Biggest changeThe following tables summarize key components of our results of operations for the periods indicated: Fiscal Year Ended December 26, 2024 December 28, 2023 Increase (Decrease) dollars in thousands Amount % of Net Sales Amount % of Net Sales $ % Net sales $ 4,455,770 100.0 % $ 4,413,884 100.0 % $ 41,886 0.9 % Cost of sales 2,527,519 56.7 2,555,536 57.9 (28,017) (1.1) % Gross profit 1,928,251 43.3 1,858,348 42.1 69,903 3.8 % Operating expenses: Selling and store operating 1,362,325 30.6 1,239,225 28.1 123,100 9.9 % General and administrative 266,165 6.0 252,713 5.7 13,452 5.3 % Pre-opening 43,585 0.9 44,982 1.0 (1,397) (3.1) % Total operating expenses 1,672,075 37.5 1,536,920 34.8 135,155 8.8 % Operating income 256,176 5.8 321,428 7.3 (65,252) (20.3) % Interest expense, net 2,773 0.1 9,897 0.2 (7,124) (72.0) % Income before income taxes 253,403 5.7 311,531 7.1 (58,128) (18.7) % Income tax expense 47,531 1.1 65,551 1.5 (18,020) (27.5) % Net income $ 205,872 4.6 % $ 245,980 5.6 % $ (40,108) (16.3) % Fiscal Year Ended December 26, 2024 December 28, 2023 Comparable store sales (7.1) % (7.1) % Comparable average ticket (2.5) % 0.2 % Comparable transactions (4.7) % (7.2) % Number of warehouse-format stores 251 221 Adjusted EBITDA (in thousands) (1) $ 512,504 $ 551,133 Adjusted EBITDA (% of net sales) 11.5 % 12.5 % (1) Refer to “Reconciliation of Non-GAAP Financial Measures” below for a reconciliation of Adjusted EBITDA to net income. 31 Table of Contents Net Sales Net sales during fiscal 2024 increased $41.9 million, or 0.9%, compared to fiscal 2023 due to sales from the 30 new warehouse-format stores that we opened during the year and growth in Spartan, partially offset by a decrease in comparable store sales of 7.1%.
Biggest changeThe following tables summarize key components of our results of operations for the periods indicated: Fiscal Year Ended December 25, 2025 December 26, 2024 Increase (Decrease) dollars in thousands Amount % of Net Sales Amount % of Net Sales $ % Net sales $ 4,684,088 100.0 % $ 4,455,770 100.0 % $ 228,318 5.1 % Cost of sales 2,640,180 56.4 2,527,519 56.7 112,661 4.5 % Gross profit 2,043,908 43.6 1,928,251 43.3 115,657 6.0 % Selling, general and administrative expenses 1,773,838 37.8 1,672,075 37.5 101,763 6.1 % Operating income 270,070 5.8 256,176 5.8 13,894 5.4 % Interest expense, net 3,409 0.1 2,773 0.1 636 22.9 % Income before income taxes 266,661 5.7 253,403 5.7 13,258 5.2 % Income tax expense 58,014 1.2 47,531 1.1 10,483 22.1 % Net income $ 208,647 4.5 % $ 205,872 4.6 % $ 2,775 1.3 % Fiscal Year Ended December 25, 2025 December 26, 2024 Comparable store sales (1.8) % (7.1) % Comparable average ticket 1.8 % (2.5) % Comparable transactions (3.5) % (4.7) % Number of warehouse-format stores 270 251 Adjusted EBITDA (in thousands) (1) $ 538,171 $ 512,504 Adjusted EBITDA (% of net sales) (1) 11.5 % 11.5 % (1) Refer to “Reconciliation of Non-GAAP Financial Measures” further below for a reconciliation of Adjusted EBITDA to net income. 29 Table of Contents Net Sales Net sales during fiscal 2025 increased $228.3 million, or 5.1%, compared to fiscal 2024 primarily due to sales from the 20 new warehouse-format stores that we opened during the year, partially offset by a decrease in comparable store sales of 1.8%.
For information about the potential impacts that risks, such as declines in economic conditions that affect the residential housing market and consumer spending for hard surface flooring, interest rates, inflation, global supply chain disruptions, regulatory and political conditions, trade policy, and geopolitical instability, among others, may have on our results of operations and overall financial performance for future periods, see “Overview” further above and Item 1A, “Risk Factors” in Part I of this Annual Report.
