Burnham Holdings, Inc. Announces Third Quarter 2025 Financial Results
Strategic Portfolio Adjustments Drive Strong Growth and Enhanced Focus for Long-Term Value Creation
-
Strong Top-Line Growth: Net sales for the third quarter of 2025 reached
$58.3 million , a 5.3% increase ($2.9 million ) compared to the third quarter of 2024. Year-to-date net sales climbed to$167.0 million , up from$153.2 million for the first nine months of 2024. - Solid Gross Profit Margins: Gross profit margin increased to 19.6% in the third quarter of 2025 from 18.2% in the third quarter of 2024, reflecting continued operational efficiencies in the Commercial businesses. Year-to-date gross margin was 21.9%, up from 21.4% for the first nine months of 2024.
- Strategic SG&A Investment: Selling, general, and administrative expenses (SG&A) increased by 5.7% in the third quarter and 13.7% in the first nine months of 2025, aligning with planned initiative spending to support long-term growth.
-
Robust Earnings: Net Income was
$1.6 million ($0.35 per basic share and$0.34 per diluted share), up from$0.6 million ($0.12 per basic and diluted share) in the third quarter of 2025. Year-to-date net income was$9.9 million ($2.12 per basic share and$2.10 per diluted share), more than double from$4.4 million ($0.94 per basic share and$0.93 per diluted share) for the first nine months of 2024. -
Enhanced Profitability Metrics: Adjusted EBITDA for the third quarter of 2025 was
$2.9 million (4.9% of net sales), an increase from$2.7 million (4.2% of net sales) in third quarter of 2024. Adjusted EBITDA for first nine months of 2025 rose to$11.9 million (6.6% of net sales) from$11.3 million (6.4% of net sales) for the first nine months of 2024. These adjusted figures exclude the gain from the sale of TP and NMI, as well as impairment losses from the previously announced wind down of production activities at Crown Boiler. -
Increased Shareholder Value: Adjusted diluted earnings per share for the third quarter of 2025 improved to
$0.20 , up from$0.12 in 2024. Year-to-date adjusted diluted earnings per share were$1.15 , compared to$0.93 for the first nine months of 2024.
On
On
In connection with this transaction, the company expects to recognize an estimated non-cash pre-tax non-operating pension settlement charge of approximately
"We achieved solid net sales and profitability growth in the third quarter highlighted by the continued strong execution of our operating subsidiaries and broader unified strategy," stated Chris Drew, President and CEO of Burnham Holdings. "In addition to our positive results, we significantly de-risked our pension obligations that will provide us with greater financial flexibility and support our future operations. With the promising early returns of our strategic portfolio adjustments combined with a more efficient operating structure, we believe we are well-positioned to drive long-term shareholder value."
As previously announced on
Subsidiary Litigation Update
On
About Burnham Holdings, Inc.: BHI is the parent company of multiple subsidiaries that are leading domestic manufacturers of boilers for residential applications. Additionally, through its various subsidiaries it serves the commercial / industrial boiler markets with a variety of boiler products, rental trailers and boiler room services. BHI is listed on the OTC Exchange under the ticker symbol "BURCA". For more information, please visit www.burnhamholdings.com.
Safe Harbor Statement: This Press Release contains forward-looking statements. Other reports, letters, press releases and investor presentations distributed or made available by the Company may also contain forward-looking statements. Statements that are not historical facts, including statements about our beliefs and expectations, are forward-looking statements. These statements are based on current plans, estimates, and projections, and you should therefore not place undue reliance on them. Forward-looking statements speak only as of the date they are made, and we undertake no obligation to update publicly any of them in light of new information or future events. Forward-looking statements involve inherent risks and uncertainties. We caution you that a number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Such factors include, but are not limited to, variations in weather, changes in the regulatory environment, litigation, customer preferences, general economic conditions, technology, product performance, raw material costs, and increased competition.
