Home

Marcus Corporation Reports Third Quarter Fiscal 2025 Results

Company repurchases $9 million in shares during third quarter; Board of Directors authorizes repurchase of up to 4.0 million additional shares

The Marcus Corporation (NYSE: MCS) today reported results for the third quarter fiscal 2025 ended September 30, 2025.

“Marcus Hotels & Resorts led the way during the third quarter of fiscal 2025, delivering revenue growth and overcoming a tough comparison to last year’s third quarter, which significantly benefitted from the impact of the Republican National Convention in Milwaukee,” said Gregory S. Marcus, chief executive officer of Marcus Corporation. “At Marcus Theatres, while several films performed well during the quarter, the absence of a breakout blockbuster hit movie and fewer family films resulted in a weaker box office. Looking ahead, the remainder of the year features several highly anticipated films, and the 2026 film slate is franchise heavy, including more family films. Our continued confidence in the underlying strength of both businesses resulted in spending $9 million to repurchase 0.6 million shares during the third quarter of fiscal 2025, with our Board of Directors authorizing the repurchase of up to 4.0 million additional shares. In the past four quarters, we are pleased to have returned more than $25 million to our shareholders.”

Third Quarter Fiscal 2025 Highlights

  • Total revenues for the third quarter of fiscal 2025 were $210.2 million, a 9.7% decrease from total revenues of $232.7 million for the third quarter of fiscal 2024.
  • Operating income was $22.7 million for the third quarter of fiscal 2025, a 30.7% decrease from operating income of $32.8 million for the prior year quarter.
  • Net earnings was $16.2 million for the third quarter of fiscal 2025, compared to net earnings of $23.3 million for the same period in fiscal 2024. Net earnings for the third quarter of fiscal 2025 was favorably impacted by a $3.0 million, or $0.10 per share, gain from a property insurance settlement, net of tax. Net earnings for the third quarter of fiscal 2024 was negatively impacted by $1.5 million, or $0.05 per share, of debt conversion expense and related tax impacts of the convertible senior notes repurchases.
  • Net earnings per diluted common share was $0.52 for the third quarter of fiscal 2025, compared to net earnings per diluted common share of $0.73 for the third quarter of fiscal 2024.
  • Adjusted EBITDA was $40.4 million for the third quarter of fiscal 2025, a 22.6% decrease from Adjusted EBITDA of $52.3 million for the prior year quarter.

First Three Quarters Fiscal 2025 Highlights

  • Total revenues for the first three quarters of fiscal 2025 were $565.0 million, a 3.2% increase from total revenues of $547.2 million for the first three quarters of fiscal 2024.
  • Operating income was $15.3 million for the first three quarters of fiscal 2025, a 16.5% decrease from operating income of $18.4 million for the first three quarters of fiscal 2024.
  • Net earnings was $6.7 million for the first three quarters of fiscal 2025, compared to net loss of $8.8 million for the first three quarters of fiscal 2024. Net earnings for the first three quarters of fiscal 2025 was favorably impacted by a $3.0 million, or $0.10 per share, gain from a property insurance settlement, net of tax. Net loss for the first three quarters of fiscal 2024 was negatively impacted by $16.5 million, or $0.52 per share, of debt conversion expense and related tax impacts of the convertible senior notes repurchases.
  • Net earnings per diluted common share was $0.21 for the first three quarters of fiscal 2025, compared to net loss per diluted common share of $0.28 for the first three quarters of fiscal 2024.
  • Adjusted EBITDA was $72.5 million for the first three quarters of fiscal 2025, a 5.3% decrease from Adjusted EBITDA of $76.5 million for first three quarters of fiscal 2024.

Marcus Theatres®

Total Theatre revenues were $119.9 million for the third quarter of fiscal 2025, a 16.6% decrease compared to the third quarter of fiscal 2024. Division operating income was $12.3 million for the third quarter of fiscal 2025, a $9.4 million decrease compared to the third quarter of fiscal 2024. Adjusted EBITDA was $22.1 million for the third quarter of fiscal 2025, a 33.4% decrease from the third quarter of fiscal 2024.

