Biggest changeInterest is based on the SOFR or prime rate, plus the applicable margin rate. 38 Table of Contents Results of Operations Year Ended December 31, 2024 Compared With Year Ended December 31, 2023 The table below presents our results of operations for the years ended December 31, 2024 and 2023 (dollars in thousands): For the years ended December 31, 2024 2023 Change ($) Change (%) Net sales $ 602,224 $ 659,704 $ (57,480 ) (8.7 )% Cost of goods sold 363,680 403,615 (39,935 ) (9.9 )% Gross profit 238,544 256,089 (17,545 ) (6.9 )% Selling, general, and administrative 132,149 120,244 11,905 9.9 % Research and development costs 18,710 23,844 (5,134 ) (21.5 )% Amortization of intangible assets 13,884 14,557 (673 ) (4.6 )% Impairment of indefinite-lived intangible assets 7,695 — 7,695 100.0 % Impairment of goodwill 40,906 — 40,906 100.0 % Loss on sale of assets 9,234 — 9,234 100.0 % Restructuring costs 1,566 2,641 (1,075 ) (40.7 )% Other expense (268 ) 765 (1,033 ) (135.0 )% Operating income 14,668 94,038 (79,370 ) (84.4 )% Change in fair value of warrant liability (7,570 ) 4,111 (11,681 ) nm Change in fair value of earn-out liability (2,333 ) 2,303 (4,636 ) (nm Loss (gain) on early extinguishment of debt 141 (701 ) 842 (120.1 )% Interest expense 50,690 60,746 (10,056 ) (16.6 )% Income (loss) before income taxes (26,260 ) 27,579 (53,839 ) (195.2 )% Income tax expense (benefit) (3,025 ) 8,399 (11,424 ) (136.0 )% Net income (loss) (23,235 ) 19,180 (42,415 ) (221.1 )% Foreign currency translation adjustment (452 ) 234 (686 ) (293.2 )% Total comprehensive income (loss) $ (23,687 ) $ 19,414 $ (43,101 ) (222.0 )% Net Sales Net sales for the year ended December 31, 2024 , decreased $57.5 million , or 8.7% , to $602.2 million as compared to $659.7 million for the year ended December 31, 2023 .
Biggest changeThese amounts include the write‑off of unamortized deferred financing costs, prepayment penalties, and the impact of any negotiated settlement amounts differing from the carrying value of the extinguished debt. 38 Table of Contents Results of Operations Year Ended December 31, 2025 Compared With Year Ended December 31, 2024 The table below presents our results of operations for the years ended December 31, 2025 and 2024 (dollars in thousands): For the years ended December 31, 2025 2024 Change ($) Change (%) Net sales $ 613,514 $ 602,224 $ 11,290 1.9 % Cost of goods sold 347,279 363,680 (16,401) (4.5) % Gross profit 266,235 238,544 27,691 11.6 % Selling, general, and administrative 146,132 132,149 13,983 10.6 % Research and development costs 18,831 18,710 121 0.6 % Amortization of intangible assets 13,778 13,884 (106) (0.8) % Impairment of indefinite-lived intangible assets — 7,695 (7,695) (100.0) % Impairment of goodwill — 40,906 (40,906) (100.0) % Loss on sale of assets — 9,234 (9,234) (100.0) % Restructuring costs 2,903 1,566 1,337 85.4 % Other expense (income) 2,110 (268) 2,378 (887.3) % Operating income 82,481 14,668 67,813 462.3 % Change in fair value of warrant liability 1,211 (7,570) 8,781 (116.0) % Change in fair value of earn-out liability 897 (2,333) 3,230 (138.4) % Loss (gain) on early extinguishment of debt (93) 141 (234) (166.0) % Interest expense 51,833 50,690 1,143 2.3 % Income (loss) before income taxes 28,633 (26,260) 54,893 (209.0) % Income tax expense (benefit) 9,458 (3,025) 12,483 (412.7) % Net income (loss) 19,175 (23,235) 42,410 (182.5) % Foreign currency translation adjustment 1,282 (452) 1,734 (383.6) % Total comprehensive income (loss) $ 20,457 $ (23,687) $ 44,144 (186.4) % Net Sales Net sales for the year ended December 31, 2025 , increased $11.3 million , or 1.9% , to $613.5 million as compared to $602.2 million for the year ended December 31, 2024.
Loss on Sale of Assets Loss on sale of assets for the year ended December 31, 2024 was $9.2 million, which relates to the sale of Detroit Speed Engineering.
Loss on sale of assets for the year ended December 31, 2024 was $9.2 million, which relates to the sale of Detroit Speed Engineering.
Factors that could cause such differences are discussed herein and under the caption, “ Cautionary Note Regarding Forward-Looking Statements. ” Overview We are a designer, marketer, and manufacturer of high-performance automotive aftermarket products serving car and truck enthusiasts, with sales, processing, and distribution facilities reaching most major markets in the United States, Canada, Europe and China.
Factors that could cause such differences are discussed herein and under the caption, “Cautionary Note Regarding Forward-Looking Statements.” Overview We are a designer, marketer, and manufacturer of high-performance automotive aftermarket products serving car and truck enthusiasts, with sales, processing, and distribution facilities reaching most major markets in the United States, Canada, Europe and China.
These metrics should not be considered as alternatives to net income, gross profit, net cash provided by operating activities, or any other performance measures, as applicable, derived in accordance with GAAP. Adjusted EBITDA We define EBITDA as earnings before depreciation, amortization of intangible assets, interest expense, and income tax expense.