Non-GAAP Financial Information: This press release may contain certain non-GAAP financial measures, including, but not limited to, adjusted SG&A, EBITDA, Adjusted EBITDA, Adjusted Net Income and adjusted diluted earnings per share. These non-GAAP financial measures do not provide investors with an accurate measure of, and should not be used as a substitute for, the comparable financial measures as determined in accordance with accounting principles generally accepted in
|
Burnham Holdings, Inc. |
||||||||
|
Consolidated Statements of Income |
||||||||
|
(In thousands, except per share amounts) |
||||||||
|
(Unaudited) |
||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Net sales |
|
$ 58,327 |
|
$ 55,411 |
|
$ 167,035 |
|
$ 153,157 |
|
Cost of goods sold |
|
46,901 |
|
45,350 |
|
130,523 |
|
120,452 |
|
Gross profit |
|
11,426 |
|
10,061 |
|
36,512 |
|
32,705 |
|
Selling, general and administrative expenses |
|
10,472 |
|
9,911 |
|
31,380 |
|
27,599 |
|
Impairment loss |
|
181 |
|
- |
|
3,318 |
|
- |
|
Operating income |
|
773 |
|
150 |
|
1,814 |
|
5,106 |
|
Other (expense) / income: |
|
|
|
|
|
|
|
|
|
Non-service related pension credit |
|
50 |
|
124 |
|
150 |
|
374 |
|
Interest and investment gain |
|
372 |
|
423 |
|
864 |
|
912 |
|
Interest expense |
|
(121) |
|
(697) |
|
(465) |
|
(1,526) |
|
Other income (expense) |
|
301 |
|
(150) |
|
549 |
|
(240) |
|
Income from continuing operations before income tax |
|
1,074 |
|
- |
|
2,363 |
|
4,866 |
|
Income tax expense |
|
247 |
|
- |
|
542 |
|
1,119 |
|
Income from continuing operations |
|
827 |
|
- |
|
1,821 |
|
3,747 |
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations, net of tax |
|
- |
|
552 |
|
1,066 |
|
637 |
|
Gain on sale of discontinued operations, net of tax |
|
801 |
|
- |
|
7,028 |
|
- |
|
Income from discontinued operations, net of tax |
|
801 |
|
552 |
|
8,094 |
|
637 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ 1,628 |
|
$ 552 |
|
$ 9,915 |
|
$ 4,384 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share (EPS): |
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ 0.18 |
|
$ - |
|
$ 0.39 |
|
$ 0.80 |
|
Income from discontinued operations |
|
0.17 |
|
0.12 |
|
1.73 |
|
0.14 |
|
Basic EPS |
|
$ 0.35 |
|
$ 0.12 |
|
$ 2.12 |
|
$ 0.94 |
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ 0.17 |
|
$ - |
|
$ 0.38 |
|
$ 0.79 |
|
Income from discontinued operations |
|
0.17 |
|
0.12 |
|
1.72 |
|
0.14 |
|
Diluted EPS |
|
$ 0.34 |
|
$ 0.12 |
|
$ 2.10 |
|
$ 0.93 |
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per share |
|
$ 0.23 |
|
$ 0.23 |
|
$ 0.69 |
|
$ 0.69 |
|
Burnham Holdings, Inc. |
||||||||
|
Consolidated Balance Sheets |
||||||||
|
(In thousands) |
||||||||
|
|
|
|
|
(Unaudited) |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
2025 |
|
2024 |
|
2024 |
|
|
Current Assets |
|
|
|
|
|
|
||
|
|
Cash and cash equivalents |
|
$ 7,154 |
|
$ 6,329 |
|
$ 6,256 |
|
|
|
Trade accounts receivable, net |
|
22,839 |
|
23,858 |
|
25,570 |
|
|
|
Inventories, net |
|
54,768 |
|
46,962 |
|
60,082 |
|
|
|
Costs in excess of billings |
|
563 |
|
141 |
|
1,425 |
|
|
|
Prepaid expenses and other current assets |
|
3,539 |
|
4,394 |
|
3,012 |
|
|
|
Current assets of discontinued operations |
|
- |
|
12,747 |
|
14,129 |
|
|
|
|
Total Current Assets |
|
88,863 |
|
94,431 |
|
110,474 |
