Home

Griffon Corporation Announces Third Quarter Results

Griffon Corporation (“Griffon” or the “Company”) (NYSE:GFF) today reported results for the fiscal 2025 third quarter ended June 30, 2025.

Revenue for the third quarter totaled $613.6 million, a 5% decrease compared to $647.8 million in the prior year quarter.

During the fiscal 2025 third quarter, Griffon recorded a net loss of $120.1 million, or $2.65 per share, which included a charge of $217.2 million, net of tax, or $4.69 per share, related to the impairment of Hunter Fan acquisition related goodwill and intangible assets in the Consumer and Professional Products ("CPP") segment. Prior year third quarter net income was $41.1 million, or $0.84 per share.

Adjusted net income, which excludes all items that affect comparability from both periods, was $69.2 million, or $1.50 per share, in the current year quarter compared to $60.5 million, or $1.24 per share, in the prior year quarter. For a reconciliation of net income (loss) to adjusted net income (a non-GAAP measure), and earnings (loss) per share to adjusted earnings per share (a non-GAAP measure), see the attached table.

Adjusted EBITDA for the third quarter was $134.7 million, a 7% increase from the prior year quarter of $125.5 million. Adjusted EBITDA, excluding unallocated amounts (primarily corporate overhead) of $13.3 million in the current quarter and $15.3 million in the prior year quarter, totaled $148.0 million, increasing 5% from the prior year of $140.8 million. For a reconciliation of adjusted EBITDA, a non-GAAP measure, to income (loss) before taxes, and the definition of adjusted EBITDA, see the attached table.

“Our Home and Building Products' ("HBP") segment continued its strong performance this quarter. For the first nine-months of the year, HBP exceeded our expectations led by an EBITDA margin of 31.4% driven by favorable price and mix,” said Ronald J. Kramer, Chairman and CEO of Griffon. “Our Consumer and Professional Products segment has continued to be impacted by weak demand. However, through the first nine months, its EBITDA margin improved 270 basis points year-over-year driven by the transition of our U.S. operations to an asset-light business model and solid performance from our team in Australia. Given our overall year-to-date performance, and despite uncertain economic operating conditions, we are reaffirming our full-year EBITDA guidance.”

“During the first nine months of fiscal 2025, the company generated $261 million of free cash flow,” continued Mr. Kramer. “So far this year, Griffon repurchased $113 million of its stock, reduced debt by $76 million, and paid $32 million in dividends while reducing leverage 0.1x to 2.5x. These actions underscore our confidence in the strategic direction of the company and the resiliency of our business.”

Segment Operating Results

Home and Building Products ("HBP")

HBP's third quarter revenue of $400.2 million increased 2% from the prior year quarter due to favorable price and mix of 3%, partially offset by decreased volume of 1%.

Adjusted EBITDA of $128.8 million increased 9% from $118.5 million in the prior year quarter resulting from increased revenue noted above and reduced material costs, partially offset by increased labor costs.

Consumer and Professional Products ("CPP")

CPP's third quarter revenue of $213.4 million decreased 16% compared to the prior year quarter, primarily driven by decreased volume of 19% due to reduced consumer demand across all geographic regions, except Australia, and disrupted historical customer ordering patterns in the U.S. due to increased tariffs. CPP benefited from price and mix of 2% and incremental revenue from the Pope acquisition contributed 1%.

Adjusted EBITDA of $19.2 million decreased 14% from $22.3 million in the prior year quarter, primarily due to decreased revenue noted above, partially offset by the benefits from the U.S. global sourcing expansion initiative, improved margins across all geographic regions, and reduced administrative expenses. Foreign currency had a 1% unfavorable impact on the current quarter adjusted EBITDA.

Taxes

The Company reported a pretax loss from operations for the quarter ended June 30, 2025 compared to pretax income from operations for the quarter ended June 30, 2024, and recognized effective tax rates of 19.5% and 32.7%, respectively. Excluding all items that affect comparability, the effective tax rates for the quarters ended June 30, 2025 and 2024 were 27.4% and 27.9%, respectively.

