株探米国株
日本語 英語
エドガーで原本を確認する

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

Form 8-K
 
CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November 10, 2025
 
MOTORCAR PARTS OF AMERICA, INC.
(Exact name of registrant as specified in its charter)
 
New York
 
001-33861
 
11-2153962
         
(State or other jurisdiction of incorporation)
 
(Commission File Number)
 
(IRS Employer Identification No.)

2929 California Street, Torrance, CA
 
90503
     
(Address of principal executive offices)
 
(Zip Code)
 
Registrant’s telephone number, including area code: (310) 212-7910

N/A
(Former name, former address and former fiscal year, if changed since last report.)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 

Soliciting material pursuant to Rule l4a-12 under the Exchange Act (17 CFR 240.l4a-12)
 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock, par value $0.01 per share
MPAA
The Nasdaq Global Select Market
 


Item 2.02.
Results of Operations and Financial Condition

On November 10, 2025, Motorcar Parts of America, Inc. (the "Company") issued a press release announcing its earnings for the fiscal quarter ended September 30, 2025 which is being furnished as Exhibit 99.1. The information contained herein and in the accompanying exhibit shall not be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference to such filing. The information in this report, including the exhibit hereto, shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended.
 

Item 9.01.       
Financial Statements and Exhibits.
 

The following exhibit is furnished with this Current Report pursuant to Item 2.02:
 
(d) Exhibits
 
 
Exhibit No.
Description
     
 
Press Release, dated November 10, 2025
     
 
104
Cover Page Interactive Data File (embedded within the Inline XBRL document).
 

SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
MOTORCAR PARTS OF AMERICA, INC.
   
Date: November 10, 2025
/s/ David Lee
 
David Lee
 
Chief Financial Officer



EX-99.1 2 ef20058138_ex99-1.htm EXHIBIT 99.1
Exhibit 99.1

 
   
 
NEWS RELEASE

CONTACT:
Gary S. Maier
Vice President, Corporate Communications & IR
(310) 972-5124

MOTORCAR PARTS OF AMERICA REPORTS STRONG FISCAL SECOND QUARTER RESULTS

- Record Gross Profits with Continued Strong Cash Flow, Debt Reduction and Liquidity -

LOS ANGELES, CA – November 10, 2025 – Motorcar Parts of America, Inc. (Nasdaq: MPAA) today reported results for its fiscal 2026 second quarter -- reflecting record sales and record gross profit for a fiscal second quarter with strong cash flow generation.

Key highlights for the quarter:


Net sales increased 6.4 percent to $221.5 million.


Gross profit increased 3.5 percent to a second quarter record of $42.7 million.


Generated $21.9 million of cash from operating activities and reduced net bank debt by $17.7 million to $56.7 million.


Repurchased 90,114 shares for $1.4 million at an average price of $15.41.

Fiscal 2026 Second Quarter Results

Net sales for the fiscal 2026 second quarter increased $13.3 million, or 6.4 percent, to $221.5 million from $208.2 million in the prior year.  Net sales for the quarter reflect $14.8 million of core revenue in connection with the realignment of inventory at certain customer distribution centers offset by the timing of purchases by one of our largest customers.

Gross profit was a second quarter record of $42.7 million compared with $41.3 million a year earlier.  Gross margin for the same period was 19.3 percent compared with 19.8 percent a year earlier -- impacted by non-cash expenses of $3.6 million, or 3.0 percent, and one-time cash expenses of $698,000, or 0.3 percent, as detailed in Exhibit 2. 

Operating income for the fiscal 2026 second quarter increased 30.8 percent to $16.4 million from $12.5 million in the prior year.

(more)
Motorcar Parts of America, Inc.
2-2-2
Interest expense for the fiscal 2026 second quarter decreased by $1.5 million to $12.7 million from $14.2 million a year ago, reflecting lower average outstanding balances under the company’s credit facility and lower interest rates compared with a year ago.

Net loss for the fiscal 2026 second quarter was $2.1 million, or $0.11 per share, compared with a net loss of $3.0 million, or $0.15 per share, for the prior year.  Net loss was impacted by non-cash expenses of $4.8 million, or $0.25 per share, and one-time cash expenses of $523,000, or $0.03 per share, as detailed in Exhibit 1.

