サリービューティHDの適時開示・決算・その他

SALLY BEAUTY HOLDINGS, INC.

November 13, 2025

/s/ Denise Paulonis

Name: Denise Paulonis

Title: President and Chief Executive Officer

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: November 13, 2025

(Date of earliest event reported)

SALLY BEAUTY HOLDINGS, INC.

(Exact Name of Registrant as Specified in its Charter)

Delaware

1-33145

36-2257936

(State or Other Jurisdiction

of Incorporation)

(Commission

File Number)

(IRS Employer

Identification No.)

3001 Colorado Boulevard,

Denton, Texas

76210

(Address of Principal Executive Offices)

(Zip Code)

Registrant’s Telephone Number, Including Area Code: (800) 777-5706

Not Applicable

(Former Name or Former Address, 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 14a-12 under the Exchange Act (17 CFR 240.14a-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))

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, $0.01 par value

SBH

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

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. ☐

Item 2.02.

Results of Operations and Financial Condition

On November 13, 2025, Sally Beauty Holdings, Inc. (the “Company”) issued the news release attached hereto as Exhibit 99.1 reporting the financial results of the Company for the fourth quarter ended September 30, 2025 (the “Earnings Release”).

Item 7.01

Regulation FD Disclosure

The Earnings Release also provides an update on the Company’s strategy and business outlook.

Item 9.01

Financial Statement and Exhibits

(d)


Exhibit		Description

99.1		News release reporting financial results for the fourth quarter ended September 30, 2025, issued by Sally Beauty Holdings, Inc. on November 13, 2025.

104		Cover Page Interactive Data File (embedded within the Inline XBRL document).

All of the information furnished in Items 2.02 and 7.01 of this report and the accompanying exhibit shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and shall not be incorporated by reference in any filing under the Securities Act of 1933, as amended, unless expressly incorporated by reference therein.

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.

EX-99.1 2 d887048dex991.htm EX-99.1 EX-99.1

Exhibit 99.1


		Contact: Jeff Harkins

Investor Relations

940-297-4131

jharkins@sallybeauty.com

Sally Beauty Holdings Reports Fourth Quarter and Full Year Fiscal 2025 Results

Q4 Consolidated Net Sales Increased 1.3%; Consolidated Comparable Sales Up 1.3%

Q4 GAAP Diluted EPS Increased 7%; Adjusted Diluted EPS Increased 10%

Full Year GAAP Diluted EPS Increased 32%; Adjusted Diluted EPS Increased 12%

Full Year Cash Flow from Operations of $275 Million Deployed to Invest for Growth, Strengthen Balance Sheet and Return Value to Shareholders

Company Provides Fiscal 2026 Guidance and Long-Term Financial Targets

DENTON, Texas, November 13, 2025 – Sally Beauty Holdings, Inc. (NYSE: SBH) (the “Company”), the leader in professional hair color, today announced financial results for its fourth quarter and full year ended September 30, 2025. The Company will hold a conference call today at 7:30 a.m. Central Time to discuss these results and its business.

“We concluded the year with fourth quarter results that exceeded our expectations, highlighted by solid topline growth and healthy gross margins that drove 10% adjusted EPS growth and robust free cash flow. Importantly, sharp execution against our strategic initiatives drove broad-based strength across both our Sally and BSG segments,” said Denise Paulonis, president and chief executive officer. “We also delivered strong full year results, including 40 basis points of adjusted operating margin expansion and 12% adjusted EPS growth while deploying our cash to invest for growth, strengthen our balance sheet and return value to shareholders.”

“As we enter fiscal 2026, we are emboldened by our resilient customers, defensible core categories and strategic initiatives built to drive growth and increase profitability. All of this gives us confidence in the fiscal 2026 guidance and long-term financial targets we are providing today.”

