BRC Group Holdings, Inc. Reports Third Quarter 2025 Financial Results
Third Quarter 2025 Net Income Available to Common Shareholders of
Third Quarter 2025 Form 10-Q Filed Prior to Nasdaq's
Third Quarter 2025 Highlights
- Strong financial performance in the third quarter was led by the Capital Markets segment with
$65.4 million in services and fee revenues, the highest quarterly total since the fourth quarter 2023, and segment income of$60.7 million ; Wealth segment net income improvement; and consistent financial performance from the Communications segment. - Total debt was
$1.44 billion , and net debt(5) was$702.9 million ; reduced net debt in the third quarter by over$120 million through bond exchanges and investment asset appreciation. - Filed three Form 10-Qs for Q1, Q2 & Q3 2025 within 120 days, achieving NASDAQ compliance ahead of deadline and bringing our financial reporting current.
"Our comprehensive transformation efforts across our businesses, operations, and balance sheet throughout 2025 have significantly enhanced our position for 2026.
"The decision to change our name to
BRC Third Quarter 2025 Financial Results Summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
||||
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands, except for share data) |
|
2025 |
|
2024 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders |
|
$ |
89,068 |
|
$ |
(286,412) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per common share |
|
$ |
2.91 |
|
$ |
(9.39) |
|
|
|
Diluted income (loss) per common share |
|
$ |
2.91 |
|
$ |
(9.39) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
||||
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
2024 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues (1) |
|
$ |
244,102 |
|
$ |
253,113 |
|
|
|
Investment Gains (Losses) (2) |
|
|
33,769 |
|
|
(77,749) |
|
|
|
Total Revenues |
|
$ |
277,871 |
|
$ |
175,364 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Adjusted EBITDA (3) |
|
$ |
112,204 |
|
$ |
(89,524) |
|
|
|
Operating Adjusted EBITDA (4) |
|
$ |
57,951 |
|
$ |
12,011 |
|
|
|
|
|
|
|
|
|
|
|
- Net income available to common shareholders was
$89.1 million , compared to a net loss of$(286.4) million in the third quarter 2024. - Revenues were
$277.9 million , compared to$175.4 million in the third quarter 2024. - Operating revenues(1) were
$244.1 million , compared to$253.1 million in the third quarter 2024. - Adjusted EBITDA(3) was
$112.2 million , compared to$(89.5) million in the third quarter 2024. - Operating adjusted EBITDA(4) was
$58.0 million , compared to$12.0 million in the third quarter 2024. - Total debt was
$1.44 billion , with net debt(5) of$702.9 million , compared to$1.77 billion and$1.06 billion , respectively, as ofDecember 31, 2024 . - Cash, cash equivalents, and restricted cash was
$185.5 million , compared to$247.3 million as ofDecember 31, 2024 . - Securities and other investments owned were
$315.5 million and total investments(6) were$406.7 million , compared to$282.3 million and$432.6 million as ofDecember 31, 2024 , respectively. - Basic and diluted earnings per common share (EPS) were
$2.91 compared to$(9.39) in the third quarter 2024. - Third quarter results came within previous estimates, except for net income available to common shareholders, which exceeded the top end of the range by approximately
$12 million due to lower income tax provision.
Segment Third Quarter 2025 Financial Results Summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Revenues |
|
Segment Income (Loss) |
|
||||||||
|
|
|
Three Months Ended |
|
Three Months Ended |
|
||||||||
|
|
(Dollars in thousands) |
2025 |
|
2024 |
|
2025 |
|
2024 |
|
||||
|
|
Capital Markets |
|
$ 116,219 |
|
|
$ (24,690) |
|
|
$ 60,698 |
|
|
$ (62,319) |
|
|
|
Wealth Management |
|
42,403 |
|
|
50,059 |
|
|
7,190 |
|
|
780 |
|
|
|
Communications |
|
60,366 |
|
|
67,559 |
|
|
12,040 |
|
|
8,307 |
|
|
|
Consumer Products |
|
46,967 |
|
|
49,793 |
|
|
(1,330) |
|
|
(3,506) |
|
|
|
E-Commerce |
|
- |
|
|
8,982 |
|
|
- |
|
|
(5,188) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Capital Markets
segment revenues increased to
$116.2 million , up from$(24.7) million in the same prior year period. Segment income increased to$60.7 million , up from$(62.3) million in the same prior year period. -
Wealth Management
segment revenues decreased to
$42.4 million , down from$50.1 million in the same prior year period. Segment income increased to$7.2 million , up from$0.8 million in the same prior year period. B. Riley Wealth had over$13 billion of client assets under management as ofSeptember 30, 2025 . -
Communications
segment revenues decreased to
$60.4 million , down from$67.6 million in the same prior year period. On a combined basis, communications businesses – magicJack, United Online, Credo Mobile, and Lingo – generated segment income of$12.0 million for the third quarter of 2025. -
Consumer
Products
segment revenues decreased to
$47.0 million , down from$49.8 million in the same prior year period. Segment loss decreased to$(1.3) million , down from$(3.5) million in the same prior year period.
