 0.8%~3.4% 성장)�, 조정 EBITDA� 1� 1,600만~1� 2,700� 달러� 전망했습니다. 전략� 소싱 � 가� 정책� 통해 관� 영향� 성공적으� 완화했다� 보고했습니다.
- 핵심 사업 순매출이 2025� 2분기� 3.9% 성장
- 전년 2,440� 달러에서 증가� 사상 최대 자유 현금 흐름 3,570� 달러
- 2분기 B2B 채널 � 6.5% 성장
- DTC 주문 8.6% 증가, �3� 플랫폼은 28% 이상 성장
- 신제� 출시� 800� 달러 매출 발생
- 전략� 소싱 � 가� 정책� 통한 관� 영향 성공� 완화
Holley (NYSE:HLLY), leader des solutions de performance sur le marché secondaire automobile, a annoncé ses résultats du deuxième trimestre 2025 avec des ventes nettes de 166,7 millions de dollars, en baisse de 1,7 % par rapport à l'année précédente. Cependant, les ventes nettes du cœur de métier ont augmenté de 3,9 % en excluant les ventes hors cœur de métier.
L'entreprise a réalisé un bénéfice net de 10,9 millions de dollars (0,09 dollar par action diluée) et généré un flux de trésorerie disponible record de 35,7 millions de dollars. L'EBITDA ajusté s'est établi à 36,4 millions de dollars contre 38,3 millions l'an dernier.
Holley a affiné ses prévisions 2025 en incluant l'impact des tarifs douaniers, prévoyant des ventes nettes entre 580 et 595 millions de dollars (croissance annuelle de 0,8 % à 3,4 %) et un EBITDA ajusté entre 116 et 127 millions de dollars. L'entreprise a rapporté une atténuation réussie des tarifs grâce à des initiatives stratégiques d'approvisionnement et de tarification.
- Les ventes nettes du cœur de métier ont augmenté de 3,9 % au T2 2025
- Flux de trésorerie disponible record de 35,7 millions de dollars, en hausse par rapport à 24,4 millions l'an dernier
- Le canal B2B a crû d'environ 6,5 % au T2 2025
- Les commandes DTC ont augmenté de 8,6 %, avec une croissance de plus de 28 % sur les plateformes tierces
- Les lancements de nouveaux produits ont généré 8 millions de dollars de revenus
- Atténuation réussie de l'impact des tarifs grâce à des stratégies d'approvisionnement et de tarification
Holley (NYSE:HLLY), ein führender Anbieter von Performance-Lösungen im Automotive-Aftermarket, meldete für das zweite Quartal 2025 Nettoverkäufe von 166,7 Millionen US-Dollar, ein Rückgang von 1,7 % im Jahresvergleich. Die Nettoverkäufe des Kerngeschäfts stiegen jedoch um 3,9 %, wenn man die Verkäufe des Nicht-Kerngeschäfts ausschließt.
Das Unternehmen erzielte einen Nettoertrag von 10,9 Millionen US-Dollar (0,09 US-Dollar je verwässerter Aktie) und generierte einen Rekord-Free Cashflow von 35,7 Millionen US-Dollar. Das bereinigte EBITDA lag bei 36,4 Millionen US-Dollar gegenüber 38,3 Millionen im Vorjahr.
Holley hat seine Prognose für 2025 unter Berücksichtigung von Zollauswirkungen angepasst und erwartet Nettoverkäufe von 580 bis 595 Millionen US-Dollar (Wachstum von 0,8 % bis 3,4 % im Jahresvergleich) sowie ein bereinigtes EBITDA von 116 bis 127 Millionen US-Dollar. Das Unternehmen berichtete von erfolgreicher Zollminderung durch strategische Beschaffungs- und Preisinitiativen.
- Nettoverkäufe des Kerngeschäfts stiegen im 2. Quartal 2025 um 3,9 %
- Rekord-Free-Cashflow von 35,7 Millionen US-Dollar, gegenüber 24,4 Millionen im Vorjahr
- Der B2B-Kanal wuchs im 2. Quartal 2025 um etwa 6,5 %
- DTC-Bestellungen stiegen um 8,6 %, Drittanbieter-Plattformen wuchsen über 28 %
- Neue Produkteinführungen generierten 8 Millionen US-Dollar Umsatz
- Erfolgreiche Minderung der Zollauswirkungen durch strategische Beschaffung und Preisgestaltung
- None.