Fiscal 2025 Fourth Quarter Summary

•

Consolidated net sales of $947 million, an increase of 1.3% compared to the prior year;

•

Consolidated comparable sales growth of 1.3%;

•

Global e-commerce sales of $105 million, representing 11.1% of net sales;

•

GAAP gross margin expansion of 100 basis points to 52.2%;

•

GAAP selling, general and administrative expenses of $414 million, an increase of $17 million compared to the prior year;

•

Adjusted Selling, General and Administrative Expenses of $405 million, an increase of $14 million compared to the prior year;

•

GAAP operating earnings of $80 million and GAAP operating margin of 8.4%;

•

Adjusted Operating Earnings of $89 million and Adjusted Operating Margin of 9.4%;

•

GAAP diluted net earnings per share of $0.49, an increase of 7% over the prior year;

•

Adjusted Diluted Net Earnings Per Share of $0.55, an increase of 10% over the prior year;

•

Cash flow from operations of $121 million and Free Cash Flow of $78 million; and

•

Completed $21 million in term loan repayment and $20 million in share repurchases.

Fiscal 2025 Full Year Summary

•

Consolidated net sales of $3.70 billion, a decrease of 0.4% compared to the prior year;

•

Consolidated comparable sales increase of 0.3%;

•

Global e-commerce sales of $397 million, representing 10.7% of net sales;

•

GAAP gross margin expansion of 70 basis points to 51.6%;

•

Adjusted Gross Margin expansion of 80 basis points to 51.7%;

•

GAAP selling, general and administrative expenses of $1.58 billion, a decrease of $25 million compared to the prior year;

•

Adjusted Selling, General and Administrative Expenses of $1.59 billion, an increase of $10 million compared to the prior year;

•

GAAP operating earnings of $328 million and GAAP operating margin of 8.9%, an increase of 130 basis points over the prior year;

•

Adjusted Operating Earnings of $328 million and Adjusted Operating Margin of 8.9%, an increase of 40 basis points over the prior year;

•

GAAP diluted net earnings per share of $1.89, an increase of 32% over the prior year;

•

Adjusted Diluted Net Earnings Per Share of $1.90, an increase of 12% over the prior year;

•

Cash flow from operations of $275 million and Free Cash Flow of $216 million; and

•

Completed $119 million in term loan repayments and $53 million in share repurchases.

Balance Sheet and Cash Flow

As of September 30, 2025, the Company had cash and cash equivalents of $149 million and no outstanding borrowings under its asset-based revolving line of credit. At fiscal year-end, inventory was $988 million, down 4.7% versus a year ago.

Fourth quarter cash flow from operations was $121 million and Free Cash Flow totaled $78 million. During the fourth quarter, the Company utilized its cash flow to repay $21 million of term loan B debt and repurchase 1.7 million shares under its share repurchase program at an aggregate cost of $20 million. The Company ended fiscal 2025 with a net debt leverage ratio of 1.6x.

Fiscal 2025 Fourth Quarter Segment Results


	Sally Beauty						Beauty Systems Group
(In thousands, except percentages)	Q4 FY25		Q4 FY24		Growth/(Decline)		Q4 FY25		Q4 FY24		Growth/(Decline)
Net Sales	$	541,559	$	534,074		1.4%	$	405,516	$	400,954		1.1%
Comparable Sales Growth/(Decline)		1.2%		2.6%		(140) bps		1.4%		1.3%		10 bps
Gross Margin		61.3%		60.4%		90 bps		40.0%		39.0%		100 bps
Operating Earnings	$	86,183	$	92,932		(7.3)%	$	51,286	$	44,025		16.5%
Operating Margin		15.9%		17.4%		(150) bps		12.6%		11.0%		160 bps

Fiscal Year 2026 Guidance*


Full Year
Consolidated Net Sales	$3.71 billion to $3.77 billion	(1)
Comparable Sales	Flat to up 1	%
Adjusted Operating Earnings	$328 million to $342 million
Adjusted Diluted EPS	$2.00 to $2.10	(2)
Capital Expenditures	Approximately $100 million
Free Cash Flow	Approximately $200 million

(1)	Assumes approximately 50 basis points of favorable impact from expected foreign currency rates

(2)	Assumes 50% of Free Cash Flow goes towards share repurchases (Free Cash Flow defined as GAAP cash flows from operating activities less payments for capital expenditures)


First Quarter
Consolidated Net Sales	$935 million to $945 million	(1)
Comparable Sales	Approximately Flat
Adjusted Operating Earnings	$75 million to $80 million
Adjusted Diluted EPS	$0.43 to $0.47

