# EDGAR Filing Document

**Accession Number:** 0001873529
**File Stem:** 0000950170-25-107426
**Filing Date:** 2025-8
**Character Count:** 180597
**Document Hash:** cbf1eff47435eff95319407475432312
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000950170-25-107426.hdr.sgml**: 20250812

**ACCESSION NUMBER**: 0000950170-25-107426

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 79

**CONFORMED PERIOD OF REPORT**: 20250628

**FILED AS OF DATE**: 20250812

**DATE AS OF CHANGE**: 20250812

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** KinderCare Learning Companies, Inc.
- **CENTRAL INDEX KEY:** 0001873529
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-CHILD DAY CARE SERVICES [8351]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 000000000
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0103

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-42367
- **FILM NUMBER:** 251207611

**BUSINESS ADDRESS:**
- **STREET 1:** 5005 MEADOWS ROAD
- **CITY:** LAKE OSWEGO
- **STATE:** OR
- **ZIP:** 97035
- **BUSINESS PHONE:** (503) 872-1300

**MAIL ADDRESS:**
- **STREET 1:** 5005 MEADOWS ROAD
- **CITY:** LAKE OSWEGO
- **STATE:** OR
- **ZIP:** 97035

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** KC Holdco, LLC
- **DATE OF NAME CHANGE:** 20210719

?xml version='1.0' encoding='ASCII'? 10-Q

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, DC 20549**

------

**FORM** 10-Q

------

**(Mark One)**

☒ **QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934** 

**For the quarterly period ended** **June 28,** 2025

**OR**

☐ **TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

**For the transition period from to** 

**Commission File Number:** 001-42367

------

KinderCare Learning Companies, Inc.

**(Exact Name of Registrant as Specified in its Charter)**

------

---

| | |
|:---|:---|
| Delaware | 87-1653366 |
| **(State or other jurisdiction of**<br>**incorporation or organization)** | **(I.R.S. Employer<br>Identification No.)** |
| 5005 Meadows Road<br>Lake Oswego**,** OR | 97035 |
| **(Address of principal executive offices)** | **(Zip Code)** |

---

**Registrant's telephone number, including area code: (**503**)** 872-1300

------

Securities registered pursuant to Section 12(b) of the Act:

---

| | |
|:---|:---|
| **Title of each class** | **Name of each exchange on which registered** |
| Common stock, par value $0.01 per share<br>KLC<br>| New York Stock Exchange<br>|

---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| Non-accelerated filer | ☒ | Smaller reporting company | ☐ |
| 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. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of August 8, 2025, the registrant had 118,123,099 shares of common stock, $0.01 par value per share, outstanding.

------

**Table of Contents**

---

| | | |
|:---|:---|:---|
|  |  | **Page** |
| **PART I.** | [<u>FINANCIAL INFORMATION</u>](#part_i_financial_information) | 2 |
| Item 1. | [<u>Financial Statements (Unaudited)</u>](#item_1_financial_statements) | 2 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Condensed Consolidated Balance Sheets (Unaudited)</u>](#consolidated_balance_sheets) | 2 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Condensed Consolidated Statements of Operations and Comprehensive Income (Unaudited)</u>](#statements_of_operations_and_comprehen) | 3 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Condensed Consolidated Statements of Shareholders' Equity (Unaudited)</u>](#statements_of_shareholder_s_equity) | 4 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Condensed Consolidated Statements of Cash Flows (Unaudited)</u>](#statements_of_cash_flows) | 5 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Notes to Condensed Consolidated Financial Statements (Unaudited)</u>](#notes_to_condensed_consolidated_financ) | 7 |
| Item 2. | [<u>Management's Discussion and Analysis of Financial Condition and Results of Operations</u>](#item_2_managements_discussion) | 22 |
| Item 3. | [<u>Quantitative and Qualitative Disclosures About Market Risk</u>](#item_3_quantitative_and_qualitative) | 37 |
| Item 4. | [<u>Controls and Procedures</u>](#item_4_controls_and_procedures) | 38 |
| **PART II.** | [<u>OTHER INFORMATION</u>](#part_ii_other_information) | 39 |
| Item 1. | [<u>Legal Proceedings</u>](#item_1_legal_proceedings) | 39 |
| Item 1A. | [<u>Risk Factors</u>](#item_1a_risk_factors) | 39 |
| Item 2. | [<u>Unregistered Sales of Equity Securities and Use of Proceeds</u>](#item_2_unregistered_sales_of_equity) | 39 |
| Item 3. | [<u>Defaults Upon Senior Securities</u>](#item_3_defaults_upon_senior_securities) | 39 |
| Item 4. | [<u>Mine Safety Disclosures</u>](#item_4_mine_safety_disclosures) | 39 |
| Item 5. | [<u>Other Information</u>](#item_5_other_information) | 39 |
| Item 6. | [<u>Exhibits</u>](#item_6_exhibits) | 40 |
|  | [<u>Signatures</u>](#signatures) | 41 |

---

i

------

**CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS**

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. You can generally identify forward-looking statements by our use of forward-looking terminology such as "anticipate," "believe," "continue," "could," "estimate," "expect," "intend," "may," "might," "plan," "potential," "predict," "seek," "vision," or "should," or the negative thereof or other variations thereon or comparable terminology. Important factors that could cause actual results and events to differ materially from those indicated in the forward-looking statements include, among others, the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our ability to address changes in the demand for child care and workplace solutions;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our ability to adjust to shifts in workforce demographics, economic conditions, office environments and unemployment rates;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our ability to hire and retain qualified teachers, management, employees, and maintain strong employee engagement;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•the impact of public health crises, such as the COVID-19 pandemic, on our business, financial condition and results of operations;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our ability to address adverse publicity;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•changes in federal child care and education spending policies, tax incentives and budget priorities;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our ability to acquire additional capital;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our ability to successfully identify acquisition targets, acquire businesses and integrate acquired operations into our business;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our reliance on our subsidiaries;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our ability to protect our intellectual property rights;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our ability to protect our information technology and that of our third-party service providers;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our ability to manage the costs and liabilities of collecting, using, storing, disclosing, transferring and processing personal information;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our ability to manage payment-related risks;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our expectations regarding the effects of existing and developing laws and regulations, litigation and regulatory proceedings;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our ability to maintain adequate insurance coverage;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•the fluctuation in our stock price;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•the occurrence of natural disasters, environmental contamination or other highly disruptive events;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our ability to maintain adequate insurance coverage; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•the other factors described in the section titled "Risk Factors" in Part I Item 1A. in our Annual Report on Form 10-K for the fiscal year ended December 28, 2024 and elsewhere in this Quarterly Report on Form 10-Q.

Any forward-looking statement that we make in this Quarterly Report on Form 10-Q speaks only as of the date of such statement. Except as required by law, we do not undertake any obligation to update or revise, or to publicly announce any update or revision to, any of the forward-looking statements, whether as a result of new information, future events or otherwise, after the date of this Quarterly Report on Form 10-Q.

------

**PART I—FINANCIAL INFORMATION**

**Item 1. Financial Statements (Unaudited).**

**KinderCare Learning Companies, Inc.**

**Condensed Consolidated Balance Sheets (Unaudited)**

***(In thousands, except share data)***

---

| | | |
|:---|:---|:---|
|  | **June 28, 2025** | **December 28, 2024** |
| **Assets** |  |  |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $119034 | $62336 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | 112730 | 104333 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 44614 | 48104 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 276378 | 214773 |
| Property and equipment, net of accumulated depreciation of 561,209 and 522,650 | 424938 | 418524 |
| Goodwill | 1133421 | 1119714 |
| Intangible assets, net of accumulated amortization of 153,211 and 148,593 | 425148 | 429766 |
| Operating lease right-of-use assets | 1449671 | 1373064 |
| Other assets | 80956 | 89626 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $3790512 | $3645467 |
| **Liabilities and Shareholders' Equity** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities | $173543 | $152660 |
| &nbsp;&nbsp;&nbsp;&nbsp;Related party payables |  | 119 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term debt | 9668 | 7251 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities—current | 147571 | 144919 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | 35504 | 26376 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | 53944 | 81433 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 420230 | 412758 |
| Long-term debt, net | 916805 | 918719 |
| Operating lease liabilities—long-term | 1394730 | 1315587 |
| Deferred income taxes, net | 26683 | 30907 |
| Other long-term liabilities | 107785 | 102987 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 2866233 | 2780958 |
| Commitments and contingencies (Note 15) |  |  |
| Shareholders' equity: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Preferred stock, par value $0.01; 25,000,000 shares authorized;<br> no shares issued and outstanding as of June 28, 2025 and<br> December 28, 2024 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock, par value $0.01; 750,000,000 shares authorized;<br> 118,123,062 shares issued and outstanding as of June 28, 2025<br> and 117,984,749 shares issued and outstanding as of December 28, 2024 | 1181 | 1180 |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 836891 | 830369 |
| &nbsp;&nbsp;&nbsp;&nbsp;Retained earnings | 90006 | 30261 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive (loss) income | (3799) | 2699 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total shareholders' equity | 924279 | 864509 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and shareholders' equity | $3790512 | $3645467 |

---

*See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited)*

------

**KinderCare Learning Companies, Inc.**

**Condensed Consolidated Statements of Operations and Comprehensive Income (Unaudited)**

***(In thousands, except per share data)***

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 28, 2025** | **June 29, 2024** | **June 28, 2025** | **June 29, 2024** |
| Revenue | $700110 | $689933 | $1368354 | $1344603 |
| &nbsp;&nbsp;&nbsp;&nbsp;Costs and expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cost of services (excluding depreciation and impairment) | 519477 | 500031 | 1035665 | 997725 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 31074 | 29212 | 61051 | 57752 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Selling, general, and administrative expenses | 78648 | 78583 | 150375 | 169038 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Impairment losses | 2235 | 1521 | 3745 | 5883 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total costs and expenses | 631434 | 609347 | 1250836 | 1230398 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income from operations | 68676 | 80586 | 117518 | 114205 |
| Interest expense | 20073 | 43927 | 40181 | 80347 |
| Interest income | (1424) | (1752) | (2083) | (3860) |
| Other income, net | (3049) | (500) | (2651) | (3784) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income before income taxes | 53076 | 38911 | 82071 | 41502 |
| Income tax expense | 14488 | 10376 | 22326 | 14718 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income | $38588 | $28535 | $59745 | $26784 |
| Other comprehensive income, net of tax: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in net (losses) gains on cash flow hedges | (2091) | 3371 | (6498) | 8121 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total comprehensive income | $36497 | $31906 | $53247 | $34905 |
| Net income per common share: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $0.33 | $0.32 | $0.51 | $0.30 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | $0.33 | $0.32 | $0.50 | $0.30 |
| Weighted average number of common shares outstanding: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | 118309 | 90366 | 118274 | 90366 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | 118371 | 90366 | 118346 | 90366 |

