# EDGAR Filing Document

**Accession Number:** 0001951070
**File Stem:** 0001951070-26-000010
**Filing Date:** 2026-2
**Character Count:** 58564
**Document Hash:** e6dbe113efdc1e34b4fb2b9d776bcd4d
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001951070-26-000010.hdr.sgml**: 20260211

**ACCESSION NUMBER**: 0001951070-26-000010

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20260211

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260211

**DATE AS OF CHANGE**: 20260211

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** McGraw Hill, Inc.
- **CENTRAL INDEX KEY:** 0001951070
- **STANDARD INDUSTRIAL CLASSIFICATION:** MISCELLANEOUS PUBLISHING [2741]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 871259704
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0331

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-42764
- **FILM NUMBER:** 26620665

**BUSINESS ADDRESS:**
- **STREET 1:** C/O PLATINUM EQUITY ADVISORS, LLC
- **STREET 2:** 360 N. CRESCENT DRIVE, SOUTH BUILDING
- **CITY:** BEVERLY HILLS
- **STATE:** CA
- **ZIP:** 90210
- **BUSINESS PHONE:** 614 430 4000

**MAIL ADDRESS:**
- **STREET 1:** 8787 ORION PLACE
- **CITY:** COLUMBUS
- **STATE:** OH
- **ZIP:** 43240

?xml version='1.0' encoding='ASCII'? mh-20260211

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**___________________________________**

**FORM 8-K**

**___________________________________**

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d)**

**of the Securities Exchange Act of 1934**

**February 11, 2026**

**Date of Report (date of earliest event reported)**

**___________________________________**

**McGraw Hill, Inc.**

**(Exact name of registrant as specified in its charter)**

**___________________________________**

---

| | | |
|:---|:---|:---|
| **Delaware**<br>**(State or other jurisdiction of** <br>**incorporation or organization)** | **001-42764**<br>**(Commission File Number)** | **87-1259704**<br>**(I.R.S. Employer Identification Number)** |
| **8787 Orion Place** <br>**Columbus, OH 43240**<br>(Address of principal executive offices and zip code) | **8787 Orion Place** <br>**Columbus, OH 43240**<br>(Address of principal executive offices and zip code) | **8787 Orion Place** <br>**Columbus, OH 43240**<br>(Address of principal executive offices and zip code) |
| **(Registrant's telephone number, including area code): (614) 430-4000** | **(Registrant's telephone number, including area code): (614) 430-4000** | **(Registrant's telephone number, including area code): (614) 430-4000** |

---

**___________________________________**

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

---

| | | |
|:---|:---|:---|
| Securities registered pursuant to Section 12(b) of the Act: | Securities registered pursuant to Section 12(b) of the Act: | Securities registered pursuant to Section 12(b) of the Act: |
| **<u>Title of each class</u>** | **<u>Trading Symbol</u>** | **<u>Name of each exchange on which registered</u>** |
| Common stock, par value $.001 | MH | New York Stock Exchange |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 12b-2 of the Exchange Act.

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

**Item 2.02 - Results of Operations and Financial Condition**

On February 11, 2026, McGraw Hill, Inc. issued a press release announcing its results for the fiscal quarter ended December 31, 2025. A copy of the press release is attached as Exhibit 99.1 to this current report on Form 8-K and is incorporated by reference herein.

The information contained in this Item 2.02 and in Exhibit 99.1 is being furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing, unless expressly incorporated by reference in such filing.

**Item 9.01 - Financial Statements and Exhibits**

**(d): Exhibits.**

---

| | |
|:---|:---|
| **<u>Exhibit Number</u>** | **<u>Description</u>** |
| 99.1 | <u>[Press Release dated February 11, 2026](mh-20251231xpressreleaseex.htm)</u> |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

**SIGNATURE**

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | |
|:---|:---|
| **MCGRAW HILL, INC.** | **MCGRAW HILL, INC.** |
| By: | /s/ David Stafford |
| Name: | David Stafford |
| Title: | Executive Vice President, General Counsel, and Secretary |

---

Date: February 11, 2026

## Exhibit 99.1

**McGraw Hill, Inc. Reports Fiscal Third Quarter 2026 Results** 

<br> ***Total Revenue Increased 4.2% Driven by Re-Occurring Revenue Growth of 14.8%; Fiscal Year 2026 Guidance Raised***

COLUMBUS, Ohio—(BUSINESS WIRE)— February 11, 2026—McGraw Hill, Inc. (NYSE: MH) ("McGraw Hill" or the "Company"), a leading global provider of education solutions for preK-12, higher education and professional learning, today announced financial results for the fiscal third quarter 2026 ended December 31, 2025.

**Fiscal Third Quarter 2026 Key Financial Highlights**

McGraw Hill continued to leverage its scale, proprietary content, data, technology and domain expertise to drive Q3 performance, delivering revenue growth and margin expansion.

&nbsp;&nbsp;&nbsp;&nbsp;• Total Revenue of $434.2 million, an increase of 4.2% year-over-year, driven by 24.0% year-over-year growth in Higher Education.

&nbsp;&nbsp;&nbsp;&nbsp;• Re-occurring revenue of $357.5 million, an increase of 14.8% year-over-year.

&nbsp;&nbsp;&nbsp;&nbsp;• Digital revenue of $363.7 million, an increase of 11.0% year-over-year.

&nbsp;&nbsp;&nbsp;&nbsp;• Remaining performance obligation (RPO) of $1,696.8 million as of December 31, 2025 demonstrates predictability and visibility into future revenue.

&nbsp;&nbsp;&nbsp;&nbsp;• GAAP gross profit of $370.3 million, representing a GAAP gross profit margin of 85.3%, an increase of nearly 100 basis points versus prior year.

&nbsp;&nbsp;&nbsp;&nbsp;• GAAP net income (loss) of $(20.2) million, compared to $(52.9) million in the prior-year period.

&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA<sup>(1)</sup> of $135.9 million, representing an Adjusted EBITDA margin<sup>(1)</sup> of 31.3%, an increase of nearly 100 basis points versus prior year.

&nbsp;&nbsp;&nbsp;&nbsp;• Strong results support an upward revision to fiscal year 2026 guidance.