- Overall net sales decreased 1.7% to $166.7 million
- Net income declined to $10.9 million from $17.1 million last year
- Adjusted EBITDA decreased to $36.4 million from $38.3 million
- Research and Development costs increased 18% year-over-year
Insights
Holley delivers solid core growth despite headline declines, with record cash flow offsetting margin pressure from tariff mitigation efforts.
Holley's Q2 results reveal a more complex picture than the headline numbers suggest. While total revenue declined 1.7% to
Profitability shows pressure points with net income declining to
The brightest spot is cash generation, with free cash flow reaching a record
Channel performance reveals strong fundamentals with B2B growing
Management has narrowed full-year guidance to
With solid core growth, record cash flow, and multiple growth initiatives delivering results, Holley appears to be executing effectively despite broader market challenges. The company's confidence in managing tariff impacts while maintaining guidance reflects operational resilience in an uncertain environment.
SECOND CONSECUTIVE QUARTER OF CORE NET SALES GROWTH
SUCCESSFUL TARIFF MITIGATION TO DATE THROUGH STRATEGIC SOURCING AND PRICING
Strong first half results driven by continued execution of our 2025 strategic framework. Core business growth improved again in the second quarter. Focused execution on tariff mitigation brings greater guidance visibility.
BOWLING GREEN, Ky., Aug. 06, 2025 (GLOBE NEWSWIRE) -- Holley Performance Brands (NYSE: HLLY), a leader in automotive aftermarket performance solutions, today announced financial results for its second quarter ended June29, 2025.
Second Quarter Highlights vs. Prior Year Period
- Net Sales decreased (1.7)% to
$166.7 million compared to$169.5 million last year- Core business net sales1 for the second quarter of 2025 grew by
3.9% compared to the second quarter of 2024 after excluding non-core business net sales1 of approximately$9.0 million for the second quarter of 2024
- Core business net sales1 for the second quarter of 2025 grew by
- Net Income was
$10.9 million , or$0.09 per diluted share, compared to$17.1 million , or$0.14 per diluted share, last year- Net Cash Provided by Operating Activities was
$40.5 million compared to$25.7 million last year - Adjusted Net Income2 was
$10.6 million compared to$12.6 million last year
- Net Cash Provided by Operating Activities was
- Adjusted EBITDA2 was
$36.4 million compared to$38.3 million last year - Free Cash Flow2 was
$35.7 million compared to$24.4 million last year; the highest level of Free Cash Flow generated in the history of the company
1 | Core business net sales represents Net Sales after excluding non-core business net sales. Non-core business net sales are comprised of divestiture sales and strategic product rationalization sales. Divestitures sales relate to divested businesses (Detroit Speed Engineering, Gear FX and Proforged) prior to the divestiture date, and strategic product rationalization sales relate to discontinued stock keeping units (“SKUs�) prior to the SKU discontinuance. Divestiture sales were |
2 | See “Use and Reconciliation of Non-GAAP Financial Measures� below. |
"We are very pleased with another solid quarter, driven by continued momentum in our core business," said Matthew Stevenson, President and Chief Executive Officer of Holley. "Our team remains focused on executing on our strategic framework, with key progress made in the second quarter. We continue to see strong momentum in our new product launches across all categories in the second quarter which generated roughly
Stevenson continued, "As we look ahead, we've tightened our guidance range for both revenue and Adjusted EBITDA to reflect increased visibility which now includes the anticipated impact of recently announced tariffs. Due to our mitigation efforts, specifically through strategic sourcing initiatives as well as targeted pricing actions, based on what we know today, we are forecasting a negligible impact on our business."
"We are successfully navigating the current operating environment, and we remain sharply focused on staying agile amid evolving conditions. Our strategic framework for 2025 continues to serve as a strong roadmap, empowering our team to execute effectively and deliver sustained results over the long term."
Strategic Business Highlights
- Achieved core business net sales growth for the second quarter of 2025 of
3.9% compared to the second quarter of 2024. - Consecutive quarters of core business sales growth across all divisions.