---

*See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited)*

------

**KinderCare Learning Companies, Inc.**

**Condensed Consolidated Statements of Shareholders' Equity (Unaudited)**

***(In thousands)***

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 29, 2024** | **Three Months Ended June 29, 2024** | **Three Months Ended June 29, 2024** | **Three Months Ended June 29, 2024** | **Three Months Ended June 29, 2024** | **Three Months Ended June 29, 2024** |
|  | **Common Stock** | **Common Stock** | | | | |
|  | **Shares** | **Amount** | <br>**Additional**<br>**Paid-in**<br>**Capital** | <br><br>**Retained**<br>**Earnings** | **Accumulated**<br>**Other**<br>**Comprehensive**<br>**(Loss) Income** | <br>**Total**<br>**Shareholders'**<br>**Equity** |
| **Balance as of March 30, 2024** | **90366** | $**904** | $**77343** | $**121350** | $**4437** | $**204034** |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation |  |  | 1413 |  |  | 1413 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other comprehensive income, net of tax |  |  |  |  | 3371 | 3371 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income |  |  |  | 28535 |  | 28535 |
| **Balance as of June 29, 2024** | **90366** | $**904** | $**78756** | $**149885** | $**7808** | $**237353** |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 28, 2025** | **Three Months Ended June 28, 2025** | **Three Months Ended June 28, 2025** | **Three Months Ended June 28, 2025** | **Three Months Ended June 28, 2025** | **Three Months Ended June 28, 2025** |
|  | **Common Stock** | **Common Stock** | | | | |
|  | **Shares** | **Amount** | <br>**Additional**<br>**Paid-in**<br>**Capital** | <br><br>**Retained**<br>**Earnings** | **Accumulated**<br>**Other**<br>**Comprehensive**<br>**(Loss) Income** | <br>**Total**<br>**Shareholders'**<br>**Equity** |
| **Balance as of March 29, 2025** | **118006** | $**1180** | $**833993** | $**51418** | $**(1708)** | $**884883** |
| &nbsp;&nbsp;&nbsp;&nbsp;Issuance of common stock upon<br> settlement of restricted stock units | 162 | 2 | (2) |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock withheld for taxes in net<br> settlement of restricted stock units | (45) | (1) | (561) |  |  | (562) |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation |  |  | 3461 |  |  | 3461 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other comprehensive loss, net of tax |  |  |  |  | (2091) | (2091) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income |  |  |  | 38588 |  | 38588 |
| **Balance as of June 28, 2025** | **118123** | $**1181** | $**836891** | $**90006** | $**(3799)** | $**924279** |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Six Months Ended June 29, 2024** | **Six Months Ended June 29, 2024** | **Six Months Ended June 29, 2024** | **Six Months Ended June 29, 2024** | **Six Months Ended June 29, 2024** | **Six Months Ended June 29, 2024** |
|  | **Common Stock** | **Common Stock** | | | | |
|  | **Shares** | **Amount** | <br>**Additional**<br>**Paid-in**<br>**Capital** | <br><br>**Retained**<br>**Earnings** | **Accumulated**<br>**Other**<br>**Comprehensive**<br>**(Loss) Income** | <br>**Total**<br>**Shareholders'**<br>**Equity** |
| **Balance as of December 30, 2023** | **90366** | $**904** | $**383188** | $**123101** | $**(313)** | $**506880** |
| &nbsp;&nbsp;&nbsp;&nbsp;Distribution to parent |  |  | (320000) |  |  | (320000) |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation |  |  | 15568 |  |  | 15568 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other comprehensive income, net of tax |  |  |  |  | 8121 | 8121 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income |  |  |  | 26784 |  | 26784 |
| **Balance as of June 29, 2024** | **90366** | $**904** | $**78756** | $**149885** | $**7808** | $**237353** |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Six Months Ended June 28, 2025** | **Six Months Ended June 28, 2025** | **Six Months Ended June 28, 2025** | **Six Months Ended June 28, 2025** | **Six Months Ended June 28, 2025** | **Six Months Ended June 28, 2025** |
|  | **Common Stock** | **Common Stock** | | | | |
|  | **Shares** | **Amount** | <br>**Additional**<br>**Paid-in**<br>**Capital** | <br><br>**Retained**<br>**Earnings** | **Accumulated**<br>**Other**<br>**Comprehensive**<br>**(Loss) Income** | <br>**Total**<br>**Shareholders'**<br>**Equity** |
| **Balance as of December 28, 2024** | **117985** | $**1180** | $**830369** | $**30261** | $**2699** | $**864509** |
| &nbsp;&nbsp;&nbsp;&nbsp;Issuance of common stock upon<br> settlement of restricted stock units | 195 | 2 | (2) |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock withheld for taxes in net<br> settlement of restricted stock units | (57) | (1) | (785) |  |  | (786) |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation |  |  | 7309 |  |  | 7309 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other comprehensive loss, net of tax |  |  |  |  | (6498) | (6498) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income |  |  |  | 59745 |  | 59745 |
| **Balance as of June 28, 2025** | **118123** | $**1181** | $**836891** | $**90006** | $**(3799)** | $**924279** |

---

*See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited)*

------

**KinderCare Learning Companies, Inc.**

**Condensed Consolidated Statements of Cash Flows (Unaudited)**

***(In thousands)***

---

| | | |
|:---|:---|:---|
|  | **Six Months Ended** | **Six Months Ended** |
|  | **June 28, 2025** | **June 29, 2024** |
| **Operating activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income | $59745 | $26784 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjustments to reconcile net income to cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 61051 | 57752 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Impairment losses | 3745 | 5883 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in deferred taxes | (1963) | (93) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of long-term debt, net |  | 895 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt issuance costs | 3189 | 2684 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 7309 | 19093 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Realized and unrealized gains from investments held in deferred<br> compensation asset trusts | (1978) | (1604) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on disposal of property and equipment | (97) | (1533) |
| &nbsp;&nbsp;&nbsp;&nbsp;Changes in assets and liabilities, net of effects of acquisitions: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | (8397) | (12338) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 2203 | (7868) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other assets | 7797 | 6293 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities | 15217 | (423) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Leases | 4622 | 452 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | 8929 | 8980 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | (27001) | (11255) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other long-term liabilities | (762) | (23649) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Related party payables | (119) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash provided by operating activities | 133490 | 70053 |
| **Investing activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchases of property and equipment | (57735) | (52956) |
| &nbsp;&nbsp;&nbsp;&nbsp;Payments for acquisitions, net of cash acquired | (14560) | (10375) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from the disposal of property and equipment | 169 | 1533 |
| &nbsp;&nbsp;&nbsp;&nbsp;Investments in deferred compensation asset trusts | (3667) | (5587) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from deferred compensation asset trust redemptions | 3603 | 1585 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash used in investing activities | (72190) | (65800) |
| **Financing activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Payments of deferred offering costs | (275) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Distribution to parent |  | (320000) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from issuance of long-term debt |  | 264338 |
| &nbsp;&nbsp;&nbsp;&nbsp;Principal payments of long-term debt | (2417) | (7933) |
| &nbsp;&nbsp;&nbsp;&nbsp;Payments of debt issuance costs | (269) | (230) |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayments of promissory notes | (165) | (261) |
| &nbsp;&nbsp;&nbsp;&nbsp;Payments of financing lease obligations | (689) | (776) |
| &nbsp;&nbsp;&nbsp;&nbsp;Tax payments related to net settlement of restricted stock units | (786) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash used in financing activities | (4601) | (64862) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net change in cash, cash equivalents, and restricted cash | 56699 | (60609) |
| Cash, cash equivalents, and restricted cash at beginning of period | 62430 | 156412 |
| Cash, cash equivalents, and restricted cash at end of period | $119129 | $95803 |

---

*See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited)*

------

**KinderCare Learning Companies, Inc.**

**Condensed Consolidated Statements of Cash Flows (Unaudited) (continued)**

***(In thousands)***

---

| | | |
|:---|:---|:---|
|  | **Six Months Ended** | **Six Months Ended** |
|  | **June 28, 2025** | **June 29, 2024** |
| **Reconciliation of cash, cash equivalents, and restricted cash to the<br> unaudited condensed consolidated balance sheets:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $119034 | $95709 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restricted cash included within other assets | 95 | 94 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total cash, cash equivalents, and restricted cash at end of period | $119129 | $95803 |
| **Supplemental cash flow information:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for interest | $31169 | $74931 |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for income taxes, net of refunds | 15046 | 25158 |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for amounts included in the measurement of operating lease liabilities | 146754 | 144758 |
| **Non-cash operating activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease right-of-use assets obtained in exchange for operating<br> lease liabilities | $160213 | $124287 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred cloud computing implementation costs included in accounts payable | 300 |  |
| **Non-cash investing and financing activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Property and equipment additions included in accounts payable and<br> accrued liabilities | $11009 | $5542 |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance lease right-of-use assets obtained in exchange for finance<br> lease liabilities | 115 | 72 |
| &nbsp;&nbsp;&nbsp;&nbsp;Reductions to finance lease right-of-use assets resulting from reductions to<br> finance lease liabilities | 1261 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Contingent consideration and holdbacks payable for acquisitions | 1534 |  |

---

*See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited)*

------

**KinderCare Learning Companies, Inc.**

**Notes to Condensed Consolidated Financial Statements (Unaudited)**

**1.** **ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES**

**Organization**—KinderCare Learning Companies, Inc. (the "Company") offers early childhood education and care programs to children ranging from six weeks through 12 years of age. Founded in 1969, the services provided include infant, toddler, preschool, kindergarten, and before- and after-school programs. The Company provides childhood education and care programs within the following categories:

*Community-Based and Employer-Sponsored Early Childhood Education and Care*—The Company provides early childhood education and care services, as well as back-up care, primarily marketed under the names KinderCare Learning Centers and Crème School. Additionally, the Company partners with employer sponsors under a variety of arrangements such as discounted rent, enrollment guarantees, or an arrangement whereby the center is managed by the Company in return for a management fee. As of June 28, 2025, the Company provided community-based and employer-sponsored early childhood education and care services through 1,589 centers with a licensed capacity of 212,901 children in 40 states and the District of Columbia.

*Before- and After-School Educational Services*—The Company provides before- and after-school educational services for preschool and school-age children under the name Champions. As of June 28, 2025, Champions offered educational services through 1,043 sites in 27 states and the District of Columbia. These sites primarily operate at elementary school facilities.

**Initial Public Offering**—On October 8, 2024, the Company's registration statement on Form S-1, as amended (File No. 333-281971) ("Form S-1") related to its initial public offering ("IPO"), was declared effective by the Securities and Exchange Commission ("SEC"). In connection with the IPO, the Company converted Class A and Class B common stock, both with a par value of $0.0001 per share, to common stock, with a par value of $0.01 per share, at a ratio of 8.375 shares of Class A and Class B common stock to one share of common stock, which became effective immediately following the effectiveness of the Company's registration statement on Form S-1 for its IPO (the "Common Stock Conversion"). As a result, 756.8 million shares of Class A common stock outstanding were converted to 90.4 million shares of common stock. All shares outstanding, per share amounts, and stock-based compensation awards disclosures, as applicable, for the three and six months ended June 29, 2024 have been adjusted to retrospectively reflect the Common Stock Conversion in the unaudited condensed consolidated interim financial statements and notes thereto.

Refer to Note 17, *Shareholders' Equity, Member's Equity, and Equity-based Compensation*, within the audited consolidated financial statements for the fiscal year ended December 28, 2024 included in the Company's Annual Report on Form 10-K for further information on events and transactions that occurred in connection with the IPO.

**Basis of Presentation**—The unaudited condensed consolidated interim financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP") for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X of the SEC. Accordingly, they do not include all of the information and footnotes required by GAAP for complete annual financial statements. Certain information and footnote disclosures, normally included in annual financial statements prepared in accordance with GAAP, have been condensed or omitted pursuant to those rules and regulations.