&nbsp;&nbsp;&nbsp;&nbsp;• Accelerated debt paydown with $200 million in term loan pre-payments during the quarter advancing toward the 2.0x-2.5x net leverage target. As of December 31, 2025, Net Leverage Ratio<sup>(1)</sup> stood at 2.9x.

"Delivering strong fiscal third quarter 2026 results is a testament to our team's disciplined execution and our mission to empower students through personalized learning," said Simon Allen, who retired as President and Chief Executive Officer of the Company on February 9, 2026. Simon Allen will remain Chair of the Company's Board of Directors, and is succeeded by Philip Moyer. "Rejoining McGraw Hill in 2018 was one of the best decisions of my career, and I am immensely proud of the foundation we've built--and the progress we have made--strengthening our financial profile, advancing our digital transformation, building scaled, data-driven solutions to support personalized learning, and becoming a publicly traded company. As Chair of the Board of Directors, I will remain deeply engaged for the foreseeable future and am confident in McGraw Hill's strategy and leadership. Philip's deep expertise in technology and artificial intelligence, paired with his customer-centric approach, aligns well with McGraw Hill's next phase of growth as we continue to evolve our digital, data-driven foundation to support the next generation of learners."

"I am thrilled to join McGraw Hill at this pivotal moment in education," said Philip Moyer, McGraw Hill's President, Chief Executive Officer and member of the Board of Directors. "Simon and his team have built an extraordinary foundation. McGraw Hill is one of the most respected leaders in the industry, with unmatched assets to serve the next generation of learners. We are a digital-first business with some of the world's most trusted global curricula. We have over a century of learning insights, and proprietary data and analytics. We have deep global customer relationships and, over the past 2 years, we have been rolling out AI solutions at scale and delivering real improvements in education outcomes. My focus is to build on this foundation, accelerate new and engaging learning tools, broaden the customers we serve and drive sustainable and profitable growth."

"Our fiscal third quarter results again showcase the resilience and quality of our revenue profile, with double-digit growth in re-occurring and digital revenue and continued operating leverage. We are translating our strategic vision into impressive financial results, evidenced by our ability to raise our fiscal year 2026 guidance," said Bob Sallmann, McGraw Hill's Executive Vice President and Chief Financial Officer. "Additionally, our strong free cash flow enabled us to continue to reduce debt in the fiscal third quarter, and we remain committed to our net leverage target."

------

**Fiscal Third Quarter Strategic Highlights**

The Company delivered market share gains and meaningful strategic progress in fiscal third quarter while advancing the scale and integration of its solutions.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Diversified Growth:** Strength in core, supplemented by portfolio expansion with offerings such as ALEKS Adventure, ALEKS Calculus, Sharpen Advantage for Higher Education institutions, and McGraw Hill Plus.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Innovative Content Expansion:** First-to-market Evergreen content delivery platform featured over 700 Higher Education titles, with ongoing educator adoption driving retention and valuable time savings.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Go-to-Market Excellence:** Sales and marketing investments continued to pay forward with increased platform usage and customer satisfaction, while reinforcing customer centricity and share gains.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Expanding Solution Impact:** Strong growth across McGraw Hill solutions, driven by AI powered capability enhancements such as AI Reader, Teacher Assistant and Writing Assistant, which improve efficacy, save educator time, and support ongoing share gain and customer retention.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Scaling AI Solutions:** AI Reader recorded 16 million interactions, or 27 million since inception. With more than 1 million unique users in Q3, this AI tool is demonstrating accelerating customer engagement and scaling benefits, a proof point that AI represents a tailwind to the business.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Enhanced Integration:** McGraw Hill continues to advance deeper institutional alignment and solution integration, with McGraw Hill Plus and future Sharpen and ALEKS integration.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Operational Efficiency:** Infusing technology across the business to support productivity, streamline operations, and support future margin expansion opportunities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Employer Recognition:** Forbes named McGraw Hill one of America's Best Midsize Employers in 2026, highlighting its mission-driven culture, employee excellence, and depth of industry expertise.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Leadership Transition:** Philip Moyer was appointed President and Chief Executive Officer and a member of the Board of Directors effective February 9, 2026, bringing seasoned leadership to guide McGraw Hill's next phase of growth. Former President and Chief Executive Officer Simon Allen continues as Chair of the Board of Directors, ensuring continuity and strategic stewardship for the foreseeable future.

**Fiscal Third Quarter Segment Highlights**

McGraw Hill's segment performance was led by strong double-digit growth in Higher Education, resilience in K-12 with share gain amid a smaller market year, and improving performance in Global Professional and International.

**Higher Education** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Revenue totaled $225.4 million, an increase of 24.0% year-over-year driven by record market share, value-based pricing, and favorable enrollment trends.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Re-occurring revenue totaled $196.0 million, an increase of 33.5% year-over-year, while digital revenue rose 24.8% year-over-year to $203.1 million, underscoring the scalability of subscription-based solutions.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Inclusive Access remains a pivotal distribution channel, comprising 60% of Higher Education revenue.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Evergreen continues to scale across over 700 titles, representing 70% of Higher Education revenue.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• New innovations like AI Reader and Sharpen are driving engagement, and ALEKS Calculus is poised to unlock additional TAM.

**K-12** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Revenue totaled $128.2 million, down 14.6% year-over-year, as share gains were offset by the smaller overall fiscal year 2026 market opportunity.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Re-occurring revenue totaled $110.7 million, declining only 1.6% year-over-year, due to strong market capture and robust prior year sales.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• End-to-end portfolio provides competitive differentiation within the larger fiscal year 2027 market opportunity.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Integrated solutions include McGraw Hill Plus, ALEKS Adventure and new AI capabilities which continue to demonstrate increased utilization rates, time savings and efficacy.

------

**Global Professional and International** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Medical and engineering sectors drove revenue growth in Global Professional, while the International revenue decline narrowed relative to the preceding quarter.