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
70,183 |
|
65,972 |
|
65,614 |
||
|
Lease assets |
|
5,559 |
|
6,005 |
|
6,410 |
||
|
Other long-term assets |
|
20,497 |
|
22,261 |
|
17,097 |
||
|
Long-term assets of discontinued operations |
|
- |
|
5,667 |
|
5,921 |
||
|
|
|
Total Assets |
|
$ 185,102 |
|
$ 194,336 |
|
$ 205,516 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
||
|
Current Liabilities |
|
|
|
|
|
|
||
|
|
Accounts payable & accrued expenses |
|
$ 29,631 |
|
$ 32,264 |
|
$ 27,845 |
|
|
|
Billings in excess of costs |
|
602 |
|
1,698 |
|
3,497 |
|
|
|
Current liabilities of discontinued operations |
|
- |
|
3,245 |
|
1,818 |
|
|
|
Current portion of: |
|
|
|
|
|
|
|
|
|
Long-term liabilities |
|
72 |
|
772 |
|
71 |
|
|
|
Lease liabilities |
|
1,426 |
|
1,348 |
|
1,175 |
|
|
|
Long-term debt |
|
184 |
|
184 |
|
184 |
|
|
|
|
Total Current Liabilities |
|
31,915 |
|
39,511 |
|
34,590 |
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
14,540 |
|
22,273 |
|
48,390 |
||
|
Lease liabilities |
|
4,133 |
|
4,657 |
|
5,235 |
||
|
Other long-term liabilities |
|
5,051 |
|
4,823 |
|
5,847 |
||
|
Deferred income taxes |
|
9,659 |
|
9,352 |
|
8,371 |
||
|
Long-term liabilities of discontinued operations |
|
- |
|
441 |
|
668 |
||
|
Shareholders' Equity |
|
|
|
|
|
|
||
|
|
Preferred Stock |
|
530 |
|
530 |
|
530 |
|
|
|
Class A Common Stock |
|
3,654 |
|
3,633 |
|
3,633 |
|
|
|
Class B Convertible Common Stock |
|
1,293 |
|
1,311 |
|
1,311 |
|
|
|
Additional paid-in capital |
|
9,929 |
|
10,799 |
|
10,625 |
|
|
|
Retained earnings |
|
135,491 |
|
128,884 |
|
122,397 |
|
|
|
Accumulated other comprehensive loss |
|
(21,320) |
|
(20,820) |
|
(25,023) |
|
|
|
Treasury stock, at cost |
|
(9,773) |
|
(11,058) |
|
(11,058) |
|
|
|
|
Total Shareholders' Equity |
|
119,804 |
|
113,279 |
|
102,415 |
|
|
|
Total Liabilities and Shareholders' Equity |
|
$ 185,102 |
|
$ 194,336 |
|
$ 205,516 |
|
Burnham Holdings, Inc. |
||||
|
Consolidated Statements of Cash Flows |
||||
|
(In thousands) |
||||
|
(Unaudited) |
||||
|
|
|
Nine Months Ended |
||
|
|
|
|
|
|
|
|
|
2025 |
|
2024 |
|
Cash flows from operating activities: |
|
|
|
|
|
Net income |
|
$ 9,915 |
|
$ 4,384 |
|
Income from discontinued operations, net of tax |
|
8,094 |
|
637 |
|
Income from continuing operations |
|
$ 1,821 |
|
$ 3,747 |
|
Adjustments to reconcile income from continuing operations |
|
|
|
|
|
to net cash provided by operating activities: |
|
|
|
|
|
Depreciation and amortization |
|
3,790 |
|
3,658 |
|
Investment impairment loss |
|
3,318 |
|
- |
|
Deferred income taxes |
|
44 |
|
50 |
|
Provision for long-term employee benefits |
|
(171) |
|
(375) |
|
Share-based compensation expense |
|
474 |
|
300 |
|
Other reserves and allowances |
|
(1,995) |
|
(32) |
|
Changes in current assets and liabilities: |
|
|
|
|
|
Decrease in accounts receivable, net |
|
979 |
|
481 |
|
Increase in inventories, net |
|
(9,255) |
|
(10,767) |
|
(Increase) decrease in other current assets |
|
(172) |
|
1,956 |
|
Decrease in accounts payable and accrued expenses |
|
(2,217) |
|
(7,042) |
|
Net cash used by operating activities of continuing operations |
|
(3,384) |
|
(8,024) |
|
Net cash (used) provided by operating activities of discontinued operations |
|
(30) |
|
251 |
|
Net cash used by operating activities |