The unaudited condensed consolidated interim financial statements reflect all normal and recurring adjustments that are, in the opinion of management, necessary to fairly state the Company's financial position, results of operations, and cash flows for the periods presented. All intercompany balances and transactions have been eliminated in consolidation. The results of operations for the three and six months ended June 28, 2025 are not necessarily indicative of the results to be expected for the fiscal year ending January 3, 2026 or for any other future annual or interim period.

These unaudited condensed consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the fiscal year ended December 28, 2024 included in the Company's Annual Report on Form 10-K filed with the SEC on March 21, 2025. Capitalized terms not defined herein shall have the meaning set forth in the audited consolidated financial statements and notes thereto.

There have been no changes to the significant accounting policies described in the Company's audited consolidated financial statements and notes thereto for the fiscal year ended December 28, 2024 included in the Company's Annual Report on Form 10-K.

------

**Recently Issued Accounting Pronouncements—**In November 2024, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2024-03, *Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40)*, and in January 2025, the FASB issued ASU 2025-01, *Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date*, which requires a public business entity to disclose specific information about certain costs and expenses in the notes to the financial statements for interim and annual reporting periods. ASU 2024-03, as clarified by ASU 2025-01, is effective for annual reporting periods beginning after December 15, 2026 and interim periods within annual reporting periods beginning after December 15, 2027, and may be applied prospectively or retrospectively. The Company is in the process of determining the impact this rule will have on the consolidated financial statements.

In December 2023, the FASB issued ASU 2023-09, *Income Taxes (Topic 740)—Improvements to Income Tax Disclosures*, which provides more transparency about income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information. The guidance is effective for annual periods beginning after December 15, 2024 and may be applied prospectively or retrospectively. The adoption of ASU 2023-09 will result in modifications to the Company's income tax disclosures beginning with the fiscal year ending January 3, 2026, however, the Company does not expect a material impact to the consolidated financial statements.

**2.** **GOVERNMENT ASSISTANCE**

The Company receives government assistance from various governmental entities to support the operations of its early childhood education and care centers and before- and after-school sites, which is comprised of both assistance relating to income ("Income Grants") and capital projects. Income Grants consist primarily of funds received for reimbursement of food costs, teacher compensation, and classroom supplies, and in certain cases, as incremental revenue. Refer to Note 1, *Organization and Summary of Significant Accounting Policies*, and Note 2, *Government Assistance*, within the audited consolidated financial statements for the fiscal year ended December 28, 2024 included in the Company's Annual Report on Form 10-K for further information regarding the Company's government assistance policy and disclosures related to all forms of government assistance received.

A portion of the Company's food costs are reimbursed through the federal Child and Adult Care Food Program. The program is operated by states to partially or fully offset the cost of food for children that meet certain criteria. The Company recognized food subsidies of $14.5 million and $13.4 million during the three months ended June 28, 2025 and June 29, 2024, and food subsidies of $26.6 million and $25.4 million during the six months ended June 28, 2025 and June 29, 2024, respectively, offsetting cost of services (excluding depreciation and impairment) in the unaudited condensed consolidated statements of operations and comprehensive income.

The Company receives grant funding for teacher compensation, classroom supplies, and other center operating costs by applying to various governmental grant programs and agencies. Grants of $10.3 million and $4.9 million during the three months ended June 28, 2025 and June 29, 2024, and grants of $24.8 million and $7.1 million during the six months ended June 28, 2025 and June 29, 2024, respectively, were recognized as reimbursements offsetting cost of services (excluding depreciation and impairment) in the unaudited condensed consolidated statements of operations and comprehensive income.

The Company records grants receivable for grants that have met the Company's recognition criteria but have not yet been received as well as deferred grants for amounts received from government assistance that do not yet meet the Company's recognition criteria. As of June 28, 2025 and December 28, 2024, the Company recorded $1.3 million and $1.8 million in grants receivable, respectively, within prepaid expenses and other current assets on the unaudited condensed consolidated balance sheets. As of June 28, 2025 and December 28, 2024, the Company recorded $2.9 million and $7.4 million in deferred grants, respectively, within other current liabilities on the unaudited condensed consolidated balance sheets.

**COVID-19 Related Stimulus**

The federal government passed multiple stimulus packages since the onset of the coronavirus disease 2019 ("COVID-19") pandemic to stabilize the child care industry, including without limitation, the Coronavirus Aid, Relief and Economic Security Act ("CARES Act"), the Consolidated Appropriations Act, and the American Rescue Plan Act. "COVID-19 Related Stimulus" refers to grants arising from governmental acts relating to the COVID-19 pandemic and are accounted for in accordance with the Company's government assistance policy.

COVID-19 Related Stimulus is recognized as revenue or as cost reimbursements based on stipulations within each specific grant. The Company recognized $0.7 million during the six months ended June 28, 2025 and $14.9 million and $39.0 million during the three and six months ended June 29, 2024, respectively, in funding for reimbursement of center operating expenses,

------

offsetting cost of services (excluding depreciation and impairment) in the unaudited condensed consolidated statements of operations and comprehensive income. There were no amounts recognized during the three months ended June 28, 2025.

The Employee Retention Credit ("ERC"), established by the CARES Act and extended and expanded by several subsequent governmental acts, allows eligible businesses to claim a per employee payroll tax credit based on a percentage of qualified wages, including health care expenses, paid during calendar year 2020 through September 2021. During the fiscal year ended December 31, 2022, the Company applied for ERC for qualified wages and benefits paid throughout the fiscal years ended January 1, 2022 and January 2, 2021. Reimbursements of $62.0 million in cash tax refunds for ERC claimed, along with $2.3 million in interest income, were received during the fiscal year ended December 30, 2023. Due to the unprecedented nature of ERC legislation and the changing administrative guidance, not all of the ERC reimbursements received have met the Company's recognition criteria. During both the three and six months ended June 28, 2025 and June 29, 2024, the Company recognized $30.1 million and $23.4 million of ERC in cost of services (excluding depreciation and impairment), along with $1.3 million and $0.5 million in interest income, respectively, in the unaudited condensed consolidated statements of operations and comprehensive income. As of June 28, 2025 and December 28, 2024, total deferred ERC liabilities were $12.3 million and $43.7 million, respectively, of which $12.3 million was recorded in other long-term liabilities as of June 28, 2025, and $31.4 and $12.3 million were recorded in other current liabilities and other long-term liabilities, respectively, as of December 28, 2024 on the unaudited condensed consolidated balance sheets. Additionally, as of both June 28, 2025 and December 28, 2024, the Company has $3.4 million in ERC receivables recorded in prepaid expenses and other current assets on the unaudited condensed consolidated balance sheets as there is reasonable assurance these reimbursements will be received. Refer to Note 20, *Income Taxes*, within the audited consolidated financial statements for the fiscal year ended December 28, 2024 included in the Company's Annual Report on Form 10-K for further information regarding uncertain tax positions for ERC not yet recognized.

**3.** **ACQUISITIONS**

The Company's growth strategy includes expanding and diversifying service offerings through acquiring high quality early childhood education centers.

**2025 Acquisitions—**During the six months ended June 28, 2025, the Company acquired 14 early childhood education centers in 12 separate business acquisitions which all were accounted for as business combinations. The centers were acquired for total consideration of $16.1 million, which included cash consideration of $14.6 million, contingent consideration of $1.2 million, and holdbacks of $0.3 million. Holdbacks are generally expected to be paid within one year of the acquisition closing date. The Company recorded goodwill of $13.7 million, which is deductible for tax purposes, and fixed assets of $2.6 million. The allocation of purchase price consideration is subject to further refinement as management's assessment of the valuation of property and equipment is not yet complete. The operating results for the acquired centers, which were not material to the Company's overall financial results, are included in the unaudited condensed consolidated statements of operations and comprehensive income from the dates of acquisition.

The fair value of the contingent consideration is based on the probability and timing of the continuation of the lease of the related acquired center. The amounts are payable six to nine years from acquisition date and the range of undiscounted amounts payable under the asset purchase agreement is between zero and $1.2 million. Contingent consideration payable is recorded within other long-term liabilities on the Company's unaudited condensed consolidated balance sheets. As of June 28, 2025, there were no changes in the recognized amounts or range of outcomes of the contingent consideration from the acquisition. Refer to Note 8, *Fair Value Measurements*, for additional information related to the Company's contingent consideration payable.

**2024 Acquisitions—**During the six months ended June 29, 2024, the Company acquired 15 early childhood education centers in seven separate business acquisitions which all were accounted for as business combinations. The centers were acquired for cash consideration of $10.4 million. The Company recorded goodwill of $8.7 million, which is deductible for tax purposes, and fixed assets of $1.8 million. The operating results for the acquired centers, which were not material to the Company's overall financial results, are included in the unaudited condensed consolidated statements of operations and comprehensive income from the dates of acquisition.

**4.** **REVENUE RECOGNITION**

**Contract Balances**

The Company records deferred revenue when payments are received or due in advance of the Company's performance under the contract, which is recognized as revenue as the performance obligation is satisfied. Payment from parents for tuition is typically received in advance on a weekly or monthly basis, in which case the revenue is deferred and recognized as the performance obligation is satisfied. The Company has the unconditional right to consideration as it satisfies the performance obligations,

------

therefore no contract assets are recognized. During the three and six months ended June 28, 2025, less than $0.1 million and $25.9 million, respectively, was recognized as revenue related to the deferred revenue balance recorded as of December 28, 2024. During the three and six months ended June 29, 2024, $0.1 million and $25.3 million, respectively, was recognized as revenue related to the deferred revenue balance recorded as of December 30, 2023.

The Company applied the practical expedient of expensing costs incurred to obtain a contract if the amortization period of the asset is one year or less. Sales commissions are expensed as incurred in selling, general, and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive income.

**Disaggregation of Revenue**

The following table disaggregates total revenue between education centers and school sites (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 28, 2025** | **June 29, 2024** | **June 28, 2025** | **June 29, 2024** |
| Early childhood education centers | $647675 | $641172 | $1262682 | $1246455 |
| Before- and after-school sites | 52435 | 48761 | 105672 | 98148 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenue | $700110 | $689933 | $1368354 | $1344603 |

---

A portion of revenue is generated from families whose tuition is subsidized by amounts received from government agencies. Subsidy revenue was $258.9 million and $241.4 million during the three months ended June 28, 2025 and June 29, 2024, and $499.0 million and $457.2 million during the six months ended June 28, 2025 and June 29, 2024, respectively, recognized within revenue in the unaudited condensed consolidated statements of operations and comprehensive income.

**Performance Obligations**

The transaction price allocated to the remaining performance obligations relates to services that are paid or invoiced in advance. The Company does not disclose the transaction price allocated to unsatisfied performance obligations for contracts with an original contractual period of one year or less, or for variable consideration allocated entirely to wholly unsatisfied promises that form part of a series of services. The Company's remaining performance obligations not subject to the practical expedients are not material.