Same store admission revenues for the third quarter of fiscal 2025 decreased 15.8%, with an unfavorable mix of films in our Midwestern markets that was light on family film content, compared to a favorable mix of films in the prior year quarter. Same store attendance decreased 18.7% in the third quarter of fiscal 2025 with average ticket prices up 3.6% compared to the prior year quarter due to strategic price changes designed to optimize peak demand, as well as a higher percentage of sales coming from premium large format screens. Average concession revenues per person increased 2.1% during the third quarter compared to the prior year quarter.

During the third quarter of fiscal 2025, Marcus Theatres’ top five highest-performing films were Superman, Jurassic World: Rebirth, The Fantastic Four: First Steps, The Conjuring: Last Rights, and Weapons.

“While the film slate during the third quarter of fiscal 2025 featured several movies that performed better than expected, the overall mix was not as favorable in our mostly Midwestern markets. Moreover, the absence of high-performing tentpole films during the quarter resulted in a difficult comparison to the prior year period, which featured several blockbuster movies and was a record for Marcus Theatres,” said Mark A. Gramz, president of Marcus Theatres. “We expect these dynamics to be short-lived, with presales of Wicked: For Good trending over three times ahead of pre-sales for last year’s Wicked, which was a major box office success. With several other highly anticipated films on the way, including family-friendly titles that tend to play well in our markets, the holiday season is warming up to bring plenty of cheer to a wide range of audiences.”

Several films have contributed to early fiscal 2025 fourth quarter results, including Black Phone 2, One Battle After Another, and Taylor Swift: The Official Release Party of a Showgirl, with a strong film slate scheduled for the remainder of the year, including Predator: Badlands, The Running Man, Now You See Me: Now You Don’t, Wicked: For Good, Zootopia 2, Five Nights at Freddy’s 2, The SpongeBob Movie: Search for SquarePants, and Avatar: Fire and Ash. While film schedule changes may occur, new films planned to be released during fiscal 2026 that have the potential to perform very well include: The Super Mario Galaxy Movie, The Mandalorian and Grogu, Toy Story 5, Supergirl, Minions 3, Moana, Spider-Man: Brand New Day, The Odyssey, Jumanji 3, Avengers: Doomsday, and Dune Messiah.

Marcus® Hotels & Resorts

During the third quarter of fiscal 2025, Marcus Hotels & Resorts reported total revenues before cost reimbursements of $80.3 million, a 1.7% increase over the third quarter of fiscal 2024, due to growth in food and beverage revenues driven by strong group business and increased occupancy at six out of seven owned hotels. Division operating income of $16.4 million during the third quarter of fiscal 2025 decreased $0.7 million and was negatively impacted by an increase in depreciation expense of $0.5 million due to hotel renovations completed during fiscal 2024 and fiscal 2025. Adjusted EBITDA was $23.1 million in the third quarter of fiscal 2025, a 0.3% increase compared to the prior year quarter.

Revenue per available room, or RevPAR, decreased 1.5% in the fiscal 2025 third quarter, primarily due to decreased average daily rates compared to the prior year period when the Republican National Convention favorably impacted rates. During the third quarter of fiscal 2025, Marcus Hotels & Resorts outperformed its competitive sets by 5.2 percentage points, primarily driven by strong performance in group business and a strong summer season at Grand Geneva Resort & Spa.

"We are pleased with our third quarter fiscal 2025 results, successfully achieving overall growth despite a tough comparison,” said Michael R. Evans, president of Marcus Hotels & Resorts. “We continue to capitalize on the strength in group business, which is particularly strong at our newly renovated properties - Grand Geneva Resort & Spa, The Pfister Hotel, and Hilton Milwaukee. We also continue to see stable leisure travel demand in our markets, and we believe our upper upscale properties remain well positioned to outperform within the markets in which they compete.”

In September, Marcus Hotels & Resorts announced that the west wing of Hilton Milwaukee will reopen in early 2026 as The Marc Hotel, an independent 175-room hotel. With direct connectivity to the Baird Center, The Marc Hotel will serve as an appealing destination for both convention attendees and travelers seeking a convenient limited-service hotel option.