For information about the potential impacts that risks, such as declines in economic conditions that affect the residential housing market and consumer spending for hard surface flooring, interest rates, inflation, global supply chain disruptions, regulatory and political conditions, tariffs and trade policy, and geopolitical instability, among others, may have on our results of operations and overall financial performance for future periods, see “Overview” further above and Item 1A, “Risk Factors” in Part I of this Annual Report.
Cost of sales consists of merchandise costs, as well as freight costs to transport inventory to our distribution centers and stores, and duty and other costs that are incurred to distribute the merchandise to our stores. Cost of sales also includes shrink, damage, warehousing costs, sourcing and compliance costs.
Cost of sales consists of merchandise costs, as well as freight costs to transport inventory to our distribution centers and stores, and duty and other costs that are incurred to distribute the merchandise to our stores. Cost of sales also includes costs for shrink, damage, warehousing, sourcing, and compliance.
Management uses gross profit and gross margin, among other measures, to make decisions related to product, pricing, supplier, and distribution strategies as well as other areas affecting the products we offer to our customers. 28 Table of Contents Operating Income, EBITDA, and Adjusted EBITDA Operating income, EBITDA, and Adjusted EBITDA are key metrics used by management and our Board to assess our financial performance and enterprise value.
Management uses gross profit and gross margin, among other measures, to make decisions related to product, pricing, supplier, and distribution strategies as well as other areas affecting the products we offer to our customers. 27 Table of Contents Operating Income, EBITDA, and Adjusted EBITDA Operating income, EBITDA, and Adjusted EBITDA are key metrics used by management and our Board to assess our financial performance and enterprise value.
The key measures we use to determine how our business is performing are comparable store sales, the number of new store openings, gross profit and gross margin, operating income, and EBITDA and Adjusted EBITDA. 27 Table of Contents Comparable Store Sales Our comparable store sales growth is a significant driver of our net sales, profitability, cash flow, and overall business results.
The key measures we use to determine how our business is performing are comparable store sales, the number of new store openings, gross profit and gross margin, operating income, and EBITDA and Adjusted EBITDA. 26 Table of Contents Comparable Store Sales Our comparable store sales growth is a significant driver of our net sales, profitability, cash flow, and overall business results.
For fiscal 2024, we were not party to any material off-balance sheet arrangements that are reasonably likely to have a current or future effect on our financial condition, net sales, expenses, results of operations, liquidity, capital expenditures, or capital resources.
For fiscal 2025, we were not party to any material off-balance sheet arrangements that are reasonably likely to have a current or future effect on our financial condition, net sales, expenses, results of operations, liquidity, capital expenditures, or capital resources.
Amounts for both fiscal 2024 and fiscal 2023 relate to changes in the fair value of contingent earn-out liabilities. Liquidity and Capital Resources Liquidity is provided primarily by cash flows from operations and our $800.0 million ABL Facility.
Amounts for both fiscal 2025 and fiscal 2024 relate to changes in the fair value of contingent earn-out liabilities. Liquidity and Capital Resources Liquidity is provided primarily by cash flows from operations and our $800.0 million ABL Facility.
We believe that comparable store sales growth is generated by continued focus on providing a dynamic and expanding product assortment in addition to other merchandising initiatives, quality of customer service, enhancing sales and marketing strategies, improving visual merchandising and overall aesthetic appeal of our stores and our website, effectively serving our Pro customers, continued investment in store staff and infrastructure, growing our proprietary credit offering, and further integrating connected customer strategies and other key information technology enhancements.
We believe that comparable store sales growth is generated by continued focus on providing a dynamic and expanding product assortment in addition to other merchandising initiatives, quality of customer service, enhancing sales and marketing strategies, improving visual merchandising and overall aesthetic appeal of our stores and our website, effectively serving our Pro customers, continued investment in store staff and infrastructure, and further integrating connected customer strategies and other key information technology enhancements.
We believe that our inspiring design centers and creative and informative visual merchandising also greatly enhance our customers’ renovation experience. In addition to our stores, our website, FloorandDecor.com , showcases our products.
We believe that our inspiring design centers and creative and informative visual merchandising also greatly enhance our customers’ renovation experience. In addition to our stores, our website showcases our products.
Net Cash Used in Financing Activities Financing activities consist primarily of borrowings and related repayments under our credit agreements, tax payments related to the vesting or exercise of stock-based compensation awards, proceeds from the exercise of stock options and our employee share purchase program, and payments of contingent earn-out consideration.