**5.** **GOODWILL**

The changes in the carrying amount of goodwill are as follows (in thousands):

---

| | |
|:---|:---|
| **Balance as of December 28, 2024** | $**1119714** |
| &nbsp;&nbsp;&nbsp;&nbsp;Additions from acquisitions | 13707 |
| **Balance as of June 28, 2025** | $**1133421** |

---

------

**6.** **LEASES**

Right-of-use ("ROU") assets and lease liabilities balances were as follows (in thousands):

---

| | | |
|:---|:---|:---|
|  | **June 28, 2025** | **December 28, 2024** |
| **Assets:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease right-of-use assets | $1449671 | $1373064 |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance lease right-of-use assets | 3000 | 4547 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total lease right-of-use assets | $1452671 | $1377611 |
| **Liabilities—current:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | $147571 | $144919 |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance lease liabilities | 923 | 1406 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current lease liabilities | 148494 | 146325 |
| **Liabilities—long-term:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | 1394730 | 1315587 |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance lease liabilities | 2441 | 3793 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total long-term lease liabilities | 1397171 | 1319380 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total lease liabilities | $1545665 | $1465705 |

---

Finance lease ROU assets are included in other assets and finance lease liabilities are included in other current liabilities and other long-term liabilities on the unaudited condensed consolidated balance sheets. Refer to Note 8, *Fair Value Measurements*, for information regarding impairment of ROU assets.

**Lease Expense**

The components of lease expense were as follows (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 28, 2025** | **June 29, 2024** | **June 28, 2025** | **June 29, 2024** |
| Lease expense: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease expense | $74492 | $72723 | $147582 | $142933 |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance lease expense: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of right-of-use assets | 331 | 388 | 681 | 775 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest on lease liabilities | 81 | 130 | 175 | 267 |
| &nbsp;&nbsp;&nbsp;&nbsp;Short-term lease expense | 3223 | 1670 | 5998 | 3446 |
| &nbsp;&nbsp;&nbsp;&nbsp;Variable lease expense | 18901 | 17144 | 36871 | 34211 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total lease expense | $97028 | $92055 | $191307 | $181632 |

---

**Other Information**

The weighted average remaining lease term and the weighted average discount rate were as follows:

---

| | | |
|:---|:---|:---|
|  | **June 28, 2025** | **December 28, 2024** |
| Weighted average remaining lease term (in years) (Operating) | 9 | 8 |
| Weighted average remaining lease term (in years) (Finance) | 4 | 4 |
| Weighted average discount rate (Operating) | 9.4% | 9.4% |
| Weighted average discount rate (Finance) | 9.2% | 8.5% |

---

------

**Maturity of Lease Liabilities**

The following table summarizes the maturity of lease liabilities as of June 28, 2025 (in thousands):

---

| | | | |
|:---|:---|:---|:---|
|  | **Finance Leases** | **Operating Leases** | **Total Leases** |
| Remainder of 2025 | $608 | $134187 | $134795 |
| 2026 | 1152 | 294955 | 296107 |
| 2027 | 1057 | 279666 | 280723 |
| 2028 | 531 | 260403 | 260934 |
| 2029 | 255 | 241081 | 241336 |
| Thereafter | 349 | 1077653 | 1078002 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total lease payments | 3952 | 2287945 | 2291897 |
| Less imputed interest | 588 | 745644 | 746232 |
| &nbsp;&nbsp;&nbsp;&nbsp;Present value of lease liabilities | 3364 | 1542301 | 1545665 |
| Less current portion of lease liabilities | 923 | 147571 | 148494 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term lease liabilities | $2441 | $1394730 | $1397171 |

---

As of June 28, 2025, the Company had entered into additional operating leases that have not yet commenced with total fixed payment obligations of $262.8 million. The leases are expected to commence between 2025 and 2027 and have initial lease terms of approximately 15 years.

The incremental borrowing rate is the rate of interest that the Company would have to pay to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. The rates are established based on the Company's first lien term loan.

**7.** **OTHER CURRENT LIABILITIES**

Other current liabilities included the following (in thousands):

---

| | | |
|:---|:---|:---|
|  | **June 28, 2025** | **December 28, 2024** |
| Self-insurance obligations | $32762 | $31504 |
| Long-term incentive plan | 9270 | 1850 |
| Deferred compensation plan | 3487 |  |
| Deferred grants | 2928 | 7408 |
| Accrued rent | 1930 | 2856 |
| Uncertain tax positions | 1097 | 1071 |
| Financing lease obligations | 923 | 1406 |
| Promissory notes | 314 | 328 |
| Deferred employee retention credits |  | 31370 |
| Other | 1233 | 3640 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total other current liabilities | $53944 | $81433 |

---

**8.** **FAIR VALUE MEASUREMENTS**

Fair value guidance defines fair value as the exchange price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The Company uses a three-level hierarchy established by the FASB that prioritizes fair value measurements based on the types of inputs used for the various valuation techniques (market approach, income approach, and cost approach).

The levels of the fair value hierarchy are described below:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Level 1: Quoted prices in active markets for identical assets or liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly; these include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Level 3: Unobservable inputs with little or no market data available, which require the reporting entity to develop its own assumptions.

**Investments held for the Deferred Compensation Plan**—The Company records the fair value of the investments and cash and cash equivalents held for the deferred compensation plan in other assets on the unaudited condensed consolidated balance sheets. The carrying value of cash and cash equivalents held in the fund approximates fair value, and the amounts were not material as of June 28, 2025 and December 28, 2024. The investments held in the plan consist of mutual funds and money market funds with fair values that can be corroborated by prices for identical assets and therefore are classified as Level 1 investments under the fair value hierarchy.

The following tables summarize the composition of the underlying investments in the Company's deferred compensation plan trust assets, excluding cash and cash equivalents (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Fair Value Measurements Using** | **Fair Value Measurements Using** | **Fair Value Measurements Using** | **Fair Value Measurements Using** |
|  | **Balance as of <br>June 28,<br>2025** | **Quoted Price<br>in Active<br>Markets for<br>Identical Assets<br>(Level 1)** | **Significant<br>Other<br>Observable<br>Inputs (Level 2)** | **Significant<br>Unobservable<br>Inputs (Level 3)** |
| **Assets:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Money Market Funds | $6375 | $6375 | $— | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Mutual Funds | 33480 | 33480 |  |  |
|  | $39855 | $39855 | $— | $— |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Fair Value Measurements Using** | **Fair Value Measurements Using** | **Fair Value Measurements Using** | **Fair Value Measurements Using** |
|  | **Balance as of <br>December 28,<br>2024** | **Quoted Price<br>in Active<br>Markets for<br>Identical Assets<br>(Level 1)** | **Significant<br>Other<br>Observable<br>Inputs (Level 2)** | **Significant<br>Unobservable<br>Inputs (Level 3)** |
| **Assets:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Money Market Funds | $6499 | $6499 | $— | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Mutual Funds | 31432 | 31432 |  |  |
|  | $37931 | $37931 | $— | $— |

---

**Contingent Consideration Payable**—The Company measures contingent consideration payable at fair value based on a series of unobservable inputs, including the timing and probability of the occurrence of future events, and requires judgment from management. As such, contingent consideration payable is classified as Level 3. Significant market assumptions include a discount rate and the probability of the occurrence of specific events. Refer to Note 3, *Acquisitions*, for additional information related to the Company's contingent consideration payable.

The following table provides a roll forward of the fair value of recurring Level 3 fair value measurements (in thousands):

---

| | |
|:---|:---|
| **Balance at December 28, 2024** | $**—** |
| &nbsp;&nbsp;&nbsp;&nbsp;Issuance of contingent consideration | 1200 |
| **Balance at June 28, 2025** | $**1200** |

---

**Derivative Financial Instruments**—The Company's derivative financial instruments include interest rate derivative contracts. The fair value of derivative financial instruments is determined using observable market inputs such as quoted prices for similar instruments, forward pricing curves, and interest rates, and considers nonperformance risk of the Company and its counterparties, and as such, derivative financial instruments are classified as Level 2. The Company's derivative financial instruments are subject to master netting arrangements that allow for the offset of assets and liabilities in the event of default or early termination of the contracts. The Company elects to record its derivative financial instruments at net fair value on the unaudited condensed consolidated balance sheets. As of June 28, 2025 and December 28, 2024, $0.7 million and $2.0 million, respectively, related to the Company's interest rate derivative contracts were recorded in prepaid expenses and other current assets on the unaudited condensed consolidated balance sheets. As of June 28, 2025, $5.8 million related to the Company's interest rate derivative contracts were recorded in other long-term liabilities, and as of December 28, 2024, $1.7 million related to the Company's interest rate derivative contracts were recorded in other assets on the unaudited condensed consolidated

------

balance sheets. Refer to Note 10, *Risk Management and Derivatives*, for additional information regarding the Company's derivative financial instruments.

**Long-Term Debt**—The Company records long-term debt on the unaudited condensed consolidated balance sheets at adjusted cost, net of unamortized issuance costs. The estimated fair value of first lien term loans was $965.6 million as of June 28, 2025 and $978.9 million as of December 28, 2024 and is based on mid-point prices, or prices for similar instruments from active markets, on the balance sheet date. Judgment is required to develop these estimates, and as such, the first lien term loan and the first lien revolving credit facility are classified as Level 2. Refer to Note 9, *Long-term Debt*, for additional information regarding the Company's long-term debt.

**Other Financial Instruments**—The carrying value of cash and cash equivalents, restricted cash, accounts receivable, and accounts payable and accrued liabilities approximates fair value due to the short-term nature of these assets and liabilities.

**Nonrecurring Fair Value Estimates—**The estimated fair value of the Company's long-lived assets are calculated using the discounted cash flow ("DCF") method of the income approach to fair value. The DCF method for property and equipment incorporates unobservable inputs (Level 3) which include future cash flow projections and discount rate assumptions. For ROU assets, the DCF method incorporates market-based inputs (Level 3) which include the as-is market rents and discount rates.

The following table presents the amount of impairment expense of long-lived assets (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 28, 2025** | **June 29, 2024** | **June 28, 2025** | **June 29, 2024** |
| Impairment of property and equipment | $2010 | $1426 | $3459 | $3740 |
| Impairment of lease right-of-use assets | 225 | 95 | 286 | 2143 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total impairment losses | $2235 | $1521 | $3745 | $5883 |

---

Refer to Note 6*, Leases*, for additional information regarding the Company's ROU assets.

There were no transfers between levels within the fair value hierarchy during any of the periods presented.

**9.** **LONG-TERM DEBT**

Long-term debt included the following (in thousands):

---

| | | |
|:---|:---|:---|
|  | **June 28, 2025** | **December 28, 2024** |
| First lien term loans | $964380 | $966797 |
| Debt issuance costs, net | (37907) | (40827) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total debt | 926473 | 925970 |
| Current portion of long-term debt | (9668) | (7251) |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term debt, net | $916805 | $918719 |

---

**Senior Secured Credit Facilities**—The Company's credit agreement, dated as of June 12, 2023 (as subsequently amended and restated) (the "Credit Agreement") includes $1,229.3 million senior secured credit facilities which consist of a $966.8 million first lien term loan (the "First Lien Term Loan Facility") and a $262.5 million revolving credit facility ("First Lien Revolving Credit Facility") (collectively, the "Senior Secured Credit Facilities").

The First Lien Term Loan Facility bears interest at a variable rate equal to the Secured Overnight Financing Rate ("SOFR") plus 3.25% per annum. In addition, amounts drawn under the First Lien Revolving Credit Facility bear interest at SOFR plus an applicable rate between 2.50% and 3.00% per annum, based on a pricing grid of the Company's First Lien Term Loan Facility net leverage ratio.

In February 2025, the Company entered into an amendment to the Credit Agreement to increase the total commitments under the First Lien Revolving Credit Facility by a net amount of $22.5 million as well as reclassify and extend $5.0 million of the previously non-extended commitments, increasing the total borrowing capacity of the First Lien Revolving Credit Facility to $262.5 million. All other terms under the Credit Agreement remain unchanged as a result of the amendment.