**Fiscal Third Quarter 2026 Financial Highlights**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Nine Months Ended December 31,** | **Nine Months Ended December 31,** |
|<br>**($ in thousands)** | **2025** | **2024** | **2025** | **2024** |
| Revenue | $434162 | $416493 | $1639059 | $1628037 |
| Cost of sales (excluding depreciation and amortization) | $63844 | $65253 | $326305 | $343901 |
| Operating and administrative expenses | $257201 | $250095 | $798227 | $773961 |
| Net income (loss) | $(20199) | $(52928) | $85587 | $71028 |
| Adjusted EBITDA <sup>(1)</sup> | $135867 | $126208 | $613689 | $595139 |
| Net income (loss) margin | (4.7)% | (12.7)% | 5.2% | 4.4% |
| Adjusted EBITDA Margin <sup>(1)</sup> | 31.3% | 30.3% | 37.4% | 36.6% |
| Adjusted net income (loss) <sup>(1)</sup> | $52961 | $182781 | $314292 | $530434 |

---

**Fiscal Year 2026 Guidance**

The following fiscal year 2026 guidance is forward-looking, and is based on the Company's current expectations. Actual results may differ materially from what is indicated below.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Fiscal Year 2026 Guidance - Prior** | **Fiscal Year 2026 Guidance - Prior** | **Fiscal Year 2026 Guidance - Updated** | **Fiscal Year 2026 Guidance - Updated** |
| | **As of November 12, 2025** | **As of November 12, 2025** | **As of February 11, 2026** | **As of February 11, 2026** |
|<br>**($ in millions)** | **Low** | **High** | **Low** | **High** |
| Revenue | $2031 | $2061 | $2067 | $2087 |
| Re-occurring Revenue | 1504 | 1524 | 1516 | 1526 |
| Adjusted EBITDA <sup>(1)</sup> | 702 | 722 | 729 | 739 |

---

**Earnings Conference Call and Webcast**

Today, February 11, 2026, at 5:00 p.m. ET, McGraw Hill will host a conference call via webcast to review fiscal third quarter 2026 results and provide a business update. The webcast will be hosted by Simon Allen, Chair of the Board of Directors, Philip Moyer, President and Chief Executive Officer, and Bob Sallmann, Executive Vice President and Chief Financial Officer, and will conclude with a question-and-answer session.

To access the live webcast or to view a replay, visit the Company's investor relations website at https://investors.mheducation.com/

The live question and answer portion of the call can be accessed by registering online at the Event Registration Page https://events.q4inc.com/analyst/388781764?pwd=2zJxPPKU at which time registrants will receive dial-in information as well as a conference ID. Registration can be completed in advance of the conference call.

**About McGraw Hill**

McGraw Hill (NYSE: MH) is a leading global provider of education solutions for preK-12, higher education and professional learning, supporting the evolving needs of millions of educators and students around the world. We provide trusted, high-quality content and personalized learning experiences that use data, technology and learning science to help students progress towards their goals. Through our commitment to fostering a culture of innovation and belonging, we are dedicated to improving outcomes and access to education for all. We have over 30 offices across North America, Asia, Australia, Europe, the Middle East and South America, and make our learning solutions available in more than 80 languages. The Company's fiscal year is the 52-week period ended March 31. Visit us at mheducation.com or find us on Facebook, Instagram, LinkedIn or X.

------

**Safe Harbor Statement** 

This press release includes statements that are, or may be deemed to be, "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and the Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by the use of forward-looking terminology, including terms such as "believes," "estimates," "anticipates," "expects," "projects," "intends," "plans," "may," "will," "should" or "seeks," or, in each case, their negative or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts and include, but are not limited to, statements regarding the Company's intentions, beliefs or current expectations concerning, among other things, the Company's results of operations, financial condition, liquidity, prospects, growth, strategies and the industry in which it operates. By their nature, forward-looking statements involve risks and uncertainties, as they relate to events and depend on circumstances that may or may not occur in the future. The Company's expectations, beliefs and projections are expressed in good faith, and the Company believes there is a reasonable basis for them; however, the Company cautions readers that forward-looking statements are not guarantees of future performance and that the Company's actual results of operations, financial condition and liquidity, and the developments in the industry in which the Company operates, may differ materially from those made in or suggested by the forward-looking statements contained in this press release. There are a number of risks, uncertainties and other important factors that could cause our actual results to differ materially from the forward-looking statements contained in this press release, including those described under the headings "Risk Factors" and "Cautionary Note Regarding Forward-Looking Statements" in the Company's final prospectus filed pursuant to Rule 424(b) under the Securities Act, filed on July 24, 2025, the Company's Quarterly Reports on Form 10-Q, and in other filings made with the U.S. Securities and Exchange Commission. In addition, even if our results of operations, financial condition and liquidity, and the developments in the industry in which we operate are consistent with the forward-looking statements contained in this press release, those results or developments may not be indicative of results or developments in subsequent periods. Any forward-looking statements the Company makes in this press release speak only as of the date of such statement. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information. future developments or otherwise, except as may be required by any applicable securities law.

 <sup>(1)</sup> **Non-GAAP Financial Measures**

In addition to presenting financial results that have been prepared in accordance with generally accepted principles in the United States ("GAAP"), we have included in this release the following non-GAAP financial measures—EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted net income (loss), Adjusted basic and diluted earnings (loss) per share, Adjusted operating and administrative expenses, Adjusted selling and marketing expenses, Adjusted general and administrative expenses, Adjusted research and development expenses and Net Leverage Ratio. All such financial measures that are not required by or presented in accordance with GAAP. We believe that these non-GAAP financial measures are useful in evaluating our business and the underlying trends that affect our performance. The Company has included non-GAAP financial measures within the meaning of Regulation G and Item 10(e) of Regulation S-K. We include these non-GAAP financial measures in this release because management uses them to assess our performance. We believe that they reflect the underlying trends and indicators of our business and allow management to focus on the most meaningful indicators of our continuous operational performance. Although we believe these measures are useful for investors for the same reasons, readers of the financial statements herein should note that these measures are not a substitute for GAAP financial measures or disclosures. Each of these measures is not a recognized term under GAAP and does not purport to be an alternative to net income (loss), or any other measure derived in accordance with GAAP as a measure of operating performance, or to cash flows from operations as a measure of liquidity. Such measures are presented for supplemental information purposes only, have limitations as analytical tools and should not be considered in isolation or as substitute measures for our results as reported under GAAP. Management uses non-GAAP financial measures to supplement GAAP results to provide a more complete understanding of the factors and trends affecting our business, rather than evaluating GAAP results alone. Because not all companies use identical calculations, our measures may not be comparable to other similarly titled measures of other companies, and our use of these measures varies from others in our industry. Such measures are not intended to be a measure of cash available for management's discretionary use, as they may not capture actual cash obligations associated with interest payments, other debt service requirements and taxes. Because of these limitations, we rely primarily on our GAAP results and use these non-GAAP measures only supplementally. See "Reconciliations

------

of Non-GAAP Financial Measures" in the "Supplemental Information" section below and "Management's Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures" in our Quarterly Report on Form 10-Q filed on February 11, 2026, for reconciliations of non-GAAP financial measures to the most directly comparable financial measure stated in accordance with GAAP.