About
Footnotes
See "Note Regarding Use of Non-GAAP Financial Measures" for further discussion of these non-GAAP terms. A reconciliation of Operating Revenues, Adjusted EBITDA, Operating Adjusted EBITDA, Total Investments, and Net Debt to the comparable GAAP financial measures is included in the financial statements portion of this press release.
(1) Operating Revenues is defined as the sum of (i) service and fees, (ii) interest income – loans, (iii) interest Income - securities lending, (iv) fixed income spread, (v) trading gains attributable to variable interest transactions, and (vi) sales of goods.
(2) Investment Gains (Losses) is defined as sum of (i) trading gains (losses), net and (ii) fair value adjustments on loans, less fixed income spread and trading gains attributable to variable rate transactions.
(3) Adjusted EBITDA includes earnings from continuing operations before interest, taxes, depreciation, amortization, restructuring charge, share-based payments, gain or loss on extinguishment of loans, gain on bargain purchase, gain on sale and deconsolidation of businesses, gain on senior note exchange, impairment of goodwill and tradenames, and transaction related and other costs.
(4) Operating Adjusted EBITDA is defined as Adjusted EBITDA excluding (i) trading gains (losses), net, net of (a) fixed income spread and (b) trading gains attributable to variable rate transactions, (ii) fair value adjustments on loans, (iii) realized and unrealized gains (losses) on investments net of gains attributable to variable rate transactions, and (iv) other investment-related expenses.
(5) Net Debt is defined as the sum of (a) term loans, net, (b) senior notes payable, net, (c) revolving credit facility, and (d) notes payable, net of (i) cash and cash equivalents, (ii) restricted cash, (iii) due from clearing brokers net of due to clearing brokers, and (iv) Total Investments.
(6) Total Investments is defined as the sum of (a) securities and other investments owned net of (i) securities sold not yet purchased and (ii) noncontrolling interest related to investments from continuing operations, (b) loans receivable, at fair value net of loan participations sold, and (c) other investments reported in prepaid and other assets.
Note Regarding Use of Non-GAAP Financial Measures
Certain of the information set forth herein, including Adjusted EBITDA, Operating Adjusted EBITDA, Investment Adjusted EBITDA, Operating Revenues, Investment Gains (Losses), Total Investments, and Net Debt, may be considered non-GAAP financial measures.
Forward-Looking Statements
Statements made in this press release that are not descriptions of historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and are based on management's current expectations and assumptions and are subject to risks and uncertainties. If such risks or uncertainties materialize or such assumptions prove incorrect, our business, operating results, financial condition, and stock price could be materially negatively affected. You should not place undue reliance on such forward-looking statements, which are based on the information currently available to us and speak only as of today's date. The Company assumes no duty to update forward-looking statements, except as required by law. These forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the Company's performance or achievements to be materially different from any expected future results, performance, or achievements. Actual future results, performance or achievements may differ materially from historical results or those anticipated depending on a variety of factors, some of which are beyond the control of the Company, including, but not limited to, the risks described from time to time in the Company's periodic filings with the