“Results for the fiscal second quarter reflect continued success at leveraging the company’s prominent position within the non-discretionary automotive aftermarket and North American footprint,” said Selwyn Joffe, chairman, president, and chief executive officer.

He noted favorable industry dynamics remain catalysts for automotive aftermarket growth -- which include an increasing number of vehicles on the road and an aging car parc climbing to a current 12.8 years in the United States.

“The company’s solid financial position, cash flow generation and continued net debt reduction should continue to enhance our competitive position and support opportunities in a rapidly changing industry environment,” Joffe said.

Joffe highlighted that the company generated cash of approximately $21.9 million from operating activities during the fiscal 2026 second quarter and reduced net bank debt by $17.7 million to $56.7 million from $74.4 million.  He also highlighted that the company generated cash of approximately $31.9 million during the six-month period compared with $2.0 million for the prior year and reduced net bank debt by $24.6 million to $56.7 million from $81.4 million.

Six-Month Results

Net sales for the fiscal 2026 six-month period increased 31.8 million, or 8.4 percent, to a record $409.8 million from $378.1 million.  Net sales for the six-month period reflect $14.8 million of core revenue in connection with the realignment of inventory at certain customer distribution centers offset by the timing of purchases by one of our largest customers.

Gross profit for the fiscal 2026 six-month period increased to a record $76.6 million from $70.5 million a year earlier.  Gross margin for the fiscal 2026 six-month period was 18.7 percent compared with 18.6 percent a year earlier.  Gross margin for the fiscal 2026 six-month period was impacted by non-cash expenses of $7.4 million, or 2.5 percent, and one-time cash expenses of $2.1 million, or 0.5 percent, as detailed in Exhibit 4.

(more)
Motorcar Parts of America, Inc.
3-3-3
Interest expense decreased by $3.1 million for the six months to $25.5 million from $28.6 million a year ago, reflecting lower average outstanding balances under the company’s credit facility and lower interest rates compared with a year ago.

Net income for the fiscal 2026 six-month period was $893,000, or $0.04 per diluted share, impacted by non-cash expenses of $3.5 million, or $0.17 per diluted share, and one-time cash expenses of $1.6 million, or $0.08 per diluted share, compared with a net loss of $21.0 million, or $1.07 per share, a year ago, impacted by various items detailed in Exhibit 2.

Share Repurchase

During the fiscal 2026 second quarter, the company repurchased 90,114 shares for $1.4 million at an average share price of $15.41 under its current authorization program, supported by solid cash generation from operating activities. For the six-month period, the company repurchased 287,910 shares for $3.4 million at an average share price of $11.65.

The company anticipates further opportunities to build shareholder value through enhanced profitability and strong cash generation.

Use of Non-GAAP Measure

This press release includes the following non-GAAP measure – EBITDA, which is not a measure of financial performance under GAAP and should not be considered as an alternative to net income as a measure of financial performance. The company believes this non-GAAP measure, when considered together with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to the company’s results of operations. However, this non-GAAP measure has significant limitations in that it does not reflect all the costs and other items associated with the operation of the company’s business as determined in accordance with GAAP. In addition, the company’s non-GAAP measures may be calculated differently and are therefore not comparable to similar measures by other companies. Therefore, investors should consider non-GAAP measures in addition to, and not as a substitute for, or superior to, measures of financial performance in accordance with GAAP. For a definition and reconciliation of EBITDA to net income, its corresponding GAAP measure, see the financial tables included in this press release. Also, refer to our Form 8-K to which this release is attached, and other filings we make with the SEC, for further information regarding this measure.

Earnings Conference Call and Webcast

Selwyn Joffe, chairman, president and chief executive officer, and David Lee, chief financial officer, will host an investor conference call today at 10:00 a.m. Pacific time to discuss the company’s financial results and operations. The call will be open to all interested investors either through a live audio webcast at www.motorcarparts.com or live by calling (888) 440-5584 (domestic) or (646) 960-0457 (international). For those who are not available to listen to the live broadcast, the call will be archived on Motorcar Parts of America’s website www.motorcarparts.com. A telephone playback of the conference call will also be available from approximately 1:00 p.m. Pacific time on November 10, 2025 through 8:59 p.m. Pacific time on November 17, 2025 by calling (800) 770-2030 (domestic) or (609) 800-9909 (toll) and using access code: 1545314.