- Continued execution of strategic framework drove ~
$27M in revenue on key initiatives for the second quarter of 2025.� - Expanded growth across 20+ brands in both DTC and B2B channels
- Further strengthened relationships with B2B partners, resulting in approximately
6.5% growth in the channel for the second quarter of 2025 compared to the second quarter of 2024. - DTC orders grew over
8.6% during the second quarter of 2025 compared to the comparable period in the prior year, with third-party platforms (Amazon, eBay, etc.) increasing by more than28% . - Product innovation and strategic pricing initiatives contributed
$10.8 million in revenue for the quarter and$18.7 million year-to-date. - Execution of tariff mitigation efforts has provided better visibility for full year 2025 guidance.
Outlook
For the year ended December 31, 2025, we have refined our full-year guidance, which now includes the expected net impact of tariffs:
Metric | Full Year 2025 Outlook |
Net Sales %YOY1 | |
Adjusted EBITDA | |
Capital Expenditures | |
Depreciation and Amortization Expense | |
Interest Expense (excluding collar revaluation) | |
1) PY Comparison Excludes | |
* Holley is not providing reconciliations of forward-looking full year 2025 Adjusted EBITDA outlook and full year 2025 Bank-adjusted EBITDA Leverage Ratio outlook because certain information necessary to calculate the most comparable GAAP measure, net income, is unavailable due to the uncertainty and inherent difficulty of predicting the occurrence and the future financial statement impact of certain items. Therefore, as a result of the uncertainty and variability of the nature and amount of future adjustments, which could be significant, Holley is unable to provide these forward-looking reconciliations without unreasonable effort. Accordingly, Holley is relying on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K to exclude these reconciliations.
Holley notes that its outlook for the year-ended December 31, 2025 may vary due to changes in assumptions or market conditions and other factors described below under “Forward-Looking Statements.�
Conference Call
A conference call and audio webcast has been scheduled for 8:30 a.m. Eastern Time today to discuss these results. Investors, analysts, and members of the media interested in listening to the live presentation are encouraged to join a webcast of the call available on the investor relations portion of the Company’s website at investor.holley.com. For those that cannot join the webcast, you can participate by dialing 877-407-4019 (Toll Free) or 201-689-8337 (Toll) using the access code of 13754498.
For those unable to participate, a telephone replay recording will be available until Wednesday, August 13, 2025. To access the replay, please call 877-660-6853 (Toll Free) or 201-612-7415 (Toll) and enter confirmation code 13754498. A web-based archive of the conference call will also be available on the Company’s website.
Additional Financial Information
The Investor Relations page of Holley’s website, investor.holley.com contains a significant amount of financial information about Holley, including our earnings presentation, which can be found under Events & Presentations. Holley encourages investors to visit this website regularly, as information is updated, and new information is posted.
About Holley Performance Brands
Holley Performance Brands (NYSE: HLLY) leads in the design, manufacturing and marketing of high-performance products for automotive enthusiasts. The company owns and manages a portfolio of iconic brands, catering to a diverse community of enthusiasts passionate about the customization and performance of their vehicles. Holley Performance Brands distinguishes itself through a strategic focus on four consumer vertical groupings, including Domestic Muscle, Modern Truck & Off-Road, Euro & Import, and Safety & Racing, ensuring a wide-ranging impact across the automotive aftermarket industry. Renowned for its innovative approach and strategic acquisitions, Holley Performance Brands is committed to enhancing the enthusiast experience and driving growth through innovation. For more information on Holley Performance Brands and its dedication to automotive excellence, visit https://www.holley.com.