Net Cash Used in Financing Activities Financing activities consist primarily of borrowings and related repayments under our Credit Facilities, tax payments related to the vesting or exercise of stock-based compensation awards, proceeds from the exercise of stock options and our employee stock purchase program, and payments of contingent earn-out consideration.
Our material cash requirements over the next several periods from known contractual or other obligations as of December 26, 2024 are described below. Operating Leases. We enter into operating leases during the normal course of business. Most lease arrangements provide us with the option to renew the leases at defined terms.
Our material cash requirements over the next several periods from known contractual or other obligations as of December 25, 2025 are described below. Operating Leases. We enter into operating leases during the normal course of business. Most lease arrangements provide us with the option to renew the leases at defined terms.
The future operating lease obligations would change if we were to exercise these options or enter into additional operating leases. Refer to Note 9, “Commitments and Contingencies” of the notes to our consolidated financial statements included in this Annual Report for a summary of our operating lease obligations as of December 26, 2024. Debt.
The future operating lease obligations would change if we were to exercise these options or enter into additional operating leases. Refer to Note 9, “Commitments and Contingencies” of the notes to our consolidated financial statements included in this Annual Report for a summary of our operating lease obligations as of December 25, 2025. Debt.
We believe these factors directly contributed to a slowdown in demand for flooring resulting in year-over-year declines in our comparable store sales and net income. These factors, coupled with rising construction costs, have made it difficult to achieve new store initial sales and profitability targets compared with those opened in prior years.
We believe these factors directly contributed to a slowdown in demand for flooring resulting in a year-over-year decline in our comparable store sales. These factors, coupled with rising construction costs, have made it difficult to achieve new store initial sales and profitability targets compared with those opened in prior years.
As of December 26, 2024, our Standard & Poor’s issuer credit rating of BB with a stable outlook and Moody’s issuer credit rating of Ba3 with a stable outlook remain unchanged from December 28, 2023. These ratings and our current credit condition affect, among other things, our ability to access new capital.
As of December 25, 2025, our Standard & Poor’s issuer credit rating of BB with a stable outlook and Moody’s issuer credit rating of Ba3 with a stable outlook remain unchanged from December 26, 2024. These ratings and our current credit condition affect, among other things, our ability to access new capital.
Refer to Note 10, “Debt” of the notes to our consolidated financial statements included in this Annual Report for a summary of our long-term debt obligations as of December 26, 2024. Purchase Obligations. Purchase obligations include agreements to purchase goods or services that are legally binding and non-cancellable.
Refer to Note 10, “Debt” of the notes to our consolidated financial statements included in this Annual Report for a summary of our long-term debt obligations as of December 25, 2025. Purchase Obligations. Purchase obligations include agreements to purchase goods or services that are legally binding and non-cancelable.
We issue inventory purchase orders in the normal course of business, which are typically cancellable by their terms and are excluded from the amounts above. Performance Guarantees. In the ordinary course of business, we are required to post letters of credit as financial guarantees of our performance. As of December 26, 2024, letters of credit totaled $37.1 million.
We issue inventory purchase orders in the normal course of business, which are typically cancellable by their terms and are excluded from the amounts above. Performance Guarantees. In the ordinary course of business, we are required to post letters of credit as financial guarantees of our performance. As of December 25, 2025, letters of credit totaled $38.1 million.
(b) Non-cash charges related to stock-based compensation programs, which vary from period to period depending on the timing of awards and forfeitures. (c) Net proceeds received related to the derivative litigation settlement in fiscal 2024. (d) Other adjustments include amounts management does not consider indicative of our core operating performance.
(2) Represents non-cash charges related to stock-based compensation programs, which vary from period to period depending on the timing of awards and forfeitures. (3) Represents net proceeds received related to the derivative litigation settlement in fiscal 2024. (4) Other adjustments include amounts management does not consider indicative of our core operating performance.
For additional segment information, refer to Note 14, “Segment Reporting” of the notes to the consolidated financial statements included in this Annual Report. 30 Table of Contents Results of Operations The comparison of the fiscal years ended December 28, 2023 and December 29, 2022 can be found in our annual report on Form 10-K for the fiscal year ended December 28, 2023 (the “2023 Annual Report”) located within Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Results of operations for prior periods should not be considered indicative of future results.
