Mercury Systems Reports Fourth Quarter and Fiscal 2025 Results

• Record Q4 FY25 Bookings of $341.5 million; book-to-bill of 1.25
• Record backlog of $1.40 billion; up 6% year-over-year
• Q4 FY25 Revenue of $273.1 million; GAAP net income of $16.4 million; and adjusted EBITDA of $51.3 million
• Q4 FY25 Operating Cash Flow of $38.1 million with Free Cash Flow of $34.0 million, with record free cash flow of $119.0 million for FY25

ANDOVER, Mass., Aug. 11, 2025 (GLOBE NEWSWIRE) -- Mercury Systems, Inc. (NASDAQ:MRCY, www.mrcy.com)), reported operating results for the fourth quarter and fiscal year 2025, ended June 27, 2025.

"We delivered very strong results in the fourth quarter that were once again in line with or ahead of our expectations, resulting in solid year-over-year growth in backlog, revenue, net income, adjusted EBITDA, and free cash flow for our full fiscal year 2025," said Bill Ballhaus, Mercury's Chairman and CEO.

"In the fourth quarter we delivered record quarterly bookings of $341.5 million, and a book-to-bill of 1.25, resulting in a record backlog of $1.40 billion. Fourth quarter revenue of $273.1 million and full year revenue of $912.0 million were up 9.9% and 9.2% year-over-year, respectively. Fourth quarter adjusted EBITDA of $51.3 million with adjusted EBITDA margin of 18.8% and full year adjusted EBITDA of $119.4 million with full year adjusted EBITDA margin of 13.1%, were all up substantially year-over-year. Fourth quarter free cash flow of $34.0 million resulted in record full year free cash flow of $119.0 million."

Fourth Quarter Fiscal 2025 Results

Fourth quarter fiscal 2025 revenues were $273.1 million, compared to $248.6 million in the fourth quarter of fiscal 2024.

Total bookings for the fourth quarter of fiscal 2025 were $341.5 million, yielding a book-to-bill ratio of 1.25 for the quarter.

GAAP net income and diluted earnings per share for the fourth quarter of fiscal 2025 were $16.4 million, and $0.27, respectively, compared to GAAP net loss and loss per share of $10.8 million, and $0.19, respectively, for the fourth quarter of fiscal 2024. Adjusted earnings per share ("adjusted EPS") was $0.47 per share for the fourth quarter of fiscal 2025, compared to $0.23 per share in the fourth quarter of fiscal 2024.

Fourth quarter fiscal 2025 adjusted EBITDA was $51.3 million, compared to $31.2 million for the fourth quarter of fiscal 2024.

Cash flows provided by operating activities in the fourth quarter of fiscal 2025 were $38.1 million, compared to $71.8 million in the fourth quarter of fiscal 2024. Free cash flow, defined as cash flows from operating activities less capital expenditures for property and equipment, was $34.0 million for the fourth quarter of fiscal 2025 and $61.4 million for the fourth quarter of fiscal 2024.

Full Year Fiscal 2025 Results

Full year fiscal 2025 revenues were $912.0 million, compared to $835.3 million for full year fiscal 2024.

Total bookings for fiscal 2025 were $1.03 billion, yielding a book-to-bill ratio of 1.13 for the year.

GAAP net loss and loss per share for fiscal 2025 were $37.9 million, and $0.65, respectively, compared to GAAP net loss and loss per share of $137.6 million, and $2.38, respectively, for fiscal 2024. Adjusted earnings per share ("adjusted EPS") was $0.64 per share for fiscal 2025, compared to adjusted loss per share of $0.69 per share for fiscal 2024.

Fiscal 2025 adjusted EBITDA was $119.4 million, compared to $9.4 million for fiscal 2024.

Cash flows provided by operating activities in fiscal 2025 were $138.9 million, compared to $60.4 million in fiscal 2024. Free cash flow, defined as cash flows from operating activities less capital expenditures for property and equipment, was $119.0 million for fiscal 2025 and $26.1 million for fiscal 2024.