These metrics should not be considered as alternatives to net income, gross profit, net cash provided by operating activities, or any other performance measures, as applicable, derived in accordance with U.S. GAAP. Adjusted EBITDA We define EBITDA as earnings before depreciation, amortization of intangible assets, interest expense, and income tax expense.
EBITDA and Adjusted EBITDA are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies. These measures should not be considered as measures of financial performance under GAAP, and the items excluded from or included in these metrics are significant components in understanding and assessing Holley’s financial performance.
EBITDA and Adjusted EBITDA are not prepared in accordance with U.S. GAAP and may be different from non-GAAP financial measures used by other companies. These measures should not be considered as measures of financial performance under U.S. GAAP, and the items excluded from or included in these metrics are significant components in understanding and assessing Holley’s financial performance.
Acquired intangible assets, excluding goodwill, are valued using various methodologies including discounted cash flows, relief from royalty, and multiperiod excess earnings depending on the type of intangible asset purchased. These methodologies incorporate various estimates and assumptions, such as projected revenue growth rates, profit margins and forecasted cash flows based on discount rates and terminal growth rates.
Acquired intangible assets, excluding goodwill, are valued using various methodologies including discounted cash flows, relief from royalty, and multi-period excess earnings depending on the type of intangible asset purchased. These methodologies incorporate various estimates and assumptions, such as projected revenue growth rates, profit margins and forecasted cash flows based on discount rates and terminal growth rates.
Critical Accounting Estimates The discussion and analysis of Holley's financial condition and results of operations are based upon its consolidated financial statements, which have been prepared in accordance with GAAP.
Critical Accounting Estimates The discussion and analysis of Holley's financial condition and results of operations are based upon its consolidated financial statements, which have been prepared in accordance with U.S. GAAP.
Upon closing of the Business Combination, Empower changed its name to Holley Inc. and its trading symbol on the NYSE from “EMPW” to “HLLY.” The Business Combination was accounted for as a reverse recapitalization in accordance with GAAP. Holley Intermediate was deemed the accounting acquirer with Holley Inc. as the successor registrant.
Upon closing of the Business Combination, Empower changed its name to Holley Inc. and its trading symbol on the NYSE from “EMPW” to “HLLY.” The Business Combination was accounted for as a reverse recapitalization in accordance with U.S. Generally Accepted Accounting Principles ("U.S. GAAP"). Holley Intermediate was deemed the accounting acquirer with Holley Inc. as the successor registrant.
Sales are displayed net of rebates and sales returns allowances. Sales returns are recorded as a charge against gross sales in the period in which the related sales are recognized. Cost of Goods Sold Cost of goods sold consists primarily of the cost of purchased parts and manufactured products, including materials and direct labor costs.
Sales returns are recorded as a charge against gross sales in the period in which the related sales are recognized. Cost of Goods Sold Cost of goods sold consists primarily of the cost of purchased parts and manufactured products, including materials and direct labor costs.
The loss in the year ended December 31, 2024 was recognized on the repurchase of $25.0 million of our first lien term loan at a discount to par, net of the write-off of unamortized debt issuance costs.
The gain in the year ended December 31, 2025 was recognized on the repurchase of $25.0 million of our first lien term loan at a discount to par, net of the write-off of unamortized debt issuance costs.
Loss (Gain) on Early Extinguishment of Debt For the year ended December 31, 2024 , we recognized a loss of $0.1 million on the early extinguishment of debt as compared to a gain of $0.7 million for the year ended December 31, 2023 .
Loss (Gain) on Early Extinguishment of Debt For the year ended December 31, 2025, we recognized a gain of $0.1 million on the early extinguishment of debt as compared to a loss of $0.1 million for the year ended December 31, 2024.
A reporting unit represents an operating segment or a component of an operating segment. Goodwill is tested for impairment by either performing a qualitative evaluation or a quantitative test.
Goodwill is tested for impairment at the reporting unit level. A reporting unit represents an operating segment or a component of an operating segment. Goodwill is tested for impairment by either performing a qualitative evaluation or a quantitative test.
We believe that our most critical accounting estimates are related to accounting for inventory reserves, the fair value of assets and liabilities acquired in the Business Combination and acquisitions, and accounting for goodwill and intangible assets.
We believe that our most critical accounting estimates are related to accounting for inventory reserves, the fair value of assets and liabilities acquired in the Business Combination and acquisitions, and accounting for goodwill and intangible assets. These critical accounting policies are addressed below.
Our capital expenditures for the year ended December 31, 2024 of $6.8 million are primarily related to ongoing maintenance and improvements, including investments related to upgrading and maintaining our information technology systems, tooling for new products, vehicles for product development, and machinery and equipment for operations. We expect capital expenditures of up to $16 million in fiscal year 2025 .
Our capital expenditures for the year ended December 31, 2025 of $12.3 million are primarily related to ongoing maintenance and improvements, including investments related to upgrading and maintaining our information technology systems, tooling for new products, vehicles for product development, and machinery and equipment for operations. We expect capital expenditures of up to $20.0 million in fiscal year 2026.
The table below presents our net sales for the year ended December 31, 2024 and 2023, as well as sales related to divestitures and sales part of our strategic product rationalization project. The divestitures sales relate to divested businesses prior to the divestiture date. The divestitures include Detroit Speed Engineering, Gear FX and Proforged.
The table below presents our net sales for the years ended December 31, 2025 and 2024, as well as sales related to divestitures and sales associated with our strategic product rationalization project. The divestitures sales relate to divested businesses prior to the divestiture date. The divestitures include Detroit Speed Engineering, Gear FX, and Proforged.
When expressed as a percentage of sales, selling, general and administrative costs increased to 21.9% of sales for the year ended December 31, 2024 , compared to 18.2% of sales in 2023.