Balance Sheet and Capital Expenditures

As of June 30, 2025, the Company had cash and equivalents of $107.3 million and total debt outstanding of $1.45 billion, resulting in net debt of $1.34 billion. During the quarter, debt was reduced by $87 million. Leverage, as calculated in accordance with our credit agreement (see the attached table), was 2.5x net debt to EBITDA compared to 2.7x at June 30, 2024 and 2.6x at September 30, 2024. At June 30, 2025, borrowing availability under the revolving credit facility was $449.5 million, subject to certain loan covenants.

Free cash flow of $261 million for the nine month period ended June 30, 2025 reflects the Company's strong operating results through the third quarter of 2025. Capital expenditures, net, were $8.4 million for the quarter ended June 30, 2025. For a reconciliation of free cash flow, a non-GAAP measure, to net cash provided by operating activities, and the definition of free cash flow, see the attached table.

Share Repurchases

Share repurchases during the quarter ended June 30, 2025 totaled 0.6 million shares for a total of $40.3 million, or an average of $69.28 per share. Since April 2023 and through June 30, 2025, the Company purchased 10.5 million shares of common stock or 18.4% of the outstanding shares, for a total of $538.4 million or an average of $51.15 per share. As of June 30, 2025, $319.6 million remained under the Board authorized share repurchase program.

Updated 2025 Outlook

We now expect fiscal year 2025 revenue to be $2.5 billion versus prior guidance of $2.6 billion. The $100 million reduction is attributable to the CPP segment, reflecting ongoing weak consumer demand coupled with the impact of increased tariffs disrupting historical customer ordering patterns.

We are maintaining segment adjusted EBITDA guidance of $575 million to $600 million, with the upper end of the range reflecting potential incremental volume. We expect HBP segment margin in excess of 31%, versus prior guidance of in excess of 30%, and CPP EBITDA margin of approximately 8%, versus our prior guidance of in excess of 9%.

We now expect interest expense to be $95 million versus our prior guidance of $102 million, and capital expenditures of $60 million versus prior guidance of $65 million. We continue to expect free cash flow to exceed net income, depreciation of $42 million, amortization of $23 million, and a normalized tax rate of approximately 28%.

Conference Call Information

The Company will hold a conference call today, August 6, 2025, at 8:30 AM ET.

The call can be accessed by dialing 1-877-407-0792 (U.S. participants) or 1-201-689-8263 (International participants). Callers should ask to be connected to the Griffon Corporation teleconference or provide conference ID number 13754576. Participants are encouraged to dial-in at least 10 minutes before the scheduled start time.

A replay of the call will be available starting on Wednesday, August 6, 2025, at 11:30 AM ET by dialing 1-844-512-2921 (U.S.) or 1-412-317-6671 (International), and entering the conference ID number: 13754576. The replay will be available through Wednesday, August 20, 2025, at 11:59 PM ET.