Backlog

Mercury's total backlog at June 27, 2025 was $1.40 billion, an approximate $79.2 million increase from a year ago. Of the June 27, 2025 total backlog, $807.8 million represents orders expected to be recognized as revenue within the next 12 months.

Conference Call Information

Management will host a conference call and simultaneous webcast at 5:00 p.m. ET on Monday, August 11, 2025, to discuss Mercury's quarterly financial results, business highlights and outlook. In addition, Company representatives may answer questions concerning business and financial developments and trends, the Company's view on earnings forecasts, and other business and financial matters affecting the Company, the responses to which may contain information that has not been previously disclosed.

To attend the conference call or webcast, participants should register online at ir.mrcy.com/events-presentations. Participants are requested to register a day in advance or at a minimum 15 minutes before the start of the call. A replay of the webcast will be available two hours after the call and archived on the same web page for six months.

Use of Non-GAAP Financial Measures

In addition to reporting financial results in accordance with generally accepted accounting principles, or GAAP, the Company provides adjusted EBITDA, adjusted income, adjusted earnings per share ("adjusted EPS") and free cash flow, which are non-GAAP financial measures. Adjusted EBITDA, adjusted income, and adjusted EPS exclude certain non-cash and other specified charges. The Company believes these non-GAAP financial measures are useful to help investors understand its past financial performance and prospects for the future. However, these non-GAAP measures should not be considered in isolation or as a substitute for financial information provided in accordance with GAAP. Management believes these non-GAAP measures assist in providing a more complete understanding of the Company's underlying operational results and trends, and management uses these measures along with the corresponding GAAP financial measures to manage the Company's business, to evaluate its performance compared to prior periods and the marketplace, and to establish operational goals. A reconciliation of GAAP to non-GAAP financial results discussed in this press release is contained in the attached exhibits.

Mercury Systems – Innovation that Matters^®

Mercury Systems is a technology company that delivers mission-critical processing power to the edge, making advanced technologies profoundly more accessible for today's most challenging aerospace and defense missions. The Mercury Processing Platform allows customers to tap into innovative capabilities from silicon to system scale, turning data into decisions on timelines that matter. Mercury's products and solutions are deployed in more than 300 programs and across 35 countries, enabling a broad range of applications in mission computing, sensor processing, command and control, and communications. Mercury is headquartered in Andover, Massachusetts, and has more than 20 locations worldwide. To learn more, visit mrcy.com. (NASDAQ:MRCY)

Investors and others should note that we announce material financial information using our website (www.mrcy.com), SEC filings, press releases, public conference calls, webcasts, and social media, including X (X.com/mrcy) and LinkedIn (www.linkedin.com/company/mercury-systems). Therefore, we encourage investors and others interested in Mercury to review the information we post on the social media and other communication channels listed on our website.

Forward-Looking Safe Harbor Statement

This press release contains certain forward-looking statements, as that term is defined in the Private Securities Litigation Reform Act of 1995, including those relating to the Company's focus on enhanced execution of the Company's strategic plan. You can identify these statements by the words "may," "will," "could," "should," "would," "plans," "expects," "anticipates," "continue," "estimate," "project," "intend," "likely," "forecast," "probable," "potential," and similar expressions. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those projected or anticipated. Such risks and uncertainties include, but are not limited to, continued funding of defense programs, the timing and amounts of such funding, general economic and business conditions, including unforeseen weakness in the Company's markets, effects of any U.S. federal government shutdown or extended continuing resolution, effects of geopolitical unrest and regional conflicts, competition, changes in technology and methods of marketing, delays in or cost increases related to completing development, engineering and manufacturing programs, changes in customer order patterns, changes in product mix, continued success in technological advances and delivering technological innovations, changes in, or in the U.S. government's interpretation of, federal export control or procurement rules and regulations, including tariffs, changes in, or in the interpretation or enforcement of, environmental rules and regulations, market acceptance of the Company's products, shortages in or delays in receiving components, supply chain delays or volatility for critical components, production delays or unanticipated expenses including due to quality issues or manufacturing execution issues, adherence to required manufacturing standards, capacity underutilization, increases in scrap or inventory write-offs, failure to achieve or maintain manufacturing quality certifications, such as AS9100, failure to achieve or maintain qualified business systems, such as those required by the DFARS, the impact of supply chain disruption, inflation and labor shortages, among other things, on program execution and the resulting effect on customer satisfaction, inability to fully realize the expected benefits from acquisitions, restructurings, and operational efficiency initiatives or delays in realizing such benefits, challenges in integrating acquired businesses and achieving anticipated synergies, effects of shareholder activism, increases in interest rates, changes to industrial security and cyber-security regulations and requirements and impacts from any cyber or insider threat events, changes in tax rates or tax regulations, changes to interest rate swaps or other cash flow hedging arrangements, changes to generally accepted accounting principles, difficulties in retaining key employees and customers, litigation, including the dispute arising with the former CEO over his resignation, unanticipated costs under fixed-price service and system integration engagements, and various other factors beyond our control. These risks and uncertainties also include such additional risk factors as are discussed in the Company's filings with the U.S. Securities and Exchange Commission, including its Annual Report on Form 10-K for the fiscal year ended June 27, 2025 and subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. The Company cautions readers not to place undue reliance upon any such forward-looking statements, which speak only as of the date made. The Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made.