**Forward-Looking Non-GAAP Financial Measures**

This press release contains forward-looking estimates of Adjusted EBITDA for fiscal year 2026. We provide this non-GAAP measure to investors on a prospective basis for the same reasons (as set forth above) that we provide it to investors on a historical basis. We are unable to provide a reconciliation of our forward-looking estimate of fiscal year 2026 net income (loss) to a forward-looking estimate of fiscal year 2026 Adjusted EBITDA because certain information needed to make a reasonable forward-looking estimate of net income (loss) for fiscal year 2026 is unreasonably difficult to predict and estimate and is often dependent on future events that may be uncertain or outside of our control. In addition, we believe such reconciliations would imply a degree of precision that would be confusing or misleading to investors. The unavailable information could have a significant impact on our future financial results. Our forward-looking estimates of both GAAP and non-GAAP measures of our financial performance may differ materially from our actual results and should not be relied upon as statements of fact.

---

| | |
|:---|:---|
| **Investor Contacts:** | **Media Contacts:** |
| Danielle Kloeblen | Cathy McManus |
| Danielle.kloeblen@mheducation.com | Cathy.mcmanus@mheducation.com  |
| Zack Ajzenman | Tyler Reed |
| Zack.ajzenman@mheducation.com | Tyler.reed@mheducation.com |
| Lizzie Kenter | |
| Lizzie.kenter@mheducation.com | |

---

------

**MCGRAW HILL, INC. AND SUBSIDIARIES**

**CONSOLIDATED STATEMENTS OF OPERATIONS**

**(Unaudited; dollars in thousands, except for share and per share data)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>December 31,** | **Three Months Ended <br>December 31,** | **Nine Months Ended <br>December 31,** | **Nine Months Ended <br>December 31,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Revenue**  | $434162 | $416493 | $1639059 | $1628037 |
| Cost of sales (excluding depreciation and amortization) | 63844 | 65253 | 326305 | 343901 |
| Gross profit | 370318 | 351240 | 1312754 | 1284136 |
| **Operating expenses** |  |  |  |  |
| Operating and administrative expenses | 257201 | 250095 | 798227 | 773961 |
| Depreciation | 27308 | 17707 | 62218 | 50448 |
| Amortization of intangibles | 55417 | 59279 | 169167 | 180692 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 339926 | 327081 | 1029612 | 1005101 |
| Operating income (loss) | 30392 | 24159 | 283142 | 279035 |
| Interest expense (income), net | 47358 | 68877 | 162072 | 229899 |
| (Gain) loss on extinguishment of debt | 8183 |  | 24544 | 2719 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income (loss) from operations before taxes | (25149) | (44718) | 96526 | 46417 |
| Income tax provision (benefit) | (4950) | 8210 | 10939 | (24611) |
| **Net income (loss)**  | $**(20199)** | $**(52928)** | $**85587** | $**71028** |
| Basic earnings (loss) per share | $(0.11) | $(0.32) | $0.47 | $0.43 |
| Diluted earnings (loss) per share | $(0.11) | $(0.32) | $0.47 | $0.43 |

---

_________________

&nbsp;&nbsp;&nbsp;&nbsp;(1) See "Supplemental Information—Reconciliations of Non-GAAP Financial Measures; Non-GAAP operating and administrative expenses" for a breakdown of our GAAP operating and administrative expenses and a reconciliation to the corresponding Non-GAAP financial measure.

------

**MCGRAW HILL, INC. AND SUBSIDIARIES** 

**CONSOLIDATED BALANCE SHEETS**

**(Dollars in thousands, except for share data)**

---

| | | |
|:---|:---|:---|
| | **December 31, 2025** | **March 31, 2025** |
| | **(Unaudited)** | |
| **Assets** | | |
| Current assets |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $514392 | $389830 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net of allowance for credit losses of $9,569 and $13,521 as of December 31, 2025 and March 31, 2025, respectively | 242331 | 338426 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories, net | 169667 | 174018 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid and other current assets | 142517 | 150357 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 1068907 | 1052631 |
| &nbsp;&nbsp;&nbsp;&nbsp;Product development costs, net | 255137 | 222182 |
| &nbsp;&nbsp;&nbsp;&nbsp;Property, plant and equipment, net | 90408 | 95197 |
| &nbsp;&nbsp;&nbsp;&nbsp;Goodwill | 2557595 | 2557595 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other intangible assets, net | 1285551 | 1454185 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | 7138 | 7983 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease right-of-use assets | 47853 | 49661 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other non-current assets | 331458 | 318326 |
| **Total assets** | $**5644047** | $**5757760** |
| **Liabilities and stockholders' equity (deficit)** |  |  |
| Current liabilities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | $113127 | $146742 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued royalties | 110911 | 71457 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued compensation | 89059 | 124954 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | 813153 | 794031 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term debt | 13170 | 13170 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | 8652 | 8042 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | 133999 | 172023 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 1282071 | 1330419 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term debt | 2605642 | 3164551 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | 16399 | 15656 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term deferred revenue | 883663 | 882156 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | 60491 | 64737 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other non-current liabilities | 20439 | 19997 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 4868705 | 5477516 |
| Commitments and contingencies |  |  |
| **Stockholders' equity (deficit)** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Class A voting common stock, par value $0.01 per share; 186,471,212 shares authorized, 165,160,216 shares issued and outstanding as of March 31, 2025 |  | 1652 |
| &nbsp;&nbsp;&nbsp;&nbsp;Class B non-voting common stock, par value $0.01 per share; 14,384,922 shares authorized, 1,451,303 shares issued and outstanding as of March 31, 2025 |  | 14 |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock, par value $0.01 per share; 2,000,000,000 shares authorized, 191,001,519 shares issued and outstanding as of December 31, 2025; and no shares authorized, issued and outstanding as of March 31, 2025 | 1910 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 1969217 | 1562204 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated deficit | (1195613) | (1281200) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive income (loss) | (172) | (2426) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity (deficit) | 775342 | 280244 |
| **Total liabilities and stockholders' equity (deficit)** | $**5644047** | $**5757760** |