For additional segment information, refer to Note 14, “Segment Reporting” of the notes to the consolidated financial statements included in this Annual Report. 28 Table of Contents Results of Operations The comparison of the fiscal years ended December 26, 2024 and December 28, 2023 can be found in our annual report on Form 10-K for the fiscal year ended December 26, 2024 (the “2024 Annual Report”) located within Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Results of operations for any period should not be considered indicative of future results.
We appeal to a variety of customers, including Pros and homeowners, which are comprised of DIY and BIY customers. Our warehouse-format stores, which average approximately 77,000 square feet, carry on average approximately 4,400 SKUs, approximately 1.0 million square feet of flooring products, and $2.7 million of inventory at cost as of December 26, 2024.
We appeal to a variety of customers, including Pros and homeowners, which are comprised of DIY and BIY customers. Our warehouse-format stores, which average approximately 76,000 square feet, carry on average approximately 4,200 SKUs, approximately 1.0 million square feet of flooring products, and $2.7 million of inventory at cost as of December 25, 2025.
A 10% change in our sales returns reserves and related return asset accruals at December 26, 2024 would have had a net impact of approximately $1.3 million on operating income in fiscal 2024.
A 10% change in our sales returns reserves and related return asset accruals at December 25, 2025 would have had a net impact of approximately $1.4 million on operating income in fiscal 2025.
Overview Founded in 2000, Floor & Decor is a high-growth, differentiated, multi-channel specialty retailer of hard surface flooring and related accessories and seller of commercial surfaces with 251 warehouse-format stores across 38 states as of December 26, 2024.
Overview Founded in 2000, Floor & Decor is a high-growth, differentiated, multi-channel specialty retailer of hard surface flooring and related accessories and seller of commercial surfaces with 270 warehouse-format stores across 39 states as of December 25, 2025.
Total capital expenditures in fiscal 2025 are planned to be between approximately $330 million to $400 million and are expected to be funded primarily by cash generated from operations and borrowings under the ABL Facility. Our capital needs may change in the future due to changes in our business, new opportunities that we choose to pursue, or other factors.
Total capital expenditures in fiscal 2026 are planned to be between approximately $250 million to $300 million and are expected to be funded primarily by cash generated from operations. Our capital needs may change in the future due to changes in our business, new opportunities that we choose to pursue, or other factors.
As we continue to manage the impact these tariffs may have on our business, we continue taking steps to mitigate some of these cost increases through negotiating lower costs from our vendors, sourcing from alternative countries, and increasing retail pricing as we deem appropriate.
As we continue to manage the impact these tariffs may have on our business and the complexities of the various trade policy actions, we continue taking steps to mitigate some of the cost increases through negotiations with our vendors, sourcing from alternative countries, and increasing retail pricing as we deem appropriate.
Consequently, our class of 2022, 2023, and 2024 new stores are experiencing lower first year sales and initial returns compared to new stores opened in prior years. To optimize our return on investment, we focused on strategically reducing the construction costs and operating expenses.
Consequently, our more recent new store classes are experiencing lower first year sales and initial returns compared to new stores opened in years prior to 2022. To optimize our return on investment, we focus on strategically reducing the construction costs and operating expenses.
Our purchase obligations primarily relate to certain software and license commitments, advertising programs, and enterprise resource planning system costs. The reported amounts exclude liabilities included in our Consolidated Balance Sheet. As of December 26, 2024, purchase obligations totaled $82.2 million, of which $44.5 million is due within 12 months.
Our purchase obligations primarily relate to certain software and license commitments, advertising programs, and enterprise resource planning costs. The reported amounts exclude liabilities included in our Consolidated Balance Sheet. As of December 25, 2025, purchase obligations totaled $63.4 million, of which $36.4 million is due within 12 months.
The estimates have calculations that require management to make assumptions based on the current rate of sales, age, salability and profitability of inventory, historical percentages that can be affected by changes in our merchandising mix, customer preferences, and changes in actual shrink trends. Effect if actual results differ from assumptions.
These provisions are calculated based on historical shrink, selling prices, margins, and current business trends. The estimates have calculations that require management to make assumptions based on the current rate of sales, age, salability and profitability of inventory, historical percentages that can be affected by changes in our merchandising mix, customer preferences, and changes in actual shrink trends.