Forward-Looking Statements
Certain statements in this press release may be considered “forward-looking statements� within the meaning of the “safe harbor� provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements generally relate to future events or Holley’s future financial or operating performance. For example, projections of future revenue and adjusted EBITDA and other metrics, along with statements regarding the impact of organizational changes, are forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “may,� “should,� “expect,� “intend,� “will,� “estimate,� “anticipate,� “believe,� “predict,� “or� or the negatives of these terms or variations of them or similar terminology. Such forward-looking statements are subject to risks, uncertainties, and other factors which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These forward-looking statements are based upon estimates and assumptions that, while considered reasonable by Holley and its management, are inherently uncertain. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: 1) Holley’s ability to execute our business strategy, including monetization of services provided and expansions in and into existing and new lines of business; 2) Holley’s ability to compete effectively in our market; 3) Holley’s ability to successfully design, develop, and market new, effective, and safe products and platforms; 4) Holley’s ability to respond to changes in vehicle ownership and type; 5) Holley’s ability to maintain and strengthen demand for our products; 6) Holley’s ability to grow and effectively manage our growth; 7) Holley’s ability to attract new customers in a cost-effective manner and to expand into additional consumer markets; 8) Holley’s ability to successfully integrate acquisitions or achieve the expected synergies from such acquisitions; 9) Holley’s ability to maintain relationships with customers and suppliers; 10) Holley’s ability to retain our management and key employees; 11) costs related to Holley being a public company; 12) disruptions to Holley’s operations, including as a result of cybersecurity incidents; 13) changes in applicable laws or regulations; 14) the outcome of any legal proceedings that have been or may be instituted against Holley; 15) general economic and political conditions, including the current macroeconomic environment, political tensions, and war (including the conflict in Ukraine, the conflict in the Middle East, and the possible expansion of such conflicts and potential geopolitical consequences); 16) the possibility that Holley may be adversely affected by other economic, business, and/or competitive factors, including recent events affecting the financial services industry (such as the closures of certain regional banks); 17) Holley’s estimates of its financial performance (e.g., the successful execution of cost saving initiatives); 18) Holley’s ability to anticipate and manage through disruptions and higher costs in manufacturing, supply chain, logistical operations, and shortages of certain company products in distribution channels; 19) disruptions and costs associated with doing business in certain countries; 20) Holley’s ability to adopt and react to risks posed by new technology; 21) inability to predict how products will ultimately be used; 22) Holley's ability to anticipate and manage through the impact of elevated interest rate levels, which cause the cost of capital to increase, as well as respond to inflationary pressures and trade restrictions, including tariffs; and 23) other risks and uncertainties set forth in the section entitled “Risk Factors� and “Cautionary Note Regarding Forward-Looking Statements� in the Annual Report on Form 10-K for the year ended December31, 2024 filed with the U.S. Securities and Exchange Commission (“SEC�) on March 14, 2025, and disclosed in any subsequent filings with the SEC. Although Holley believes the expectations reflected in the forward-looking statements are reasonable, nothing in this press release should be regarded as a representation by any person that the forward-looking statements or projections set forth herein will be achieved or that any of the contemplated results of such forward looking statements or projections will be achieved. There may be additional risks that Holley presently does not know or that Holley currently believes are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. You should not place undue reliance on forward-looking statements, which speak only as of the date they are made. Holley undertakes no duty to update these forward-looking statements, except as otherwise required by law.