---

------

**MCGRAW HILL, INC. AND SUBSIDIARIES** 

**CONSOLIDATED STATEMENTS OF CASH FLOWS**

**(Unaudited; dollars in thousands)**

---

| | | |
|:---|:---|:---|
| | **Nine Months Ended <br>December 31,** | **Nine Months Ended <br>December 31,** |
| | **2025** | **2024** |
| **Operating activities** |  |  |
| Net income (loss) | $85587 | $71028 |
| Adjustments to reconcile net income (loss) to net cash provided by operating activities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation (including amortization of technology costs) | 62218 | 50448 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangibles | 169167 | 180692 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of product development costs | 44962 | 44703 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred royalties | 67654 | 65280 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred commission costs | 15983 | 12735 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 31737 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Credit losses on accounts receivable | (529) | (2556) |
| &nbsp;&nbsp;&nbsp;&nbsp;Unrealized (gain) loss on interest rate cap |  | 235 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventory obsolescence | 8300 | 9784 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | 845 | (1184) |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt discount | 9947 | 14989 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred financing costs | 3744 | 8782 |
| &nbsp;&nbsp;&nbsp;&nbsp;(Gain) loss on extinguishment of debt | 24544 | 2719 |
| Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | 100633 | (433) |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories | (3132) | 51996 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid and other current assets | (92827) | (127245) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | (25268) | 40152 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | 18964 | 238561 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | (42123) | 30653 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other changes in operating assets and liabilities, net | (3109) | (3870) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash provided by (used for) operating activities | 477297 | 687469 |
| **Investing activities** |  |  |
| Product development expenditures | (76680) | (60476) |
| Capital expenditures | (61039) | (42621) |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash provided by (used for) investing activities | (137719) | (103097) |
| **Financing activities** |  |  |
| Payment of A&E Term Loan Facility | (595575) | (103292) |
| Payment of Term Loan Facility |  | (754875) |
| Borrowings on 2024 Secured Notes |  | 650000 |
| Payment of finance lease obligations | (5912) | (7708) |
| Payment of deferred financing costs |  | (24027) |
| Proceeds from issuance of common stock in Initial Public Offering, net of underwriting discounts | 392862 |  |
| Deferred Initial Public Offering costs | (7037) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash provided by (used for) financing activities | (215662) | (239902) |
| Effect of exchange rate changes on cash | 646 | 896 |
| Net change in cash and cash equivalents | 124562 | 345366 |
| Cash and cash equivalents, at the beginning of the period | 389830 | 203618 |
| Cash and cash equivalents, at the end of the period | $514392 | $548984 |
| **Supplemental disclosures** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for interest expense | $124679 | $173392 |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for income taxes | 73832 | 33401 |

---

------

**Supplemental Information**

**Reconciliations of Non-GAAP Financial Measures**

***EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin***

"EBITDA" is defined as net income (loss) from continuing operations plus interest expense (income), net, income tax provision (benefit), depreciation and amortization.

"Adjusted EBITDA" is defined as net income (loss) from continuing operations plus interest expense (income), net, income tax provision (benefit), depreciation and amortization, restructuring and cost savings implementation charges, the effects of the application of purchase accounting, advisory fees paid to Platinum Advisors pursuant to the Advisory Agreement (which was terminated on July 25, 2025 in connection with the consummation of our initial public offering), impairment charges, transaction and integration costs, stock-based compensation, (gain) loss on extinguishment of debt and the impact of earnings or charges resulting from matters that we do not consider indicative of our ongoing operations.

Further, although not included in the calculation of Adjusted EBITDA below, we may at times add estimated cost savings and operating synergies related to operational changes ranging from acquisitions or dispositions to restructurings, and exclude one-time transition expenditures.

"Adjusted EBITDA Margin" is calculated by dividing Adjusted EBITDA by total revenue.

The following table presents a reconciliation of EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin to the most directly comparable GAAP financial measure for the three and nine months ended December 31, 2025 and 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>December 31,** | **Three Months Ended <br>December 31,** | **Nine Months Ended <br>December 31,** | **Nine Months Ended <br>December 31,** |
|<br>**($ in thousands)** | **2025** | **2024** | **2025** | **2024** |
| Net income (loss) | $(20199) | $(52928) | $85587 | $71028 |
| Interest expense (income), net | 47358 | 68877 | 162072 | 229899 |
| Income tax provision (benefit) | (4950) | 8210 | 10939 | (24611) |
| Depreciation, amortization and product development amortization | 95671 | 89787 | 276347 | 275843 |
| **EBITDA**  | $**117880** | $**113946** | $**534945** | $**552159** |
| Restructuring and cost savings implementation charges (a) | 3894 | 3688 | 8774 | 17010 |
| Advisory fees (b) |  | 2500 | 3125 | 7500 |
| Transaction and integration costs (c) | 548 | 656 | 818 | 2520 |
| Stock-based compensation (d) | 661 |  | 31737 |  |
| Gain (loss) on extinguishment of debt (e) | 8183 |  | 24544 | 2719 |
| Other (f) | 4701 | 5418 | 9746 | 13231 |
| **Adjusted EBITDA**  | $**135867** | $**126208** | $**613689** | $**595139** |
| Total Revenue | $434162 | $416493 | $1639059 | $1628037 |
| Net income (loss) margin | (4.7)% | (12.7)% | 5.2% | 4.4% |
| Adjusted EBITDA Margin | 31.3% | 30.3% | 37.4% | 36.6% |

---

&nbsp;&nbsp;&nbsp;&nbsp;__________________

(a) Represents severance and other expenses associated with headcount reductions and other cost savings initiated as part of our restructuring initiatives.