Contact:

Tyler Hojo, CFA, Vice President of Investor Relations

Mercury Systems, Inc.

978-967-3676

Mercury Systems and Innovation That Matters are registered trademarks of Mercury Systems, Inc. Other product and company names mentioned may be trademarks and/or registered trademarks of their respective holders.

MERCURY SYSTEMS, INC.
UNAUDITED CONSOLIDATED BALANCE SHEETS
(In thousands)
	June 27,				June 28,
	2025				2024
Assets
Current assets:
Cash and cash equivalents	$	309,099			$	180,521
Accounts receivable, net		109,588				111,441
Unbilled receivables and costs in excess of billings, net		278,475				304,029
Inventory		332,920				335,300
Prepaid income taxes		457				—
Prepaid expenses and other current assets		27,639				22,493
Total current assets		1,058,178				953,784
Property and equipment, net		101,440				110,353
Goodwill		938,093				938,093
Intangible assets, net		210,611				250,512
Operating lease right-of-use assets, net		52,264				60,860
Deferred tax asset		69,016				58,612
Other non-current assets		5,162				6,691
Total assets	$	2,434,764			$	2,378,905
Liabilities and Shareholders' Equity
Current liabilities:
Accounts payable	$	79,116			$	81,068
Accrued expenses		43,143				42,926
Accrued compensation		51,321				36,398
Income taxes payable		—				109
Deferred revenues and customer advances		126,797				73,915
Total current liabilities		300,377				234,416
Income taxes payable		4,046				7,713
Long-term debt		591,500				591,500
Operating lease liabilities		52,738				62,584
Other non-current liabilities		12,642				9,917
Total liabilities		961,303				906,130
Shareholders' equity:
Preferred stock		—				—
Common stock		590				581
Additional paid-in capital		1,287,478				1,242,402
Retained earnings		181,895				219,799
Accumulated other comprehensive income		3,498				9,993
Total shareholders' equity		1,473,461				1,472,775
Total liabilities and shareholders' equity	$	2,434,764			$	2,378,905