Forward-looking Statements

“Safe Harbor” Statements under the Private Securities Litigation Reform Act of 1995: All statements related to, among other things, income (loss), earnings, cash flows, revenue, changes in operations, operating improvements, industries in which Griffon Corporation (the “Company” or “Griffon”) operates and the United States and global economies that are not historical are hereby identified as “forward-looking statements,” and may be indicated by words or phrases such as “anticipates,” “supports,” “plans,” “projects,” “expects,” “believes,” "achieves", “should,” “would,” “could,” “hope,” “forecast,” “management is of the opinion,” “may,” “will,” “estimates,” “intends,” “explores,” “opportunities,” the negative of these expressions, use of the future tense and similar words or phrases. Such forward-looking statements are subject to inherent risks and uncertainties that could cause actual results to differ materially from those expressed in any forward-looking statements. These risks and uncertainties include, among others: current economic conditions and uncertainties in the housing, credit and capital markets; Griffon’s ability to achieve expected savings and improved operational results from cost control, restructuring, integration and disposal initiatives (including the expanded CPP global outsourcing strategy announced in May 2023); the ability to identify and successfully consummate, and integrate, value-adding acquisition opportunities; increasing competition and pricing pressures in the markets served by Griffon’s operating companies; the ability of Griffon’s operating companies to expand into new geographic and product markets, and to anticipate and meet customer demands for new products and product enhancements and innovations; increases in the cost or lack of availability of raw materials such as steel, resin and wood, components or purchased finished goods, including any potential impact on costs or availability resulting from tariffs; changes in customer demand or loss of a material customer at one of Griffon’s operating companies; the potential impact of seasonal variations and uncertain weather patterns on certain of Griffon’s businesses; political events or military conflicts that could impact the worldwide economy; a downgrade in Griffon’s credit ratings; changes in international economic conditions including inflation, interest rate and currency exchange fluctuations; the reliance by certain of Griffon’s businesses on particular third party suppliers and manufacturers to meet customer demands; the relative mix of products and services offered by Griffon’s businesses, which impacts margins and operating efficiencies; short-term capacity constraints or prolonged excess capacity; unforeseen developments in contingencies, such as litigation, regulatory and environmental matters; Griffon’s ability to adequately protect and maintain the validity of patent and other intellectual property rights; the cyclical nature of the businesses of certain of Griffon’s operating companies; possible terrorist threats and actions and their impact on the global economy; effects of possible IT system failures, data breaches or cyber-attacks; the impact of pandemics, such as COVID-19, on the U.S. and the global economy, including business disruptions, reductions in employment and an increase in business and operating facility failures, specifically among our customers and suppliers; Griffon’s ability to service and refinance its debt; and the impact of recent and future legislative and regulatory changes, including, without limitation, changes in tax laws. Such statements reflect the views of the Company with respect to future events and are subject to these and other risks, as previously disclosed in the Company’s Securities and Exchange Commission filings. Readers are cautioned not to place undue reliance on these forward-looking statements. These forward-looking statements speak only as of the date made. Griffon undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

About Griffon Corporation

Griffon Corporation is a diversified management and holding company that conducts business through wholly-owned subsidiaries. Griffon oversees the operations of its subsidiaries, allocates resources among them and manages their capital structures. Griffon provides direction and assistance to its subsidiaries in connection with acquisition and growth opportunities as well as divestitures. As long-term investors, we intend to continue to grow and strengthen our existing businesses, and to diversify further through investments in our businesses and acquisitions.

Griffon conducts its operations through two reportable segments:

  • Home and Building Products ("HBP") conducts its operations through Clopay Corporation. Founded in 1964, Clopay is the largest manufacturer and marketer of garage doors and rolling steel doors in North America. Residential and commercial sectional garage doors are sold through professional dealers and leading home center retail chains throughout North America under the brands Clopay, Ideal, and Holmes. Rolling steel door and grille products designed for commercial, industrial, institutional, and retail use are sold under the Cornell and Cookson brands.
  • Consumer and Professional Products (“CPP”) is a global provider of branded consumer and professional tools; residential, industrial and commercial fans; home storage and organization products; and products that enhance indoor and outdoor lifestyles. CPP sells products globally through a portfolio of leading brands including AMES, since 1774, Hunter, since 1886, True Temper, and ClosetMaid.

For more information on Griffon and its operating subsidiaries, please see the Company’s website at www.griffon.com.

Griffon evaluates performance and allocates resources based on segment adjusted EBITDA and adjusted EBITDA, non-GAAP measures, which are defined as income (loss) before taxes, excluding interest income and expense, depreciation and amortization, strategic review charges, non-cash impairment charges, restructuring charges, gain/loss from debt extinguishment and acquisition related expenses, as well as other items that may affect comparability, as applicable. Segment adjusted EBITDA also excludes unallocated amounts, mainly corporate overhead. Griffon believes this information is useful to investors.

The following tables provide operating highlights and a reconciliation of segment adjusted EBITDA and adjusted EBITDA to income (loss) before taxes:

(in thousands)

For the Three Months Ended June 30,

 

For the Nine Months Ended June 30,

REVENUE

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

Home and Building Products

$

400,244

 

$

394,214

 

$

1,163,893

 

$

1,182,067

Consumer and Professional Products

 

213,383

 

 

253,600

 

 

693,851

 

 

781,780

Total revenue

$

613,627

 

$

647,814

 

$

1,857,744

 

$

1,963,847

 

For the Three Months Ended June 30,

 

For the Nine Months Ended June 30,

(in thousands)

2025

 

2024

 

2025

 

2024

ADJUSTED EBITDA

 

 

 

 

 

 

 