In October, four Marcus Hotels & Resorts’ properties were recognized with top honors by Condé Nast Traveler 2025 Readers’ Choice Awards. Grand Geneva Resort & Spa claimed the title of the No. 1 top resort in the Midwest; The Platinum Hotel in Las Vegas was recognized as the No. 2 hotel in Las Vegas; Kimpton Hotel Monaco Pittsburgh was ranked as a top hotel in the Mid-Atlantic; and The Pfister Hotel was among the top hotels in the Midwest by readers of Condé Nast Traveler. The awards are one of the most prestigious recognitions in the hospitality industry.

Return of Capital to Shareholders

During the third quarter of fiscal 2025, the Company repurchased 0.6 million shares of common stock for $9.0 million in cash, and during the first three quarters of fiscal 2025, the Company repurchased 1.0 million shares of common stock for $16.2 million in cash. Since resuming share repurchases in the third quarter of fiscal 2024, the Company has repurchased 1.7 million shares of common stock, or 5.3% of the shares outstanding, for $25.9 million in cash.

Marcus Corporation’s Board of Directors announced today that it has authorized the repurchase of up to 4.0 million additional shares of the Company’s common stock, subject to certain market and other conditions. The new authorization adds to the Company’s existing share repurchase program that had approximately 0.7 million shares remaining under prior authorizations as of September 30, 2025, resulting in 4.7 million shares remaining available for repurchase under Board of Directors repurchase authorizations. As of September 30, 2025, the Company had 23.7 million shares of common stock outstanding and 7.0 million shares of Class B common stock outstanding.

“We continue to believe that repurchasing our shares is a good investment for the company. With our strong balance sheet and cash flow, we believe that when timing and market conditions are appropriate, we will be able to repurchase shares to enhance shareholder value while at the same time continuing to invest in our businesses to facilitate our long-term growth,” said Chad Paris, chief financial officer and treasurer of Marcus Corporation.

The new authorization does not obligate the Company to acquire any particular number of shares of common stock. The pace of the company’s repurchase activity will depend on factors such as current stock price, market conditions, liquidity, other capital uses and other factors. The company’s share repurchase program may be suspended, modified or discontinued at any time and has no set expiration date. The shares repurchased would be retained as treasury stock and used for employee benefit plans or other general corporate purposes.

Fiscal Year Change

Beginning December 27, 2024, the Company’s fiscal year changed from a 52-53 week fiscal year ending on the last Thursday of each year to a fiscal year ending on December 31 of each year. Accordingly, beginning in the current year, the Company’s quarterly results are for three-month periods ending March 31, June 30, September 30 and December 31.

Conference Call and Webcast

Marcus Corporation management will hold a conference call today, Friday, October 31, 2025, at 10:00 a.m. Central/11:00 a.m. Eastern time. Interested parties may listen to the call live on the internet through the investor relations section of the company's website: investors.marcuscorp.com, or dialing 1- 646-844-6383 and entering the passcode 224516. Listeners should dial in to the call at least 5-10 minutes prior to the start of the call or should go to the website at least 15 minutes prior to the call to download and install any necessary audio software.

A telephone replay of the conference call will be available through Friday, November 7, 2025, by dialing 1-866-813-9403 and entering passcode 560371. The webcast will be archived on the company’s website until its next earnings release.

Non-GAAP Financial Measure

Adjusted EBITDA has been presented in this press release as a supplemental measure of financial performance that is not required by, or presented in accordance with, GAAP. The company defines Adjusted EBITDA as net earnings (loss) attributable to The Marcus Corporation before investment income or loss, interest expense, other expense, gain or loss on disposition of property, equipment and other assets, equity earnings or losses from unconsolidated joint ventures, net earnings or losses attributable to noncontrolling interests, income taxes, depreciation and amortization and non-cash share-based compensation expense, adjusted to eliminate the impact of certain items that the company does not consider indicative of its core operating performance. A reconciliation of this measure to the equivalent measure under GAAP, along with reconciliations of this measure for each of our operating segments, are set forth in the attached table.