|
|
|||||||||||
|
Condensed Consolidated Balance Sheets |
|||||||||||
|
(Dollars in thousands, except par value) |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
2025 |
|
2024 |
||
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
Assets |
|
|
|
|
|
||||||
|
Assets |
|
|
|
|
|
|
|
|
|
||
|
|
Cash and cash equivalents |
$ |
184,225 |
|
$ |
146,852 |
|||||
|
|
Restricted cash |
|
1,274 |
|
|
100,475 |
|||||
|
|
Due from clearing brokers |
|
148,291 |
|
|
30,713 |
|||||
|
|
Securities and other investments owned (includes
|
|
315,466 |
|
|
282,325 |
|||||
|
|
Securities borrowed |
|
106,777 |
|
|
43,022 |
|||||
|
|
Accounts receivable, net of allowance for credit losses of
2025 and |
|
63,457 |
|
|
68,653 |
|||||
|
|
Due from related parties |
|
202 |
|
|
189 |
|||||
|
|
Loans receivable, at fair value (includes
|
|
55,018 |
|
|
90,103 |
|||||
|
|
Prepaid expenses and other assets (includes
|
|
219,401 |
|
|
242,916 |
|||||
|
|
Operating lease right-of-use assets |
|
36,263 |
|
|
51,509 |
|||||
|
|
Property and equipment, net |
|
18,084 |
|
|
18,679 |
|||||
|
|
|
|
|
|
392,687 |
|
|
392,687 |
|||
|
|
Other intangible assets, net |
|
124,645 |
|
|
146,446 |
|||||
|
|
Deferred income taxes |
|
1,300 |
|
|
13,598 |
|||||
|
|
Assets held for sale |
|
— |
|
|
84,723 |
|||||
|
|
Assets of discontinued operations |
|
2,221 |
|
|
70,373 |
|||||
|
|
|
Total assets |
$ |
1,669,311 |
|
$ |
1,783,263 |
||||
|
Liabilities and Equity (Deficit) |
|
|
|
|
|
||||||
|
Liabilities |
|
|
|
|
|
|
|
|
|||
|
|
Accounts payable |
$ |
41,429 |
|
$ |
51,238 |
|||||
|
|
Accrued expenses and other liabilities |
|
183,395 |
|
|
185,745 |
|||||
|
|
Deferred revenue |
|
51,982 |
|
|
58,148 |
|||||
|
|
Deferred income taxes |
|
2,328 |
|
|
5,462 |
|||||
|
|
Due to related parties and partners |
|
2,595 |
|
|
3,404 |
|||||
|
|
Securities sold not yet purchased |
|
22,375 |
|
|
5,675 |
|||||
|
|
Securities loaned |
|
89,165 |
|
|
27,942 |
|||||
|
|
Operating lease liabilities |
|
44,901 |
|
|
58,499 |
|||||
|
|
Notes payable |
|
— |
|
|
28,021 |
|||||
|
|
Loan participations sold |
|
— |
|
|
6,000 |
|||||
|
|
Revolving credit facility |
|
10,167 |
|
|
16,329 |
|||||
|
|
Term loans, net |
|
121,924 |
|
|
199,429 |
|||||
|
|
Senior notes payable, net |
|
1,311,311 |
|
|
1,530,561 |
|||||
|
|
Liabilities held for sale |
|
— |
|
|
41,505 |
|||||
|
|
Liabilities of discontinued operations |
|
830 |
|
|
21,321 |
|||||
|
|
|
Total liabilities |
|
1,882,402 |
|
|
2,239,279 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
Preferred stock, |
|
— |
|
|
— |
|||||
|
|
Common stock,
issued and outstanding as of |
|
3 |
|
|
3 |
|||||
|
|
Additional paid-in capital |
|
596,320 |
|
|
589,387 |
|||||
|
|
Accumulated deficit |
|
(850,129) |
|
|
(1,070,996) |
|||||
|
|
Accumulated other comprehensive loss |
|
(6,654) |
|
|
(6,569) |
|||||
|
|
|
Total Registrant stockholders' deficit |