(more)
Motorcar Parts of America, Inc.
4-4-4
About Motorcar Parts of America, Inc.

Motorcar Parts of America, Inc. is a remanufacturer, manufacturer, and distributor of automotive aftermarket parts -- including alternators, starters, wheel bearings and hub assemblies, brake calipers, brake pads, brake rotors, brake master cylinders, brake power boosters, turbochargers, and diagnostic testing equipment utilized in imported and domestic passenger vehicles, light trucks, and heavy-duty applications. Its products are sold to automotive retail outlets and the professional repair market throughout the United States, Canada, and Mexico, with facilities located in California, New York, Mexico, Malaysia, China and India, and administrative offices located in California, Tennessee, Mexico, Singapore, Malaysia, and Canada. In addition, the company’s electrical vehicle subsidiary designs and manufactures testing solutions for performance, endurance, and production of multiple components in the electric power train – providing simulation, emulation, and production applications for the electrification of both automotive and aerospace industries, including electric vehicle charging systems. Additional information is available at www.motorcarparts.com.
 
The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for certain forward-looking statements. The statements contained in this press release that are not historical facts are forward-looking statements based on the company’s current expectations and beliefs concerning future developments and their potential effects on the company. These forward-looking statements involve significant risks and uncertainties (some of which are beyond the control of the company) and are subject to change based upon various factors. Reference is also made to the Risk Factors set forth in the company’s Form 10-K Annual Report filed with the Securities and Exchange Commission (SEC) in June 2025 and in its Forms 10-Q filed with the SEC for additional risks and uncertainties facing the company. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise.
 
# # #
 
(Financial tables follow)

(more)
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Consolidated Statements of Operations
(Unaudited)

   
Three Months Ended
September 30,
   
Six Months Ended
September 30,
 
 
 
2025
   
2024
   
2025
   
2024
 
Net sales
 
$
221,470,000
   
$
208,186,000
   
$
409,834,000
   
$
378,073,000
 
Cost of goods sold
   
178,743,000
     
166,909,000
     
333,190,000
     
307,622,000
 
Gross profit
   
42,727,000
     
41,277,000
     
76,644,000
     
70,451,000
 
Operating expenses:
                               
General and administrative
   
17,086,000
     
15,052,000
     
29,766,000
     
31,722,000
 
Sales and marketing
   
6,811,000
     
5,834,000
     
13,021,000
     
11,283,000
 
Research and development
   
3,928,000
     
2,443,000
     
7,234,000
     
4,876,000
 
Foreign exchange impact of lease liabilities and forward contracts
   
(1,469,000
)
   
5,428,000
     
(9,817,000
)
   
16,506,000
 
Total operating expenses
   
26,356,000
     
28,757,000
     
40,204,000
     
64,387,000
 
Operating income
   
16,371,000
     
12,520,000
     
36,440,000
     
6,064,000
 
Other expenses:
                               
Interest expense, net
   
12,699,000
     
14,182,000
     
25,511,000
     
28,569,000
 
Change in fair value of compound net derivative liability
   
2,260,000
     
380,000
     
4,050,000
     
(2,200,000
)
Total other expenses
   
14,959,000
     
14,562,000
     
29,561,000
     
26,369,000
 
Income (loss) before income tax expense
   
1,412,000
     
(2,042,000
)
   
6,879,000
     
(20,305,000
)
Income tax expense
   
3,561,000
     
912,000
     
5,986,000
     
734,000
 
Net (loss) income
 
$
(2,149,000
)
 
$
(2,954,000
)
 
$
893,000
   
$
(21,039,000
)
Basic net (loss) income per share
 
$
(0.11
)
 
$
(0.15
)
 
$
0.05
   
$
(1.07
)
Diluted net (loss) income per share
 
$
(0.11
)
 
$
(0.15
)
 
$
0.04
   
$
(1.07
)
Weighted average number of shares outstanding:
                               
Basic
   
19,366,633
     
19,760,028
     
19,367,840
     
19,717,517
 
Diluted
   
19,366,633
     
19,760,028
     
20,194,954
     
19,717,517
 


MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Consolidated Balance Sheets

   
September 30, 2025
   
March 31, 2025
 
ASSETS
 
(Unaudited)
       
Current assets:
           