We currently expect the following for capital expenditures in fiscal 2025: • invest approximately $200 million to $245 million to open 25 warehouse-format stores and begin construction on stores opening after fiscal 2025; • invest approximately $20 million to $25 million in new distribution centers near Seattle and Baltimore; • invest approximately $50 million to $60 million in existing stores and distribution centers; and • invest approximately $60 million to $70 million in information technology infrastructure, e-commerce, and other store support center initiatives. 33 Table of Contents Cash Flow Analysis A summary of our operating, investing, and financing activities is shown in the following table: Fiscal Year Ended in thousands December 26, 2024 December 28, 2023 Net cash provided by operating activities $ 603,155 $ 803,589 Net cash used in investing activities (446,826) (564,966) Net cash used in financing activities (3,042) (214,035) Net increase in cash and cash equivalents $ 153,287 $ 24,588 Net Cash Provided by Operating Activities Cash provided by operating activities consists primarily of (i) net income adjusted for non-cash items, including depreciation and amortization, stock-based compensation, deferred income taxes, and changes in the fair values of contingent earn-out liabilities and (ii) changes in working capital.
We currently expect the following for capital expenditures in fiscal 2026: • invest approximately $160 million to $190 million to open 20 warehouse-format stores, relocate stores, and begin construction on stores opening after fiscal 2026; • invest approximately $60 million to $70 million in existing stores and new and existing distribution centers; and • invest approximately $30 million to $40 million in information technology infrastructure, e-commerce, and other store support center initiatives. 31 Table of Contents Cash Flow Analysis A summary of our operating, investing, and financing activities is shown in the following table: Fiscal Year Ended in thousands December 25, 2025 December 26, 2024 Net cash provided by operating activities $ 381,836 $ 603,155 Net cash used in investing activities (317,764) (446,826) Net cash used in financing activities (2,445) (3,042) Net increase in cash and cash equivalents $ 61,627 $ 153,287 Net Cash Provided by Operating Activities Cash provided by operating activities consists primarily of (i) net income adjusted for non-cash items, including depreciation and amortization, stock-based compensation, and deferred income taxes and (ii) changes in working capital.
The comparable store sales decline during the period of 7.1%, or $299.1 million, was due to a 4.7% decrease in comparable transactions and a 2.5% decrease in comparable average ticket. We believe the decrease in comparable transactions was largely driven by the impact of lower existing home sales.
The comparable store sales decline during the period of 1.8%, or $77.4 million, was due to a 3.5% decrease in comparable transactions, partially offset by a 1.8% increase in comparable average ticket. We believe the decrease in comparable transactions was largely driven by the continued impact of low existing home sales.
The following table presents a performance summary of our results of operations for fiscal years 2024 and 2023: Fiscal Year Ended dollars in thousands December 26, 2024 December 28, 2023 Net sales $ 4,455,770 $ 4,413,884 Net income $ 205,872 $ 245,980 Adjusted EBITDA $ 512,504 $ 551,133 Comparable store sales (7.1) % (7.1) % Number of warehouse-format stores 251 221 During fiscal 2024, we opened 30 new warehouse-format stores, ending the year with 251 warehouse-format stores and five design studios.
The following table presents a performance summary of our results of operations for fiscal years 2025 and 2024: Fiscal Year Ended dollars in thousands December 25, 2025 December 26, 2024 Net sales $ 4,684,088 $ 4,455,770 Net income $ 208,647 $ 205,872 Adjusted EBITDA $ 538,171 $ 512,504 Comparable store sales (1.8) % (7.1) % Number of warehouse-format stores 270 251 During fiscal 2025, we opened 20 new warehouse-format stores and closed one warehouse-format store, ending the year with 270 warehouse-format stores and five design studios.
Definitions and calculations of comparable store sales differ among companies in the retail industry; therefore, comparable store metrics disclosed by us may not be comparable to the metrics disclosed by other companies.
When a fiscal year includes a 53rd week, we exclude the 53rd week of sales from our calculation. Definitions and calculations of comparable store sales differ among companies in the retail industry; therefore, comparable store metrics disclosed by us may not be comparable to the metrics disclosed by other companies.
Unrestricted liquidity as of December 26, 2024 was $905.7 million, consisting of $187.7 million in cash and cash equivalents and $718.0 million immediately available for borrowing under the ABL Facility without violating any covenants thereunder. Our liquidity is generally not seasonal.
Unrestricted liquidity as of December 25, 2025 was $909.8 million, consisting of $249.3 million in cash and cash equivalents and $660.5 million immediately available for borrowing under the ABL Facility without violating any covenants thereunder. Our liquidity is generally not seasonal.
Management evaluated the development and selection of its critical accounting policies and estimates and believes that the following accounting policies are critical as they involve a higher degree of judgment or complexity and are the most significant to reporting our results of operations and financial position.