MERCURY SYSTEMS, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
	Fourth Quarters Ended								Twelve Months Ended
	June 27, 2025				June 28, 2024				June 27, 2025				June 28, 2024
Net revenues	$	273,106			$	248,563			$	912,020			$	835,275
Cost of revenues(1)		188,338				175,351				657,526				639,374
Gross margin		84,768				73,212				254,494				195,901
Operating expenses:
Selling, general and administrative(1)		37,714				43,365				154,412				166,786
Research and development(1)		11,913				19,417				67,647				101,328
Amortization of intangible assets		10,275				11,311				42,849				47,661
Restructuring and other charges		(15	)			6,781				7,216				26,170
Acquisition costs and other related expenses		1,331				306				1,997				1,710
Total operating expenses		61,218				81,180				274,121				343,655
Income (loss) from operations		23,550				(7,968	)			(19,627	)			(147,754	)
Interest income		1,367				525				3,607				1,199
Interest expense		(8,026	)			(9,159	)			(33,430	)			(35,015	)
Other income (expense), net		1,926				(1,999	)			(974	)			(7,705	)
Income (loss) before income tax (benefit) expense		18,817				(18,601	)			(50,424	)			(189,275	)
Income tax expense (benefit)		2,447				(7,824	)			(12,520	)			(51,635	)
Net income (loss)	$	16,370			$	(10,777	)		$	(37,904	)		$	(137,640	)
Basic net earnings (loss) per share	$	0.28			$	(0.19	)		$	(0.65	)		$	(2.38	)
Diluted net earnings (loss) per share	$	0.27			$	(0.19	)		$	(0.65	)		$	(2.38	)
Weighted-average shares outstanding:
Basic		58,924				57,974				58,746				57,738
Diluted		59,540				57,974				58,746				57,738
(1) Includes stock-based compensation expense, allocated as follows:
Cost of revenues	$	446			$	800			$	1,205			$	2,919
Selling, general and administrative	$	653			$	5,310			$	17,809			$	16,936
Research and development	$	1,318			$	1,136			$	6,005			$	5,814

MERCURY SYSTEMS, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
	Fourth Quarters Ended								Twelve Months Ended
	June 27, 2025				June 28, 2024				June 27, 2025				June 28, 2024
Cash flows from operating activities:
Net income (loss)	$	16,370			$	(10,777	)		$	(37,904	)		$	(137,640	)
Depreciation and amortization		19,969				21,391				82,027				88,030
Other non-cash items, net		6,953				286				26,627				25,764
Cash settlement for termination of interest rate swap		—				—				—				7,403
Changes in operating assets and liabilities		(5,217	)			60,861				68,101				76,825
Net cash provided by operating activities		38,075				71,761				138,851				60,382
Cash flows from investing activities:
Purchases of property and equipment		(4,098	)			(10,348	)			(19,803	)			(34,291	)
Acquisition of assets and businesses, net of cash acquired		(4,543	)			—				(4,543	)			—
Proceeds from sale of manufacturing operations to Cicor Group		6,246				—				6,246
Other investing activities		—				—				4,600				—
Net cash used in investing activities		(2,395	)			(10,348	)			(13,500	)			(34,291	)
Cash flows from financing activities:
Proceeds from employee stock plans		2,169				1,479				3,661				4,642
Borrowings under credit facilities		—				—				—				105,000
Payments under credit facilities		—				(25,000	)			—				(25,000	)
Payments of deferred financing and offering costs		—				—				(2,249	)			(1,931	)
Payments for retirement of common stock		—				(16	)			—				(31	)
Net cash provided by (used in) financing activities		2,169				(23,537	)			1,412				82,680
Effect of exchange rate changes on cash and cash equivalents		1,428				—				1,815				187
Net increase in cash and cash equivalents		39,277				37,876				128,578				108,958
Cash and cash equivalents at beginning of period		269,822				142,645				180,521				71,563
Cash and cash equivalents at end of period	$	309,099			$	180,521			$	309,099			$	180,521

UNAUDITED SUPPLEMENTAL INFORMATION RECONCILIATION OF GAAP TO NON-GAAP MEASURES  

(In thousands)

Adjusted EBITDA, a non-GAAP measure for reporting financial performance, excludes the impact of certain items and, therefore, has not been calculated in accordance with GAAP. Management believes that exclusion of these items assists in providing a more complete understanding of the Company's underlying results and trends, and management uses these measures along with the corresponding GAAP financial measures to manage the Company's business, to evaluate its performance compared to prior periods and the marketplace, and to establish operational goals. The adjustments to calculate this non-GAAP financial measure, and the basis for such adjustments, are outlined below:

Other non-operating adjustments. The Company records other non-operating adjustments such as gains or losses on foreign currency remeasurement, investments and fixed asset sales or disposals among other adjustments. These adjustments may vary from period to period without any direct correlation to underlying operating performance.