Cash and cash equivalents
 
$
15,710,000
   
$
9,429,000
 
Short-term investments
   
2,025,000
     
1,881,000
 
Accounts receivable — net
   
104,010,000
     
91,064,000
 
Inventory — net
   
372,590,000
     
359,669,000
 
Contract assets
   
30,306,000
     
29,606,000
 
Prepaid expenses and other current assets
   
22,091,000
     
19,822,000
 
Total current assets
   
546,732,000
     
511,471,000
 
Plant and equipment — net
   
32,292,000
     
31,990,000
 
Operating lease assets
   
67,208,000
     
66,603,000
 
Long-term deferred income taxes
   
5,897,000
     
4,569,000
 
Long-term contract assets
   
331,344,000
     
336,268,000
 
Goodwill and intangible assets — net
   
3,603,000
     
3,757,000
 
Other assets
   
2,892,000
     
2,978,000
 
TOTAL ASSETS
 
$
989,968,000
   
$
957,636,000
 
LIABILITIES AND SHAREHOLDERS'  EQUITY
               
Current liabilities:
               
Accounts payable and accrued liabilities
 
$
196,245,000
   
$
172,117,000
 
Customer finished goods returns accrual
   
38,058,000
     
34,411,000
 
Contract liabilities
   
52,588,000
     
38,158,000
 
Revolving loan
   
72,419,000
     
90,787,000
 
Other current liabilities
   
5,709,000
     
5,570,000
 
Operating lease liabilities
   
9,763,000
     
9,982,000
 
Total current liabilities
   
374,782,000
     
351,025,000
 
Convertible notes, related party
   
43,444,000
     
35,207,000
 
Long-term contract liabilities
   
243,582,000
     
241,404,000
 
Long-term deferred income taxes
   
640,000
     
362,000
 
Long-term operating lease liabilities
   
61,031,000
     
65,308,000
 
Other liabilities
   
7,953,000
     
6,631,000
 
Total liabilities
   
731,432,000
     
699,937,000
 
Commitments and contingencies
               
Shareholders' equity:
               
Preferred stock; par value $.01 per share, 5,000,000 shares authorized; none issued
   
-
     
-
 
Series A junior participating preferred stock; par value $.01 per share, 20,000 shares authorized; none issued
   
-
     
-
 
Common stock; par value $.01 per share, 50,000,000 shares authorized; 19,547,144 and 19,435,706 shares issued and outstanding at September 30, 2025 and March 31, 2025, respectively
   
195,000
     
194,000
 
Additional paid-in capital
   
232,182,000
     
234,413,000
 
Retained earnings
   
20,926,000
     
20,033,000
 
Accumulated other comprehensive income
   
5,233,000
     
3,059,000
 
Total shareholders' equity
   
258,536,000
     
257,699,000
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
989,968,000
   
$
957,636,000
 


Additional Information and Non-GAAP Financial Measures

To supplement the consolidated financial statements presented in accordance with U.S. generally accepted accounting principles ("GAAP"), the company has included the following additional information and non-GAAP financial measures for the three and six months ended September 30, 2025 and 2024. Among other things, the company uses such additional information and non-GAAP adjusted financial measures in addition to and together with corresponding GAAP measures to help analyze the performance of its business.
 
The company believes this information helps provide a more complete understanding of the company's results of operations and the factors and trends affecting the company's business. However, this information should be considered as a supplement to, and not as a substitute for, or superior to, information contained in the company’s financial statements prepared in accordance with GAAP. In addition, the company’s non-GAAP measures may be calculated differently and are therefore not comparable to similar measures by other companies.

The company defines EBITDA as earnings before interest, taxes, depreciation, and amortization. A reconciliation of EBITDA to net income is provided below along with information regarding such items.


Items Impacting Net Income for the Three Months Ended September 30, 2025 and 2024
 Exhibit 1
      
   
Three Months Ended September 30,
 
   
2025
   
2024
 
   

$    
Per Diluted
Share
   

$    
Per Diluted
Share
 
GAAP net loss
 
$
(2,149,000
)
 
$
(0.11
)
 
$
(2,954,000
)
 
$
(0.15
)
                                 
Non-cash items impacting net income
                               
Core and finished goods premium amortization
 
$
2,988,000
   
$
0.15
   
$
2,621,000
   
$
0.13
 
Revaluation - cores on customers' shelves
   
1,225,000
     
0.06
     
1,164,000
     
0.06
 
Share-based compensation expenses
   
1,984,000
     
0.10
     
1,016,000
     
0.05
 
Foreign exchange impact of lease liabilities and forward contracts
   
(1,469,000
)
   