Investor Relations Contacts:
Anthony Rozmus / Neel Sikka / Jenna Kozlowski
Solebury Strategic Communications
203-428-3324
[email protected]
Media Relations Contacts:
Jordan Moore, [email protected]/ Sydney Goggans, [email protected]
Tiny Mighty Communications
615-454-2913
[Financial Tables to Follow]
HOLLEY INC. and SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (In thousands) (Unaudited) | |||||||||||||||||||||||||||||
For the thirteen weeks ended | For the twenty-six weeks ended | ||||||||||||||||||||||||||||
June 29, | June 30, | Variance | Variance | June 29, | June 30, | Variance | Variance | ||||||||||||||||||||||
2025 | 2024 | ($) | (%) | 2025 | 2024 | ($) | (%) | ||||||||||||||||||||||
Net Sales | $ | 166,661 | $ | 169,496 | $ | (2,835 | ) | -1.7 | % | $ | 319,705 | $ | 328,132 | $ | (8,427 | ) | -2.6 | % | |||||||||||
Cost of Goods Sold | 97,103 | 99,203 | (2,100 | ) | -2.1 | % | 186,059 | 205,780 | (19,721 | ) | -9.6 | % | |||||||||||||||||
Gross Profit | 69,558 | 70,293 | (735 | ) | -1.0 | % | 133,646 | 122,352 | 11,294 | 9.2 | % | ||||||||||||||||||
Selling, General, and Administrative | 32,954 | 34,570 | (1,616 | ) | -4.7 | % | 69,653 | 67,566 | 2,087 | 3.1 | % | ||||||||||||||||||
Research and Development Costs | 5,086 | 4,311 | 775 | 18.0 | % | 9,179 | 9,123 | 56 | 0.6 | % | |||||||||||||||||||
Amortization of Intangible Assets | 3,350 | 3,435 | (85 | ) | -2.5 | % | 6,882 | 6,871 | 11 | 0.2 | % | ||||||||||||||||||
Restructuring Costs | 355 | (3 | ) | 358 | n/a | 818 | 612 | 206 | 33.7 | % | |||||||||||||||||||
Other Operating Expense | 299 | 102 | 197 | nm | 257 | 94 | 163 | nm | |||||||||||||||||||||
Operating Expense | 42,044 | 42,415 | (371 | ) | -0.9 | % | 86,789 | 84,266 | 2,523 | 3.0 | % | ||||||||||||||||||
Operating Income | 27,514 | 27,878 | (364 | ) | -1.3 | % | 46,857 | 38,086 | 8,771 | 23.0 | % | ||||||||||||||||||
Change in Fair Value of Warrant Liability | (7 | ) | (3,402 | ) | 3,395 | nm | (80 | ) | (6,529 | ) | 6,449 | nm | |||||||||||||||||
Change in Fair Value of Earn-Out Liability | (219 | ) | (1,058 | ) | 839 | nm | (404 | ) | (1,707 | ) | 1,303 | nm | |||||||||||||||||
Loss on Early Extinguishment of Debt | - | - | - | 0.0 | % | - | 141 | (141 | ) | 0.0 | % | ||||||||||||||||||
Interest Expense, Net | 13,374 | 13,178 | 196 | 1.5 | % | 29,082 | 24,182 | 4,900 | 20.3 | % | |||||||||||||||||||
Non-Operating Expense | 13,148 | 8,718 | 4,430 | 50.8 | % | 28,598 | 16,087 | 12,511 | 77.8 | % | |||||||||||||||||||
Income Before Income Taxes | 14,366 | 19,160 | (4,794 | ) | -25.0 | % | 18,259 | 21,999 | (3,740 | ) | -17.0 | % | |||||||||||||||||
Income Tax Expense | 3,503 | 2,055 | 1,448 | nm | 4,579 | 1,164 | 3,415 | nm | |||||||||||||||||||||
Net Income | $ | 10,863 | $ | 17,105 | $ | (6,242 | ) | -36.5 | % | $ | 13,680 | $ | 20,835 | $ | (7,155 | ) | -34.3 | % | |||||||||||
Comprehensive Income: | |||||||||||||||||||||||||||||
Foreign Currency Translation Adjustment | 1,239 | 44 | 1,195 | 2715.9 | % | 954 | (142 | ) | 1,096 | -771.8 | % | ||||||||||||||||||
Total Comprehensive Income | $ | 12,102 | $ | 17,149 | $ | (5,047 | ) | -29.4 | % | $ | 14,634 | $ | 20,693 | $ | (6,059 | ) | -29.3 | % | |||||||||||
Common Share Data: | |||||||||||||||||||||||||||||
Basic Net Income per Share | $ | 0.09 | $ | 0.14 | $ | (0.05 | ) | -36.9 | % | $ | 0.11 | $ | 0.18 | $ | (0.06 | ) | -34.8 | % | |||||||||||
Diluted Net Income per Share | $ | 0.09 | $ | 0.14 | $ | (0.05 | ) | -36.8 | % | $ | 0.11 | $ | 0.17 | $ | (0.06 | ) | -34.5 | % | |||||||||||
Weighted Average Common Shares Outstanding - Basic | 119,163 | 118,470 | 693 | 0.6 | % | 119,006 | 118,171 | 835 | 0.7 | % | |||||||||||||||||||
Weighted Average Common Shares Outstanding - Diluted | 119,791 | 119,261 | 529 | 0.4 | % | 119,677 | 119,383 | 293 | 0.2 | % | |||||||||||||||||||