(b) For the three and nine months ended December 31, 2025 and 2024, represents the pro rata portion of the annual $10.0 million of advisory fees paid to Platinum Advisors pursuant to the Advisory Agreement (which was terminated on July 25, 2025 in connection with the consummation of our initial public offering).

------

(c) This primarily represents transaction and integration costs associated with acquisitions.

(d) Represents stock-based compensation expense related to awards granted to our employees, directors and consultants under the Company's long-term incentive plans.

(e) Represents accelerated amortization of debt discount and deferred financing costs related to the repayment of $385.7 million of debt outstanding under the A&E Term Loan Facility using net proceeds from our initial public offering on July 25, 2025, as well as the repayment of an additional $200.0 million of debt outstanding under the A&E Term Loan Facility during the third fiscal quarter of 2026.

(f) For the three months ended December 31, 2025 and 2024, this amount represents (i) foreign currency exchange transaction impact of $(0.5) million and $2.4 million, respectively, (ii) non-recurring expenses related to strategic initiatives, including marketing, consulting, and non-operational costs associated with the market introduction of a new product launch of $3.0 million and $0.7 million, respectively, (iii) reimbursements of expenses paid to Platinum Advisors incurred in connection with its services under the Advisory Agreement (which was terminated on July 25, 2025 in connection with the consummation of our initial public offering) of nil and $0.1 million, respectively, (iv) post-acquisition compensation expense of nil and $0.1 million, respectively, associated with the acquisition of Boards & Beyond, (v) non-recurring transaction-related costs associated with our initial public offering that were expensed as incurred of nil and $1.1 million, respectively, and (vi) the impact of additional insignificant earnings or charges resulting from matters that we do not consider indicative of our ongoing operations of $2.2 million and $1.1 million, respectively, that are primarily related to individually insignificant miscellaneous items, including third-party consulting and advisory fees associated with system and process rationalization initiatives and certain additional payments related to incremental insurance premiums and policies as a result of the Platinum acquisition that did not renew after the consummation of our initial public offering.

For the nine months ended December 31, 2025 and 2024, this amount represents (i) foreign currency exchange transaction impact of $(2.3) million and $1.7 million, respectively, (ii) non-recurring expenses related to strategic initiatives, including marketing, consulting, and non-operational costs associated with the market introduction of a new product launch of $5.5 million and $3.1 million, respectively, (iii) reimbursements of expenses paid to Platinum Advisors incurred in connection with its services under the Advisory Agreement (which was terminated on July 25, 2025 in connection with the consummation of our initial public offering) of $0.3 million and $0.5 million, respectively, (iv) post-acquisition compensation expense of nil and $0.6 million, respectively, associated with the acquisition of Boards & Beyond, (v) non-recurring transaction-related costs associated with our initial public offering that were expensed as incurred of $2.8 million and $3.1 million, respectively, and (vi) the impact of additional insignificant earnings or charges resulting from matters that we do not consider indicative of our ongoing operations of $3.5 million and $4.3 million, respectively, primarily related to individually insignificant miscellaneous items, including asset dispositions, third-party consulting and advisory fees associated with system and process rationalization initiatives, as well as certain additional payments related to incremental insurance premiums and policies as a result of the Platinum acquisition that did not renew after the consummation of our initial public offering.

***Adjusted net income (loss) and Adjusted basic and diluted earnings (loss) per share***

"Adjusted net income (loss)" is defined as net income (loss) from continuing operations adjusted to exclude amortization of intangible assets, restructuring and cost savings implementation charges, the effects of the application of purchase accounting, advisory fees paid to Platinum Advisors pursuant to the Advisory Agreement (which was terminated on July 25, 2025 in connection with the consummation of our initial public offering), impairment charges, transaction and integration costs, stock-based compensation, (gain) loss on extinguishment of debt and the impact of earnings or charges resulting from matters that we do not consider indicative of our ongoing operations and the related tax impact of those adjustments.

Adjusted basic and diluted earnings (loss) per share is calculated by dividing Adjusted net income (loss) by the basic and diluted weighted average shares outstanding.

------

The following table presents a reconciliation of Adjusted net income (loss) and Adjusted basic and diluted earnings (loss) per share to the most directly comparable GAAP financial measure for the three and nine months ended December 31, 2025 and 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>December 31,** | **Three Months Ended <br>December 31,** | **Nine Months Ended <br>December 31,** | **Nine Months Ended <br>December 31,** |
|<br>**($ in thousands)** | **2025** | **2024** | **2025** | **2024** |
| Net income (loss) | $(20199) | $(52928) | $85587 | $71028 |
| Amortization of intangible assets <sup>(1)</sup> | 55255 | 59081 | 168634 | 180115 |
| Restructuring and cost savings implementation charges <sup>(2)</sup> | 3894 | 3688 | 8774 | 17010 |
| Advisory fees <sup>(2)</sup> |  | 2500 | 3125 | 7500 |
| Transaction and integration costs <sup>(2)</sup> | 548 | 656 | 818 | 2520 |
| Stock-based compensation <sup>(2)</sup> | 661 |  | 31737 |  |
| Gain (loss) on extinguishment of debt <sup>(2)</sup> | 8183 |  | 24544 | 2719 |
| Other <sup>(2)</sup> | 4701 | 5418 | 9746 | 13231 |
| Tax impact of adjustments<sup>(3)</sup> | (82) | 164366 | (18673) | 236311 |
| **Adjusted net income (loss)** | $**52961** | $**182781** | $**314292** | $**530434** |
| Basic earnings (loss) per share | $(0.11) | $(0.32) | $0.47 | $0.43 |
| Diluted earnings (loss) per share | $(0.11) | $(0.32) | $0.47 | $0.43 |
| Adjusted basic earnings (loss) per share | $0.28 | $1.10 | $1.74 | $3.18 |
| Adjusted diluted earnings (loss) per share<sup>(4)</sup> | $0.28 | $1.10 | $1.73 | $3.18 |
| Basic weighted-average shares outstanding | 191001519 | 166611519 | 180979446 | 166611519 |
| Diluted weighted-average shares outstanding | 191001519 | 166611519 | 181236696 | 166611519 |

---

_____________

(1) Represents amortization of definite-lived acquired intangible assets.

(2) Represents the same adjustments used in calculating EBITDA and Adjusted EBITDA.