Actual results may differ under different assumptions and conditions, and such differences could be material to the consolidated financial statements. 33 Table of Contents Management evaluated the development and selection of its critical accounting policies and estimates and believes that the following accounting policies are critical as they involve a higher degree of judgment or complexity and are the most significant to reporting our results of operations and financial position.
As a percentage of net sales, selling and store operating expenses increased by approximately 250 basis points to 30.6% from 28.1% in fiscal 2023. This increase was primarily attributable to deleverage from a decrease in comparable store sales and the addition of new stores.
As a percentage of net sales, SG&A expenses increased by approximately 30 basis points to 37.8% from 37.5% in fiscal 2024. This increase was primarily attributable to the addition of new stores and deleverage from a decrease in comparable store sales, partially offset by a decrease in pre-opening expenses.
Judgments and uncertainties involved in the estimate. For vendor allowances, we develop accrual rates based on the provisions of the agreements in place. We perform analyses and review historical purchase trends and volumes throughout the year, adjust accrual rates as appropriate, and confirm actual amounts with select vendors to ensure the amounts earned are appropriately recorded.
We perform analyses and review historical purchase trends and volumes throughout the year, adjust accrual rates as appropriate, and confirm actual amounts with select vendors to ensure the amounts earned are appropriately recorded.
Management evaluates its accounting policies, estimates, and judgments on an ongoing basis. Management bases its estimates and judgments on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ under different assumptions and conditions, and such differences could be material to the consolidated financial statements.
Management evaluates its accounting policies, estimates, and judgments on an ongoing basis. Management bases its estimates and judgments on historical experience and various other factors that are believed to be reasonable under the circumstances.
Recently Adopted and Recently Issued Accounting Pronouncements Refer to Note 1, “Summary of Significant Accounting Policies” of the notes to the consolidated financial statements included in this Annual Report for information on the recently adopted and recently issued accounting pronouncements that are applicable to the Company. 35 Table of Contents Critical Accounting Policies and Estimates The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions about future events that affect amounts reported in our consolidated financial statements and related notes as well as the related disclosure of contingent assets and liabilities at the date of the financial statements.
Critical Accounting Policies and Estimates The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions about future events that affect amounts reported in our consolidated financial statements and related notes as well as the related disclosure of contingent assets and liabilities at the date of the financial statements.
We capitalize transportation, duties, and other costs to get product to our retail locations. Judgments and uncertainties involved in the estimate. We provide provisions for losses related to shrink and other amounts that are otherwise not expected to be fully recoverable. These provisions are calculated based on historical shrink, selling prices, margins, and current business trends.
We capitalize transportation, duties, and other costs to get product to our retail locations. Judgments and uncertainties involved in the estimate. We provide provisions for losses related to shrink, net realizable value, aged inventory, special order merchandise, and other amounts that are otherwise not expected to be fully recoverable.
A 10% change in our inventory valuation and shrink reserves at December 26, 2024 would have affected operating income by approximately $0.7 million in fiscal 2024. Inventory valuation and shrink reserves typically fluctuate in proportion to changes in inventory balances. 36 Table of Contents Vendor Rebates and Allowances Description.
Effect if actual results differ from assumptions. A 10% change in our inventory valuation and shrink reserves at December 25, 2025 would have affected operating income by approximately $1.8 million in fiscal 2025. Inventory valuation and shrink reserves typically fluctuate in proportion to changes in inventory balances. Vendor Rebates and Allowances Description.
We expect that our selling and store operating expenses will increase in future periods with future growth. Selling and store operating expenses include variable as well as fixed components, which may not directly correlate with net sales.
We expect that our SG&A expenses will increase in future periods with future growth. SG&A expenses include variable as well as fixed components, which may not directly correlate with net sales. The components of our SG&A expenses may not be comparable to the components of similar measures of other retailers. Segments We have two operating segments and one reportable segment.
The effective tax rate decrease was primarily due to a decrease in state income taxes and an increase in excess tax benefits related to stock-based compensation awards that were partially offset by limitations on deductions for compensation to certain employees under Internal Revenue Code Section 162(m). 32 Table of Contents Reconciliation of Non-GAAP Financial Measures EBITDA and Adjusted EBITDA For the periods presented, the following table reconciles EBITDA and Adjusted EBITDA to net income, the most directly comparable financial measure calculated and presented in accordance with GAAP: Fiscal Year Ended in thousands December 26, 2024 December 28, 2023 Net income $ 205,872 $ 245,980 Depreciation and amortization (a) 230,293 199,856 Interest expense, net 2,773 9,897 Income tax expense 47,531 65,551 EBITDA 486,469 521,284 Stock-based compensation expense (b) 33,695 27,240 Litigation settlement recovery (c) (6,794) — Other (d) (866) 2,609 Adjusted EBITDA $ 512,504 $ 551,133 (a) Excludes amortization of deferred financing costs, which is included as part of interest expense, net.