(1)	Assumes approximately 40 basis points of favorable impact from expected foreign currency rates

Long-Term Outlook*

The Company is introducing financial targets to reflect its three-year planning horizon ending with fiscal 2028, as follows:

•

Consolidated net sales growth in the range of 1% to 3%, annually;

•

Adjusted Operating Earnings growth in the range of 3% to 5%, annually;

•

Adjusted Diluted EPS growth of 10%+, annually; including approximately 50% of Free Cash Flow deployed towards share repurchases;

•

Capital expenditures in the range of $90 million to $120 million; and

•

Free Cash Flow of approximately $200 million, annually.

The Company does not provide a reconciliation for forward-looking non-GAAP financial measures where it is unable to provide a meaningful or accurate calculation or estimation of its reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the occurrence and the financial impact of various items that have not yet occurred, are out of the Company’s control or cannot be reasonably predicted. For the same reasons, the Company is unable to address the

probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.

Conference Call and Where You Can Find Additional Information

The Company will hold a conference call and live webcast at approximately 7:30 a.m. Central Time today, November 13, 2025, to discuss its financial results and its business. During the conference call, the Company may discuss and answer one or more questions concerning business and financial matters and trends affecting the Company. The Company’s responses to these questions, as well as other matters discussed during the conference call, may contain or constitute material information that has not been previously disclosed.

Participants can listen to the live webcast of the conference call by accessing the investor relations section of the Company’s website at sallybeautyholdings.com/investor-relations/events-and-presentations/events-calendar, or through our third-party host at SBH Q4 Earnings Webcast. To join the conference call, participants can pre-register to receive a dial-in number and unique PIN using the following link: Pre-register SBH Q4 Earnings Call. Pre-registration can be completed at any time up to and following the call start time.

A replay will be available on the Company’s investor relations website after 10:00 a.m. Central Time on November 13, 2025, through November 13, 2026.

About Sally Beauty Holdings, Inc.

Sally Beauty Holdings, Inc. (NYSE: SBH), as the leader in professional hair color, sells and distributes professional beauty supplies globally through its Sally Beauty Supply and Beauty Systems Group segments. Sally Beauty Supply stores offer up to 7,000 products for hair color, hair care, nails, and skin care through proprietary brands such as Ion®, Bondbar®, Strawberry Leopard®, Generic Value Products®, Inspired by Nature® and Silk Elements® as well as professional lines such as Wella®, Clairol®, OPI®, L’Oreal®, Wahl® and Babyliss Pro®. Beauty Systems Group stores, branded as Cosmo Prof® or Armstrong McCall® stores, along with its outside sales consultants, sell up to 8,000 professionally branded products including Paul Mitchell®, Wella®, Matrix®, Schwarzkopf®, Kenra®, Goldwell®, Joico®, Amika® and Moroccanoil®, intended for use in salons and for resale by salons to retail consumers. For more information about Sally Beauty Holdings, Inc., please visit sallybeautyholdings.com/investor-relations.

Cautionary Notice Regarding Forward-Looking Statements

Statements in this news release and the schedules hereto that are not purely historical facts or that depend upon future events may be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements, as that term is defined in the Private Securities Litigation Reform Act of 1995, can be identified by the use of words such as “believes,” “projects,” “expects,” “can,” “may,” “estimates,” “should,” “plans,” “targets,” “intends,” “could,” “will,” “would,”

“anticipates,” “potential,” “confident,” “optimistic,” or the negative thereof, or other variations thereon, or comparable terminology, or by discussions of strategy, objectives, estimates, guidance, expectations and future plans. Forward-looking statements can also be identified by the fact that these statements do not relate strictly to historical or current matters.

Readers are cautioned not to place undue reliance on forward-looking statements as such statements speak only as of the date they were made. Any forward-looking statements involve risks and uncertainties that could cause actual events or results to differ materially from the events or results described in the forward-looking statements, including the “Risk Factors” described under Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2025, and other filings with the U.S. Securities and Exchange Commission. Consequently, all forward-looking statements in this release are qualified by the factors, risks and uncertainties contained therein. We assume no obligation to publicly update or revise any forward-looking statements.