|
(260,460) |
|
|
(488,175) |
||||
|
Noncontrolling interests |
|
47,369 |
|
|
32,159 |
||||||
|
|
|
Total deficit |
|
(213,091) |
|
|
(456,016) |
||||
|
|
|
|
Total liabilities and deficit |
$ |
1,669,311 |
|
$ |
1,783,263 |
|||
|
|
|||||||||||||||||
|
Condensed Consolidated Statement of Operations (Loss) |
|||||||||||||||||
|
(Unaudited) |
|||||||||||||||||
|
(Dollars in thousands, except share and per share data) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Services and fees (includes
ended |
$ |
170,668 |
|
$ |
174,573 |
|
$ |
475,279 |
|
$ |
591,563 |
|||||
|
|
Trading gains (losses), net |
|
53,012 |
|
|
(1,238) |
|
|
64,521 |
|
|
(50,226) |
|||||
|
|
Fair value adjustments on loans (includes
months ended
for the nine months ended parties, respectively) |
|
1,299 |
|
|
(71,477) |
|
|
(5,997) |
|
|
(259,260) |
|||||
|
|
Interest income - loans (includes
ended
months ended respectively) |
|
2,094 |
|
|
11,251 |
|
|
9,143 |
|
|
51,894 |
|||||
|
|
Interest income - securities lending |
|
2,523 |
|
|
7,007 |
|
|
5,487 |
|
|
69,614 |
|||||
|
|
Sale of goods |
|
48,275 |
|
|
55,248 |
|
|
140,803 |
|
|
164,254 |
|||||
|
|
|
Total revenues |
|
277,871 |
|
|
175,364 |
|
|
689,236 |
|
|
567,839 |
||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Direct cost of services |
|
31,291 |
|
|
49,659 |
|
|
107,207 |
|
|
168,008 |
|||||
|
|
Cost of goods sold |
|
35,001 |
|
|
40,312 |
|
|
106,847 |
|
|
118,897 |
|||||
|
|
Selling, general and administrative expenses |
|
143,892 |
|
|
161,075 |
|
|
453,649 |
|
|
518,029 |
|||||
|
|
Restructuring charge |
|
184 |
|
|
116 |
|
|
505 |
|
|
925 |
|||||
|
|
Impairment of goodwill and tradenames |
|
— |
|
|
— |
|
|
1,500 |
|
|
27,681 |
|||||
|
|
Interest expense - Securities lending and loan participations sold |
|
2,094 |
|
|
6,359 |
|
|
4,781 |
|
|
65,055 |
|||||
|
|
|
Total operating expenses |
|
212,462 |
|
|
257,521 |
|
|
674,489 |
|
|
898,595 |
||||
|
|
|
|
Operating income (loss) |
|
65,409 |
|
|
(82,157) |
|
|
14,747 |
|
|
(330,756) |
|||
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Interest income |
|
1,491 |
|
|
1,432 |
|
|
3,469 |
|
|
2,892 |
|||||
|
|
Dividend income |
|
564 |
|
|
675 |
|
|
821 |
|
|
4,139 |
|||||
|
|
Realized and unrealized gains (losses) on investments |
|
32,756 |
|
|
(22,197) |
|
|
28,472 |
|
|
(212,362) |
|||||
|
|
Change in fair value of financial instruments and other |
|
(3,314) |
|
|
— |
|
|
9,492 |
|
|
— |
|||||
|
|
Gain on sale and deconsolidation of businesses |
|
— |
|
|
476 |
|
|
86,213 |
|
|
790 |
|||||
|
|
Gain on senior note exchange |
|
12,222 |
|
|
— |
|
|
67,208 |
|
|
— |
|||||
|
|
Income from equity investments |
|
9,193 |
|
|
6 |
|
|
34,244 |
|
|
12 |
|||||
|
|
Loss on extinguishment of debt |
|
(950) |
|
|
(5,900) |
|
|
(21,643) |
|
|
(5,780) |
|||||
|
|
Interest expense |
|
(18,769) |
|
|
(32,996) |
|
|
(72,685) |
|
|
(102,195) |
|||||
|
|
|
Income (loss) from continuing operations before income taxes |
|
98,602 |
|
|
(140,661) |
|
|
150,338 |
|
|
(643,260) |
||||
|
Provision for income taxes |
|
(1,183) |
|
|
(9,950) |
|
|
(1,194) |
|
|
(17,803) |
||||||
|
|
|
Income (loss) from continuing operations |
|
97,419 |
|
|
(150,611) |
|
|
149,144 |
|
|
(661,063) |
||||
|
|
|
(Loss) income from discontinued operations, net of income taxes |
|
(1,866) |
|
|
(136,987) |
|
|
70,841 |
|
|