------

The Credit Agreement allows for letters of credit to be drawn against the current borrowing capacity of the First Lien Revolving Credit Facility, capped at $172.5 million. The Company pays certain fees under the First Lien Revolving Credit Facility, including a fronting fee on outstanding letters of credit of 0.125% per annum and a commitment fee on the unused portion of the First Lien Revolving Credit Facility at a rate between 0.25% and 0.50% per annum, based on a pricing grid of the Company's First Lien Term Loan Facility net leverage ratio. Additionally, fees on the outstanding letters of credit bear interest at a rate equal to the applicable rate for amounts drawn under the First Lien Revolving Credit Facility.

All obligations under the Credit Agreement are secured by substantially all the assets of the Company and its subsidiaries. The Credit Agreement contains various financial and nonfinancial loan covenants and provisions. The Company's financial loan covenant is a quarterly maximum First Lien Term Loan Facility net leverage ratio. The First Lien Term Loan Facility net leverage ratio is required to be tested only if, on the last day of each fiscal quarter, the amount of revolving loans outstanding under the First Lien Revolving Credit Facility, excluding all letters of credit, exceeds 35% of total revolving commitments on such date. Nonfinancial loan covenants restrict the Company's ability to, among other things, incur additional debt; make fundamental changes to the business; make certain restricted payments, investments, acquisitions, and dispositions; or engage in certain transactions with affiliates. As of June 28, 2025, the Company was in compliance with the covenants of the Credit Agreement.

An annual calculation of excess cash flows determines if the Company will be required to make a mandatory prepayment on the First Lien Term Loan Facility. Mandatory prepayments would reduce future required quarterly principal payments.

As of June 28, 2025, the Company had no outstanding borrowings on the First Lien Revolving Credit Facility and had an available borrowing capacity of $194.4 million after giving effect to the outstanding letters of credit under the Credit Agreement of $68.1 million. Additionally, as of December 28, 2024, the Company had no outstanding borrowings on the First Lien Revolving Credit Facility and had an available borrowing capacity of $184.2 million after giving effect to the outstanding letters of credit under the Credit Agreement of $55.8 million.

The Company capitalized original issue discount and debt issuance costs of $0.1 million and $0.3 million during the three and six months ended June 28, 2025, respectively, related to the February 2025 amendment to the Credit Agreement. The Company capitalized original issue discount and debt issuance costs of less than $0.1 million and $0.9 million during the three and six months ended June 29, 2024, respectively, related to the March 2024 and April 2024 amendments to the Credit Agreement. These costs are being amortized over the terms of the related debt instruments and amortization expense is included within interest expense in the unaudited condensed consolidated statements of operations and comprehensive income.

The Company did not incur any gain or loss on extinguishment of debt during the three and six months ended June 28, 2025. The Company recognized a $0.9 million loss on extinguishment of debt during the three and six months ended June 29, 2024, related to the unamortized original issue discount and deferred financing costs that were written off in connection with certain lenders that had reduced principal holdings or did not participate in the loan syndication as a result of the April 2024 amendment to the Credit Agreement. Losses from extinguishment of debt are recognized in interest expense in the unaudited condensed consolidated statements of operations and comprehensive income.

Principal payments on the First Lien Term Loan Facility are payable in arrears on the last business day of each calendar year quarter, with the final payment of the remaining principal balance due in June 2030 when the First Lien Term Loan Facility matures. Interest payments on the Senior Secured Credit Facilities are payable in arrears on the last business day of each calendar year quarter. The $252.5 million of extended commitments under the First Lien Revolving Credit Facility mature in October 2029, while the $10.0 million of non-extended commitments have a maturity date of June 2028. Future principal payments on long-term debt for the remaining fiscal year ending January 3, 2026 and for the fiscal years thereafter are as follows (in thousands):

---

| | |
|:---|:---|
| Remainder of 2025 | $7251 |
| 2026 | 9668 |
| 2027 | 9668 |
| 2028 | 9668 |
| 2029 | 7251 |
| Thereafter | 920874 |
|  | $964380 |

---

**Other Credit Facilities**—In February 2024, the Company entered into a credit facilities agreement (the "LOC Agreement") which allows for $20.0 million in letters of credit to be issued. The Company pays certain fees under the LOC Agreement,

------

including fees on the outstanding balance of letters of credit at a rate of 5.95% per annum and fees on the unused portion of letters of credit at a rate of 0.25% per annum. Fees on the letters of credit are payable in arrears on the last business day of each March, June, September, and December. The LOC Agreement matures in December 2026. Upon entering into the LOC Agreement, the Company issued $20.0 million in letters of credit and cancelled $16.7 million of outstanding letters of credit under the First Lien Revolving Credit Facility. The Company had $20.0 million outstanding letters of credit under the LOC Agreement as of June 28, 2025 and December 28, 2024.

**10.** **RISK MANAGEMENT AND DERIVATIVES**

The Company is exposed to market risks, including the effect of changes in interest rates, and may use derivatives to manage financial exposures that occur in the normal course of business. The Company does not hold or issue derivatives for trading or speculative purposes. The Company may elect to designate certain derivatives as hedging instruments under Accounting Standards Codification ("ASC") 815, *Derivatives and Hedging*. The Company formally documents all relationships between designated hedging instruments and hedged items, as well as its risk management and strategy for undertaking hedge transactions.

**Cash Flow Hedges**—For interest rate derivative contracts that are designated and qualify as cash flow hedges, unrealized gains or losses resulting from changes in fair value of the derivative contracts are reported as a component of other comprehensive income or loss, inclusive of the related income tax effects, within the consolidated statements of operation and comprehensive income. Gains and losses are reclassified into interest expense when realized, with the related income tax effects reclassified into income tax expense, during the same period in which interest expense is recognized on the hedged item, the First Lien Term Loan Facility. The Company classifies the cash flows at settlement from these designated cash flow hedges in the same category as the cash flows from the related hedged items within the cash provided by operations component of the unaudited condensed consolidated statements of cash flows.

In October 2022, the Company entered into an interest rate cap contract on approximately half of the variable rate debt under the Senior Secured Credit Facilities. The cap commenced on December 31, 2022 and provided protection in the form of variable payments from a counterparty in the event that the three-month SOFR increased above 4.85%. The notional amount of the derivative decreased quarterly as principal payments were made on the First Lien Term Loan Facility. The notional amount was $659.8 million immediately prior to its expiration on June 28, 2024. The Company paid an initial premium of $5.0 million for the interest rate cap. The Company elected to exclude the change in the time value of the interest rate cap from the assessment of hedge effectiveness and amortized the initial value of the premium over the life of the contract. The premium amortization was recognized in interest expense in the unaudited condensed consolidated statements of operations and comprehensive income. The derivative was considered highly effective through its expiration on June 28, 2024.

In January 2024, the Company entered into a pay-fixed-receive-float interest rate swap contract with a notional amount of $400.0 million through its maturity and a fixed interest rate of 3.85% per annum. Additionally, in February 2024, the Company entered into two pay-fixed-receive-float interest rate swap contracts with a combined notional amount of $400.0 million through their maturity and fixed interest rates of 3.89% per annum. The contracts were executed in order to hedge the interest rate risk on a portion of the variable debt under the Credit Agreement. The Company receives variable amounts of interest from a counterparty at the greater of three-month SOFR or 0.50% per annum. The interest rate swap contracts commenced on June 28, 2024 and will mature on December 31, 2026.

In March 2025, the Company entered into two forward starting pay-fixed-receive-float interest rate swap contracts, one with a fixed interest rate of 3.72% per annum and the other with a fixed interest rate of 3.74% per annum, with a combined notional amount of $500.0 million through their maturity. The contracts will commence when the Company's current interest rate swap contracts expire on December 31, 2026 and will mature on December 31, 2027. The contracts were executed in order to hedge the interest rate risk on a portion of the variable debt under the Credit Agreement. The Company will receive variable amounts of interest from a counterparty at the greater of three-month SOFR or 0.50% per annum.

As of June 28, 2025, the Company's derivatives are considered highly effective. The Company estimates that $0.7 million, before income taxes, of deferred gains recognized within accumulated other comprehensive (loss) income as of June 28, 2025 will be reclassified as a decrease in interest expense within the next 12 months. Actual amounts reclassified into net income during the next 12 months are dependent on changes in the three-month SOFR.

------

The following tables present the amounts affecting the unaudited condensed consolidated statements of operations and comprehensive income (in thousands):

---

| | | | |
|:---|:---|:---|:---|
|  | **Derivatives Designated as Cash Flow Hedging Instruments** | **Derivatives Designated as Cash Flow Hedging Instruments** | **Derivatives Designated as Cash Flow Hedging Instruments** |
|  | **(Loss) Gain<br>Recognized in Other<br>Comprehensive<br>Income** | **(Gain) Loss<br>Reclassified from<br>Accumulated Other <br>Comprehensive (Loss)<br>Income into Income** | **Total Effect on<br>Other<br>Comprehensive<br>Income** |
| **Three Months Ended June 28, 2025** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest rate derivative contracts | $(1948) | $(870) | $(2818) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax effect | 503 | 224 | 727 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net of income taxes | $(1445) | $(646) | $(2091) |
| **Three Months Ended June 29, 2024** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest rate derivative contracts <sup>(1)</sup> | $4483 | $62 | $4545 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax effect | (1158) | (16) | (1174) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net of income taxes | $3325 | $46 | $3371 |

---

---

| | | | |
|:---|:---|:---|:---|
|  | **Derivatives Designated as Cash Flow Hedging Instruments** | **Derivatives Designated as Cash Flow Hedging Instruments** | **Derivatives Designated as Cash Flow Hedging Instruments** |
|  | **(Loss) Gain<br>Recognized in Other<br>Comprehensive<br>Income** | **(Gain) Loss<br>Reclassified from<br>Accumulated Other <br>Comprehensive (Loss)<br>Income into Income** | **Total Effect on<br>Other<br>Comprehensive<br>Income** |
| **Six Months Ended June 28, 2025** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest rate derivative contracts | $(6941) | $(1818) | $(8759) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax effect | 1792 | 469 | 2261 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net of income taxes | $(5149) | $(1349) | $(6498) |
| **Six Months Ended June 29, 2024** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest rate derivative contracts <sup>(1)</sup> | $10883 | $65 | $10948 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax effect | (2810) | (17) | (2827) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net of income taxes | $8073 | $48 | $8121 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1)The amounts excluded from the assessment of hedge effectiveness reclassified into interest expense, which related to amortization of the interest rate cap premium, were $0.8 million and $1.7 million during the three and six months ended June 29, 2024, respectively.

**Credit Risk**—The Company is exposed to credit-related losses in the event of nonperformance by counterparties to hedging instruments. The counterparties to all derivative transactions are major financial institutions with at or above investment grade credit ratings. This does not eliminate the Company's exposure to credit risk with these institutions; however, the Company's risk is limited to the fair value of the instruments. The Company is not aware of any circumstance or condition that would preclude a counterparty from complying with the terms of the derivative contracts and will continuously monitor the credit worthiness of all its derivative counterparties for any significant adverse changes.