Use of Non-GAAP Financial Measures

This news release and the schedules hereto include the following financial measures that have not been calculated in accordance with accounting principles generally accepted in the United States, (“GAAP”), and are therefore referred to as non-GAAP financial measures: (1) Adjusted Gross Margin; (2) Adjusted Selling, General and Administrative Expenses; (3) Adjusted EBITDA and EBITDA Margin; (4) Adjusted Operating Earnings and Operating Margin; (5) Adjusted Net Earnings; (6) Adjusted Diluted Net Earnings Per Share; and (7) Free Cash Flow. We have provided definitions below for these non-GAAP financial measures and have provided tables in the schedules hereto to reconcile these non-GAAP financial measures to the comparable GAAP financial measures.

Adjusted Gross Margin – We define the measure Adjusted Gross Margin as GAAP gross margin excluding the inventory write-off from the Company’s European operations in connection with the fuel for growth initiative for the relevant time periods as indicated in the accompanying non-GAAP reconciliations to the comparable GAAP financial measures.

Adjusted Selling, General and Administrative Expenses – We define the measure Adjusted Selling, General and Administrative Expenses as GAAP selling, general and administrative expenses excluding the costs related to the Company’s fuel for growth initiative, expenses related to the sale of the Company’s corporate headquarters, asset impairment, and other non-recurring expenses for the relevant time periods as indicated in the accompanying non-GAAP reconciliations to the comparable GAAP financial measures.

Adjusted EBITDA and EBITDA Margin – We define the measure Adjusted EBITDA as GAAP net earnings before depreciation and amortization, interest expense, income taxes, share-based compensation, costs related to the Company’s fuel for growth initiative, expenses related to the sale of the Company’s corporate headquarters, restructuring costs, asset impairment, and other non-recurring expenses for the relevant time periods as indicated in the accompanying non-GAAP reconciliations to the comparable GAAP financial measures. Adjusted EBITDA Margin is Adjusted EBITDA as a percentage of net sales.

Adjusted Operating Earnings and Operating Margin – Adjusted operating earnings are GAAP operating earnings that exclude the costs related to the Company’s fuel for growth initiative, expenses related to the sale of the Company’s corporate headquarters, costs related to restructuring efforts, asset impairment, and other non-recurring expenses for the relevant time periods as indicated in the accompanying non-GAAP reconciliations to the comparable GAAP financial measures. Adjusted Operating Margin is Adjusted Operating Earnings as a percentage of net sales.

Adjusted Net Earnings – Adjusted net earnings is GAAP net earnings that exclude the tax-effected costs related to the Company’s fuel for growth initiative, tax-effected expenses related to the sale of the Company’s corporate headquarters, tax-effected costs from the loss on debt extinguishment, tax-effected expenses related to asset impairment, tax-effected costs related to restructuring efforts, and tax-effected other non-recurring expenses for the relevant time periods as indicated in the accompanying non-GAAP reconciliations to the comparable GAAP financial measures.

Adjusted Diluted Net Earnings Per Share – Adjusted diluted net earnings per share is GAAP diluted earnings per share that exclude the tax-effected costs related to the Company’s fuel for growth initiative, tax-effected expenses related to the sale of the Company’s corporate headquarters, tax-effected costs from the loss on debt extinguishment, tax-effected expenses related to asset impairment, tax-effected costs related to restructuring efforts, and tax-effected other non-recurring expenses for the relevant time periods as indicated in the accompanying non-GAAP reconciliations to the comparable GAAP financial measures.

Free Cash Flow – We define the measure Free Cash Flow as GAAP net cash provided by operating activities less payments for capital expenditures (net). We believe Free Cash Flow is an important liquidity measure that provides useful information to investors about the amount of cash generated from operations after taking into account payments for capital expenditures (net).

We believe that these non-GAAP financial measures provide valuable information regarding our earnings and business trends by excluding specific items that we believe are not indicative of the ongoing operating results of our businesses, providing a useful way for investors to make a comparison of our performance over time and against other companies in our industry.