Adjusted EBITDA is a key measure used by management and the company’s board of directors to assess the company’s financial performance and enterprise value. The company believes that Adjusted EBITDA is a useful measure, as it eliminates certain expenses and gains that are not indicative of the company’s core operating performance and facilitates a comparison of the company’s core operating performance on a consistent basis from period to period. The company also uses Adjusted EBITDA as a basis to determine certain annual cash bonuses and long-term incentive awards, to supplement GAAP measures of performance to evaluate the effectiveness of its business strategies, to make budgeting decisions, and to compare its performance against that of other peer companies using similar measures. Adjusted EBITDA is also used by analysts, investors and other interested parties as a performance measure to evaluate industry competitors.

Adjusted EBITDA is a non-GAAP measure of the company’s financial performance and should not be considered as an alternative to net earnings (loss) as a measure of financial performance, or any other performance measure derived in accordance with GAAP and it should not be construed as an inference that the company’s future results will be unaffected by unusual or non-recurring items. Additionally, Adjusted EBITDA is not intended to be a measure of liquidity or free cash flow for management’s discretionary use. In addition, this non-GAAP measure excludes certain non-recurring and other charges and has its limitations as an analytical tool. You should not consider Adjusted EBITDA in isolation or as a substitute for analysis of the company’s results as reported under GAAP. In evaluating Adjusted EBITDA, you should be aware that in the future the company will incur expenses that are the same as or similar to some of the items eliminated in the adjustments made to determine Adjusted EBITDA, such as acquisition expenses, preopening expenses, accelerated depreciation, impairment charges and other adjustments. The company’s presentation of Adjusted EBITDA should not be construed to imply that the company’s future results will be unaffected by any such adjustments. Definitions and calculations of Adjusted EBITDA differ among companies in our industries, and therefore Adjusted EBITDA disclosed by the company may not be comparable to the measures disclosed by other companies.

About The Marcus Corporation

Headquartered in Milwaukee, Marcus Corporation is a leader in the lodging and entertainment industries, with significant company-owned real estate assets. Marcus Corporation’s theatre division, Marcus Theatres®, is the fourth largest theatre circuit in the U.S. and currently owns or operates 985 screens at 78 locations in 17 states under the Marcus Theatres, Movie Tavern® by Marcus and BistroPlex® brands. The company’s lodging division, Marcus® Hotels & Resorts, owns and/or manages 16 hotels, resorts and other properties in eight states. For more information, please visit the company’s website at www.marcuscorp.com.

Certain matters discussed in this press release are “forward-looking statements” intended to qualify for the safe harbors from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements may generally be identified as such because the context of such statements include words such as we “believe,” “anticipate,” “expect” or words of similar import. Similarly, statements that describe our future plans, objectives or goals are also forward-looking statements. Such forward-looking statements are subject to certain risks and uncertainties which may cause results to differ materially from those expected, including, but not limited to, the following: (1) the adverse effects future pandemics or epidemics may have on our theatre and hotels and resorts businesses, results of operations, liquidity, cash flows, financial condition, access to credit markets and ability to service our existing and future indebtedness; (2) the availability, in terms of both quantity and audience appeal, of motion pictures for our theatre division (including disruptions in the production of films due to events such as tariffs or a strike by actors, writers or directors or future pandemics); (3) the effects of theatre industry dynamics such as the maintenance of a suitable window between the date such motion pictures are released in theatres and the date they are released to other distribution channels; (4) the effects of adverse economic conditions in our markets; (5) the effects of adverse economic conditions on our ability to obtain financing on reasonable and acceptable terms, if at all; (6) the effects on our occupancy and room rates caused by the relative industry supply of available rooms at comparable lodging facilities in our markets; (7) the effects of competitive conditions in our markets; (8) our ability to achieve expected benefits and performance from our strategic initiatives and acquisitions; (9) the effects of increasing depreciation expenses, reduced operating profits during major property renovations, impairment losses, and preopening and start-up costs due to the capital intensive nature of our business; (10) the effects of changes in the availability of and cost of labor and other supplies essential to the operation of our business; (11) the effects of tariffs that are implemented or merely threatened on our costs; (12) the effects of weather conditions, particularly during the winter in the Midwest and in our other markets; (13) our ability to identify properties to acquire, develop and/or manage and the continuing availability of funds for such development; (14) the adverse impact on business and consumer spending on travel, leisure and entertainment resulting from terrorist attacks in the United States or other incidents of violence in public venues such as hotels and movie theatres; and (15) a disruption in our business and reputational and economic risks associated with civil securities claims brought by shareholders. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control and difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements. Our forward-looking statements are based upon our assumptions, which are based upon currently available information. Shareholders, potential investors and other readers are urged to consider these factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements made herein are made only as of the date of this press release and we undertake no obligation to publicly update such forward-looking statements to reflect subsequent events or circumstances.