When expressed as a percentage of sales, selling, general and administrative costs increased to 23.8% of sales for the year ended December 31, 2025 , compared to 21.9% of sales in 2024.
Impairment of Indefinite-lived Assets Impairment of indefinite-lived assets for the year ended December 31, 2024 was $7.7 million, which related to our tradenames. Refer to Note 5, “Goodwill and Other Intangible Assets” in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our recognition of impairment charges.
Impairment of indefinite-lived assets for the year ended December 31, 2024 was $7.7 million, which related to our trade names. Refer to Note 5, “ Goodwill and Othe r Intangible Assets ” in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our recognition of impairment charges.
Income Tax Expense (Benefit) We recognized income tax benefit of $3.0 million for the year ended December 31, 2024 , as compared to income tax expense of $8.4 million for the year ended December 31, 2023 . The effective tax rate was 11.5% and 30.5% for the years ended December 31, 2024 and 2023 , respectively.
Income Tax Expense (Benefit) We recognized income tax expense of $9.5 million for the year ended December 31, 2025 , as compared to income tax benefit of $3.0 million for the year ended December 31, 2024 . The effective tax rate was 33.0% and 11.5% for the years ended December 31, 2025 and 2024, respectively.
These critical accounting policies are addressed below. 46 Table of Contents Inventory Reserve Our inventories are stated at the lower of cost or net realizable value using the first-in, first-out (FIFO) method. Adjustments to reduce the cost of inventory to its net realizable value are made, if required, for estimated excess, obsolescence or impaired balances.
Inventory Reserve Our inventories are stated at the lower of cost or net realizable value using the first-in, first-out (FIFO) method. Adjustments to reduce the cost of inventory to its net realizable value are made, if required, for estimated excess, obsolescence or impaired balances.
The gain in the year ended December 31, 2023 was recognized on the repurchase of $38.8 million of our first lien term loan at a discount to par, net of the write-off of unamortized debt issuance costs (refer to Note 7, “Debt” for further discussion).
The loss in the year ended December 31, 2024 was recognized on the repurchase of $25.0 million of our first lien term loan at a discount to par, net of the write-off of unamortized debt issuance costs. (Refer to Note 7, “ Debt ” for further discussion).
On December 31, 2024, based on the then current weighted average interest rate of 8.4%, expected interest payments associated with outstanding debt totaled approximately $47.3 million for fiscal year 2025.
On December 31, 2025, based on the then current weighted average interest rate of 7.8%, expected interest payments associated with outstanding debt totaled approximately $41.2 million for fiscal year 2026.
Cash provided by operating activities for the year ended December 31, 2024 , was $46.9 million compared to cash provided by operating activities of $88.1 million for the year ended December 31, 2023 .
Net cash provided by operating activities for the year ended December 31, 2025 , was $46.2 million compared to net cash provided by operating activities of $46.9 million for the year ended December 31, 2024 .
The strategic product rationalization sales relate to discontinued SKUs.
The strategic product rationalization sales relate to discontinued stock keeping units ("SKUs").
Comprehensive income (loss) includes the effect of foreign currency translation and pension liability adjustments. 43 Table of Contents Non-GAAP Financial Measures We present EBITDA and Adjusted EBITDA as supplemental measures of our operating performance and believe that such non-GAAP financial measures provide useful information to investors, because they exclude the impact of certain items that we do not consider indicative of our ongoing operating performance and we believe are useful in comparing our results of operations between periods.
Non-GAAP Financial Measures We present EBITDA and Adjusted EBITDA as supplemental measures of our operating performance and believe that such non-GAAP financial measures provide useful information to investors, because they exclude the impact of certain items that we do not consider indicative of our ongoing operating performance and we believe are useful in comparing our results of operations between periods.
These measures should not be considered as measures of financial performance under GAAP, and the items excluded from or included in these metrics are significant components in understanding and assessing our financial performance.
GAAP and may be different from non-GAAP financial measures used by other companies. These measures should not be considered as measures of financial performance under U.S. GAAP, and the items excluded from or included in these metrics are significant components in understanding and assessing our financial performance.
Cash provided by investing activities for the year ended December 31, 2024 , was $2.0 million, primarily relating to the sales of Detroit Speed Engineering, which was partially offset by capital expenditures of $6.8 million . Cash used in investing activities for the year ended December 31, 2023, was $4.5 million, primarily relating to capital expenditures of $5.9 million.
Cash provided by investing activities for the year ended December 31, 2024 , was $2.0 million, primarily relating to the sales of Detroit Speed Engineering, which was partially offset by cap ital expenditures of $6.8 million . Financing Activities .
Impairment of Goodwill Impairment of goodwill for the year ended December 31, 2024 was $40.9 million. Refer Note 5, “Goodwill and Other Intangible Assets” in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our recognition of impairment charges.
Refer Note 5, “ Goodwill and Other Intangible Assets ” in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our recognition of impairment charges. Loss on Sale of Assets There was no loss on sale of assets for the year ended December 31, 2025.
Income before Income Taxes As a result of factors described above, we recognized $27.6 million of income before income taxes for the year ended December 31, 2023, as compared to net income before income taxes of $78.3 million for the year ended December 31, 2022.
Income (Loss) before Income Taxes As a result of factors described above, we recognized $28.6 million of net income before income taxes for the year ended December 31, 2025, as compared to a loss before income taxes of $26.3 million for the year ended December 31, 2024.
The Company completed its annual goodwill impairment analysis in the fourth quarter of fiscal 2024, in conjunction with its budgeting and forecasting process for fiscal year 2024 and concluded that impairment existed for its reporting unit.