The effective tax rate increase was primarily due to a decrease in excess tax benefits related to stock-based compensation awards. 30 Table of Contents Reconciliation of Non-GAAP Financial Measures EBITDA and Adjusted EBITDA For the periods presented, the following table reconciles EBITDA and Adjusted EBITDA to net income, the most directly comparable financial measure calculated and presented in accordance with GAAP: Fiscal Year Ended in thousands December 25, 2025 December 26, 2024 Net income $ 208,647 $ 205,872 Depreciation and amortization (1) 238,971 230,293 Interest expense, net 3,409 2,773 Income tax expense 58,014 47,531 EBITDA 509,041 486,469 Stock-based compensation expense (2) 29,505 33,695 Litigation settlement recovery (3) — (6,794) Other (4) (375) (866) Adjusted EBITDA $ 538,171 $ 512,504 (1) Excludes amortization of deferred financing costs, which is included as part of interest expense, net.
Net cash used in investing activities was $446.8 million for fiscal 2024 and $565.0 million for fiscal 2023. The decrease in net cash used in investing activities was due to a decrease in capital expenditures and cash paid for an acquisition in fiscal 2023.
Net cash used in investing activities was $317.8 million for fiscal 2025 and $446.8 million for fiscal 2024. The decrease in net cash used in investing activities was due to a decrease in capital expenditures primarily driven by a decrease in new stores under construction.
Vendor allowances earned are initially recorded as a reduction to the carrying value of inventory and a subsequent reduction in cost of sales when the related product is sold. Certain incentive allowances that are reimbursements of specific, incremental, and identifiable costs incurred to promote vendors’ products are recorded as an offset against these promotional expenses.
Vendor allowances earned are initially recorded as a reduction to the carrying value of inventory and a subsequent reduction in cost of sales when the related product is sold.
Our Credit Facilities As of December 26, 2024, total Term Loan Facility debt was $200.3 million, and no amounts were outstanding under our ABL Facility.
Net cash used in financing activities was $2.4 million for fiscal 2025 and $3.0 million for fiscal 2024. Our Credit Facilities As of December 25, 2025, total Term Loan Facility debt outstanding was $198.2 million, and no amounts were outstanding under our ABL Facility.
The housing market continued to be impacted by a number of macroeconomic factors during fiscal 2024, including elevated interest rates and higher home prices putting pressure on housing affordability. This resulted in a decline in existing home sales, inflation, and a continued shift in consumer spending toward services.
Additionally, we opened a new distribution center near Seattle, ending the year with five distribution centers. The housing market continued to be impacted by a number of macroeconomic factors during fiscal 2025, including elevated interest rates and higher home prices putting pressure on housing affordability, which resulted in low existing home sales.
Before we open new stores, we incur pre-opening expenses, which are defined below under the heading “Other Key Financial Definitions.” Net sales at new stores are generally lower than net sales at our stores that have been open for more than one year. Our ability to open new, profitable stores is important to our long-term sales and profit growth goals.
Net sales at new stores are generally lower than net sales at our stores that have been open for more than one year. Our ability to open new, profitable stores is important to our long-term sales and profit growth goals. Gross Profit and Gross Margin Our gross profit is variable in nature and generally follows changes in net sales.
The increase in gross profit was primarily driven by the 0.9% increase in net sales and an increase in gross margin to 43.3%, up approximately 120 basis points from 42.1% in fiscal 2023. The increase in gross margin was primarily driven by a decrease in supply chain costs.
Gross Profit and Gross Margin Gross profit during fiscal 2025 increased $115.7 million, or 6.0%, compared to fiscal 2024. The increase in gross profit was primarily driven by the 5.1% increase in net sales and an increase in gross margin to 43.6%, up approximately 30 basis points from 43.3% in fiscal 2024.
Income Tax Expense Income tax expense was $47.5 million in fiscal 2024 compared to $65.6 million in fiscal 2023. The effective tax rate was 18.8% for fiscal 2024 compared to 21.0% for fiscal 2023.