|
(3,414) |
|
(7,773) |
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
Capital expenditures |
|
(8,358) |
|
(9,388) |
|
Proceeds from sale of discontinued operations |
|
23,687 |
|
- |
|
Net cash provided (used) by investing activities of continuing operations |
|
15,329 |
|
(9,388) |
|
Net cash provided (used) by investing activities of discontinued operations |
|
7 |
|
(250) |
|
Net cash provided (used) by investing activities |
|
15,336 |
|
(9,638) |
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
Net activity from revolving credit facility |
|
(7,641) |
|
21,251 |
|
Repayment of term loan |
|
(92) |
|
(92) |
|
Share-based compensation activity |
|
(56) |
|
(71) |
|
Dividends paid |
|
(3,308) |
|
(3,278) |
|
Net cash (used) provided by financing activities |
|
(11,097) |
|
17,810 |
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
$ 825 |
|
$ 399 |
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period |
|
$ 6,329 |
|
$ 5,857 |
|
Net increase in cash and cash equivalents |
|
825 |
|
399 |
|
Cash and cash equivalents, end of period |
|
$ 7,154 |
|
$ 6,256 |
|
Burnham Holdings, Inc. |
||||||||||||||||
|
Consolidated Statements of Shareholders' Equity |
||||||||||||||||
|
(In thousands) |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B |
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
Class A |
|
Convertible |
|
Additional |
|
|
|
Other |
|
Treasury |
|
|
|
|
|
Preferred |
|
Common |
|
Common |
|
Paid-in |
|
Retained |
|
Comprehensive |
|
Stock, |
|
Shareholders' |
|
|
|
Stock |
|
Stock |
|
Stock |
|
Capital |
|
Earnings |
|
Loss |
|
at Cost |
|
Equity |
|
Balance at |
|
$ 530 |
|
$ 3,633 |
|
$ 1,311 |
|
$ 11,769 |
|
$ 121,291 |
|
$ (24,668) |
|
$ (12,431) |
|
$ 101,435 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
- |
|
- |
|
- |
|
- |
|
2,991 |
|
- |
|
- |
|
2,991 |
|
Other comprehensive income, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of tax |
|
- |
|
- |
|
- |
|
- |
|
- |
|
253 |
|
- |
|
253 |
|
Cash dividends declared: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock - ( |
|
- |
|
- |
|
- |
|
- |
|
(1,065) |
|
- |
|
- |
|
(1,065) |
|
Share-based compensation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense recognition |
|
- |
|
- |
|
- |
|
100 |
|
- |
|
- |
|
- |
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at |
|
$ 530 |
|
$ 3,633 |
|
$ 1,311 |
|
$ 11,869 |
|
$ 123,217 |
|
$ (24,415) |
|
$ (12,431) |
|
$ 103,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
- |
|
- |
|
- |
|
- |
|
841 |
|
- |
|
- |
|
841 |
|
Other comprehensive loss, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of tax |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(27) |
|
- |
|
(27) |
|
Cash dividends declared: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - 6% |
|
- |
|
- |
|
- |
|
- |
|
(9) |
|
- |
|
- |
|
(9) |
|
Common stock - ( |
|
- |
|
- |
|
- |
|
- |
|
(1,132) |
|
- |
|
- |
|
(1,132) |
|
Share-based compensation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense recognition |
|
- |
|
- |
|
- |
|
100 |
|
- |
|
- |
|
- |
|
100 |
|
Issuance of vested shares |
|
- |
|
- |
|
- |
|
(1,444) |
|
- |
|
- |
|
1,373 |
|
(71) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at |
|
$ 530 |
|
$ 3,633 |
|
$ 1,311 |
|
$ 10,525 |
|
$ 122,917 |
|
$ (24,442) |
|
$ (11,058) |
|