The Company completed its annual goodwill impairment analysis in the fourth quarter of fiscal 2025, in conjunction with its budgeting and forecasting process for fiscal year 2026. Based on this analysis, the Company concluded that no goodwill impairment existed for its reporting unit for the year ended December 31, 2025.
Change in Fair Value of Warrant Liability For the year ended December 31, 2024 , we recognized a gain of $7.6 million due to the change in fair value of the warrant liability. This compares to a loss of $4.1 million for the year ended December 31, 2023 , a period during which Holley's stock price increased.
Change in Fair Value of Warrant Liability For the year ended December 31, 2025 , we recognized a loss of $1.2 million due to the change in fair value of the warrant liability. This compares to a gain of $7.6 million for the year ended December 31, 2024.
We define Adjusted EBITDA as EBITDA adjusted to exclude, to the extent applicable, restructuring costs, which includes transaction fees and expenses, termination related benefits, facilities relocation, and executive transition costs; changes in the fair value of the warrant liability; changes in the fair value of the earn-out liability; equity-based compensation expense; impairment of goodwill and indefinite-lived intangible assets; loss on assets sold; loss or (gain) on the early extinguishment of debt; related party acquisition and management fee costs; notable items that we do not believe are reflective of operating performance, which for the year ended December 31, 2024, includes; $2.0 million legal settlement accrual, costs incurred for advisory services related to identifying performance initiatives, for the year ended December 31, 2023, includes certain costs incurred for advisory services related to identifying performance initiatives, and for the year ended December 31, 2022, included a non-cash adjustment related to the adoption of ASC Topic 842, “ Leases ,” and legal fees and costs related to a settlement; and other expenses or gains, which for the year ended December 31, 2022, includes a $1.0 million loss on the sale of a business and for all periods includes net gains or losses from disposal of fixed assets, franchise taxes, and gains or losses from foreign currency transactions.
We define Adjusted EBITDA as EBITDA adjusted to exclude, to the extent applicable, restructuring costs, which includes transaction fees and expenses, termination related benefits, facilities relocation, and executive transition costs; changes in the fair value of the warrant liability; changes in the fair value of the earn-out liability; equity-based compensation expense; impairment of goodwill and indefinite-lived intangible assets; loss on assets sold; loss or (gain) on the early extinguishment of debt; related party acquisition and management fee costs; notable items that we do not believe are reflective of operating performance, which for the year ended December 31, 2025, includes, $1.8 million non-recurring account remediation, $1.5 million consulting fees and talent acquisition fees; for the year ended December 31, 2024 includes, $2.0 million legal settlement accrual, costs incurred for advisory services related to identifying performance initiatives.
Gross margin for the year ended December 31, 2024 , was 39.6% as compared to a gross margin of 38.8% for the year ended December 31, 2023 . The decrease in gross profit was primarily due to lower sales volume and a $8.2 million related to the strategic product rationalization charge.
Gross margin for the year ended December 31, 2025 , was 43.4% as compared to a gross margin of 39.6% for the year ended December 31, 2024 . The increase in gross profit was primarily due to higher sales volume, reduced warranty claims, and the absence of $8.2 million related to the strategic product rationalization charge in prior year.
Indefinite life intangible assets are not amortized but are tested for impairment at least annually or more often if circumstances indicate that the carrying amounts may not be recoverable. During the fourth quarter of 2024, a quantitative assessment of indefinite life intangible assets identified certain tradenames for which the carrying amounts might not be recoverable.
Indefinite life intangible assets are not amortized but are tested for impairment at least annually or more often if circumstances indicate that the carrying amounts may not be recoverable. During the fourth quarter of 2025, the Company completed qualitative and quantitative assessments on indefinite life intangible assets.
The following unaudited tables present the reconciliation of net income and net income per diluted share, the most directly comparable GAAP measures, to Adjusted Net Income and Adjusted Diluted EPS for the years ended December 31, 2024, 2023 and 2022 (dollars in thousands): For the years ended December 31, 2024 2023 2022 Net income (loss) $ (23,235 ) $ 19,180 $ 73,774 Special items: Adjust for: Change in fair value of warrant liability (7,570 ) 4,111 (57,021 ) Adjust for: Change in fair value of earn-out liability (2,333 ) 2,303 (10,731 ) Adjust for: Impairment of indefinite-lived intangible assets 7,695 - 2,395 Adjust for: Impairment of goodwill 40,906 - - Adjust for: Loss on sale of assets 9,234 - - Adjust for: Loss (gain) on early extinguishment of debt 141 (701 ) - Adjusted Net Income $ 24,838 $ 24,893 $ 8,417 For the years ended December 31, 2024 2023 2022 Net income (loss) per diluted share $ (0.20 ) 0.16 $ 0.63 Special items: Adjust for: Change in fair value of warrant liability (0.06 ) 0.03 (0.48 ) Adjust for: Change in fair value of earn-out liability (0.03 ) 0.02 (0.09 ) Adjust for: Impairment of indefinite-lived intangible assets 0.06 - 0.02 Adjust for: Impairment of goodwill 0.35 - - Adjust for: Loss on sale of assets 0.08 - - Adjust for: Loss (gain) on early extinguishment of debt - - - Adjusted Diluted EPS $ 0.20 $ 0.21 $ 0.08 We define Free Cash Flow as net cash provided by operating activities minus cash payments for capital expenditures, net of dispositions.