We have provided these non-GAAP financial measures as supplemental information to our GAAP financial measures and believe these non-GAAP measures provide investors with additional meaningful financial information regarding our operating performance and cash flows. Our management and Board of Directors also use these non-GAAP measures as supplemental measures to evaluate our businesses and the performance of management, including the determination of performance-based compensation, to make operating and strategic decisions, and to allocate financial resources. We believe that these non-GAAP measures also provide meaningful information for investors and securities analysts to evaluate our historical and prospective financial performance. These non-GAAP measures should not be considered a substitute for or superior to GAAP results. Furthermore, the non-GAAP measures presented by us may not be comparable to similarly titled measures of other companies.

Supplemental Schedules


Segment Information			1
Non-GAAP Financial Measures Reconciliations			2-3
Non-GAAP Financial Measures Reconciliations; Adjusted EBITDA and Free Cash Flow			4
Store Count and Comparable Sales			5

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Earnings

(In thousands, except per share data)

(Unaudited)


	Three Months Ended September 30,									Twelve Months Ended September 30,
	2025			2024			Percentage Change			2025			2024			Percentage Change
Net sales	$	947,075		$	935,028			1.3	%	$	3,701,424		$	3,717,031			(0.4	)%
Cost of products sold		452,969			455,827			(0.6	)%		1,790,676			1,826,699			(2.0	)%

Gross profit		494,106			479,201			3.1	%		1,910,748			1,890,332			1.1	%
Selling, general and administrative expenses		414,162			397,371			4.2	%		1,582,938			1,607,674			(1.5	)%
Restructuring		—			(436	)		100.0	%		—			(75	)		100.0	%

Operating earnings		79,944			82,266			(2.8	)%		327,810			282,733			15.9	%
Interest expense		14,953			17,864			(16.3	)%		64,393			76,408			(15.7	)%

Earnings before provision for income taxes		64,991			64,402			0.9	%		263,417			206,325			27.7	%
Provision for income taxes		15,060			16,346			(7.9	)%		67,539			52,911			27.6	%

Net earnings	$	49,931		$	48,056			3.9	%	$	195,878		$	153,414			27.7	%


Earnings per share:
Basic	$	0.51		$	0.47			8.5	%	$	1.95		$	1.48			31.8	%
Diluted	$	0.49		$	0.46			6.5	%	$	1.89		$	1.43			32.2	%


Weighted average shares:
Basic		98,577			102,336						100,662			103,939
Diluted		101,760			105,346						103,821			106,933


							Basis Point Change									Basis Point Change
Comparison as a percentage of net sales
Consolidated gross margin		52.2	%		51.2	%		100			51.6	%		50.9	%		70
Selling, general and administrative expenses		43.7	%		42.5	%		120			42.8	%		43.3	%		(50	)
Consolidated operating margin		8.4	%		8.8	%		(40	)		8.9	%		7.6	%		130
Effective tax rate		23.2	%		25.4	%		(220	)		25.6	%		25.6	%		0

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(In thousands)

(Unaudited)


	September 30
	2025		2024
Cash and cash equivalents	$	149,162	$	107,961
Trade and other accounts receivable		116,562		92,188
Inventory		987,575		1,036,624
Other current assets		48,154		68,541

Total current assets		1,301,453		1,305,314
Property and equipment, net		284,284		269,872
Operating lease assets		646,698		582,573
Goodwill and other intangible assets		593,692		598,226
Other assets		44,969		36,914

Total assets	$	2,871,096	$	2,792,899

Current maturities of long-term debt	$	4,000	$	4,127
Accounts payable		224,507		269,424
Accrued liabilities		184,641		162,950
Current operating lease liabilities		158,566		136,068
Income taxes payable		4,260		20,100

Total current liabilities		575,974		592,669
Long-term debt, including capital leases		861,974		978,255
Long-term operating lease liabilities		538,426		479,616
Other liabilities		21,026		22,066
Deferred income tax liabilities, net		79,489		91,758

Total liabilities		2,076,889		2,164,364
Total stockholders’ equity		794,207		628,535

Total liabilities and stockholders’ equity	$	2,871,096	$	2,792,899

Supplemental Schedule 1

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Segment Information

(In thousands)

(Unaudited)