(0.08
)
   
5,428,000
     
0.27
 
Gain due to realignment of inventory at customer distribution centers
   
(643,000
)
   
(0.03
)
   
-
     
-
 
Change in fair value of compound net derivative liability
   
2,260,000
     
0.12
     
380,000
     
0.02
 
Tax effect (a)
   
(1,586,000
)
   
(0.08
)
   
(2,652,000
)
   
(0.13
)
Total non-cash items impacting net income
 
$
4,759,000
   
$
0.25
   
$
7,957,000
   
$
0.40
 
                                 
Cash items impacting net income
                               
New product line start-up costs and transition expenses, and severance and other (b)
   
-
     
-
     
1,498,000
     
0.08
 
Net tariff costs paid for products sold before price increases were effective
   
698,000
     
0.04
     
-
     
-
 
Tax effect (a)
   
(175,000
)
   
(0.01
)
   
(375,000
)
   
(0.02
)
Total cash items impacting net income
 
$
523,000
   
$
0.03
   
$
1,123,000
   
$
0.06
 

(a) 
Tax effect is calculated by applying an income tax rate of 25.0% to items listed above; this rate may differ from the period's actual income tax rate.
(b) 
For the three months ended September 30, 2024, consists of $1,298,000 impacting gross profit and $200,000 included in operating expenses.


Items Impacting Net Income for the Six Months Ended September 30, 2025 and 2024 Exhibit 2

   
Six Months Ended September 30,
 
   
2025
   
2024
 
   

$    
Per Diluted
Share
   

$    
Per Diluted
Share
 
GAAP net income (loss)
 
$
893,000
   
$
0.04
   
$
(21,039,000
)
 
$
(1.07
)
                                 
Non-cash items impacting net income
                               
Core and finished goods premium amortization
 
$
5,835,000
   
$
0.29
   
$
5,349,000
   
$
0.27
 
Revaluation - cores on customers' shelves
   
2,251,000
     
0.11
     
1,558,000
     
0.08
 
Share-based compensation expenses
   
2,930,000
     
0.15
     
2,016,000
     
0.10
 
Foreign exchange impact of lease liabilities and forward contracts
   
(9,817,000
)
   
(0.49
)
   
16,506,000
     
0.84
 
Gain due to realignment of inventory at customer distribution centers
   
(643,000
)
   
(0.03
)
   
-
     
-
 
Change in fair value of compound net derivative liability
   
4,050,000
     
0.20
     
(2,200,000
)
   
(0.11
)
Tax effect (a)
   
(1,152,000
)
   
(0.06
)
   
(5,807,000
)
   
(0.29
)
Total non-cash items impacting net income
 
$
3,454,000
   
$
0.17
   
$
17,422,000
   
$
0.88
 
                                 
Cash items impacting net income
                               
New product line start-up costs and transition expenses, and severance and other (b)
   
-
     
-
     
4,438,000
     
0.23
 
Net tariff costs paid for products sold before price increases were effective
   
2,124,000
     
0.11
     
-
     
-
 
Tax effect (a)
   
(531,000
)
   
(0.03
)
   
(1,110,000
)
   
(0.06
)
Total cash items impacting net income
 
$
1,593,000
   
$
0.08
   
$
3,328,000
   
$
0.17
 

(a) 
Tax effect is calculated by applying an income tax rate of 25.0% to items listed above; this rate may differ from the period's actual income tax rate.
(b) 
For the six months ended September 30, 2024, consists of $1,298,000 impacting gross profit and $3,140,000 included in operating expenses.