(108,270) |
||||
|
|
|
|
Net income (loss) |
|
95,553 |
|
|
(287,598) |
|
|
219,985 |
|
|
(769,333) |
|||
|
Net income (loss) attributable to noncontrolling interests |
|
4,470 |
|
|
(3,201) |
|
|
(594) |
|
|
(2,167) |
||||||
|
|
|
Net income (loss) attributable to Registrant |
|
91,083 |
|
|
(284,397) |
|
|
220,579 |
|
|
(767,166) |
||||
|
Preferred stock dividends |
|
2,015 |
|
|
2,015 |
|
|
6,045 |
|
|
6,045 |
||||||
|
|
|
Net income (loss) available to common shareholders |
$ |
89,068 |
|
$ |
(286,412) |
|
$ |
214,534 |
|
$ |
(773,211) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Continuing operations |
$ |
2.97 |
|
$ |
(5.02) |
|
$ |
4.70 |
|
$ |
(22.01) |
||||
|
|
|
Discontinued operations |
|
(0.06) |
|
|
(4.37) |
|
|
2.32 |
|
|
(3.52) |
||||
|
|
|
Basic income (loss) per common share |
$ |
2.91 |
|
$ |
(9.39) |
|
$ |
7.02 |
|
$ |
(25.53) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Continuing operations |
$ |
2.97 |
|
$ |
(5.02) |
|
$ |
4.70 |
|
$ |
(22.01) |
||||
|
|
|
Discontinued operations |
|
(0.06) |
|
|
(4.37) |
|
|
2.32 |
|
|
(3.52) |
||||
|
|
|
Diluted income (loss) per common share |
$ |
2.91 |
|
$ |
(9.39) |
|
$ |
7.02 |
|
$ |
(25.53) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average basic common shares outstanding |
|
30,597,066 |
|
|
30,499,931 |
|
|
30,541,169 |
|
|
30,281,324 |
||||||
|
Weighted average diluted common shares outstanding |
|
30,597,066 |
|
|
30,499,931 |
|
|
30,541,169 |
|
|
30,281,324 |
||||||
|
|
|||||||||||||||||
|
Operating Revenues Reconciliation |
|||||||||||||||||
|
(Unaudited) |
|||||||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
|
Total revenues |
|
$ |
277,871 |
|
$ |
175,364 |
|
$ |
689,236 |
|
$ |
567,839 |
|||||
|
Operating revenues adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Trading (gains) losses, net |
|
(53,012) |
|
|
1,238 |
|
|
(64,521) |
|
|
50,226 |
|||||
|
|
Fair value adjustments on loans |
|
(1,299) |
|
|
71,477 |
|
|
5,997 |
|
|
259,260 |
|||||
|
|
Fixed income spread |
|
2,925 |
|
|
5,034 |
|
|
9,509 |
|
|
16,961 |
|||||
|
|
Trading gains attributable to variable rate transactions |
|
17,617 |
|
|
— |
|
|
25,939 |
|
|
— |
|||||
|
|
|
Total revenues adjustments |
|
(33,769) |
|
|
77,749 |
|
|
(23,076) |
|
|
326,447 |
||||
|
Operating revenues |
$ |
244,102 |
|
$ |
253,113 |
|
$ |
666,160 |
|
$ |
894,286 |
||||||
|
|
|||||||||||||||||
|
Adjusted EBITDA and Operating Adjusted EBITDA Reconciliations |
|||||||||||||||||
|
(Unaudited) |
|||||||||||||||||
|
(Dollars in thousands) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
|
Net income (loss) attributable to Registrant |
$ |
91,083 |
|
$ |
(284,397) |
|
$ |
220,579 |
|
$ |
(767,166) |
||||||
|
(Loss) income from discontinued operations, net of income taxes |
|
(1,866) |
|
|
(136,987) |
|
|
70,841 |
|
|
(108,270) |
||||||
|
Net (income) loss attributable to noncontrolling interests |
|
(4,470) |
|
|
3,201 |
|
|
594 |
|
|
2,167 |
||||||
|
Income (loss) from continuing operations |
|
97,419 |
|
|
(150,611) |
|
|
149,144 |
|
|
(661,063) |
||||||
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Net (income) loss from continuing operations attributable to noncontrolling interests |
|
(4,470) |
|
|
(624) |
|
|
594 |
|
|
397 |
|||||
|
|
Provision for income taxes |
|
1,183 |
|
|
9,950 |
|
|
1,194 |
|
|
17,803 |
|||||
|
|