**11.** **ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME**

The changes in accumulated other comprehensive (loss) income, net of tax, are comprised of unrealized gains and losses on cash flow hedging instruments, and were as follows (in thousands):

---

| | |
|:---|:---|
| **Balance as of December 30, 2023** | $**(313** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other comprehensive gains before reclassifications | 8073 |
| &nbsp;&nbsp;&nbsp;&nbsp;Reclassifications to net income of previously deferred losses | 48 |
| **Balance as of June 29, 2024** | $**7808** |

---

------

---

| | |
|:---|:---|
| **Balance as of December 28, 2024** | $**2699** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other comprehensive losses before reclassifications | (5149) |
| &nbsp;&nbsp;&nbsp;&nbsp;Reclassifications to net income of previously deferred gains | (1349) |
| **Balance as of June 28, 2025** | $**(3799)** |

---

**12.** **STOCK-BASED COMPENSATION**

**2022 Incentive Award Plan—**The 2022 Incentive Award Plan ("2022 Plan"), as amended, provides for the issuance of 15.7 million previously unissued shares of common stock in connection with nonqualified stock options and restricted stock units ("RSUs") granted under the 2022 Plan. Refer to Note 17, *Shareholders' Equity, Member's Equity, and Equity-based Compensation*, within the audited consolidated financial statements for the fiscal year ended December 28, 2024 included in the Company's Annual Report on Form 10-K for additional detail on the terms of the 2022 Plan.

The Company granted 0.1 million RSUs at a weighted average grant date fair value of $11.19 per RSU during the three months ended June 28, 2025. The Company granted 0.7 million stock options with an exercise price of $16.37 at a grant date fair value of $7.47 per stock option as well as 0.7 million RSUs at a weighted average grant date fair value of $15.74 per RSU during the six months ended June 28, 2025. Awards granted to employees during the six months ended June 28, 2025 have a service-based vesting condition for which the awards vest 25% upon the first anniversary of the grant date and the remaining in equal quarterly installments over the following three years, subject to the retirement eligibility of individual holders, and stock options have fixed 10-year terms for exercise. RSUs granted to the Company's board of directors during the six months ended June 28, 2025 have a service-based vesting condition for which the awards vest over the remaining term of service for the board member, or generally one year.

**Stock-based Compensation Expense—**Total stock-based compensation expense for all stock-based compensation awards was $3.5 million and $2.2 million during the three months ended June 28, 2025 and June 29, 2024, and $7.5 million and $19.1 million during the six months ended June 28, 2025 and June 29, 2024, respectively, and was recognized in selling, general, and administrative expense in the unaudited condensed consolidated statements of operations and comprehensive income. Stock-based compensation expense recognized during the six months ended June 29, 2024 includes $14.3 million in expense from the March 2024 distribution to profit interest unitholders and related modification to the 2015 Equity Incentive Plan, which was terminated in connection with the Company's IPO in October 2024. As of June 28, 2025, the total unrecognized stock-based compensation expense for stock options and RSUs, net of estimated forfeitures, was $17.9 million, which will be recognized over the remaining weighted average period of 2.7 years.

**13.** **NET INCOME PER COMMON SHARE**

The reconciliations of basic and diluted net income per common share for the three and six months ended June 28, 2025 and June 29, 2024 are set forth in the table below (in thousands, except per share data):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 28, 2025** | **June 29, 2024** | **June 28, 2025** | **June 29, 2024** |
| Net income available to common shareholders,<br> basic and diluted | $38588 | $28535 | $59745 | $26784 |
| Weighted average number of common shares<br> outstanding, basic <sup>(1)</sup> | 118309 | 90366 | 118274 | 90366 |
| &nbsp;&nbsp;&nbsp;&nbsp;Effect of dilutive securities <sup>(1)</sup> | 62 |  | 72 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Weighted average number of common shares<br> outstanding, diluted <sup>(1)</sup> | 118371 | 90366 | 118346 | 90366 |
| Net income per common share: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic <sup>(1)</sup> | $0.33 | $0.32 | $0.51 | $0.30 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted <sup>(1)</sup> | $0.33 | $0.32 | $0.50 | $0.30 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1)The outstanding shares and per share amounts have been retrospectively adjusted to reflect the Common Stock Conversion for the three and six months ended June 29, 2024. Refer to Note 1, *Organization and Summary of Significant Accounting Policies*, for further information.

------

Prior to the amendment to the Company's certificate of incorporation in October 2024 made in connection with the IPO and Common Stock Conversion, vested stock options under the 2022 Plan were contractually participating securities because stock option holders had a non-forfeitable right to receive dividends when the Company exceeds a stated distributable amount. The stated distributable amount was not met during the three and six months ended June 29, 2024, and therefore, the stock options were not considered as participating in undistributed earnings in the computation of basic and diluted net income per common share for the period. As a result of the amended certificate of incorporation in connection with the IPO, vested stock options are no longer contractually participating securities.

During the three and six months ended June 28, 2025, 2.5 million shares of common stock from stock options for both periods and 0.7 million and 0.5 million from RSUs, respectively, were excluded from the calculation of diluted net income per common share as their effect was antidilutive. During the three and six months ended June 29, 2024, stock options and RSUs were cash-settled and liability-classified, and therefore, no shares were available to be excluded from the calculation of diluted net income per common share. Refer to Note 17, *Shareholders' Equity, Member's Equity, and Equity-based Compensation*, within the audited consolidated financial statements for the fiscal year ended December 28, 2024 included in the Company's Annual Report on Form 10-K for further information on the modifications to the 2022 Plan.

**14.** **INCOME TAXES**

The Company's effective tax rates were 27.3% and 26.7% for the three months ended June 28, 2025 and June 29, 2024, and 27.2% and 35.5% for the six months ended June 28, 2025 and June 29, 2024, respectively. Compared to the statutory rate, the differences in the effective tax rates for the three and six months ended June 28, 2025 and June 29, 2024 were primarily due to the partial release of the receivable related to uncertain tax positions as a result of the portion of ERC recognized during the respective three and six months, as well as state income taxes. These impacts were partially offset by the recognition of ERC refunds during the respective three and six months for which income tax expense had previously been recognized. Additionally, the effective tax rate for the six months ended June 29, 2024 was further impacted by tax expense related to nondeductible stock-based compensation.

Due to the unprecedented nature of ERC legislation and the changing administrative guidance, the Company recorded a receivable related to uncertain tax positions in December 2022 when applying for the ERC. As of December 28, 2024, the Company's receivable related to uncertain tax positions was $7.9 million and $3.1 million within prepaid expenses and other current assets and other assets, respectively, and as of June 28, 2025, the Company's receivable was reduced to $3.1 million within other assets on the unaudited condensed consolidated balance sheets in connection with the portion of ERC recognized during the six months ended June 28, 2025.

The Company considers all available positive and negative evidence when assessing the carrying amount of its deferred tax assets. Evidence includes the anticipated impact on future taxable income arising from the reversal of temporary differences, actual operating results for the trailing twelve quarters, the ongoing assessment of financial performance, and available tax planning strategies, if any, that management considers prudent and feasible. No valuation allowance was required as of June 28, 2025 and December 28, 2024. The Company will continue to reassess the carrying amount of its deferred tax assets.

The Company is no longer subject to examination by tax authorities for years before 2012.

**15.** **COMMITMENTS AND CONTINGENCIES**

**Litigation**—The Company is subject to claims and litigation arising in the ordinary course of business. The Company believes the accruals recorded in the unaudited condensed consolidated interim financial statements are adequate in light of the probable and estimable liabilities. The Company believes that none of the claims or litigation of which it is aware will materially affect the unaudited condensed consolidated interim financial statements, although assurance cannot be given with respect to the ultimate outcome of any such claims or actions.

**16.** **RELATED PARTY TRANSACTIONS**

**Management Services Agreement**—In August 2015, the Company entered into a management services agreement with Partners Group (USA), Inc. ("Partners Group"), a related party of the Company's former ultimate parent, pursuant to which Partners Group agreed to provide certain management and advisory services to the Company on an ongoing basis for an annual management fee of $4.9 million payable in equal quarterly installments. Management services expense is included in selling, general, and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive income. In connection with the IPO, the management services agreement with Partners Group was terminated in October 2024 in accordance with its terms.

------

**KC Parent**—KC Parent, LP ("KC Parent") was the Company's direct parent prior to the Company's IPO. In connection with the Company's IPO, all shares of the Company's common stock held by KC Parent were distributed to unitholders of KC Parent in proportion to their interests in KC Parent.

In March 2024, the Company made a $320.0 million distribution to KC Parent, which was financed by proceeds from the incremental first lien term loan and cash on-hand and was recorded within additional paid-in capital on the consolidated balance sheets. KC Parent then paid a $276.9 million distribution to Class A unitholders and a $42.6 million distribution to profit interest unitholders pursuant to the KC Parent, LP Agreement and 2015 Equity Incentive Plan.

**Lease Agreements**—The Company is the lessee in several lease agreements in which a former limited partner of KC Parent has ownership interest in the lessor entities. Following the distribution of KC Parent's shares of the Company's common stock in October 2024, the former limited partner of KC Parent is not considered a related party and rent expense associated with these lessor entities no longer represents a related party transaction. Rent expense is included in cost of services (excluding depreciation and impairment) and selling, general, and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive income.

As of June 28, 2025, there were no amounts due to unconsolidated related parties. As of December 28, 2024, the Company had $0.1 million in related party payables due to Partners Group for management services provided prior to the termination of the agreement upon the Company's IPO.

During the three and six months ended June 28, 2025, the Company had no expenses recognized from unconsolidated related parties. During the three and six months ended June 29, 2024, the Company recognized $1.2 million and $2.4 million in Partners Group management services and $4.9 million and $9.5 million in related parties rent, respectively, in the unaudited condensed consolidated statements of operations and comprehensive income.

**17.** **SEGMENT INFORMATION**

The Company uses the "management approach" in determining its operating segments. The management approach considers the internal organization and reporting used by the Company's Chief Operating Decision Maker ("CODM") for making strategic decisions, assessing performance, and allocating resources. The Company's CODM has been identified as the Chief Executive Officer of the Company.

The Company determined it operates as one consolidated segment and therefore has one reportable segment. The consolidated Company segment derives revenue primarily from providing early childhood education and care services at centers and before- and after-school sites.

As a single reportable segment entity, the GAAP measure utilized by the CODM to assess performance and allocate resources is the Company's consolidated net income. For example, the CODM uses consolidated net income to monitor budget versus actual results, make decisions on capital investments, as well as to measure market competition and achievement of Company strategic objectives. Consolidated revenue, significant segment expenses, and net income are reported on the unaudited condensed consolidated statements of operations and comprehensive income and the measure of segment assets is reported on the unaudited condensed consolidated balance sheets as total assets. The accounting policies of the consolidated Company segment are the same as those described in Note 1, *Organization and Summary of Significant Accounting Policies*, within the audited consolidated financial statements for the fiscal year ended December 28, 2024 included in the Company's Annual Report on Form 10-K.

**18.** **SUBSEQUENT EVENTS**

On July 1, 2025, the Company entered into a repricing amendment to the Credit Agreement. As of the effective date of the amendment, the First Lien Term Loan Facility bears interest at a variable rate equal to SOFR plus 2.75% per annum. Additionally, amounts drawn under the First Lien Revolving Credit Facility bear interest at SOFR plus an applicable rate between 2.00% and 2.50% per annum, and fees on the outstanding balance of letters of credit bear interest at an applicable rate between 2.00% and 2.50% per annum, both based on a pricing grid of the Company's First Lien Term Loan Facility net leverage ratio. All other terms under the Credit Agreement remain unchanged. The Company expects to recognize a loss on extinguishment of debt, which is not expected to be material, as a result of the repricing amendment related to unamortized original issue discount and deferred financing costs that will be written off in connection with certain lenders that had reduced principal holdings or did not participate in the loan syndication as a result of the July 2025 amendment to the Credit Agreement.