$ 103,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
- |
|
- |
|
- |
|
- |
|
552 |
|
- |
|
- |
|
552 |
|
Other comprehensive loss, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of tax |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(581) |
|
- |
|
(581) |
|
Cash dividends declared: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock - ( |
|
- |
|
- |
|
- |
|
- |
|
(1,072) |
|
- |
|
- |
|
(1,072) |
|
Share-based compensation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense recognition |
|
- |
|
- |
|
- |
|
100 |
|
- |
|
- |
|
- |
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at |
|
$ 530 |
|
$ 3,633 |
|
$ 1,311 |
|
$ 10,625 |
|
$ 122,397 |
|
$ (25,023) |
|
$ (11,058) |
|
$ 102,415 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B |
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
Class A |
|
Convertible |
|
Additional |
|
|
|
Other |
|
Treasury |
|
|
|
|
|
Preferred |
|
Common |
|
Common |
|
Paid-in |
|
Retained |
|
Comprehensive |
|
Stock, |
|
Shareholders' |
|
|
|
Stock |
|
Stock |
|
Stock |
|
Capital |
|
Earnings |
|
Loss |
|
at Cost |
|
Equity |
|
Balance at |
|
$ 530 |
|
$ 3,633 |
|
$ 1,311 |
|
$ 10,799 |
|
$ 128,884 |
|
$ (20,820) |
|
$ (11,058) |
|
$ 113,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
- |
|
- |
|
- |
|
- |
|
3,371 |
|
- |
|
- |
|
3,371 |
|
Other comprehensive loss, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of tax |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(208) |
|
- |
|
(208) |
|
Cash dividends declared: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock - ( |
|
- |
|
- |
|
- |
|
- |
|
(1,072) |
|
- |
|
- |
|
(1,072) |
|
Share-based compensation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense recognition |
|
- |
|
- |
|
- |
|
119 |
|
- |
|
- |
|
- |
|
119 |
|
Conversion of common stock |
|
- |
|
9 |
|
(9) |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at |
|
$ 530 |
|
$ 3,642 |
|
$ 1,302 |
|
$ 10,918 |
|
$ 131,183 |
|
$ (21,028) |
|
$ (11,058) |
|
$ 115,489 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
- |
|
- |
|
- |
|
- |
|
4,916 |
|
- |
|
- |
|
4,916 |
|
Other comprehensive loss, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of tax |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(209) |
|
- |
|
(209) |
|
Cash dividends declared: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - 6% |
|
- |
|
- |
|
- |
|
- |
|
(9) |
|
- |
|
- |
|
(9) |
|
Common stock - ( |
|
- |
|
- |
|
- |
|
- |
|
(1,147) |
|
- |
|
- |
|
(1,147) |
|
Share-based compensation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense recognition |
|
- |
|
- |
|
- |
|
160 |
|
- |
|
- |
|
- |
|
160 |
|
Issuance of vested shares |
|
- |
|
- |
|
- |
|
(1,393) |
|
- |
|
- |
|
1,285 |
|
(108) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at |
|
$ 530 |
|
$ 3,642 |
|
$ 1,302 |
|
$ 9,685 |
|
$ 134,943 |
|
$ (21,237) |
|
$ (9,773) |
|
$ 119,092 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
- |
|
- |
|
- |
|
- |
|
1,628 |
|
- |
|
- |
|
1,628 |
|
Other comprehensive loss, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of tax |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(83) |
|
- |
|
(83) |
|
Cash dividends declared: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock - ($0.22 per share) |
|
- |
|
- |
|
- |
|
- |
|
(1,080) |
|
- |
|
- |
|
(1,080) |
|