GAAP measures, to Adjusted Net Income and Adjusted Diluted EPS for the years ended December 31, 2025 and 2024 (dollars in thousands): For the years ended December 31, 2025 2024 Net income (loss) $ 19,175 $ (23,235) Special items: Adjust for: Change in fair value of warrant liability 1,211 (7,570) Adjust for: Change in fair value of earn-out liability 897 (2,333) Adjust for: Impairment of indefinite-lived intangible assets — 7,695 Adjust for: Impairment of goodwill — 40,906 Adjust for: Loss on sale of assets — 9,234 Adjust for: Loss (gain) on early extinguishment of debt (93) 141 Adjusted Net Income $ 21,190 $ 24,838 For the years ended December 31, 2025 2024 Net income (loss) per diluted share $ 0.16 $ (0.20) Adjustments: Change in fair value of warrant liability 0.01 (0.06) Change in fair value of earn-out liability 0.01 (0.03) Impairment of indefinite-lived intangible assets - 0.06 Impairment of goodwill - 0.35 Loss on sale of assets - 0.08 Loss (gain) on early extinguishment of debt - - Adjusted Diluted EPS $ 0.18 $ 0.20 We define Free Cash Flow as net cash provided by operating activities minus cash payments for capital expenditures, net of dispositions.
The warrant liability reflects the fair value of the Warrants issued in connection with the Business Combination. Change in Fair Value of Earn-Out Liability For the year ended December 31, 2024 , we recognized a gain of $2.3 million due to the change in fair value of the earn-out liability, which reflects a decrease in Holley's stock price during 2024.
The warrant liability reflects the fair value of the Warrants issued in connection with the Business Combination. Change in Fair Value of Earn-Out Liability For the year ended December 31, 2025 , we recognized a loss of $0.9 million due to the change in fair value of the earn-out liability.
Operating Income As a result of factors described above, operating income for the year ended December 31, 2024, decreased $79.3 million, or 84.4%, to $14.7 million as compared to $94.0 million for the year ended December 31, 2023, which is primarily attributable to the $48.6 million impairment charges.
Operating Income As a result of factors described above, operating income for the year ended December 31, 2025, increased $67.8 million, or 462.3%, to $82.5 million as compared to $14.7 million for the year ended December 31, 2024, which is primarily attributable to the $48.6 million impairment charges in the prior year.
Item 7. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations Unless the context requires otherwise, references to “ Holley, ” “ we, ” “ us, ” “ our ” and “ the Company ” in this section are to the business and operations of Holley Inc.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations Unless the context requires otherwise, references to “Holley,” “we,” “us,” “our”, and “the Company” in this section are to the business and operations of Holley Inc.
We believe that using this information, along with net income and net income per diluted share, provides for a more complete analysis of the results of operations.
We believe that using this information, along with net income and net income per diluted share, provides for a more complete analysis of the results of operations. 43 Table of Contents The following unaudited tables present the reconciliation of net income and net income per diluted share, the most directly comparable U.S.
For the year ended December 31, 2024 2023 Net Sales $ 602,224 $ 659,704 Divestitures 12,821 13,437 Strategic Product Rationalization 13,953 7,298 Cost of Goods Sold Cost of goods sold for year ended December 31, 2024 , decreased $39.9 million , or 9.9% , to $363.7 million as compared to $403.6 million for the year ended December 31, 2023 .
For the year ended December 31, 2025 2024 Net Sales $ 613,514 $ 602,224 Divestitures — 12,821 Strategic Product Rationalization — 13,953 Cost of Goods Sold Cost of goods sold for year ended December 31, 2025 , decreased $16.4 million , or 4.5% , to $347.3 million as compared to $363.7 million for the year ended December 31, 2024 .
Cash Flows The following table provides a summary of cash flows from operating, investing, and financing activities for the periods presented (dollars in thousands): For the years ended December 31, 2024 2023 2022 Cash flows provided by operating activities $ 46,899 $ 88,092 $ 12,312 Cash flows (used in) provided by investing activities 2,021 (4,453 ) (25,037 ) Cash flows (used in) provided by financing activities (34,605 ) (69,008 ) 2,850 Effect of foreign currency rate fluctuations on cash 691 300 (300 ) Net (decrease) increase in cash and cash equivalents $ 15,006 $ 14,931 $ (10,175 ) 45 Table of Contents Operating Activities .
Cash Flows The following table provides a summary of cash flows from operating, investing, and financing activities for the periods presented (dollars in thousands): For the years ended December 31, 2025 2024 Cash flows provided by operating activities $ 46,220 $ 46,899 Cash flows (used in) provided by investing activities (32,229) 2,021 Cash flows used in financing activities (32,612) (34,605) Effect of foreign currency rate fluctuations on cash (235) 691 Net (decrease) increase in cash and cash equivalents $ (18,856) $ 15,006 Operating Activities .
Management believes providing Free Cash Flow is useful for investors to understand our performance and results of cash generation after making capital investments required to support ongoing business operations.
Management believes providing Free Cash Flow is useful for investors to understand our performance and results of cash generation after making capital investments required to support ongoing business operations. The following unaudited table presents the reconciliation of net cash provided by operating activities, the most directly comparable U.S.
Net Income and Total Comprehensive Income As a result of factors described above, we recognized net income of $19.2 million for the year ended December 31, 2023, as compared to net income of $73.8 million for the year ended December 31, 2022.
Net Income (Loss) and Total Comprehensive Income (Loss) As a result of factors described above, we recognized net income of $19.2 million for the year ended December 31, 2025, as compared to net loss of $23.2 million for the year ended December 31, 2024. 41 Table of Contents Additionally, we recognized total comprehensive income of $20.5 million for the year ended December 31, 2025, as compared to total comprehensive loss of $23.7 million for the year ended December 31, 2024.