------

On July 4, 2025, the One Big Beautiful Bill Act ("OBBBA") was enacted into law in the United States. The OBBBA includes significant tax provisions, including the permanent extension of certain expiring provisions of the Tax Cuts and Jobs Act, modifications to the international tax framework, and the restoration of favorable tax treatment for certain business-related provisions. The legislation contains multiple effective dates, with certain provisions effective in 2025 and others implemented through 2027. Certain domestic provisions, including changes to interest deductibility and bonus depreciation on business investments, are expected to be favorable to the Company. The Company is in the process of determining the impact OBBBA will have on the consolidated financial statements but does not expect a material impact to the Company's annual estimated effective tax rate or the overall consolidated financial statements.

------

**Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.** 

*The following discussion and analysis should be read in conjunction with, and is qualified in its entirety by reference to, our unaudited condensed consolidated financial statements and notes thereto for the three and six months ended June 28, 2025 and June 29, 2024 included elsewhere in this Quarterly Report on Form 10-Q and audited consolidated financial statements and notes thereto for the fiscal year ended December 28, 2024 included in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission ("SEC") on March 21, 2025. Some of the information included in this discussion and analysis or set forth elsewhere in this Quarterly Report on Form 10-Q, including information with respect to our plans and strategy for our business, includes forward-looking statements that involve risks and uncertainties. You should review the "Cautionary Note Regarding Forward-Looking Statements" and "Risk Factors" sections of this Quarterly Report on Form 10-Q for a discussion of important factors that could cause actual results to differ materially from the results described in or implied by the forward-looking statements contained in the following discussion and analysis.*

**Our Company**

KinderCare Learning Companies, Inc. ("the Company," "we," "us," and "our") is a leading provider of high-quality early childhood education ("ECE") in the United States. We are a mission-driven organization, rooted in a commitment to providing all children with the very best start in life. We serve children ranging from six weeks to 12 years of age across our market-leading footprint of 1,589 early childhood education centers with center capacity for 212,901 children and 1,043 before- and after-school sites located in 41 states and the District of Columbia as of June 28, 2025.

On October 8, 2024, our registration statement on Form S-1, as amended (File No. 333-281971) ("Form S-1") related to our initial public offering ("IPO"), was declared effective by the SEC, and our IPO was completed on October 10, 2024. In connection with our IPO, the Company converted Class A and Class B common stock, both with a par value of $0.0001 per share, to common stock, with a par value of $0.01 per share, at a ratio of 8.375 shares of Class A and Class B common stock to one share of common stock, which became effective immediately following the effectiveness of our registration statement on Form S-1 for our IPO ("Common Stock Conversion"). As a result, prior periods presented in our unaudited condensed consolidated financial statements and notes thereto as of and for the three and six months ended June 28, 2025 have been adjusted to retrospectively reflect the Common Stock Conversion. Refer to Note 1 within the unaudited condensed consolidated financial statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q and Note 17 within the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended December 28, 2024 for further information.

**Factors Affecting Results of Operations** 

The following factors, among others described herein, have been important to our business and we expect them to impact our results of operations and financial condition in future periods:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•***Increase revenues through improved occupancy and consistent price increases*.** Our future revenue growth is in part dependent on us continuing to grow revenues across our portfolio of centers. We invest in developing our brand, which has become widely recognized in the ECE market. Although we expect marketing activities to increase our cost of services, we expect them to positively impact our results of operations in the future.

*Occupancy improvement:* We aim to improve occupancy rates across our portfolio. Historically, we increased our average occupancy through a combination of strategic investments in technology and talent, as well as implementing best practices at our centers to improve timely response to inquiring families and enhance quality tours. We invest significant resources into our technology infrastructure to support our center and site operations and interactions with families. As our occupancy grows, we have an opportunity to gain further operating leverage and improve profitability as we allocate fixed costs over more enrollments.

*Pricing model designed for continued growth:* We expect to implement regular price increases to support center re-investment and enhance our operational performance. Tuition increases are standard across the industry, and we view them as a reliable component of our business model. Additionally, while we expect rates to increase each year, the out-of-pocket costs paid by parents with children who continue to enroll in our programs decline on an annual basis as tuition costs decrease as children age-up (e.g., three-year olds have lower tuition costs than two-year olds). Assuming consistent enrollment across ages, tuition increases have an immediate positive impact to revenue.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•***Expand footprint through greenfield development and strategic acquisitions*.** Our long-term revenue growth depends on the expansion of our footprint, either through opening new greenfield centers or acquiring centers. We have a rigorous integration approach to transition acquired centers into our portfolio that allows us to deliver a consistent level of quality,

------

as expected by our clients and accreditors. Given the significant fragmentation in our industry, we expect to continue to pursue acquisitions complementary to our existing portfolio. Expansion will require cash investment, but we anticipate a long-term increase in both revenue and profit.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•***Develop and nurture other revenue streams and expand service offerings***. Supporting services adjacent to our ECE business provide diversification and drives incremental revenue. Leveraging our employer relationships, our business-to-business offerings, which include tuition benefits programs and employer-sponsored centers, are poised for growth as employers are increasingly recognizing the importance of supporting their employees with access to quality ECE programs. In the before- and after-school programs market we have contracts with approximately 2% of the over 64,000 elementary schools in the United States, providing significant opportunity to continue to grow our footprint.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•***Access to governmental funding and advocacy to support the ECE industry.*** We receive various forms of federal, state, and local governmental funding to support our operations and serve more families including reimbursements for food costs through the federal Child and Adult Food Care Program as well as grants for capital purchases, teacher compensation, and other center operating costs. In addition, we proactively work with prospective and current families to help them access public subsidy funding. As a market leader, we believe we are well positioned to advocate for continued and increased government support for the broader ECE industry.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•***Adapt to changes in seasonal demand for child care and other services.*** Enrollments at centers and before- and after-school sites are generally higher in the spring and fall back-to-school period and lower during the summer and calendar year-end holidays when families may be on vacation or utilizing alternative child care arrangements. As a result, revenue at centers and sites may decline during the third quarter, which overlaps with most of the summer season. To adapt to the changes in seasonal demand, centers offer summer programs and Champions offers day camps for school-age children during the summer and calendar year-end holidays.

**Key Performance Metrics**

***Total centers and sites***

We measure and track the number of centers and sites because, as our number of centers and sites grow, it highlights our geographic expansion and potential growth in revenue. We believe this information is useful to investors as an indicator of revenue growth and operational expansion and can be used to measure and track our performance over time. We define the number of centers and sites as the number of centers and sites at the beginning of the period plus openings and acquisitions, minus any permanent closures for the period. A permanently closed center or site is a center or site that has ceased operations as of the end of the reporting period that management does not intend on reopening. During the three months ended June 28, 2025, management updated the definition of total before- and after-school sites to include sites that are temporarily closed as a result of the summer season to more accurately reflect the total sites that were operating during the year. Prior periods presented were adjusted to reflect the updated definition for comparative purposes.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **June 28,**<br>**2025** | **December 28,**<br>**2024** | **June 29,**<br>**2024** | **December 30,**<br>**2023** |
| Early childhood education centers | 1589 | 1574 | 1568 | 1557 |
| Before- and after-school sites | 1043 | 1025 | 944 | 948 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total centers and sites | 2632 | 2599 | 2512 | 2505 |

---

As of June 28, 2025, we operated 1,589 early childhood education centers with a center capacity for 212,901 children as compared to 1,568 early childhood education centers as of June 29, 2024, with a center capacity for 210,618 children. During the six months ended June 28, 2025, total centers increased by 15 due to acquiring 14 centers and opening eight centers, partially offset by seven permanent center closures. During the six months ended June 29, 2024, total centers increased by 11 due to acquiring 15 centers and opening five centers, partially offset by nine permanent center closures.

As of June 28, 2025, we operated 1,043 before- and after-school sites, an increase of 99 sites from 944 before- and after-school sites as of June 29, 2024. Total before- and after-school sites increased by 18 during the six months ended June 28, 2025 due to opening 47 sites, partially offset by 29 permanent site closures. Total before- and after-school sites decreased by four during the six months ended June 29, 2024 due to permanently closing 33 sites, partially offset by 29 site openings.

------

***Average weekly ECE FTEs***

Average weekly ECE full-time enrollment ("FTEs") is a measure of the number of full-time children enrolled and charged tuition weekly in our centers. We calculate average weekly ECE FTEs based on weighted averages; for example, an enrolled full-time child equates to one average weekly ECE FTE, while a child enrolled for three full days equates to 0.6 average weekly ECE FTE. This metric is used by management and we believe is useful to investors as it is the key driver of revenue generated and variable costs incurred in our operations.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 28,**<br>**2025** | **June 29,**<br>**2024** | **June 28,**<br>**2025** | **June 29,**<br>**2024** |
| Average weekly ECE FTEs | 149010 | 151117 | 146543 | 148148 |

---

Average weekly ECE FTEs for the three months ended June 28, 2025 decreased by 2,107, or 1.4%, as compared to the three months ended June 29, 2024 primarily due to lower FTEs at same-centers, partially offset by FTEs at new and acquired centers.

Average weekly ECE FTEs for the six months ended June 28, 2025 decreased by 1,605, or 1.1%, as compared to the six months ended June 29, 2024 primarily due to lower FTEs at same-centers, partially offset by FTEs at new and acquired centers.

***ECE same-center occupancy***

ECE same-center occupancy is a measure of the utilization of center capacity. We define same-center to be centers that have been operated by us for at least 12 months as of the period end date or, in other words, centers that are starting their second year of operation. Excluded from same-centers are any closed centers at the end of the reporting period and any new or acquired centers that have not yet met the same-center criteria. We calculate ECE same-center occupancy as the average weekly ECE same-center full-time enrollment divided by the total of the ECE same-centers' capacity during the period. Center capacity is determined by regulatory and operational parameters and can fluctuate due to changes in these parameters, such as changing center structures to meet the demands of enrollment or changes in regulatory standards. This metric is used by management and we believe is useful to investors as it measures the utilization of our centers' capacity in generating revenue.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 28,**<br>**2025** | **June 29,**<br>**2024** | **June 28,**<br>**2025** | **June 29,**<br>**2024** |
| ECE same-center occupancy | 71.0% | 72.3% | 70.0% | 71.0% |

---

ECE same-center occupancy decreased by 130 basis points for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024 primarily due to lower enrollment at same-centers.

ECE same-center occupancy decreased by 100 basis points for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024 primarily due to lower enrollment at same-centers.

***ECE same-center revenue***

ECE same-center revenue is revenues earned from centers that have been operated by us for at least 12 months as of the period end date and is a measure used by management to attribute a portion of our revenue to mature centers as compared to new or acquired centers. This metric is used by management and we believe is useful to investors as it highlights trends in our core operating performance. The following table is in thousands:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 28,**<br>**2025** | **June 29,**<br>**2024** | **June 28,**<br>**2025** | **June 29,**<br>**2024** |
| ECE same-center revenue | $637706 | $632293 | $1245240 | $1230813 |

---

ECE same-center revenue increased by $5.4 million, or 0.9%, for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024. ECE same-center revenue growth of $0.7 million, or 0.1%, was driven by centers that were classified as same-centers as of both June 28, 2025 and June 29, 2024. Additionally, $4.7 million of the increase in ECE same-center revenue was driven by the net impact of new and acquired centers not yet classified as same-centers as of June 29, 2024 and center closures as of June 28, 2025.