Home and Building Products

$

128,755

 

 

$

118,516

 

 

$

365,231

 

 

$

372,159

 

Consumer and Professional Products

 

19,222

 

 

 

22,263

 

 

 

61,140

 

 

 

47,923

 

Segment adjusted EBITDA

 

147,977

 

 

 

140,779

 

 

 

426,371

 

 

 

420,082

 

Unallocated amounts, excluding depreciation*

 

(13,264

)

 

 

(15,285

)

 

 

(41,941

)

 

 

(44,006

)

Adjusted EBITDA

 

134,713

 

 

 

125,494

 

 

 

384,430

 

 

 

376,076

 

Net interest expense

 

(23,568

)

 

 

(26,255

)

 

 

(71,271

)

 

 

(76,642

)

Depreciation and amortization

 

(15,822

)

 

 

(15,247

)

 

 

(47,086

)

 

 

(45,150

)

Loss from debt extinguishment

 

 

 

 

(1,700

)

 

 

 

 

 

(1,700

)

Restructuring charges

 

 

 

 

(18,688

)

 

 

 

 

 

(33,489

)

Gain (loss) on sale of real estate

 

122

 

 

 

(725

)

 

 

8,279

 

 

 

(167

)

Strategic review - retention and other

 

(1,033

)

 

 

(1,870

)

 

 

(3,883

)

 

 

(9,204

)

Goodwill and intangible asset impairments

 

(243,612

)

 

 

 

 

 

(243,612

)

 

 

 

Income (loss) before taxes

$

(149,200

)

 

$

61,009

 

 

$

26,857

 

 

$

209,724

 

* Primarily Corporate Overhead

 

 

 

 

 

 

 

(in thousands)

For the Three Months Ended June 30,

 

For the Nine Months Ended June 30,

DEPRECIATION and AMORTIZATION

2025

 

2024

 

2025

 

2024

Segment:

 

 

 

 

 

 

 

Home and Building Products

$

4,440

 

$

3,883

 

$

13,049

 

$

11,288

Consumer and Professional Products

 

11,238

 

 

11,225

 

 

33,634

 

 

33,453

Total segment depreciation and amortization

 

15,678

 

 

15,108

 

 

46,683

 

 

44,741

Corporate

 

144

 

 

139

 

 

403

 

 

409

Total consolidated depreciation and amortization

$

15,822

 

$

15,247

 

$

47,086

 

$

45,150

Griffon believes free cash flow ("FCF", a non-GAAP measure) is a useful measure for investors because it demonstrates the Company's ability to generate cash from operations for purposes such as repaying debt, funding acquisitions and paying dividends. FCF is defined as net cash provided by operating activities less capital expenditures, net of proceeds.

The following table provides a reconciliation of net cash provided by operating activities to FCF:

 

For the Nine Months Ended June 30,

(in thousands)

2025

 

2024

Net cash provided by operating activities

$

282,481

��

 

$

307,938

 

Acquisition of property, plant and equipment

 

(39,867

)

 

 

(47,849

)

Proceeds from the sale of property, plant and equipment

 

17,895

 

 

 

13,572

 

FCF

$

260,509

 

 

$

273,661

 

Net debt to EBITDA (Leverage ratio), a non-GAAP measure, is a key financial measure that is used by management to assess the borrowing capacity of the Company. The Company has defined its net debt to EBITDA leverage ratio as net debt (total principal debt outstanding net of cash and equivalents) divided by the sum of trailing twelve-month (“TTM”) adjusted EBITDA (as defined above) and TTM stock-based compensation expense. The following table provides a calculation of our net debt to EBITDA leverage ratio as calculated per our credit agreement:

(in thousands)

 

June 30,

2025

 

September 30,

2024

 

June 30,

2024

Cash and equivalents

 

$

107,279

 

$

114,438

 

$

133,452

 

Notes payable and current portion of long-term debt

 

$

8,123

 

$

8,155

 

$

8,138

 

Long-term debt, net of current maturities

 

 

1,442,855

 

 

1,515,897

 

 

1,499,211

 

Debt discount/premium and issuance costs

 

 

12,591

 

 

15,633

 

 

16,663

 

Total gross debt

 

 

1,463,569

 

 