	Three Months Ended September 30,									Twelve Months Ended September 30,
	2025			2024			Percentage Change			2025			2024			Percentage Change
Net sales:
Sally Beauty Supply (“Sally”)	$	541,559		$	534,074			1.4	%	$	2,094,363		$	2,107,089			(0.6	)%
Beauty Systems Group (“BSG”)		405,516			400,954			1.1	%		1,607,061			1,609,942			(0.2	)%

Total net sales	$	947,075		$	935,028			1.3	%	$	3,701,424		$	3,717,031			(0.4	)%


Operating earnings:
Sally	$	86,183		$	92,932			(7.3	)%	$	326,667		$	334,319			(2.3	)%
BSG		51,286			44,025			16.5	%		196,361			178,420			10.1	%

Segment operating earnings		137,469			136,957			0.4	%		523,028			512,739			2.0	%

Unallocated expenses (1)		57,525			55,127			4.3	%		195,218			230,081			(15.2	)%
Restructuring		—			(436	)		100.0	%		—			(75	)		100.0	%
Interest expense		14,953			17,864			(16.3	)%		64,393			76,408			(15.7	)%

Earnings before provision for income taxes	$	64,991		$	64,402			0.9	%	$	263,417		$	206,325			27.7	%


	2025			2024			Basis Point Change			2025			2024			Basis Point Change
Segment gross margin:
Sally		61.3	%		60.4	%		90			60.8	%		59.7	%		110
BSG		40.0	%		39.0	%		100			39.7	%		39.3	%		40

Segment operating margin:
Sally		15.9	%		17.4	%		(150	)		15.6	%		15.9	%		(30	)
BSG		12.6	%		11.0	%		160			12.2	%		11.1	%		110
Consolidated operating margin		8.4	%		8.8	%		(40	)		8.9	%		7.6	%		130

(1)

Unallocated expenses, including share-based compensation expense, consist of corporate and shared costs and are included in selling, general and administrative expenses. Additionally, unallocated expenses include costs associated with our Fuel for Growth initiative and a gain from the sale of our corporate headquarters.

Supplemental Schedule 2

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Non-GAAP Financial Measures Reconciliations

(In thousands, except per share data)

(Unaudited)


	Three Months Ended September 30, 2025
	As Reported (GAAP)			Fuel for Growth and Other (1)			Corporate HQ Relocation (2)			As Adjusted (Non-GAAP)
Cost of products sold	$	452,969		$	180		$	—		$	453,149
Consolidated gross margin		52.2	%								52.2	%
Selling, general and administrative expenses		414,162			(7,391	)		(1,465	)		405,306
SG&A expenses, as a percentage of sales		43.7	%								42.8	%
Operating earnings		79,944			7,211			1,465			88,620
Operating margin		8.4	%								9.4	%
Interest expense		14,953			—			—			14,953
Earnings before provision for income taxes		64,991			7,211			1,465			73,667
Provision for income taxes (4)		15,060			1,846			379			17,285

Net earnings	$	49,931		$	5,365		$	1,086		$	56,382

Earnings per share: (5)
Basic	$	0.51		$	0.05		$	0.01		$	0.57
Diluted	$	0.49		$	0.05		$	0.01		$	0.55


	Three Months Ended September 30, 2024
	As Reported (GAAP)			Fuel for Growth and Other (1)			Restructuring (3)			As Adjusted (Non-GAAP)
Cost of products sold	$	455,827		$	—		$	—		$	455,827
Consolidated gross margin		51.2	%								51.2	%
Selling, general and administrative expenses		397,371			(6,191	)		—			391,180
SG&A expenses, as a percentage of sales		42.5	%								41.8	%
Restructuring		(436	)		—			436			—
Operating earnings		82,266			6,191			(436	)		88,021
Operating margin		8.8	%								9.4	%
Interest expense		17,864			—			—			17,864
Earnings before provision for income taxes		64,402			6,191			(436	)		70,157
Provision for income taxes (4)		16,346			1,592			(113	)		17,825

Net earnings	$	48,056		$	4,599		$	(323	)	$	52,332

Earnings per share: (5)
Basic	$	0.47		$	0.04		$	(0.00	)	$	0.51
Diluted	$	0.46		$	0.04		$	(0.00	)	$	0.50

(1)	Fuel for Growth and other represents expenses primarily related expenses associated with our Fuel for Growth program and other non-recurring items, including the write-off of a certain tradename used in the United Kingdom during the three months ended September 30, 2025.