(3) Represents the tax impact of these adjustments, which are pre-tax, based upon the effective income tax rate.

(4) For the three months ended December 31, 2025, the Company reported a net loss and, accordingly, all potentially dilutive securities were considered anti-dilutive and excluded from the calculation of diluted earnings (loss) per share. However, because the Company reported Adjusted net income for the same period, these potentially dilutive securities were included in the calculation of Adjusted diluted earnings (loss) per share, resulting in diluted weighted-average shares outstanding of 191,106,927.

***Non-GAAP operating and administrative expenses***

"Adjusted operating and administrative expenses" is defined as GAAP operating and administrative expenses adjusted to exclude restructuring and cost savings implementation charges, advisory fees paid to Platinum Advisors pursuant to the Advisory Agreement (which was terminated on July 25, 2025 in connection with the consummation of our initial public offering), transaction and integration costs, stock-based compensation, amortization of product development costs and the impact of earnings or charges resulting from matters that we do not consider indicative of our ongoing operations.

"Adjusted selling and marketing expenses" is defined as GAAP selling and marketing expenses adjusted to exclude stock-based compensation and the impact of earnings or charges resulting from matters that we do not consider indicative of our ongoing operations.

"Adjusted general and administrative expenses" is defined as GAAP general and administrative expenses adjusted to exclude restructuring and cost savings implementation charges, advisory fees paid to Platinum Advisors pursuant to the Advisory Agreement (which was terminated on July 25, 2025 in connection with the consummation of our initial public offering), transaction and integration costs, stock-based compensation and the impact of earnings or charges resulting from matters that we do not consider indicative of our ongoing operations.

------

"Adjusted research and development expenses" is defined as GAAP research and development expenses adjusted to exclude stock-based compensation and the impact of earnings or charges resulting from matters that we do not consider indicative of our ongoing operations.

The following table presents a reconciliation of these non-GAAP operating and administrative expenses to the most directly comparable GAAP financial measure for the three and nine months ended December 31, 2025 and 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>December 31,** | **Three Months Ended <br>December 31,** | **Nine Months Ended <br>December 31,** | **Nine Months Ended <br>December 31,** |
|<br>**($ in thousands)** | **2025** | **2024** | **2025** | **2024** |
| **Operating and administrative expenses** | $**257201** | $**250095** | $**798227** | $**773961** |
| Restructuring and cost savings implementation charges | (3894) | (3688) | (8774) | (17010) |
| Advisory fees |  | (2500) | (3125) | (7500) |
| Transaction and integration costs | (548) | (656) | (818) | (2520) |
| Amortization of product development costs | (12946) | (12801) | (44962) | (44703) |
| Stock-based compensation | (661) |  | (31737) |  |
| Other | (4701) | (5418) | (9746) | (13231) |
| **Adjusted operating and administrative expenses** <sup>(1)</sup> | $**234451** | $**225032** | $**699065** | $**688997** |
| Selling and marketing | $89793 | $85840 | $277154 | $275824 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | (20) |  | (1161) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | (2465) | (469) | (4066) | (2467) |
| **Adjusted selling and marketing expenses** <sup>(1)</sup> | $**87308** | $**85371** | $**271927** | $**273357** |
| General and administrative | $86947 | $81322 | $273487 | $256360 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring and cost savings implementation charges | (3894) | (3688) | (8774) | (17010) |
| &nbsp;&nbsp;&nbsp;&nbsp;Advisory fees |  | (2500) | (3125) | (7500) |
| &nbsp;&nbsp;&nbsp;&nbsp;Transaction and integration costs | (548) | (656) | (818) | (2520) |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | (715) |  | (25509) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | (1738) | (4693) | (4490) | (10092) |
| **Adjusted general and administrative expenses** <sup>(1)</sup> | $**80052** | $**69785** | $**230771** | $**219238** |
| Research and development | $67515 | $70132 | $202624 | $197074 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 74 |  | (5067) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | (498) | (256) | (1190) | (672) |
| **Adjusted research and development expenses** <sup>(1)</sup> | $**67091** | $**69876** | $**196367** | $**196402** |

---

_____________

(1) We calculate each of these measures by using the same adjustments used in calculating EBITDA and Adjusted EBITDA to the extent such items are included in the corresponding GAAP operating and administrative expense category.

------

***Net Leverage Ratio***

"Net leverage Ratio" is calculated by dividing net debt as of the most recent balance sheet date by the Last Twelve Months ("LTM") Adjusted EBITDA. Net debt is defined as Gross Debt, net of cash and cash equivalents. Gross Debt is defined as the total amount of principal borrowings outstanding.

LTM is defined as the twelve-month period ended on the last day of the most recently completed fiscal quarter and is calculated by adding the results for the nine months ended December 31, 2025, to the results of the fiscal year ended March 31, 2025, and subtracting the nine months ended December 31, 2024.

---

| | |
|:---|:---|
| | **As of December 31,** |
|<br>**($ in thousands)** | **2025** |
| Gross Debt | $2682340 |
| Cash and cash equivalents | (514392) |
| Net Debt | $2167948 |
| LTM Adjusted EBITDA <sup>(1)</sup> | $745340 |
| Net Leverage Ratio <sup>(2)</sup> | 2.9x |

---

__________

(1) LTM Adjusted EBITDA is calculated by adding Adjusted EBITDA for the nine months ended December 31, 2025 of $613,689, to Adjusted EBITDA for the fiscal year ended March 31, 2025 of $726,790, and subtracting Adjusted EBITDA for the nine months ended December 31, 2024 of $595,139.

(2) In addition to the Net Leverage Ratio, pursuant to our credit agreements, the Company is subject to a Consolidated First Lien Net Leverage Ratio covenant. The Consolidated First Lien Net Leverage Ratio is calculated by dividing Net Debt by LTM Consolidated Adjusted EBITDA, as defined in our credit agreements. As of December 31, 2025, the Consolidated First Lien Net Leverage Ratio was 3.1x. LTM Consolidated Adjusted EBITDA is calculated by adding Consolidated Adjusted EBITDA for the nine months ended December 31, 2025 of $646,876, to Consolidated Adjusted EBITDA for the fiscal year ended March 31, 2025 of $895,614, and subtracting Consolidated Adjusted EBITDA for the nine months ended December 31, 2024 of $833,416. Consolidated Adjusted EBITDA differs from Adjusted EBITDA presented elsewhere herein and is defined in our credit agreements.