For 2024, Adjusted EBITDA includes $1.7 million benefit also related to the strategic product rationalization, netting to $6.5 million non-cash charge. 44 Table of Contents Adjusted Net Income and Adjusted Diluted EPS We define Adjusted Net Income as earnings excluding the after-tax effect of changes in the fair value of the warrant liability, changes in the fair value of the earn-out liability, impairment of goodwill and indefinite-lived intangible assets, loss on sale of assets, and gain or loss on the early extinguishment of debt.
Adjusted Net Income and Adjusted Diluted EPS We define Adjusted Net Income as earnings excluding the after-tax effect of changes in the fair value of the warrant liability, changes in the fair value of the earn-out liability, impairment of goodwill and indefinite-lived intangible assets, loss on sale of assets, and gain or loss on the early extinguishment of debt.
As a result of this evaluation, a pre-tax impairment of $7.7 million was recognized on certain indefinite-lived tradenames. 47 Table of Contents Recent Accounting Pronouncements For a discussion of Holley’s new or recently adopted accounting pronouncements, see Note 1, “ Description of the Business, Basis of Presentation, and Summary of Significant Accounting Policies ,” in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K. 48 Table of Contents
Based on the qualitative and quantitative assessments, the Company concluded that no material impairment existed for any of its indefinite‑lived tradenames for the year ended December 31, 2025. 47 Table of Contents Recent Accounting Pronouncements For a discussion of Holley’s new or recently adopted accounting pronouncements, see Note 1, “ Description of the Business, Basis of Presentation, and Summary of Significant Accounting Policies ,” in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K.
On December 31, 2024 , working capital was $202.2 million compared to $203.6 million on December 31, 2023 . For the year ended December 31, 2024 , prepaids and other current assets decreased by $3.1 million and accrued liabilities decreased by $1.1 million . Offsetting this decrease in working capital was an increase in cash of $15.0 million .
On December 31, 2025 , working capital was $201.0 million compared to $202.2 million on December 31, 2024 . For the year ended December 31, 2025 , accrued liabilities increased by $5.1 million and cash decreased by $18.9 million . Offsetting this decrease in working capital was an increase in accounts receivable of $21.4 million .
The following unaudited table presents the reconciliation of net cash provided by operating activities, the most directly comparable GAAP measure, to Free Cash Flow for the years ended December 31, 2024, 2023 and 2022 (dollars in thousands): For the years ended December 31, 2024 2023 2022 Net cash provided by operating activities $ 46,899 $ 88,092 $ 12,312 Capital expenditures (6,804 ) (5,934 ) (13,590 ) Proceeds from the disposal of fixed assets 1,726 1,481 888 Cash paid for acquisitions, net — — (14,301 ) Free Cash Flow $ 41,821 $ 83,639 $ (14,691 ) Liquidity and Capital Resources Our primary cash needs are to support working capital, capital expenditures, acquisitions, and debt repayments.
GAAP measure, to Free Cash Flow for the years ended December 31, 2025 and 2024 (dollars in thousands): For the years ended December 31, 2025 2024 Net cash provided by operating activities $ 46,220 $ 46,899 Capital expenditures (12,321) (6,804) Proceeds from the disposal of fixed assets 322 1,726 Free Cash Flow $ 34,221 $ 41,821 Liquidity and Capital Resources Our primary cash needs are to support working capital, capital expenditures, acquisitions, and debt repayments.
We believe that these non-GAAP financial measures help to depict a more realistic representation of the performance of our underlying business, enabling us to evaluate and plan more effectively for the future.
We believe that these non-GAAP financial measures help to depict a more realistic representation of the performance of our underlying business, enabling us to evaluate and plan more effectively for the future. EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Diluted EPS, and Free Cash Flow are not prepared in accordance with U.S.
These metrics should not be considered as alternatives to net income (loss) or any other performance measures derived in accordance with GAAP.
These metrics should not be considered as alternatives to net income (loss) or any other performance measures derived in accordance with U.S. GAAP. 42 Table of Contents The following unaudited table presents the reconciliation of net income (loss), the most directly comparable U.S.
The following unaudited table presents the reconciliation of net income (loss), the most directly comparable GAAP measure, to EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin for the years ended December 31, 2024, 2023 and 2022 (dollars in thousands): For the years ended December 31, 2024 2023 2022 Net income (loss) $ (23,235 ) $ 19,180 $ 73,774 Adjustments: Depreciation 10,551 10,308 10,107 Amortization of intangible assets 13,884 14,557 14,683 Interest expense, net 50,690 60,746 40,227 Income tax expense (benefit) (3,025 ) 8,399 4,493 EBITDA 48,865 113,190 143,284 Restructuring costs 1,372 2,641 4,513 Change in fair value of warrant liability (7,570 ) 4,111 (57,021 ) Change in fair value of earn-out liability (2,333 ) 2,303 (10,731 ) Equity-based compensation expense 5,170 7,291 24,395 Impairment of indefinite-lived intangible assets 7,695 — 2,395 Impairment of goodwill 40,906 — — Loss on assets sold 9,234 — — (Gain) loss on early extinguishment of debt 141 (701 ) — Notable items 7,100 1,285 1,838 Other expense (86 ) 765 477 Adjusted EBITDA $ 110,494 $ 130,885 $ 109,150 Adjusted EBITDA for 2024 and 2023 includes the impact of an $8.2 million and $(0.8) million, respectively, non-cash charge related to a previously announced strategic product rationalization.