THE MARCUS CORPORATION

 

Consolidated Statements of Operations

(Unaudited)

(in thousands, except per share data)

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

2025

 

September 26,

2024

 

September 30,

2025

 

September 26,

2024

Revenues:

 

 

 

 

 

 

 

Theatre admissions

$

57,714

 

 

$

68,980

 

 

$

160,993

 

 

$

158,156

 

Rooms

 

39,875

 

 

 

40,019

 

 

 

88,782

 

 

 

88,728

 

Theatre concessions

 

51,244

 

 

 

62,118

 

 

 

146,855

 

 

 

141,230

 

Food and beverage

 

24,137

 

 

 

22,283

 

 

 

63,257

 

 

 

57,718

 

Other revenues

 

26,546

 

 

 

28,876

 

 

 

74,210

 

 

 

71,112

 

 

 

199,516

 

 

 

222,276

 

 

 

534,097

 

 

 

516,944

 

Cost reimbursements

 

10,635

 

 

 

10,392

 

 

 

30,863

 

 

 

30,303

 

Total revenues

 

210,151

 

 

 

232,668

 

 

 

564,960

 

 

 

547,247

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

Theatre operations

 

59,327

 

 

 

68,460

 

 

 

173,169

 

 

 

165,563

 

Rooms

 

12,102

 

 

 

12,300

 

 

 

33,094

 

 

 

32,875

 

Theatre concessions

 

20,962

 

 

 

24,062

 

 

 

61,750

 

 

 

57,463

 

Food and beverage

 

17,280

 

 

 

16,084

 

 

 

47,565

 

 

 

45,027

 

Advertising and marketing

 

7,177

 

 

 

6,645

 

 

 

19,065

 

 

 

18,448

 

Administrative

 

22,913

 

 

 

23,202

 

 

 

70,601

 

 

 

67,234

 

Depreciation and amortization

 

16,835

 

 

 

17,274

 

 

 

52,276

 

 

 

49,988

 

Rent

 

6,304

 

 

 

6,631

 

 

 

18,875

 

 

 

19,474

 

Property taxes

 

3,888

 

 

 

4,442

 

 

 

12,625

 

 

 

12,061

 

Other operating expenses

 

10,069

 

 

 

10,279

 

 

 

31,007

 

 

 

29,890

 

(Gain) loss on disposition of property, equipment and other assets

 

(72

)

 

 

115

 

 

 

(1,256

)

 

 

95

 

Impairment charges

 

 

 

 

 

 

 

 

 

 

472

 

Reimbursed costs

 

10,635

 

 

 

10,392

 

 

 

30,863

 

 

 

30,303

 

Total costs and expenses

 

187,420

 

 

 

199,886

 

 

 

549,634

 

 

 

528,893

 

 

 

 

 

 

 

 

 

Operating income

 

22,731

 

 

 

32,782

 

 

 

15,326

 

 

 

18,354

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

Investment income

 

(19

)

 

 

809

 

 

 

464

 

 

 

1,674

 

Interest expense

 

(2,766

)

 

 

(3,062

)

 

 

(8,569

)

 

 

(8,160

)

Other income (expense)

 

4,187

 

 

 

(390

)

 

 

3,300

 

 

 

(1,121

)

Debt conversion expense

 

 

 

 

(1,410

)

 

 

 

 

 

(15,318

)

Equity earnings (losses) from unconsolidated joint ventures

 