Interest income and expense. The Company receives interest income on investments and incurs interest expense on loans, financing leases and other financing arrangements. These amounts may vary from period to period due to changes in cash and debt balances and interest rates driven by general market conditions or other circumstances which may be outside of the normal course of the Company's operations.

Income taxes. The Company's GAAP tax expense can fluctuate materially from period to period due to tax adjustments that are not directly related to underlying operating performance or to the current period of operations.

Depreciation. The Company incurs depreciation expense related to capital assets purchased to support the ongoing operations of the business. These assets are recorded at cost or fair value and are depreciated using the straight-line method over the useful life of the asset. Purchases of such assets may vary significantly from period to period and without any direct correlation to underlying operating performance.

Amortization of intangible assets. The Company incurs amortization of intangible assets primarily as a result of acquired intangible assets such as backlog, customer relationships and completed technologies but also due to licenses, patents and other arrangements. These intangible assets are valued at the time of acquisition or upon receipt of right to use the asset, amortized over the requisite life and generally cannot be changed or influenced by management after acquisition.

Restructuring and other charges. The Company incurs restructuring and other charges in connection with management's decisions to undertake certain actions to realign operating expenses through workforce reductions and the closure of certain Company facilities, businesses and lines of business. The Company's adjustments reflected in restructuring and other charges are typically related to acquisitions and organizational redesign programs initiated as part of discrete post-acquisition integration activities. Management believes these items are non-routine and may not be indicative of ongoing operating results.

Impairment of long-lived assets. The Company incurs impairment charges of long-lived assets based on events that may or may not be within the control of management. Management believes these items are outside the normal operations of the Company's business and are not indicative of ongoing operating results.

Acquisition, financing and other third party costs. The Company incurs transaction costs related to acquisition and potential acquisition opportunities, such as legal, accounting, and other third party advisory fees. The Company may also incur third party costs, such as legal, banking, communications, proxy solicitation, and other third party advisory fees in connection with engagements by activist investors or unsolicited acquisition offers. Although the Company may incur such third party costs and other related charges and adjustments, it is not indicative that any transaction will be consummated. Additionally, the Company incurs unused revolver and bank fees associated with maintaining its credit facility as well as non-cash financing expenses associated with obtaining its credit facility. Management believes these items are outside the normal operations of the Company's business and are not indicative of ongoing operating results.

Fair value adjustments from purchase accounting. As a result of applying purchase accounting rules to acquired assets and liabilities, certain fair value adjustments are recorded in the opening balance sheet of acquired companies. These adjustments are then reflected in the Company's income statements in periods subsequent to the acquisition. In addition, the impact of any changes to originally recorded contingent consideration amounts are reflected in the income statements in the period of the change. Management believes these items are outside the normal operations of the Company and are not indicative of ongoing operating results.

Litigation and settlement income and expense. The Company periodically receives income and incurs expenses related to pending claims and litigation and associated legal fees and potential case settlements and/or judgments. Although the Company may incur such costs and other related charges and adjustments, it is not indicative of any particular outcome until the matter is fully resolved. Management believes these items are outside the normal operations of the Company's business, often occur in periods other than the period of activity, and are not indicative of ongoing operating results. The Company periodically receives warranty claims from customers and makes warranty claims towards its vendors and supply chain. Management believes the expenses and gains associated with these recurring warranty items are within the normal operations and operating cycle of the Company's business. Therefore, management deems no adjustments are necessary unless under extraordinary circumstances.

Stock-based and other non-cash compensation expense. The Company incurs expense related to stock-based compensation included in its GAAP presentation of cost of revenues, selling, general and administrative expense and research and development expense. The Company also incurs non-cash based compensation in the form of pension related expenses and matching contributions to its defined contribution plan. Although stock-based and other non-cash compensation is an expense of the Company and viewed as a form of compensation, these expenses vary in amount from period to period, and are affected by market forces that are difficult to predict and are not within the control of management, such as the market price and volatility of the Company's shares, risk-free interest rates and the expected term and forfeiture rates of the awards, as well as pension actuarial assumptions. Management believes that exclusion of these expenses allows comparisons of operating results to those of other companies, both public, private or foreign, that disclose non-GAAP financial measures that exclude stock-based compensation and other non-cash compensation.