GAAP measure, to EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin for the years ended December 31, 2025 and 2024 (dollars in thousands): For the years ended December 31, 2025 2024 Net income (loss) $ 19,175 $ (23,235) Adjustments: Depreciation 9,704 10,551 Amortization of intangible assets 13,778 13,884 Interest expense, net 51,833 50,690 Income tax expense (benefit) 9,458 (3,025) EBITDA 103,948 48,865 Restructuring costs 2,903 1,372 Change in fair value of warrant liability 1,211 (7,570) Change in fair value of earn-out liability 897 (2,333) Equity-based compensation expense 8,163 5,170 Impairment of indefinite-lived intangible assets — 7,695 Impairment of goodwill — 40,906 Loss on assets sold — 9,234 (Gain) loss on early extinguishment of debt (93) 141 Notable items 4,882 7,100 Other expense (income) 2,110 (86) Adjusted EBITDA $ 124,021 $ 110,494 For 2024, Adjusted EBITDA includes the impact of an $8.2 million non-cash charge and $1.7 million benefit related a strategic product rationalization, netting to $6.5 million non-cash charge.
Amortization and Impairment of Intangible Assets Amortization of intangible assets for the year ended December 31, 2024 , decreased $0.7 million , or 4.6% , to $13.9 million as compared to $14.6 million for the year ended December 31, 2023 .
Amortization of Intangible Assets Amortization of intangible assets for the year ended December 31, 2025 , decreased $0.1 million , or 0.8% , to $13.8 million as compared to $13.9 million for the year ended December 31, 2024 . Impairment of Indefinite-lived Assets There was no impairment of indefinite-lived assets for the year ended December 31, 2025.
For the year ended December 31, 2022, cash used in investing activities was $25.0 million, primarily relating to acquisitions of $14.3 million and capital expenditures of $13.6 million. Financing Activities. Cash used in financing activities for the year ended December 31, 2024 , was $34.6 million , which primarily reflected principal payments on long-term debt.
Net cash used in financing activities for the year ended December 31, 2025 , was $32.6 million , which primarily reflected principal payments on long-term debt. Cash used in financing activities for the year ended December 31, 2024 , was $34.6 million , which primarily reflected principal payments on long-term debt. 45 Table of Contents Working Capital .
Offsetting these increases were decreases in cash used by accrued interest, accounts receivable, and accounts payable of $8.2 million, $6.1 million, and $0.9 million, respectively. The changes in accounts receivable, accounts payable, and inventory are impacted by fluctuations in sales and accrued interest, accounts receivable and accounts payable are impacted by the timing of receipts and payments. Investing Activities .
The changes in accounts receivable, accounts payable, and inventory are impacted by fluctuations in sales and accrued interest, accounts receivable and accounts payable are impacted by the timing of receipts and payments. Investing Activities .
Should the ongoing macroeconomic conditions not improve, or worsen, or if our attempts to mitigate the impact on our supply chain, operations and costs is not successful, our business, results of operations and financial condition may be adversely affected. 37 Table of Contents Key Components of Results of Operations Net Sales The principal activity from which we generate our sales is the designing, marketing, manufacturing and distribution of performance aftermarket automotive parts for our end consumers.
Should the ongoing macroeconomic conditions not improve, or worsen, or if our attempts to mitigate the impact on our supply chain, operations and costs is not successful, our business, results of operations and financial condition may be adversely affected.
Goodwill and Intangible Assets Goodwill and intangible assets deemed to have indefinite lives are not amortized but rather are tested at least annually for impairment, or more often if events or changes in circumstances indicate that more likely than not the carrying amount of the asset may not be recoverable. Goodwill is tested for impairment at the reporting unit level.
See Note 10, " Fair Value Measurements " in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our assets and liabilities measured at fair value. 46 Table of Contents Goodwill and Intangible Assets Goodwill and intangible assets deemed to have indefinite lives are not amortized but rather are tested at least annually for impairment, or more often if events or changes in circumstances indicate that more likely than not the carrying amount of the asset may not be recoverable.
The difference between the effective tax rate and the federal statutory rate in 2023 was primarily due to permanent differences resulting from state income taxes, foreign rate differentials, compensation limits with respect to covered employees, and the change in fair value of warrant and earn-out liabilities.
The difference between the effective tax rate and the federal statutory rate in 2025 was primarily due to permanent differences related to changes in fair value of the warrant and earn-out liabilities recognized during the period, state taxes, the impact of foreign taxes in higher tax rate jurisdictions, and excess tax deficiencies from share-based compensation recognized during the period.
This compares to a gain of $10.7 million for the year ended December 31, 2022, a period during which Holley's stock price declined. The earn-out liability reflects the fair value of the unvested Earn-Out Shares resulting from the Business Combination.
This compares to a gain of $2.3 million for the year end ed December 31, 2024. The earn-out liability reflects the fair value of the unvested Earn-Out Shares resulting from the Business Co mbination.
Lower sales volume resulted in a decrease of approximately $67.7 million offset partially by improved price realization of approximately $10.2 million compared to the prior year period.
Higher price realization, based upon core business sales data, resulted in an increase of approximately $16.0 million, offset partially by decrease in sales volume of approximately $4.7 million compared to the prior year period.
Restructuring Costs Restructuring costs for the year ended December 31, 2024 , decreased $1.1 million to $1.6 million , as compared to $2.6 million for the year ended December 31, 2023 , reflecting a reduction in restructuring and integration activities associated with acquisitions.
Restructuring Costs Restructuring costs for the year ended December 31, 2025 , increased $1.3 million to $2.9 million , as compared to $1.6 million for the year ended December 31, 2024 , reflecting restructuring and integration activities 40 Table of Contents associated with our implementation of resource allocation efforts in support of portfolio development optimization.