1,539,685

 

 

1,524,012

 

Debt, net of cash and equivalents

 

$

1,356,290

 

$

1,425,247

 

$

1,390,560

 

 

 

 

 

 

 

 

 

TTM adjusted EBITDA (1)

 

 

521,956

 

$

513,602

 

$

497,359

 

Special dividend ESOP Charges

 

 

 

 

 

$

(6,452

)

TTM Stock and ESOP-based compensation

 

 

24,973

 

 

26,838

 

 

32,251

 

TTM adjusted EBITDA

 

$

546,929

 

$

540,440

 

$

523,158

 

 

 

 

 

 

 

 

 

Leverage ratio

 

2.5x

 

2.6x

 

2.7x

 

 

 

 

 

 

 

 

 

1. Griffon defines adjusted EBITDA as operating results before interest income and expense, income taxes, depreciation and amortization, restructuring charges, strategic review charges, non-cash impairment charges, debt extinguishment, net and acquisition related expenses, as well as other items that may affect comparability, as applicable.

The following tables provide a reconciliation of gross profit and selling, general and administrative expenses for items that affect comparability for the three and nine months ended June 30, 2025, and 2024:

(in thousands)

For the Three Months Ended June 30,

 

For the Nine Months Ended June 30,

 

2025

 

2024

 

2025

 

2024

Gross profit, as reported

$

265,248

 

 

$

249,149

 

 

$

781,735

 

 

$

756,455

 

% of revenue

 

43.2

%

 

 

38.5

%

 

 

42.1

%

 

 

38.5

%

Adjusting items:

 

 

 

 

 

 

 

Restructuring charges(1)

 

 

 

 

15,744

 

 

 

 

 

 

28,724

 

Gross profit, as adjusted

$

265,248

 

 

$

264,893

 

 

$

781,735

 

 

$

785,179

 

% of revenue

 

43.2

%

 

 

40.9

%

 

 

42.1

%

 

 

40.0

%

(1) For the quarter and nine months ended June 30, 2024, restructuring charges relate to the CPP global sourcing expansion.

(in thousands)

For the Three Months Ended June 30,

 

For the Nine Months Ended June 30,

 

2025

 

2024

 

2025

 

2024

Selling, general and administrative expenses, including goodwill and intangible asset impairments as reported

$

391,249

 

 

$

159,810

 

 

$

694,477

 

 

$

469,830

 

% of revenue

 

63.8

%

 

 

24.7

%

 

 

37.4

%

 

 

23.9

%

Adjusting items:

 

 

 

 

 

 

 

Restructuring charges(1)

 

 

 

 

(2,944

)

 

 

 

 

 

(4,765

)

Goodwill and intangible asset impairments

 

(243,612

)

 

 

 

 

 

(243,612

)

 

 

 

Strategic review - retention and other

 

(1,033

)

 

 

(1,870

)

 

 

(3,883

)

 

 

(9,204

)

Selling, general and administrative expenses, as adjusted

$

146,604

 

 

$

154,996

 

 

$

446,982

 

 

$

455,861

 

% of revenue

 

23.9

%

 

 

23.9

%

 

 

24.1

%

 

 

23.2

%

(1) For the quarter and nine months ended June 30, 2024, restructuring charges relate to the CPP global sourcing expansion.

GRIFFON CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(in thousands, except per share data)

(Unaudited)

 

 

Three Months Ended June 30,

 

Nine Months Ended June 30,

 

2025

 

2024

 

2025

 

2024

Revenue

$

613,627

 

 

$

647,814

 

 

$

1,857,744

 

 

$

1,963,847

 

Cost of goods and services

 

348,379

 

 

 

398,665

 

 

 

1,076,009

 

 

 

1,207,392

 

Gross profit

 

265,248

 

 

 

249,149

 

 

 

781,735

 

 

 

756,455

 

Selling, general and administrative expenses

 

147,637

 

 

 

159,810

 

 

 

450,865

 

 

 

469,830

 

Goodwill and intangible asset impairments

 

243,612

 

 

 

 

 

 

243,612

 

 

 

 

Total operating expenses

 

391,249

 

 

 

159,810

 

 

 

694,477

 

 

 

469,830

 

Income (loss) from operations

 