Share-based compensation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense recognition |
|
- |
|
- |
|
- |
|
195 |
|
- |
|
- |
|
- |
|
195 |
|
Issuance of vested shares |
|
- |
|
3 |
|
- |
|
49 |
|
- |
|
- |
|
- |
|
52 |
|
Conversion of common stock |
|
- |
|
9 |
|
(9) |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 28, 2025 |
|
$ 530 |
|
$ 3,654 |
|
$ 1,293 |
|
$ 9,929 |
|
$ 135,491 |
|
$ (21,320) |
|
$ (9,773) |
|
$ 119,804 |
|
Burnham Holdings, Inc. |
||||||||
|
Non-GAAP Reconciliation |
||||||||
|
(In thousands, except per share amounts) |
||||||||
|
(Unaudited) |
||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
|
September 28, |
|
September 29, |
|
September 28, |
|
September 29, |
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Net sales of continuing operations |
|
$ 58,327 |
|
$ 55,411 |
|
$ 167,035 |
|
$ 153,157 |
|
Net sales of discontinued operations |
|
- |
|
9,278 |
|
11,518 |
|
22,926 |
|
Total net sales |
|
$ 58,327 |
|
$ 64,689 |
|
$ 178,553 |
|
$ 176,083 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ 1,628 |
|
$ 552 |
|
$ 9,915 |
|
$ 4,384 |
|
Exclude: |
|
|
|
|
|
|
|
|
|
Income tax expense |
|
486 |
|
165 |
|
2,959 |
|
1,309 |
|
Interest expense |
|
121 |
|
697 |
|
465 |
|
1,526 |
|
Depreciation and amortization |
|
1,499 |
|
1,322 |
|
4,325 |
|
4,031 |
|
EBITDA |
|
$ 3,734 |
|
$ 2,736 |
|
$ 17,664 |
|
$ 11,250 |
|
|
|
|
|
|
|
|
|
|
|
EBITDA as a percent of net sales |
|
6.4 % |
|
4.2 % |
|
9.9 % |
|
6.4 % |
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ 3,734 |
|
$ 2,736 |
|
$ 17,664 |
|
$ 11,250 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
Gain on sale of discontinued operation |
|
(1,040) |
|
- |
|
(9,127) |
|
- |
|
Impairment loss |
|
181 |
|
- |
|
3,318 |
|
- |
|
Adjusted EBITDA |
|
$ 2,875 |
|
$ 2,736 |
|
$ 11,855 |
|
$ 11,250 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as a percent of net sales |
|
4.9 % |
|
4.2 % |
|
6.6 % |
|
6.4 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
|
September 28, |
|
September 29, |
|
September 28, |
|
September 29, |
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Net income |
|
$ 1,628 |
|
$ 552 |
|
$ 9,915 |
|
$ 4,384 |
|
Adjustments, net of tax |
|
(661) |
|
- |
|
(4,473) |
|
- |
|
Adjusted net income |
|
$ 967 |
|
$ 552 |
|
$ 5,442 |
|
$ 4,384 |
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average shares outstanding |
|
4,731 |
|
4,718 |
|
4,722 |
|
4,713 |
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ 0.34 |
|
$ 0.12 |
|
$ 2.10 |
|
$ 0.93 |
|
Adjusted diluted earnings per share |
|
$ 0.20 |
|
$ 0.12 |
|
$ 1.15 |
|
$ 0.93 |
View original content:https://www.prnewswire.com/news-releases/burnham-holdings-inc-announces-third-quarter-2025-financial-results-302593344.html
SOURCE Burnham Holdings, Inc.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Gap taps Coach architect Reed Krakoff for $29.95-$498 handbag line
- HelloNation Article Featuring Pest Control Expert Steven Moore Explains Why Crickets Become More Active Indoors During Fall
- California Pool Partners Launches Owner-Centric Platform as Alternative to Traditional Private Equity Roll-Ups
Create E-mail Alert Related Categories
PRNewswire, Press ReleasesRelated Entities
Dividend, Earnings, Definitive AgreementSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!



Tweet
Share