The following discussion and analysis should be read in conjunction with Holley ’ s consolidated financial statements and related notes thereto included in this Annual Report on Form 10-K.
The following discussion and analysis should be read in conjunction with Holley’s consolidated financial statements and related notes thereto included in this Annual Report on Form 10-K. In addition to historical information, this discussion contains forward-looking statements that involve risks, uncertainties, and assumptions that could cause Holley’s actual results to differ materially from management’s expectations.
We have generally financed our historical needs with operating cash flows, capital contributions and borrowings under our credit facilities. These sources of liquidity may be impacted by various factors, including demand for our products, investments made in acquired businesses, plant and equipment and other capital expenditures, and expenditures on general infrast ructure and information technology.
These sources of liquidity may be impacted by various factors, including demand for our products, investments made in acquired businesses, plant and equipment and other capital expenditures, and expenditures on general infrast ructure and information technology. 44 Table of Contents On December 31, 2025 , we had cash of $37.2 million and availability o f $97.5 million und er our $100.0 million senior secured revolving credit facility.
We are obligated under various operating leases for facilities, equipment, and automobiles with estimated lease payments of approximately $6.4 million, including short-term leases, due in fiscal year 2025. See Note 15, " Lease Commitments" in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our lease obligations.
See Note 15, " Lease Commitments " in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our lease obligations.
Amortization and Impairment of Intangible Assets Amortization of intangible assets for the year ended December 31, 2023, decreased $0.1 million, or 0.9%, to $14.6 million as compared to $14.7 million for the year ended December 31, 2022.
Research and Development Costs Research and development costs for the year ended December 31, 2025 , increased $0.1 million , or 0.6% , to $18.8 million as compared to $18.7 million for the year ended December 31, 2024 .
Restructuring Costs Restructuring costs consist of professional fees for legal, accounting, consulting, administrative, and other professional services directly attributable to restructuring. Impairment of Indefinite-lived Assets Impairment of indefinite-lived assets relates to indefinite-live trade name impairment charges. Impairment of Goodwill Impairment of goodwill relates to goodwill impairment charges.
Loss on Sale of Assets Loss on sale of assets relates to the loss incurred related to the sale of Detroit Speed Engineering in the year ended December 31, 2024 . Restructuring Costs Restructuring costs consist of professional fees for legal, accounting, consulting, administrative, and other professional services directly attributable to restructuring.
These estimates and assumptions could vary significantly, which could result in material differences in the fair values assigned to the assets and liabilities. See Note 10, " Fair Value Measurements " in the Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K for additional information related to our assets and liabilities measured at fair value.
These estimates and assumptions could vary significantly, which could result in material differences in the fair values assigned to the assets and liabilities.
Cost of Goods Sold Cost of goods sold for year ended December 31, 2023, decreased $31.1 million, or 7.2%, to $403.6 million as compared to $434.8 million for the year ended December 31, 2022.
Interest Expense Interest expense for the year ended December 31, 2025 , increased $1.1 million , or 2.3% , to $51.8 million as compared to $50.7 million for the ye ar ended December 31, 2024.
Selling, General and Administrative Selling, general and administrative costs for the year ended December 31, 2023, decreased $30.5 million, or 20.2%, to $120.2 million as compared to $150.7 million for the year ended December 31, 2022.
Selling, General and Administrative Selling, general and administrative ("SG&A") costs for the year ended December 31, 2025 , increased $14.0 million , or 10.6% , to $146.1 million as compared to $132.1 million for the year ended December 31, 2024 .
Loss on Sale of Assets Loss on sale of assets relates to the loss incurred related to the sale of Detroit Speed Engineering. Interest Expense Interest expense consists of interest due on the indebtedness under our credit facilities. On December 31, 2024, $560.9 million was outstanding under the Credit Agreement.
Interest Expense Interest expense consists of interest due on the indebtedness under our credit facilities. On December 31, 2025, $529.4 million was outstanding under the Credit Agreement. Interest is based on the secured overnight financing rate ("SOFR") or prime rate, plus the applicable margin rate.
Gross Profit and Gross Margin Gross profit for the year ended December 31, 2024 , decreased $17.5 million , or 6.9% , to $238.5 million as compared to $256.1 million for the year ended December 31, 2023 .
These operational improvements along with prior year's $8.2 million of product rationalization initiative more than offset cost pressures despite a 1.9% increase in product sales Gross Profit and Gross Margin Gross profit for the year ended December 31, 2025 , increased $27.7 million , or 11.6% , to $266.2 million as compared to $238.5 million for the year ended December 31, 2024 .
Income Tax Expense We recognized income tax expense of $8.4 million for the year ended December 31, 2023, as compared to $4.5 million for the year ended December 31, 2022. The effective tax rate was 30.5% and 5.7% for the years ended December 31, 2023 and 2022, respectively.
The increase was primarily attributable to the unfavorable impact of the interest rate collar, which resulted in recognized interest expense of $3.4 million and interest income of $1.1 million related to the interest rate collar for the year ended December 31, 2025 and 2024, respectively.
Offsetting this decrease were increases in cash provided by accrued interest, accounts receivable, and accounts payable of $5.1 million , $13.0 million , and $2.9 million , respectively. The changes in accounts receivable, accounts payable, and inventory are impacted by fluctuations in sales and accrued interest, accounts receivable and accounts payable are impacted by the timing of receipts and payments.
Cash used in operating activities included decreases in accounts receivable, inventories, and prepaids and other current assets of $21.4 million, $17.1 million, and $6.2 million, respectively. Partially offsetting the decrease were positive fluctuations from accounts payable, accrued interest, and accrued and other liabilities of $12.9 million, $0.1 million, $0.1 million, respectively.