(126,001

)

 

 

89,339

 

 

 

87,258

 

 

 

286,625

 

Other income (expense)

 

 

 

 

 

 

 

Interest expense

 

(24,137

)

 

 

(27,024

)

 

 

(72,954

)

 

 

(78,472

)

Interest income

 

569

 

 

 

769

 

 

 

1,683

 

 

 

1,830

 

Gain (loss) on sale of real estate

 

122

 

 

 

(725

)

 

 

8,279

 

 

 

(167

)

Loss from debt extinguishment

 

 

 

 

(1,700

)

 

 

 

 

 

(1,700

)

Other, net

 

247

 

 

 

350

 

 

 

2,591

 

 

 

1,608

 

Total other expense, net

 

(23,199

)

 

 

(28,330

)

 

 

(60,401

)

 

 

(76,901

)

Income (loss) before taxes

 

(149,200

)

 

 

61,009

 

 

 

26,857

 

 

 

209,724

 

Provision (benefit) for income taxes

 

(29,061

)

 

 

19,923

 

 

 

19,383

 

 

 

62,318

 

Net income (loss)

$

(120,139

)

 

$

41,086

 

 

$

7,474

 

 

$

147,406

 

Basic earnings (loss) per common share:

$

(2.65

)

 

$

0.87

 

 

$

0.16

 

 

$

3.08

 

Basic weighted-average shares outstanding

 

45,320

 

 

 

47,034

 

 

 

45,505

 

 

 

47,921

 

Diluted earnings (loss) per common share:

$

(2.65

)

 

$

0.84

 

 

$

0.16

 

 

$

2.94

 

Diluted weighted-average shares outstanding

 

45,320

 

 

 

48,851

 

 

 

46,911

 

 

 

50,085

 

Dividends paid per common share

$

0.18

 

 

$

0.15

 

 

$

0.54

 

 

$

0.45

 

Net income (loss)

$

(120,139

)

 

$

41,086

 

 

$

7,474

 

 

$

147,406

 

Other comprehensive income (loss), net of taxes:

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

12,244

 

 

 

(827

)

 

 

(4,804

)

 

 

2,212

 

Pension and other post retirement plans

 

897

 

 

 

532

 

 

 

1,493

 

 

 

1,595

 

Change in cash flow hedges

 

(695

)

 

 

(927

)

 

 

475

 

 

 

550

 

Total other comprehensive income (loss), net of taxes

 

12,446

 

 

 

(1,222

)

 

 

(2,836

)

 

 

4,357

 

Comprehensive income (loss), net

$

(107,693

)

 

$

39,864

 

 

$

4,638

 

 

$

151,763

 

GRIFFON CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

 

 

(Unaudited)

 

 

 

June 30,

2025

 

September 30,

2024

CURRENT ASSETS

 

 

 

Cash and equivalents

$

107,279

 

$

114,438

Accounts receivable, net of allowances of $11,485 and $10,986

 

271,632

 

 

312,765

Inventories

 

445,913

 

 

425,489

Prepaid and other current assets

 

80,876

 

 

61,604

Assets held for sale

 

5,289

 

 

14,532

Assets of discontinued operations

 

1,303

 

 

648

Total Current Assets

 

912,292

 

 

929,476

PROPERTY, PLANT AND EQUIPMENT, net

 

292,385

 

 

288,297

OPERATING LEASE RIGHT-OF-USE ASSETS

 

162,819

 

 

171,211

GOODWILL

 

192,917

 

 

329,393

INTANGIBLE ASSETS, net

 

493,843

 

 

618,782

OTHER ASSETS

 

28,352

 

 

30,378

ASSETS OF DISCONTINUED OPERATIONS

 

4,712

 

 

3,417

Total Assets

$

2,087,320

 

$

2,370,954

 

 

 

 

CURRENT LIABILITIES

 

 

 

Notes payable and current portion of long-term debt

$

8,123

 

$

8,155

Accounts payable

 

130,773

 

 

119,354

Accrued liabilities

 

162,523

 

 

181,918

Current portion of operating lease liabilities

 

31,997

 

 

35,065

Liabilities of discontinued operations

 

4,545

 

 

4,498

Total Current Liabilities

 