nm - not meaningful | |||||||||||||||||||||||||||||
HOLLEY INC. and SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEET (In thousands) (Unaudited) | |||||||
As of | |||||||
June 29, 2025 | December 31, 2024 | ||||||
Assets | |||||||
Cash and cash equivalents | $ | 63,842 | $ | 56,087 | |||
Accounts receivable | 51,011 | 36,123 | |||||
Inventory | 180,827 | 192,523 | |||||
Prepaids and other current assets | 7,533 | 12,614 | |||||
Total Current Assets | 303,213 | 297,347 | |||||
Property, Plant and Equipment, Net | 44,543 | 40,983 | |||||
Goodwill | 372,340 | 372,340 | |||||
Other Intangibles, Net | 403,713 | 386,676 | |||||
Other Noncurrent Assets | 34,421 | 35,974 | |||||
Total Assets | $ | 1,158,230 | $ | 1,133,320 | |||
Liabilities and Stockholders� Equity | |||||||
Accounts payable | $ | 44,492 | $ | 44,781 | |||
Accrued liabilities | 52,188 | 43,190 | |||||
Current portion of long-term debt | 6,879 | 7,201 | |||||
Total Current Liabilities | 103,559 | 95,172 | |||||
Long-Term Debt, Net of Current Portion | 543,271 | 545,385 | |||||
Warrant Liability | 733 | 813 | |||||
Earn-out Liability | 744 | 1,148 | |||||
Deferred Taxes | 35,796 | 37,391 | |||||
Other Noncurrent Liabilities | 36,288 | 32,259 | |||||
Total Liabilities | 720,391 | 712,168 | |||||
Common Stock | 12 | 12 | |||||
Additional Paid-In Capital | 379,610 | 377,557 | |||||
Accumulated Other Comprehensive Loss | (208 | ) | (1,162 | ) | |||
Retained Earnings | 58,425 | 44,745 | |||||
Total Stockholders� Equity | 437,839 | 421,152 | |||||
Total Liabilities and Stockholders� Equity | $ | 1,158,230 | $ | 1,133,320 | |||
HOLLEY INC. and SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) | |||||||||||||||
For the thirteen weeks ended | For the twenty-six weeks ended | ||||||||||||||
June 29, 2025 | June 30, 2024 | June 29, 2025 | June 30, 2024 | ||||||||||||
Operating Activities | |||||||||||||||
Net Income | $ | 10,863 | $ | 17,105 | $ | 13,680 | $ | 20,835 | |||||||
Adjustments to Reconcile to Net Cash | 9,389 | 3,620 | 23,849 | 14,591 | |||||||||||
Changes in Operating Assets and Liabilities | 20,235 | 4,953 | (4,892 | ) | 9,095 | ||||||||||
Net Cash Provided by Operating Activities | 40,487 | 25,678 | 32,637 | 44,521 | |||||||||||
Investing Activities | |||||||||||||||
Capital Expenditures, Net of Dispositions | (13,158 | ) | (1,325 | ) | (20,898 | ) | (2,416 | ) | |||||||
Net Cash Used in Investing Activities | (13,158 | ) | (1,325 | ) | (20,898 | ) | (2,416 | ) | |||||||
Financing Activities | |||||||||||||||
Net Change in Debt | (1,832 | ) | (11,857 | ) | (3,608 | ) | (28,605 | ) | |||||||
Payments from Stock-Based Award Activities | (256 | ) | (516 | ) | (850 | ) | (1,437 | ) | |||||||
Net Cash Used in Financing Activities | (2,088 | ) | (12,373 | ) | (4,458 | ) | (30,042 | ) | |||||||
Effect of Foreign Currency Rate Fluctuations on Cash | (467 | ) | (27 | ) | 474 | (64 | ) | ||||||||
Net Change in Cash and Cash Equivalents | 24,774 | 11,953 | 7,755 | 11,999 | |||||||||||
Cash and Cash Equivalents | |||||||||||||||
Beginning of Period | 39,068 | 41,127 | 56,087 | 41,081 | |||||||||||
End of Period | $ | 63,842 | $ | 53,080 | $ | 63,842 | $ | 53,080 | |||||||
We present certain information with respect to EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Bank-adjusted EBITDA Leverage Ratio, Adjusted Gross Profit, Adjusted Gross Margin, Adjusted Net Income, Adjusted Diluted EPS and Free Cash Flow as supplemental measures of our operating performance and believe that such non-GAAP financial measures are useful to investors in evaluating our financial performance and in comparing our financial results between periods because they exclude the impact of certain items that we do not consider indicative of our ongoing operating performance. We believe that the presentation of these non-GAAP financial measures enhances the usefulness of our financial information by presenting measures that management uses internally to establish forecasts, budgets, and operational goals to manage and monitor our business. We believe that these non-GAAP financial measures help to depict a more realistic representation of the performance of our underlying business, enabling us to evaluate and plan more effectively for the future.
EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Bank-adjusted EBITDA Leverage Ratio, Adjusted Gross Profit, Adjusted Gross Margin, Adjusted Net Income, Adjusted Diluted EPS and Free Cash Flow are not prepared in accordance with generally accepted accounting principles (“GAAP�) and may be different from non-GAAP and other financial measures used by other companies. These measures should not be considered as measures of financial performance under GAAP, and the items excluded from or included in these metrics are significant components in understanding and assessing our financial performance. These metrics should not be considered as alternatives to net income, gross profit, net cash provided by operating activities, or any other performance measures, as applicable, derived in accordance with GAAP.
We define EBITDA as earnings before depreciation, amortization of intangible assets, interest expense, and income tax expense. We define Adjusted EBITDA as EBITDA adjusted to exclude, to the extent applicable, restructuring costs, which includes operational restructuring and integration activities, termination related benefits, facilities relocation, and executive transition costs; changes in the fair value of the warrant liability; changes in the fair value of the earn-out liability; equity-based compensation expense; gain or loss on the early extinguishment of debt; notable items that we do not believe are reflective of our underlying operating performance, including litigation settlements and certain costs incurred for advisory services related to identifying performance initiatives; and other expenses or gains, which includes gains or losses from disposal of fixed assets, franchise taxes, and gains or losses from foreign currency transactions. We define Adjusted EBITDA Margin as Adjusted EBITDA divided by net sales.
HOLLEY INC. and SUBSIDIARIES USE AND RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (In thousands) (Unaudited) | |||||||||||||||
For the thirteen weeks ended | For the twenty-six weeks ended | ||||||||||||||
June 29, 2025 | June 30, 2024 | June 29, 2025 | June 30, 2024 | ||||||||||||
Net Income | $ | 10,863 | $ | 17,105 | $ | 13,680 | $ | 20,835 | |||||||
Adjustments: | |||||||||||||||
Interest Expense, Net | 13,374 | 13,178 | 29,082 | 24,182 | |||||||||||
Income Tax Expense | 3,503 | 2,055 | 4,579 | 1,164 | |||||||||||
Depreciation | 2,215 | 2,669 | 4,514 | 5,133 | |||||||||||
Amortization | 3,350 | 3,435 | 6,882 | 6,871 | |||||||||||
EBITDA | 33,305 | 38,442 | 58,737 | 58,185 | |||||||||||
Restructuring Costs | 355 | (3 | ) | 818 | 612 | ||||||||||
Change in Fair Value of Warrant Liability | (7 | ) | (3,402 | ) | (80 | ) | (6,529 | ) | |||||||
Change in Fair Value of Earn-Out Liability | (219 | ) | (1,058 | ) | (404 | ) | (1,707 | ) | |||||||
Equity-Based Compensation Expense | 1,408 | 1,621 | 2,903 | 2,762 | |||||||||||
Loss on Early Extinguishment of Debt | - | - | - | 141 | |||||||||||
Notable Items | 1,287 | 2,594 | 1,484 | 5,694 | |||||||||||
Other Expense | 299 | 102 | 257 | 94 | |||||||||||
Adjusted EBITDA | $ | 36,428 | $ | 38,296 | $ | 63,715 | $ | 59,252 | |||||||
Net Sales | $ | 166,661 | $ | 169,496 | $ | 319,705 | $ | 328,132 | |||||||
Net Income Margin | 6.5 | % | 10.1 | % | 4.3 | % | 6.3 | % | |||||||
Adjusted EBITDA Margin | 21.9 | % | 22.6 | % | 19.9 | % | 18.1 | % | |||||||
We define the Bank-adjusted EBITDA Leverage Ratio as Net Debt divided by our Bank-adjusted EBITDA for the trailing twelve-month ("TTM") period, as defined under our Credit Agreement entered into in November 2021, as amended, which is used in calculating covenant compliance.