Interest expense |
|
18,769 |
|
|
32,996 |
|
|
72,685 |
|
|
102,195 |
|||||
|
|
Interest income |
|
(1,491) |
|
|
(1,432) |
|
|
(3,469) |
|
|
(2,892) |
|||||
|
|
Share based payments |
|
2,401 |
|
|
2,121 |
|
|
9,981 |
|
|
15,374 |
|||||
|
|
Depreciation and amortization |
|
8,434 |
|
|
11,064 |
|
|
27,079 |
|
|
33,757 |
|||||
|
|
Restructuring charge |
|
184 |
|
|
116 |
|
|
505 |
|
|
925 |
|||||
|
|
Gain on sale and deconsolidation of businesses |
|
— |
|
|
(476) |
|
|
(86,213) |
|
|
(790) |
|||||
|
|
Gain on senior note exchange |
|
(12,222) |
|
|
— |
|
|
(67,208) |
|
|
— |
|||||
|
|
Loss on extinguishment of loans |
|
950 |
|
|
5,900 |
|
|
21,643 |
|
|
5,780 |
|||||
|
|
Impairment of goodwill and tradenames |
|
— |
|
|
— |
|
|
1,500 |
|
|
27,681 |
|||||
|
|
Transactions related costs and other |
|
1,047 |
|
|
1,472 |
|
|
(533) |
|
|
6,379 |
|||||
|
|
|
Total EBITDA adjustments |
|
14,785 |
|
|
61,087 |
|
|
(22,242) |
|
|
206,609 |
||||
|
|
|
|
Adjusted EBITDA |
$ |
112,204 |
|
$ |
(89,524) |
|
$ |
126,902 |
|
$ |
(454,454) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating EBITDA Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Trading (gains) losses, net |
|
(53,012) |
|
|
1,238 |
|
|
(64,521) |
|
|
50,226 |
|||||
|
|
Fair value adjustments on loans |
|
(1,299) |
|
|
71,477 |
|
|
5,997 |
|
|
259,260 |
|||||
|
|
Realized and unrealized (gains) losses on investments |
|
(32,756) |
|
|
22,197 |
|
|
(28,472) |
|
|
212,362 |
|||||
|
|
Fixed income spread |
|
2,925 |
|
|
5,034 |
|
|
9,509 |
|
|
16,961 |
|||||
|
|
Trading gains and realized and unrealized gains on investments attributable to variable rate transactions |
|
29,285 |
|
|
— |
|
|
42,990 |
|
|
— |
|||||
|
|
Other investment related expenses |
|
604 |
|
|
1,589 |
|
|
1,671 |
|
|
1,338 |
|||||
|
|
|
Total Operating EBITDA Adjustments |
|
(54,253) |
|
|
101,535 |
|
|
(32,826) |
|
|
540,147 |
||||
|
Operating Adjusted EBITDA |
$ |
57,951 |
|
$ |
12,011 |
|
$ |
94,076 |
|
$ |
85,693 |
||||||
|
|
|||||||
|
Total Investments and Net Debt Reconciliation |
|||||||
|
(Unaudited) |
|||||||
|
(Dollars in thousands) |
|||||||
|
|
|
|
|
|
|
||
|
|
|
|
|||||
|
|
2025 |
2024 |
|||||
|
|
|
|
|
|
|
||
|
Cash, cash equivalents, and restricted cash |
$ |
185,499 |
|
$ |
247,327 |
||
|
Due from clearing brokers |
|
148,291 |
|
|
30,713 |
||
|
|
|
|
|
|
|
||
|
Securities and other investments owned |
|
315,466 |
|
|
282,325 |
||
|
Securities sold not yet purchased |
|
(22,375) |
|
|
(5,675) |
||
|
Loans receivable, at fair value |
|
55,018 |
|
|
90,103 |
||
|
Loan participations sold |
|
— |
|
|
(6,000) |
||
|
Other investments reported in prepaid and other assets |
|
92,412 |
|
|
100,080 |
||
|
Noncontrolling interest |
|
(33,811) |
|
|
(28,217) |
||
|
Total investments |
|
406,710 |
|
|
432,616 |
||
|
|
|
|
|
|
|
||
|
Notes payable |
|
— |
|
|
28,021 |
||
|
Revolving credit facility |
|
10,167 |
|
|
16,329 |
||
|
Term loans, net |
|
121,924 |
|
|
199,429 |
||
|
Senior notes payable, net |
|
1,311,311 |
|
|
1,530,561 |
||
|
|
Total debt |
|
1,443,402 |
|
|
1,774,340 |
|
|
|
|
|
|
|
|
||
|
|
|
Net debt |
$ |
702,902 |
|
$ |
1,063,684 |
Contacts
Investors
ir@brcgh.com
Media
press@brcgh.com
View original content:https://www.prnewswire.com/news-releases/brc-group-holdings-inc-reports-third-quarter-2025-financial-results-302661567.html
SOURCE