337,961

 

 

348,990

LONG-TERM DEBT, net

 

1,442,855

 

 

1,515,897

LONG-TERM OPERATING LEASE LIABILITIES

 

142,213

 

 

147,369

OTHER LIABILITIES

 

95,901

 

 

130,540

LIABILITIES OF DISCONTINUED OPERATIONS

 

4,490

 

 

3,270

Total Liabilities

 

2,023,420

 

 

2,146,066

COMMITMENTS AND CONTINGENCIES

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

Total Shareholders’ Equity

 

63,900

 

 

224,888

Total Liabilities and Shareholders’ Equity

$

2,087,320

 

$

2,370,954

GRIFFON CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(Unaudited)

 

 

Nine Months Ended June 30,

 

2025

 

2024

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

Net income

$

7,474

 

 

$

147,406

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

47,086

 

 

 

45,150

 

Stock-based compensation

 

17,861

 

 

 

19,726

 

Goodwill and intangible asset impairments

 

243,612

 

 

 

 

Asset impairment charges - restructuring

 

 

 

 

22,979

 

Provision for losses on accounts receivable

 

731

 

 

 

874

 

Amortization of debt discounts and issuance costs

 

3,124

 

 

 

3,169

 

Loss from debt extinguishment

 

 

 

 

1,700

 

Deferred income tax benefit

 

(25,000

)

 

 

 

Loss (gain) on sale of assets and investments

 

16

 

 

 

(1,448

)

Gain on sale of real estate

 

(8,279

)

 

 

 

Change in assets and liabilities:

 

 

 

(Increase) decrease in accounts receivable

 

38,311

 

 

 

(6,051

)

(Increase) decrease in inventories

 

(22,606

)

 

 

55,939

 

(Increase) decrease in prepaid and other assets

 

2,230

 

 

 

(3,351

)

Increase (decrease) in accounts payable, accrued liabilities, income taxes payable and operating lease liabilities

 

(23,342

)

 

 

19,454

 

Other changes, net

 

1,263

 

 

 

2,391

 

Net cash provided by operating activities

 

282,481

 

 

 

307,938

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

Acquisition of property, plant and equipment

 

(39,867

)

 

 

(47,849

)

Proceeds from the sale of property, plant and equipment

 

17,895

 

 

 

13,572

 

Net cash used in investing activities

 

(21,972

)

 

 

(34,277

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

Dividends paid

 

(31,622

)

 

 

(28,770

)

Purchase of shares for treasury

 

(161,709

)

 

 

(241,501

)

Proceeds from long-term debt

 

63,000

 

 

 

179,500

 

Payments of long-term debt

 

(139,117

)

 

 

(146,727

)

Financing costs

 

 

 

 

(907

)

Other, net

 

(90

)

 

 

(307

)

Net cash used in financing activities

 

(269,538

)

 

 

(238,712

)

CASH FLOWS FROM DISCONTINUED OPERATIONS:

 

 

 

Net cash used in operating activities

 

(820

)

 

 

(3,707

)

Net cash provided by investing activities

 

137

 

 

 

 

Net cash used in discontinued operations

 

(683

)

 

 

(3,707

)

Effect of exchange rate changes on cash and equivalents

 

2,553

 

 

 

(679

)

NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS

 

(7,159

)

 

 

30,563

 

CASH AND EQUIVALENTS AT BEGINNING OF PERIOD

 

114,438

 

 

 

102,889

 

CASH AND EQUIVALENTS AT END OF PERIOD

$

107,279

 

 

$

133,452

 

Supplemental Disclosure of Non-Cash Flow Information:

 

 

 

Capital expenditures in accounts payable

$

5,329

 

 

$

268

 

Griffon evaluates performance based on adjusted net income and the related adjusted earnings per share, which excludes restructuring charges, gain/loss from debt extinguishment, acquisition related expenses, discrete and certain other tax items, as well other items that may affect comparability, as applicable, non-GAAP measures. Griffon believes this information is useful to investors. The following table provides a reconciliation of net income (loss) to adjusted net income and earnings (loss) per common share to adjusted earnings per common share:

 

For the Three Months Ended June 30,

 

For the Nine Months Ended June 30,

 

2025

 