Items Impacting Gross Profit for the Three Months Ended September 30, 2025 and 2024 Exhibit 3

   
Three Months Ended September 30,
 
   
2025
   
2024
 
   

$    
Gross
Margin
   

$    
Gross
Margin
 
GAAP gross profit
 
$
42,727,000
     
19.3
%
 
$
41,277,000
     
19.8
%
                                 
Non-cash items impacting gross profit
                               
Core and finished goods premium amortization
 
$
2,988,000
     
1.3
%
 
$
2,621,000
     
1.3
%
Revaluation - cores on customers' shelves
   
1,225,000
     
0.6
%
   
1,164,000
     
0.6
%
Gain due to realignment of inventory at customer distribution centers (a)
   
(643,000
)
   
1.1
%
   
-
     
-
 
Total non-cash items impacting gross profit
 
$
3,570,000
     
3.0
%
 
$
3,785,000
     
1.8
%
 
                               
Cash items impacting gross profit
                               
New product line start-up costs and transition expenses
   
-
     
-
     
1,298,000
     
0.6
%
Net tariff costs paid for products sold before price increases were effective
   
698,000
     
0.3
%
   
-
     
-
 
Total cash items impacting gross profit
 
$
698,000
     
0.3
%
 
$
1,298,000
     
0.6
%

(a) 
gross margin reflecting impact to net sales and cost of goods sold


Items Impacting Gross Profit for the Six Months Ended September 30, 2025 and 2024 Exhibit 4
         
   
Six Months Ended September 30,
 
   
2025
   
2024
 
   

$    
Gross
Margin
   

$    
Gross
Margin
 
GAAP gross profit
 
$
76,644,000
     
18.7
%
 
$
70,451,000
     
18.6
%
 
                               
Non-cash items impacting gross profit
                               
Core and finished goods premium amortization
 
$
5,835,000
     
1.4
%
 
$
5,349,000
     
1.4
%
Revaluation - cores on customers' shelves
   
2,251,000
     
0.5
%
   
1,558,000
     
0.4
%
Gain due to realignment of inventory at customer distribution centers (a)
   
(643,000
)
   
0.5
%
   
-
     
-
 
Total non-cash items impacting gross profit
 
$
7,443,000
     
2.5
%
 
$
6,907,000
     
1.8
%
 
                               
Cash items impacting gross profit
                               
New product line start-up costs and transition expenses
   
-
     
-
     
1,298,000
     
0.3
%
Net tariff costs paid for products sold before price increases were effective
   
2,124,000
     
0.5
%
   
-
     
-
 
Total cash items impacting gross profit
 
$
2,124,000
     
0.5
%
 
$
1,298,000
     
0.3
%

(a) 
gross margin reflecting impact to net sales and cost of goods sold


Items Impacting EBITDA for the Three and Six Months Ended September 30, 2025 and 2024 Exhibit 5

   
Three Months Ended September 30,
   
Six Months Ended September 30,
 
   
2025
   
2024
   
2025
   
2024
 
GAAP net (loss) income
 
$
(2,149,000
)
 
$
(2,954,000
)
 
$
893,000
   
$
(21,039,000
)
Interest expense, net
   
12,699,000
     
14,182,000
     
25,511,000
     
28,569,000
 
Income tax expense
   
3,561,000
     
912,000
     
5,986,000
     
734,000
 
Depreciation and amortization
   
2,373,000
     
2,601,000
     
4,822,000
     
5,330,000
 
EBITDA
 
$
16,484,000
   
$
14,741,000
   
$
37,212,000
   
$
13,594,000
 
 
                               
Non-cash items impacting EBITDA
                               
Core and finished goods premium amortization
 
$
2,988,000
   
$
2,621,000
   
$
5,835,000
   
$
5,349,000
 
Revaluation - cores on customers' shelves
   
1,225,000
     
1,164,000
     
2,251,000
     
1,558,000
 
Share-based compensation expenses
   
1,984,000
     
1,016,000
     
2,930,000
     
2,016,000
 
Foreign exchange impact of lease liabilities and forward contracts
   
(1,469,000
)
   
5,428,000
     
(9,817,000
)
   
16,506,000
 
Gain due to realignment of inventory at customer distribution centers
   
(643,000
)
   
-
     
(643,000
)
   
-
 
Change in fair value of compound net derivative liability
   
2,260,000
     
380,000
     
4,050,000
     
(2,200,000
)
Total non-cash items impacting EBITDA
 
$
6,345,000
   
$
10,609,000
   
$
4,606,000
   
$
23,229,000
 
 
                               
Cash items impacting EBITDA
                               
New product line start-up costs and transition expenses, and severance and other
   
-
     
1,498,000
     
-
     
4,438,000
 
Net tariff costs paid for products sold before price increases were effective
   
698,000
     
-
     
2,124,000
     
-
 
Total cash items impacting EBITDA
 
$
698,000
   
$
1,498,000
   
$
2,124,000
   
$
4,438,000