(2)	Primarily represents expenses in connection with the relocation of our headquarters.

(3)	Restructuring represents expenses and adjustments incurred primarily in connection with our Distribution Center Consolidation and Store Optimization Plan.

(4)	The provision for income taxes was calculated using the applicable tax rates for each country, while excluding the tax benefits for countries where the tax benefit is not currently deemed probable of being realized.

(5)	The sum of the earnings per share may not equal the full amount due to rounding of the calculated amounts.

Supplemental Schedule 3

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Non-GAAP Financial Measures Reconciliations, Continued

(In thousands, except per share data)

(Unaudited)


	Twelve Months Ended September 30, 2025
	As Reported (GAAP)			Fuel for Growth and Other (1)			Corporate HQ Relocation (2)			Asset Impairment (3)			As Adjusted (Non-GAAP)
Cost of products sold	$	1,790,676		$	(3,888	)	$	—		$	—		$	1,786,788
Consolidated gross margin		51.6	%											51.7	%
Selling, general and administrative expenses		1,582,938			(19,803	)		24,831			(1,779	)		1,586,187
SG&A expenses, as a percentage of sales		42.8	%											42.9	%
Operating earnings		327,810			23,691			(24,831	)		1,779			328,449
Operating margin		8.9	%											8.9	%
Interest expense		64,393			—			—			—			64,393
Earnings before provision for income taxes		263,417			23,691			(24,831	)		1,779			264,056
Provision for income taxes (6)		67,539			5,331			(6,409	)		444			66,905

Net earnings	$	195,878		$	18,360		$	(18,422	)	$	1,335		$	197,151

Earnings per share: (7)
Basic	$	1.95		$	0.18		$	(0.18	)	$	0.01		$	1.96
Diluted	$	1.89		$	0.18		$	(0.18	)	$	0.01		$	1.90


	Twelve Months Ended September 30, 2024
	As Reported (GAAP)			Fuel for Growth and Other (1)			Restructuring (4)			Loss on Debt Extinguishment (5)			As Adjusted (Non-GAAP)
Cost of products sold	$	1,826,699		$	—		$	—		$	—		$	1,826,699
Consolidated gross margin		50.9	%											50.9	%
Selling, general and administrative expenses		1,607,674			(31,951	)		—			—			1,575,723
SG&A expenses, as a percentage of sales		43.3	%											42.4	%
Restructuring		(75	)		—			75			—			—
Operating earnings		282,733			31,951			(75	)		—			314,609
Operating margin		7.6	%											8.5	%
Interest expense		76,408			—			—			(4,261	)		72,147
Earnings before provision for income taxes		206,325			31,951			(75	)		4,261			242,462
Provision for income taxes (6)		52,911			8,210			(20	)		1,095			62,196

Net earnings	$	153,414		$	23,741		$	(55	)	$	3,166		$	180,266

Earnings per share: (7)
Basic	$	1.48		$	0.23		$	(0.00	)	$	0.03		$	1.73
Diluted	$	1.43		$	0.22		$	(0.00	)	$	0.03		$	1.69

(1)

Fuel for Growth and other represents expenses primarily related expenses associated with our Fuel for Growth program and other non-recurring items, including our divestiture of operations in Spain and the write-off of a certain tradename used in the United Kingdom during the twelve months ended September 30, 2025.

(2)	Primarily represents a $26.6 million gain from the sale of our headquarters in Denton, TX and expenses in connection with the relocation of our headquarters.

(3)	Impairment related to the write-off of a certain tradename used in Europe.

(4)	Restructuring represents expenses and adjustments incurred primarily in connection with our Distribution Center Consolidation and Store Optimization Plan.

(5)

Loss on debt extinguishment relates to the repayment of our 5.625% Senior Notes due 2025, which included the write-off of unamortized deferred financing costs of $2.0 million, and overlapping interest, net of interest earned on short-term cash equivalents, in the amount of $0.5 million on such senior notes after February 27, 2024 and until their redemption. These pro-forma adjustments assume the redeemed senior notes were repaid on February 27, 2024 at the time of closing on our 6.75% Senior Notes due 2032. In connection with the repricing of our Term Loan B, we recognized a write-off of unamortized deferred financing costs of $1.7 million.