2024

 

2025

 

2024

(in thousands, except per share data)

(Unaudited)

Net income (loss)

$

(120,139

)

 

$

41,086

 

 

$

7,474

 

 

$

147,406

 

 

 

 

 

 

 

 

 

Adjusting items:

 

 

 

 

 

 

 

Restructuring charges(1)

 

 

 

 

18,688

 

 

 

 

 

 

33,489

 

Goodwill and intangible asset impairments

 

243,612

 

 

 

 

 

 

243,612

 

 

 

 

(Gain) loss on sale of real estate

 

(122

)

 

 

725

 

 

 

(8,279

)

 

 

167

 

Loss from debt extinguishment

 

 

 

 

1,700

 

 

 

 

 

 

1,700

 

Strategic review - retention and other

 

1,033

 

 

 

1,870

 

 

 

3,883

 

 

 

9,204

 

Tax impact of above items(2)

 

(26,686

)

 

 

(5,790

)

 

 

(25,345

)

 

 

(11,303

)

Discrete and certain other tax provisions (benefits), net(3)

 

(28,451

)

 

 

2,247

 

 

 

(28,626

)

 

 

2,640

 

 

 

 

 

 

 

 

 

Adjusted net income

$

69,247

 

 

$

60,526

 

 

$

192,719

 

 

$

183,303

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share

$

(2.65

)

 

$

0.84

 

 

$

0.16

 

 

$

2.94

 

 

 

 

 

 

 

 

 

Adjusting items, net of tax:

 

 

 

 

 

 

 

Anti-dilutive share impact(4)

 

0.05

 

 

 

 

 

 

 

 

 

 

Restructuring charges(1)

 

 

 

 

0.29

 

 

 

 

 

 

0.50

 

Goodwill and intangible asset impairments

 

4.69

 

 

 

 

 

 

4.63

 

 

 

 

(Gain) loss on sale of real estate

 

 

 

 

0.01

 

 

 

(0.13

)

 

 

 

Loss from debt extinguishment

 

 

 

 

0.03

 

 

 

 

 

 

0.03

 

Strategic review - retention and other

 

0.02

 

 

 

0.03

 

 

 

0.06

 

 

 

0.14

 

Discrete and certain other tax provisions (benefits), net(3)

 

(0.61

)

 

 

0.05

 

 

 

(0.61

)

 

 

0.05

 

 

 

 

 

 

 

 

 

Adjusted earnings per common share

$

1.50

 

 

$

1.24

 

 

$

4.11

 

 

$

3.66

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding (in thousands)

 

45,320

 

 

 

47,034

 

 

 

45,505

 

 

 

47,921

 

 

 

 

 

 

 

 

 

Diluted weighted-average shares outstanding

 

46,270

 

 

 

48,851

 

 

 

46,911

 

 

 

50,085

 

Note: Due to rounding, the sum of earnings per common share and adjusting items, net of tax, may not equal adjusted earnings per common share.

 

(1) For the three and nine months ended June 30, 2024, restructuring charges relate to the CPP global sourcing expansion, of which $15.7 million and $28.7 million, respectively, are included in Cost of goods and services and $2.9 million and $4.8 million, respectively, are included in SG&A in the Company's Condensed Consolidated Statements of Operations.

(2) The tax impact for the above reconciling adjustments from GAAP to non-GAAP net income and EPS is determined by comparing the Company's tax provision, including the reconciling adjustments, to the tax provision excluding such adjustments.

(3) Discrete and certain other tax provisions (benefits), net primarily relate to the impact of a rate differential between statutory and annual effective tax rate on items impacting the quarter.

(4) For the quarter ended June 30, 2025, earnings (loss) per common share was calculated using basic weighted-average shares outstanding, as presented on the face of the Statement of Operations. The anti-dilutive share impact of using diluted shares represents the impact of converting from basic shares used in calculating earnings (loss) per common share to the diluted shares used in calculating earnings (loss) per common share from a net loss.

 

Contacts

Company Contact

Brian G. Harris

EVP & Chief Financial Officer

Griffon Corporation

(212) 957-5000

IR@griffon.com

Investor Relations Contact

Tom Cook

Managing Director

ICR Inc.

(203) 682-8250