TTM June 29, 2025 | December 31, 2024 | ||||||
Net Loss | $ | (30,390 | ) | $ | (23,235 | ) | |
Adjustments: | |||||||
Interest Expense, Net | 55,589 | 50,690 | |||||
Income Tax Benefit | 390 | (3,025 | ) | ||||
Depreciation | 9,932 | 10,551 | |||||
Amortization | 13,895 | 13,884 | |||||
EBITDA | 49,416 | 48,865 | |||||
Restructuring Costs | 1,578 | 1,372 | |||||
Change in Fair Value of Warrant Liability | (1,121 | ) | (7,570 | ) | |||
Change in Fair Value of Earn-Out Liability | (1,030 | ) | (2,333 | ) | |||
Equity-Based Compensation Expense | 5,311 | 5,170 | |||||
Impairment of indefinite-lived intangible assets | 7,695 | 7,695 | |||||
Impairment of goodwill | 40,906 | 40,906 | |||||
Loss on Sale of Assets | 9,234 | 9,234 | |||||
Loss on Early Extinguishment of Debt | � | 141 | |||||
Notable Items | 2,893 | 7,100 | |||||
Other Expense (Income) | 78 | (87 | ) | ||||
Adjusted EBITDA | 114,960 | 110,493 | |||||
Additional Permitted Charges | 5,363 | 12,261 | |||||
Adjusted EBITDA per Credit Agreement | $ | 120,323 | $ | 122,754 | |||
Total Debt | $ | 558,224 | $ | 561,840 | |||
Less: Permitted Cash and Cash Equivalents | 50,000 | 50,000 | |||||
Net Indebtedness per Credit Agreement | $ | 508,224 | $ | 511,840 | |||
Bank-adjusted EBITDA Leverage Ratio | 4.22 x | 4.17 x | |||||
We define Adjusted Net Income as earnings excluding the after-tax effect of changes in the fair value of the warrant liability, changes in the fair value of the earn-out liability, write-downs of assets held-for-sale, and gain or loss on the early extinguishment of debt. We define Adjusted Diluted EPS as Adjusted Net Income on a per share basis. Management uses these measures to focus on on-going operations and believes that it is useful to investors because it enables them to perform meaningful comparisons of past and present consolidated operating results. We believe that using this information, along with net income and net income per diluted share, provides for a more complete analysis of the results of operations.
For the thirteen weeks | For the twenty-six weeks | ||||||||||||||
June 29, 2025 | June 30, 2024 | June 29, 2025 | June 30, 2024 | ||||||||||||
Net Income | $ | 10,863 | $ | 17,105 | $ | 13,680 | $ | 20,835 | |||||||
Special items: | |||||||||||||||
Adjust for: Change in Fair Value of Warrant Liability | (7 | ) | (3,402 | ) | (80 | ) | (6,529 | ) | |||||||
Adjust for: Change in Fair Value of Earn-Out Liability | (219 | ) | (1,058 | ) | (404 | ) | (1,707 | ) | |||||||
Adjust for: Loss on Early Extinguishment of Debt | � | � | � | 141 | |||||||||||
Adjusted Net Income | $ | 10,637 | $ | 12,645 | $ | 13,196 | $ | 12,740 | |||||||
For the thirteen weeks ended | For the twenty-six weeks ended | ||||||||||||||
June 29, 2025 | June 30, 2024 | June 29, 2025 | June 30, 2024 | ||||||||||||
Net Income per Diluted Share | $ | 0.09 | $ | 0.14 | $ | 0.11 | $ | 0.17 | |||||||
Special items: | |||||||||||||||
Adjust for: Change in Fair Value of Warrant Liability | � | (0.03 | ) | � | (0.05 | ) | |||||||||
Adjust for: Change in Fair Value of Earn-Out Liability | � | (0.01 | ) | � | (0.01 | ) | |||||||||
Adjusted Diluted EPS | $ | 0.09 | $ | 0.10 | $ | 0.11 | $ | 0.11 | |||||||
We define Free Cash Flow as net cash provided by operating activities minus cash payments for capital expenditures, net of dispositions. Management believes providing Free Cash Flow is useful for investors to understand our performance and results of cash generation after making capital investments required to support ongoing business operations.
For the thirteen weeks ended | For the twenty-six weeks ended | ||||||||||||||
June 29, 2025 | June 30, 2024 | June 29, 2025 | June 30, 2024 | ||||||||||||
Net Cash Provided by Operating Activities | $ | 40,487 | $ | 25,678 | $ | 32,637 | $ | 44,521 | |||||||
Capital Expenditures, Net of Dispositions | (4,828 | ) | (1,380 | ) | (7,808 | ) | (2,645 | ) | |||||||
Proceeds from the disposal of fixed assets | � | 55 | � | 229 | |||||||||||
Free Cash Flow | $ | 35,659 | $ | 24,353 | $ | 24,829 | $ | 42,105 | |||||||