Mercury uses adjusted EBITDA as an important indicator of the operating performance of its business. Management excludes the above-described items from its internal forecasts and models when establishing internal operating budgets, supplementing the financial results and forecasts reported to the Company's board of directors, determining a portion of bonus compensation for executive officers and other key employees based on operating performance, evaluating short-term and long-term operating trends in the Company's operations, and allocating resources to various initiatives and operational requirements. The Company believes that adjusted EBITDA permits a comparative assessment of its operating performance, relative to its performance based on its GAAP results, while isolating the effects of charges that may vary from period to period without direct correlation to underlying operating performance. The Company believes that these non-GAAP financial adjustments are useful to investors because they allow investors to evaluate the effectiveness of the methodology and information used by management in its financial and operational decision-making. The Company believes that trends in its adjusted EBITDA are valuable indicators of its operating performance.

Adjusted EBITDA is a non-GAAP financial measure and should not be considered in isolation or as a substitute for financial information provided in accordance with GAAP. This non-GAAP financial measure may not be computed in the same manner as similarly titled measures used by other companies. The Company expects to continue to incur expenses similar to the adjusted EBITDA financial adjustments described above, and investors should not infer from the Company's presentation of this non-GAAP financial measure that these costs are unusual, infrequent or non-recurring.

The following table reconciles the most directly comparable GAAP financial measure to the non-GAAP financial measure.

	Fourth Quarters Ended								Twelve Months Ended
	June 27, 2025				June 28, 2024				June 27, 2025				June 28, 2024
Net income (loss)	$	16,370			$	(10,777	)		$	(37,904	)		$	(137,640	)
Other non-operating adjustments, net		(4,645	)			(217	)			(7,742	)			(592	)
Interest expense, net		6,659				8,634				29,823				33,816
Income tax expense (benefit)		2,447				(7,824	)			(12,520	)			(51,635	)
Depreciation		9,694				10,080				39,178				40,369
Amortization of intangible assets		10,275				11,311				42,849				47,661
Restructuring and other charges		(15	)			6,781				7,216				26,170
Impairment of long-lived assets		—				—				—				—
Acquisition, financing and other third party costs		2,126				1,400				6,638				4,370
Fair value adjustments from purchase accounting		131				178				617				710
Litigation and settlement expense, net		4,062				945				13,010				4,927
Stock-based and other non-cash compensation expense		4,165				10,650				38,273				41,257
Adjusted EBITDA	$	51,269			$	31,161			$	119,438			$	9,413

Free cash flow, a non-GAAP measure for reporting cash flow, is defined as cash provided by operating activities less capital expenditures for property and equipment, which includes capitalized software development costs, and, therefore, has not been calculated in accordance with GAAP. Management believes free cash flow provides investors with an important perspective on cash available for investment and acquisitions after making capital investments required to support ongoing business operations and long-term value creation. The Company believes that trends in its free cash flow are valuable indicators of its operating performance and liquidity.

Free cash flow is a non-GAAP financial measure and should not be considered in isolation or as a substitute for financial information provided in accordance with GAAP. This non-GAAP financial measure may not be computed in the same manner as similarly titled measures used by other companies. The Company expects to continue to incur expenditures similar to the free cash flow financial adjustment described above, and investors should not infer from the Company's presentation of this non-GAAP financial measure that these expenditures reflect all of the Company's obligations which require cash.

The following table reconciles the most directly comparable GAAP financial measure to the non-GAAP financial measure.