(6)	The provision for income taxes was calculated using the applicable tax rates for each country, while excluding the tax benefits for countries where the tax benefit is not currently deemed probable of being realized.

(7)	The sum of the earnings per share may not equal the full amount due to rounding of the calculated amounts.

Supplemental Schedule 4

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Non-GAAP Financial Measures Reconciliations, Continued

(In thousands)

(Unaudited)


	Three Months Ended September 30,									Twelve Months Ended September 30,
Adjusted EBITDA:	2025			2024			Percentage Change			2025			2024			Percentage Change
Net earnings	$	49,931		$	48,056			3.9	%	$	195,878		$	153,414			27.7	%
Add:
Depreciation and amortization		24,328			26,205			(7.2	)%		99,921			109,738			(8.9	)%
Interest expense		14,953			17,864			(16.3	)%		64,393			76,408			(15.7	)%
Provision for income taxes		15,060			16,346			(7.9	)%		67,539			52,911			27.6	%

EBITDA (non-GAAP)		104,272			108,471			(3.9	)%		427,731			392,471			9.0	%
Share-based compensation		4,449			3,912			13.7	%		19,249			17,172			12.1	%
Fuel for Growth and Other		7,211			6,191			16.5	%		23,691			31,951			(25.9	)%
Corporate HQ Relocation		1,465			—			100.0	%		(24,831	)		—			100.0	%
Asset Impairment		—			—			—			1,779			—			100.0	%
Restructuring		—			(436	)		100.0	%		—			(75	)		100.0	%

Adjusted EBITDA (non-GAAP)	$	117,397		$	118,138			(0.6	)%	$	447,619		$	441,519			1.4	%


							Basis Point Change									Basis Point Change
Adjusted EBITDA as a percentage of net sales
Adjusted EBITDA margin		12.4	%		12.6	%		(20	)		12.1	%		11.9	%		20


Free Cash Flow:	2025			2024			Percentage Change			2025			2024			Percentage Change
Cash flows from operating activities	$	120,878		$	110,673			9.2	%	$	274,831		$	246,528			11.5	%
Less: Payments for capital expenditures		42,874			37,357			14.8	%		102,145			101,165			1.0	%
Plus: Proceeds from sales of property and equipment (1)		—			—			—			43,574			—			100.0	%

Free cash flow (non-GAAP)	$	78,004		$	73,316			6.4	%	$	216,260		$	145,363			48.8	%

(1)	For the twelve months ended September 30, 2025, represents the proceeds from the sale of our corporate headquarters.

Supplemental Schedule 5

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Store Count and Comparable Sales

(Unaudited)


	As of September 30,
	2025		2024		Change
Number of stores:
Sally stores		3,096		3,129		(33	)
BSG:
Company-operated stores		1,194		1,200		(6	)
Franchise stores		132		131		1

Total BSG		1,326		1,331		(5	)

Total consolidated		4,422		4,460		(38	)

Number of BSG salon business consultants (1)		591		652		(61	)

(1)	BSG salon business consultants (SBC) include 182 and 190 sales consultants employed by our franchisees at September 30, 2025 and 2024, respectively.


	Three Months Ended September 30,									Twelve Months Ended September 30,
	2025			2024			Basis Point Change			2025			2024			Basis Point Change
Comparable sales growth (decline):
Sally		1.2	%		2.6	%		(140	)		0.4	%		(0.7	)%		110
BSG		1.4	%		1.3	%		10			0.2	%		1.6	%		(140	)
Consolidated		1.3	%		2.0	%		(70	)		0.3	%		0.3	%		—

Our comparable sales include sales from stores that have been operating for 14 months or longer as of the last day of a month and e-commerce revenue. Additionally, our comparable sales include sales to franchisees and full-service sales. Our comparable sales amounts exclude the effect of changes in foreign exchange rates and sales from stores relocated until 14 months after the relocation. Revenue from acquired stores is excluded from our comparable sales calculation until 14 months after the acquisition.