The effective tax rate was 21.8% for fiscal 2025 compared to 18.8% for fiscal 2024.
In particular, a weakening of our financial condition, including an increase in our leverage or decrease in our profitability or cash flows, could adversely affect our ability to obtain necessary funds, result in a credit rating downgrade or change in outlook, or otherwise increase our cost of borrowing. 34 Table of Contents Supply Chain Finance Programs As part of our ongoing efforts to improve cash flow and liquidity, we facilitate supply chain finance programs through financial intermediaries.
In particular, a weakening of our financial condition, including an increase in our leverage or decrease in our profitability or cash flows, could adversely affect our ability to obtain necessary funds, result in a credit rating downgrade or change in outlook, or otherwise increase our cost of borrowing. 32 Table of Contents Material Cash Requirements, including Contractual Obligations to Third Parties We enter into long-term obligations and commitments in the normal course of business, primarily non-cancelable operating leases and debt obligations.
Our gross profit and gross margin, which reflect our net sales and our cost of sales and any changes to the components thereof, allow us to evaluate our profitability and overall business results. Gross profit is calculated as net sales less cost of sales. Gross profit as a percentage of net sales is referred to as gross margin.
With respect to our merchandising assortment, certain of our products generate higher margins than other products within the same product categories or among different product categories. Our gross profit and gross margin, which reflect our net sales and our cost of sales and any changes to the components thereof, allow us to evaluate our profitability and overall business results.
Net cash provided by operating activities was $603.2 million for fiscal 2024 and $803.6 million for fiscal 2023.
Net cash provided by operating activities was $381.8 million for fiscal 2025 and $603.2 million for fiscal 2024. The decrease in net cash provided by operating activities was primarily driven by changes in trade accounts payable.
Tariffs and Global Economy The current domestic and international political environment, including existing and potential changes to U.S. policies related to global trade and tariffs, have resulted in uncertainty surrounding the future state of the global economy.
Tariffs and Global Economy The current geopolitical environment, particularly related to existing and potential changes in global trade and tariffs, has created uncertainty surrounding the future state of the global economy and related impacts to our supply chain. In 2025, the U.S. imposed significant additional tariffs on products from most countries where we source products.
Selling and Store Operating Expenses Selling and store operating expenses consist primarily of store personnel wages, bonuses and benefits, rent and infrastructure expenses, supplies, depreciation and amortization, training expenses, and advertising costs. Credit card fees, insurance, personal property taxes, and other miscellaneous operating costs are also included.
Selling, General and Administrative Expenses Selling, general and administrative (“SG&A”) expenses consist primarily of store and store support center wages, incentive compensation and benefits, store and store support center occupancy costs, depreciation and amortization, advertising costs, credit card fees, pre-opening costs, information technology costs, and other miscellaneous operating costs.
Selling and Store Operating Expenses Selling and store operating expenses during fiscal 2024 increased $123.1 million, or 9.9%, compared to fiscal 2023. The increase in selling and store operating expenses was primarily driven by $156.7 million for new stores and $5.6 million at Spartan, partially offset by a decrease of $39.2 million at our comparable stores.
The increase in gross margin was primarily driven by favorable product margin due to a decrease in supply chain costs, partially offset by an increase in distribution center costs. Selling, General and Administrative Expenses SG&A expenses during fiscal 2025 increased $101.8 million, or 6.1%, compared to fiscal 2024.
The decrease in comparable average ticket was primarily due to smaller average project sizes. Non-comparable sales of $341.0 million during the same period were primarily driven by new stores and, to a lesser extent, revenue from Spartan.
The increase in comparable average ticket was primarily due to changes in sales mix. Non-comparable sales increased $305.7 million compared to fiscal 2024 primarily driven by new stores. We estimate that retail sales during both fiscal 2025 and fiscal 2024 were approximately 50% from homeowners and 50% from Pros.
Interest Expense, Net Net interest expense during fiscal 2024 decreased $7.1 million, or 72.0%, compared to fiscal 2023 primarily due to a decrease in average amounts outstanding under our ABL Facility and higher interest income as a result of higher cash balances.
Interest Expense, Net Net interest expense during fiscal 2025 increased $0.6 million, or 22.9%, compared to fiscal 2024 primarily due to a decrease in capitalized interest, partially offset by lower average interest rates and lower average outstanding borrowings. Income Tax Expense Income tax expense was $58.0 million in fiscal 2025 compared to $47.5 million in fiscal 2024.