	Fourth Quarters Ended								Twelve Months Ended
	June 27, 2025				June 28, 2024				June 27, 2025				June 28, 2024
Net cash provided by operating activities	$	38,075			$	71,761			$	138,851			$	60,382
Purchases of property and equipment		(4,098	)			(10,348	)			(19,803	)			(34,291	)
Free cash flow	$	33,977			$	61,413			$	119,048			$	26,091

UNAUDITED SUPPLEMENTAL INFORMATION RECONCILIATION OF GAAP TO NON-GAAP MEASURES  

(In thousands, except per share data)

Adjusted income and adjusted earnings per share ("adjusted EPS") are non-GAAP measures for reporting financial performance, exclude the impact of certain items and, therefore, have not been calculated in accordance with GAAP. Management believes that exclusion of these items assists in providing a more complete understanding of the Company's underlying results and trends and allows for comparability with its peer company index and industry. These non-GAAP financial measures may not be computed in the same manner as similarly titled measures used by other companies. The Company uses these measures along with the corresponding GAAP financial measures to manage the Company's business and to evaluate its performance compared to prior periods and the marketplace. The Company defines adjusted income as income before other non-operating adjustments, amortization of intangible assets, restructuring and other charges, impairment of long-lived assets, acquisition, financing and other third party costs, fair value adjustments from purchase accounting, litigation and settlement income and expense, and stock-based and other non-cash compensation expense. The impact to income taxes includes the impact to the effective tax rate, current tax provision and deferred tax provision⁽¹⁾. Adjusted EPS expresses adjusted income on a per share basis using weighted average diluted shares outstanding.  

The following tables reconcile the most directly comparable GAAP financial measures to the non-GAAP financial measures.

	Fourth Quarters Ended
	June 27, 2025								June 28, 2024
Net income (loss) and earnings (loss) per share	$	16,370			$	0.27			$	(10,777	)		$	(0.19	)
Other non-operating adjustments, net	(4,645		)						(217		)
Amortization of intangible assets	10,275								11,311
Restructuring and other charges	(15		)						6,781
Impairment of long-lived assets	—								—
Acquisition, financing and other third party costs	2,126								1,400
Fair value adjustments from purchase accounting	131								178
Litigation and settlement expense, net	4,062								945
Stock-based and other non-cash compensation expense	4,165								10,650
Impact to income taxes(1)	(4,576		)						(7,033		)
Adjusted income and adjusted earnings per share(2)	$	27,893			$	0.47			$	13,238			$	0.23
Diluted weighted-average shares outstanding						59,540							58,048
(1) Impact to income taxes is calculated by recasting income before income taxes to include the items involved in determining adjusted income and recalculating the income tax provision using this adjusted income from operations before income taxes. The recalculation also adjusts for any discrete tax expense or benefit related to the items.
(2) Adjusted earnings per share is calculated using diluted shares whereas Net loss per share or Adjusted loss per share is calculated using basic shares. There was a $0.01 impact to the calculation of adjusted earnings per share as a result of this for the fourth quarters ended June 28, 2024.

	Twelve Months Ended
	June 27, 2025								June 28, 2024
Net loss and loss per share	$	(37,904	)		$	(0.65	)		$	(137,640	)		$	(2.38	)
Other non-operating adjustments, net	(7,742		)						(592		)
Amortization of intangible assets	42,849								47,661
Restructuring and other charges	7,216								26,170
Impairment of long-lived assets	—								—
Acquisition, financing and other third party costs	6,638								4,370
Fair value adjustments from purchase accounting	617								710
Litigation and settlement expense, net	13,010								4,927
Stock-based and other non-cash compensation expense	38,273								41,257
Impact to income taxes(1)	(25,091		)						(26,621		)
Adjusted income (loss) and adjusted earnings (loss) per share(2)	$	37,866			$	0.64			$	(39,758	)		$	(0.69	)
Diluted weighted-average shares outstanding					59,203								57,738
(1) Impact to income taxes is calculated by recasting income before income taxes to include the items involved in determining adjusted income and recalculating the income tax provision using this adjusted income from operations before income taxes. The recalculation also adjusts for any discrete tax expense or benefit related to the items.
(2) Adjusted earnings per share is calculated using diluted shares whereas Net loss per share is calculated using basic shares. There was a $0.01 impact to the calculation of adjusted earnings per share as a result of this for the twelve months ended June 27, 2025 and June 28, 2024, respectively.