57

 

 

 

(9

)

 

 

(438

)

 

 

(446

)

 

 

1,459

 

 

 

(4,062

)

 

 

(5,243

)

 

 

(23,371

)

 

 

 

 

 

 

 

 

Earnings (loss) before income taxes

 

24,190

 

 

 

28,720

 

 

 

10,083

 

 

 

(5,017

)

Income tax expense

 

7,960

 

 

 

5,406

 

 

 

3,348

 

 

 

3,756

 

Net earnings (loss)

$

16,230

 

 

$

23,314

 

 

 

6,735

 

 

 

(8,773

)

 

 

 

 

 

 

 

 

Net earnings (loss) per common share - diluted

$

0.52

 

 

$

0.73

 

 

$

0.21

 

 

$

(0.28

)

 

 

 

 

 

 

 

 

Weighted average shares outstanding - diluted

 

31,175

 

 

 

32,031

 

 

 

31,449

 

 

 

32,002

 

THE MARCUS CORPORATION

 

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands)

 

 

September 30,

2025

 

December 26,

2024

 

 

 

 

Assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

7,388

 

$

40,841

Restricted cash

 

3,093

 

 

3,738

Accounts receivable

 

21,714

 

 

21,457

Assets held for sale

 

 

 

1,199

Other current assets

 

18,523

 

 

24,915

Property and equipment, net

 

698,973

 

 

685,734

Operating lease right-of-use assets

 

149,194

 

 

159,194

Other assets

 

105,413

 

 

107,450

 

 

 

 

Total Assets

$

1,004,298

 

$

1,044,528

 

 

 

 

Liabilities and Shareholders' Equity:

 

 

 

 

 

 

 

Accounts payable

$

34,145

 

$

50,690

Income taxes

 

115

 

 

Taxes other than income taxes

 

18,818

 

 

18,696

Other current liabilities

 

72,102

 

 

78,806

Current portion of finance lease obligations

 

2,850

 

 

2,591

Current portion of operating lease obligations

 

16,176

 

 

15,765

Current maturities of long-term debt

 

 

 

10,133

Finance lease obligations

 

8,969

 

 

10,360

Operating lease obligations

 

152,620

 

 

164,776

Long-term debt

 

161,953

 

 

149,007

Deferred income taxes

 

35,531

 

 

32,619

Other long-term obligations

 

46,677

 

 

46,219

Equity

 

454,342

 

 

464,866

 

 

 

 

Total Liabilities and Shareholders' Equity

$

1,004,298

 

$

1,044,528

THE MARCUS CORPORATION

 

Business Segment Information

(Unaudited)

(In thousands)

 

 

Theatres

 

Hotels/

Resorts

 

Corporate

Items

 

Total

Three Months Ended September 30, 2025

 

 

 

 

 

 

 

Revenues

$

119,941

 

$

90,129

 

$

81

 

 

$

210,151

Operating income (loss)

 

12,331

 

 

16,356

 

 

(5,956

)

 

 

22,731

Depreciation and amortization

 

10,155

 

 

6,285

 

 

395

 

 

 

16,835

Adjusted EBITDA

 

22,106

 

 

23,144

 

 

(4,804

)

 

 

40,446

 

 

 

 

 

 

 

 

Three Months Ended September 26, 2024

 

 

 

 

 

 

 

Revenues

$

143,843

 

$

88,738

 

$

87

 

 

$

232,668

Operating income (loss)

 

21,761

 

 

17,041

 

 

(6,020

)

 

 

32,782

Depreciation and amortization

 

11,347

 

 

5,789

 

 

138

 

 

 

17,274

Adjusted EBITDA

 

33,187

 

 

23,074

 

��

(3,986

)

 

 

52,275

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

Revenues

$

338,948

 

$

225,733

 

$

279

 

 

$

564,960

Operating income (loss)

 

21,750

 

 

14,506

 

 

(20,930

)

 

 

15,326

Depreciation and amortization

 

31,316

 

 

19,767

 

 

1,193

 

 

 

52,276

Adjusted EBITDA

 

52,346

 

 

35,381

 

 