------

**Key Operating Metrics**

***Re-occurring Revenue and Transactional Revenue for the Three and Nine Months Ended December 31, 2025 and 2024***

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** |
| | **2025** | **2025** | **2025** | **2024** | **2024** | **2024** |
|<br>**($ in thousands)** | **Re-occurring<br>Revenue** | **Transactional<br>Revenue** | **Total** | **Re-occurring<br>Revenue** | **Transactional<br>Revenue** | **Total** |
| &nbsp;&nbsp;K-12 | $110706 | $17483 | $128189 | $112537 | $37645 | $150182 |
| &nbsp;&nbsp;Higher Education | 196016 | 29347 | 225363 | 146854 | 34906 | 181760 |
| &nbsp;&nbsp;Global Professional | 25293 | 10946 | 36239 | 24438 | 11093 | 35531 |
| &nbsp;&nbsp;International | 25445 | 18616 | 44061 | 27550 | 17339 | 44889 |
| &nbsp;&nbsp;Other |  | 310 | 310 |  | 4131 | 4131 |
| **Total Revenue** | $**357460** | $**76702** | $**434162** | $**311379** | $**105114** | $**416493** |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Nine Months Ended December 31** | **Nine Months Ended December 31** | **Nine Months Ended December 31** | **Nine Months Ended December 31** | **Nine Months Ended December 31** | **Nine Months Ended December 31** |
| | **2025** | **2025** | **2025** | **2024** | **2024** | **2024** |
|<br>**($ in thousands)** | **Re-occurring<br>Revenue** | **Transactional<br>Revenue** | **Total** | **Re-occurring<br>Revenue** | **Transactional<br>Revenue** | **Total** |
| &nbsp;&nbsp;K-12 | $510583 | $247684 | $758267 | $489656 | $339998 | $829654 |
| &nbsp;&nbsp;Higher Education | 517247 | 103457 | 620704 | 438441 | 90055 | 528496 |
| &nbsp;&nbsp;Global Professional | 73605 | 37601 | 111206 | 70614 | 40618 | 111232 |
| &nbsp;&nbsp;International | 66033 | 79837 | 145870 | 71120 | 87257 | 158377 |
| &nbsp;&nbsp;Other |  | 3012 | 3012 |  | 278 | 278 |
| **Total Revenue** | $**1167468** | $**471591** | $**1639059** | $**1069831** | $**558206** | $**1628037** |

---

***RPO as of December 31, 2025 and as of March 31, 2025***

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **December 31, 2025** | **December 31, 2025** | **December 31, 2025** | **March 31, 2025** | **March 31, 2025** | **March 31, 2025** |
|<br>**($ in thousands)** | **Current** | **Non-current** | **Total** | **Current** | **Non-current** | **Total** |
| **RPO by Segment:** | | | | | | |
| &nbsp;&nbsp;K-12 | $517292 | $817592 | $1334884 | $457353 | $822232 | $1279585 |
| &nbsp;&nbsp;Higher Education | 197293 | 56400 | 253693 | 247685 | 49631 | 297316 |
| &nbsp;&nbsp;Global Professional | 65088 | 7164 | 72252 | 54949 | 7399 | 62348 |
| &nbsp;&nbsp;International | 32960 | 2507 | 35467 | 30513 | 2894 | 33407 |
| &nbsp;&nbsp;Other | 520 |  | 520 | 3531 |  | 3531 |
| **Total RPO**  | $**813153** | $**883663** | $**1696816** | $**794031** | $**882156** | $**1676187** |

---

------

**Digital and Print Revenue**

***Disaggregation of Revenue for the Three and Nine Months Ended December 31, 2025 and 2024***

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Three Months Ended December 31,** |
| | **2025** | **2025** | **2025** | **2024** | **2024** | **2024** |
|<br>**($ in thousands)** | **Digital** | **Print (1)** | **Total** | **Digital** | **Print (1)** | **Total** |
| **Revenue by Segment:** |  |  |  |  |  |  |
| &nbsp;&nbsp;K-12 | $103513 | $24676 | $128189 | $107976 | $42206 | $150182 |
| &nbsp;&nbsp;Higher Education | 203104 | 22259 | 225363 | 162717 | 19043 | 181760 |
| &nbsp;&nbsp;Global Professional | 28249 | 7990 | 36239 | 26398 | 9133 | 35531 |
| &nbsp;&nbsp;International | 28819 | 15242 | 44061 | 30561 | 14328 | 44889 |
| &nbsp;&nbsp;Other (2) |  | 310 | 310 |  | 4131 | 4131 |
| **Total Revenue** | $**363685** | $**70477** | $**434162** | $**327652** | $**88841** | $**416493** |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Nine Months Ended December 31,** | **Nine Months Ended December 31,** | **Nine Months Ended December 31,** | **Nine Months Ended December 31,** | **Nine Months Ended December 31,** | **Nine Months Ended December 31,** |
| | **2025** | **2025** | **2025** | **2024** | **2024** | **2024** |
|<br>**($ in thousands)** | **Digital** | **Print (1)** | **Total** | **Digital** | **Print (1)** | **Total** |
| **Revenue by Segment:** |  |  |  |  |  |  |
| &nbsp;&nbsp;K-12 | $330746 | $427521 | $758267 | $328516 | $501138 | $829654 |
| &nbsp;&nbsp;Higher Education | 558099 | 62605 | 620704 | 473966 | 54530 | 528496 |
| &nbsp;&nbsp;Global Professional | 79543 | 31663 | 111206 | 76742 | 34490 | 111232 |
| &nbsp;&nbsp;International | 72544 | 73326 | 145870 | 79095 | 79282 | 158377 |
| &nbsp;&nbsp;Other (2) |  | 3012 | 3012 |  | 278 | 278 |
| **Total Revenue** | $**1040932** | $**598127** | $**1639059** | $**958319** | $**669718** | $**1628037** |

---

___________________

(1) Print revenue contains print and multi-year print products.

(2) Includes in-transit product sales and intersegment revenue adjustments that are not included within segment revenues reviewed by the Company's Chief Operating Decision Maker.