(15,273

)

 

 

72,454

 

 

 

 

 

 

 

 

Nine Months Ended September 26, 2024

 

 

 

 

 

 

 

Revenues

$

326,565

 

$

220,432

 

$

250

 

 

$

547,247

Operating income (loss)

 

18,803

 

 

17,996

 

 

(18,445

)

 

 

18,354

Depreciation and amortization

 

33,900

 

 

15,701

 

 

387

 

 

 

49,988

Adjusted EBITDA

 

54,412

 

 

34,489

 

 

(12,375

)

 

 

76,526

 

Corporate items include amounts not allocable to the business segments. Corporate revenues consist principally of rent and the corporate operating loss includes general corporate expenses. Corporate information technology costs and accounting shared services costs are allocated to the business segments based upon several factors, including actual usage and segment revenues.

Supplemental Data

(Unaudited)

(In thousands)

 

 

 

Three Months Ended

 

Nine Months Ended

Consolidated

 

September 30,

2025

 

September 26,

2024

 

September 30,

2025

 

September 26,

2024

Net cash flow provided by (used in) operating activities

 

$

39,089

 

 

$

30,497

 

 

$

35,400

 

 

$

51,374

 

Net cash flow provided by (used in) investing activities

 

 

(15,061

)

 

 

(17,757

)

 

 

(46,606

)

 

 

(58,397

)

Net cash flow provided by (used in) financing activities

 

 

(30,246

)

 

 

(17,480

)

 

 

(22,892

)

 

 

(19,770

)

Capital expenditures

 

 

(20,894

)

 

 

(18,487

)

 

 

(60,809

)

 

 

(53,770

)

THE MARCUS CORPORATION

 

Reconciliation of Net Earnings (Loss) to Adjusted EBITDA

(Unaudited)

(In thousands)

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

2025

 

September 26,

2024

 

September 30,

2025

 

September 26,

2024

Net earnings (loss)

$

16,230

 

 

$

23,314

 

 

$

6,735

 

 

$

(8,773

)

Add (deduct):

 

 

 

 

 

 

 

Investment (income) loss

 

19

 

 

 

(809

)

 

 

(464

)

 

 

(1,674

)

Interest expense

 

2,766

 

 

 

3,062

 

 

 

8,569

 

 

 

8,160

 

Other expense (income) (a)

 

(4,187

)

 

 

390

 

 

 

(3,300

)

 

 

1,121

 

(Gain) Loss on disposition of property, equipment and other assets

 

(72

)

 

 

115

 

 

 

(1,256

)

 

 

95

 

Equity earnings (losses) from unconsolidated joint ventures

 

(57

)

 

 

9

 

 

 

438

 

 

 

446

 

Income tax expense

 

7,960

 

 

 

5,406

 

 

 

3,348

 

 

 

3,756

 

Depreciation and amortization

 

16,835

 

 

 

17,274

 

 

 

52,276

 

 

 

49,988

 

Share-based compensation (b)

 

1,230

 

 

 

2,225

 

 

 

6,216

 

 

 

7,157

 

Impairment charges (c)

 

 

 

 

 

 

 

 

 

 

472

 

Theatre exit costs (d)

 

 

 

 

 

 

 

135

 

 

 

136

 

Insured losses (recoveries) (e)

 

(278

)

 

 

(206

)

 

 

(243

)

 

 

239

 

Debt conversion expense (f)

 

 

 

 

1,410

 

 

 

 

 

 

15,318

 

Other non-recurring (g)

 

 

 

 

85

 

 

 

 

 

 

85

 

Adjusted EBITDA

$

40,446

 

 

$

52,275

 

 

$

72,454

 

 

$

76,526

 

Reconciliation of Operating Income (Loss) to Adjusted EBITDA by Reportable Segment

(Unaudited)

(In thousands)

 

 

Three Months Ended September 30, 2025

 

Nine Months Ended September 30, 2025

 

Theatres

 

Hotels &

Resorts

 

Corp.

Items

 

Total

 

Theatres

 

Hotels &

Resorts

 

Corp.

Items

 

Total

Operating income (loss)

$

12,331

 

 

$

16,356

 

$

(5,956

)

 

$

22,731

 

 

$

21,750

 

 

$

14,506

 

$

(20,930

)

 

$

15,326

 

Depreciation and amortization

 

10,155

 

 

 

6,285

 

 

395

 

 

 

16,835

 

 

 

31,316

 

 

 

19,767

 

 

1,193

 

 

 

52,276

 

(Gain) loss on disposition of property, equipment and other assets

 

(280

)

 

 

225

 

 

(17

)

 

 

(72

)

 

 

(1,473

)

 

 

234

 

 

(17

)

 

 

(1,256

)

Share-based compensation (b)

 

178

 

 

 

278

 

 

774

 

 

 

1,230

 

 

 

861

 

 

 

874

 

 

4,481

 

 

 

6,216

 

Theatre exit costs (d)

 

 

 

 

 

 

 

 

 

 

 

 

135

 

 

 

 

 

 

 

 

135

 

Insured losses (recoveries) (e)

 

(278

)

 

 

 

 

 

 

 

(278

)

 

 

(243

)

 

 

 

 

 

 

 

(243

)

Adjusted EBITDA

$

22,106

 

 

$

23,144

 

$

(4,804

)

 

$

40,446

 

 

$

52,346

 

 

$

35,381

 

$

(15,273

)

 

$

72,454

 

 

Three Months Ended September 26, 2024

 

Nine Months Ended September 26, 2024

 

Theatres

 

Hotels &

Resorts

 

Corp.

Items

 

Total

 

Theatres

 

Hotels &

Resorts

 

Corp.

Items

 

Total

Operating income (loss)

$

21,761

 

 

$

17,041

 

 

$

(6,020

)

 

$

32,782

 

 

$

18,803

 

$

17,996

 

 

$

(18,445

)

 

$

18,354

Depreciation and amortization

 

11,347

 

 

 

5,789

 

 

 

138

 

 

 

17,274

 

 

 

33,900

 

 

15,701

 

 

 

387

 

 

 

49,988

(Gain) loss on disposition of property, equipment and other assets

 

126

 

 

 

(11

)

 

 

 

 

 

115

 

 

 

99

 

 

(4

)

 

 

 

 

 

95

Share-based compensation (b)

 

159

 

 

 

255

 

 

 

1,811

 

 

 

2,225

 

 

 

763

 

 

796

 

 

 

5,598

 

 

 

7,157

Impairment charges (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

472

 

 

 

 

 

 

 

 

472

Theatre exit costs (d)

 

 

 

 

 

 

 

 

 

 

 

 

 

136

 

 

 

 

 

 

 

 

136

Insured losses (recoveries) (e)

 

(206

)

 

 

 

 

 

 

 

 

(206

)

 

 

239

 

 

 

 

 

 

 

 

239

Other non-recurring (g)

 

 

 

 

 

 

 

85

 

 

 

85

 

 

 

 

 

 

 

 

85

 

 

 

85

Adjusted EBITDA

$

33,187

 

 

$

23,074

 

 

$

(3,986

)

 

$

52,275

 

 

$

54,412

 

$

34,489

 

 

$

(12,375

)

 

$

76,526

(a)

Includes a $4.5 million gain on insurance settlement related to insured property damage at one theatre location in the third quarter of fiscal 2025.

(b)

Non-cash expense related to share-based compensation programs.

(c)

Non-cash impairment charges related to one permanently closed theatre location in the second quarter of fiscal 2024.

(d)

Non-recurring costs related to the closure and exit of one theatre location in the first quarter of fiscal 2025 and one theatre location in the second quarter of fiscal 2024.

(e)

Repair costs and insurance recoveries that are non-operating in nature related to insured property damage at one theatre location.

(f)

Debt conversion expense for repurchases of $99.1 million aggregate principal amount of Convertible Notes. See Convertible Senior Notes Repurchases in the “Liquidity and Capital Resources” section of MD&A included in the fiscal 2025 third quarter Form 10-Q for further discussion.

(g)

Other non-recurring includes professional fees related to convertible debt repurchase transactions.

 

Contacts