------

ECE same-center revenue increased by $14.4 million, or 1.2%, for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024. ECE same-center revenue growth of $5.6 million, or 0.5%, was driven by centers that were classified as same-centers as of both June 28, 2025 and June 29, 2024. Additionally, $8.8 million of the increase in ECE same-center revenue was driven by the net impact of new and acquired centers not yet classified as same-centers as of June 29, 2024 and center closures as of June 28, 2025.

**Components of Results of Operations**

***Revenue***

Our revenue is derived primarily from tuition charged for providing early childhood education and care services at our centers and sites. The majority of tuition is paid by individual families and may be partially subsidized by amounts received from government agencies or employer sponsors. Subsidy revenue from government agencies was $258.9 million and $241.4 million during the three months ended June 28, 2025 and June 29, 2024, and $499.0 million and $457.2 million during the six months ended June 28, 2025 and June 29, 2024, respectively.

***Cost of services (excluding depreciation and impairment)***

Our cost of services includes the direct costs related to the operation of our centers and sites and excludes depreciation and impairment. Cost of services consists primarily of personnel costs, rent, food, costs of operating and maintaining facilities, taxes and licenses, marketing, transportation, classroom and office supplies, and insurance. Offsetting certain center operating expenses are reimbursements from federal, state, and local agencies.

***Depreciation and amortization***

Our depreciation and amortization includes depreciation relating to centers and sites, field management, and corporate facilities as well as amortization related to finance lease right-of-use ("ROU") assets and definite-lived intangibles, such as client relationships and trade names and trademarks.

***Selling, general, and administrative expenses***

Selling, general, and administrative expenses include costs, primarily personnel related, associated with field management, corporate oversight, support of our centers and sites, and stock-based compensation.

***Impairment losses***

Our impairment losses relate to property and equipment, operating ROU assets, and definite-lived intangible assets.

***Interest expense***

Interest expense includes long-term debt interest, gain or loss on interest rate derivatives, amortization of debt issuance costs, and gain or loss on extinguishment of debt.

***Interest income***

Interest income includes interest earned on cash held in interest-bearing accounts.

***Other income, net***

Other income, net includes sub-lease income, miscellaneous insurance proceeds, contract settlements, and realized and unrealized gains and losses related to investment trust assets.

***Income tax expense***

Income taxes primarily consist of an estimate of federal and state income taxes based on enacted federal and state tax rates, as adjusted for allowable credits, differences between the United States generally accepted accounting principles ("GAAP") and tax income and deductions, and the tax effect from uncertain tax positions, as applicable.

------

**Factors Affecting the Comparability of our Results of Operations**

As a result of certain factors, our historical results of operations may not be comparable from period to period and may not be comparable to our financial results of operations in future periods. Set forth below is a brief discussion of the key factors impacting the comparability of our results of operations.

***IPO and Related Transactions***

In October 2024, our IPO was completed. Net proceeds from the IPO were primarily utilized to repay $608.0 million of outstanding principal on our first lien term loan ("First Lien Term Loan Facility"), which provided us the ability to enter into a repricing amendment to the credit agreement, dated as of June 12, 2023 (as subsequently amended and restated) (the "Credit Agreement"), to reduce the interest rates on our senior secured credit facilities. Additionally, we have incurred expenses during our transition to a public company that we had not previously incurred as a private company, including costs associated with public company reporting requirements of the Securities Exchange Act of 1934, as amended, (the "Exchange Act"), which have impacted our results of operations.

Our IPO, as well as the transactions we entered into in connection with our IPO, have affected the comparability of our operating results for the periods presented and are expected to have an impact on the comparability of future periods. Refer to Note 13 and Note 17 within our audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended December 28, 2024 for further information.

***COVID-19 Related Stimulus***

During 2020 and 2021, the United States government approved several incremental stimulus funding programs for ECE providers in response to the coronavirus disease 2019 ("COVID-19") pandemic, and as a result, we have received grants in the form of revenue or cost reimbursements ("COVID-19 Related Stimulus"). We recognized $0.7 million during the six months ended June 28, 2025 and $14.9 million and $39.0 million during the three and six months ended June 29, 2024, respectively, in funding for reimbursement of center operating expenses in cost of services (excluding depreciation and impairment). There were no amounts recognized during the three months ended June 28, 2025. The federal programs funding the COVID-19 Related Stimulus were required to distribute all stimulus funding for stabilization of the child care industry by December 31, 2024, and we do not expect to receive a material amount of funding after that date. The variability of funding provided by COVID-19 Related Stimulus has impacted the comparability of our operating results for the periods presented, and the conclusion of the programs will have an impact on the comparability of future periods.

The Employee Retention Credit ("ERC"), established by the Coronavirus Aid, Relief and Economic Security Act and extended and expanded by several subsequent governmental acts, allows eligible businesses to claim a per employee payroll tax credit based on a percentage of qualified wages, including health care expenses, paid during calendar year 2020 through September 2021. During the fiscal year ended December 31, 2022, we applied for ERC for qualified wages and benefits paid throughout the fiscal years ended January 1, 2022 and January 2, 2021. Reimbursements of $62.0 million in cash tax refunds for ERC claimed, along with $2.3 million in interest income, were received during the fiscal year ended December 30, 2023. Due to the unprecedented nature of ERC legislation and the changing administrative guidance, not all of the ERC reimbursements received have met our recognition criteria. During both the three and six months ended June 28, 2025 and June 29, 2024, we recognized $30.1 million and $23.4 million of ERC in cost of services (excluding depreciation and impairment), along with $1.3 million and $0.5 million in interest income, respectively. The timing in recognition of the remaining deferred ERC liabilities will have an impact on the comparability of future periods.

------

**Results of Operations**

We operate as a single operating segment to reflect the way our chief operating decision maker reviews and assesses the performance of the business. Refer to Note 1 and Note 17 of our unaudited condensed consolidated financial statements, included elsewhere in this Quarterly Report on Form 10-Q, and Note 1 and Note 23 of our audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended December 28, 2024 for additional information regarding the Company's accounting policies and segment disclosures. The period-to-period comparisons below of financial results are not necessarily indicative of future results.

The following table sets forth our results of operations including as a percentage of revenue for the three months ended June 28, 2025 and June 29, 2024 (in thousands, except per share data and percentages):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** |
|  | **June 28, 2025** | **June 28, 2025** | **June 29, 2024** | **June 29, 2024** |
| Revenue | $700110 |  | $689933 |  |
| &nbsp;&nbsp;Costs and expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cost of services (excluding depreciation and impairment) | 519477 | 74.2% | 500031 | 72.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 31074 | 4.4% | 29212 | 4.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general, and administrative expenses | 78648 | 11.2% | 78583 | 11.4% |
| &nbsp;&nbsp;&nbsp;&nbsp;Impairment losses | 2235 | 0.3% | 1521 | 0.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total costs and expenses | 631434 | 90.2% | 609347 | 88.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income from operations | 68676 | 9.8% | 80586 | 11.7% |
| Interest expense | 20073 | 2.9% | 43927 | 6.4% |
| Interest income | (1424) | (0.2%) | (1752) | (0.3%) |
| Other income, net | (3049) | (0.4%) | (500) | (0.1%) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income before income taxes | 53076 | 7.6% | 38911 | 5.6% |
| Income tax expense | 14488 | 2.1% | 10376 | 1.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income | $38588 | 5.5% | $28535 | 4.1% |
| Net income per common share: |  |  |  |  |
| &nbsp;&nbsp;Basic | $0.33 |  | $0.32 |  |
| &nbsp;&nbsp;Diluted | $0.33 |  | $0.32 |  |
| Weighted average number of common shares outstanding: |  |  |  |  |
| &nbsp;&nbsp;Basic | 118309 |  | 90366 |  |
| &nbsp;&nbsp;Diluted | 118371 |  | 90366 |  |

---

------

The following table sets forth our results of operations including as a percentage of revenue for the six months ended June 28, 2025 and June 29, 2024 (in thousands, except per share data and percentages):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Six Months Ended** | **Six Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 28, 2025** | **June 28, 2025** | **June 29, 2024** | **June 29, 2024** |
| Revenue | $1368354 |  | $1344603 |  |
| &nbsp;&nbsp;Costs and expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cost of services (excluding depreciation and impairment) | 1035665 | 75.7% | 997725 | 74.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 61051 | 4.5% | 57752 | 4.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general, and administrative expenses | 150375 | 11.0% | 169038 | 12.6% |
| &nbsp;&nbsp;&nbsp;&nbsp;Impairment losses | 3745 | 0.3% | 5883 | 0.4% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total costs and expenses | 1250836 | 91.4% | 1230398 | 91.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income from operations | 117518 | 8.6% | 114205 | 8.5% |
| Interest expense | 40181 | 2.9% | 80347 | 6.0% |
| Interest income | (2083) | (0.2%) | (3860) | (0.3%) |
| Other income, net | (2651) | (0.2%) | (3784) | (0.3%) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income before income taxes | 82071 | 6.0% | 41502 | 3.1% |
| Income tax expense | 22326 | 1.6% | 14718 | 1.1% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income | $59745 | 4.4% | $26784 | 2.0% |
| Net income per common share: |  |  |  |  |
| &nbsp;&nbsp;Basic | $0.51 |  | $0.30 |  |
| &nbsp;&nbsp;Diluted | $0.50 |  | $0.30 |  |
| Weighted average number of common shares outstanding: |  |  |  |  |
| &nbsp;&nbsp;Basic | 118274 |  | 90366 |  |
| &nbsp;&nbsp;Diluted | 118346 |  | 90366 |  |

---

**Comparison of the Three Months Ended June 28, 2025 and June 29, 2024**

***Revenue***

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Change** | **Change** |
|  | **June 28, 2025** | **June 29, 2024** | **Amount** | **%** |
| Early childhood education centers | $647675 | $641172 | $6503 | 1.0% |
| Before- and after-school sites | 52435 | 48761 | 3674 | 7.5% |
| &nbsp;&nbsp;&nbsp;&nbsp; Total revenue | $700110 | $689933 | $10177 | 1.5% |

---

Total revenue increased by $10.2 million, or 1.5%, for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024.

Revenue from early childhood education centers increased by $6.5 million, or 1.0%, for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024, of which approximately 2% was from higher tuition rates, partially offset by approximately 1% from lower enrollment.

The increase in revenue from early childhood education centers was primarily driven by $5.4 million higher ECE same-center revenue. Additionally, revenue from new and acquired centers not yet classified as same-centers increased by $2.0 million during the three months ended June 28, 2025, partially offset by center closures.

Revenue from before- and after-school sites increased by $3.7 million, or 7.5%, for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024 primarily due to opening new sites.

***Cost of services (excluding depreciation and impairment)***

Cost of services (excluding depreciation and impairment) increased by $19.4 million, or 3.9%, for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024. This increase was driven by $7.9 million higher personnel costs due to increased wage rates, partially offset by lower grant-related bonuses and labor hours. Other center operating expenses increased by $7.0 million primarily as a result of operating more centers and sites, driven by higher food and supplies, janitorial and utilities costs,

------

and property taxes. Additionally, rent expense increased $3.7 million primarily due to new and acquired centers. Lastly, the increase was also attributable to $0.8 million lower government assistance driven by a decrease in cost reimbursements, primarily related to the conclusion of certain COVID-19 Related Stimulus funding, partially offset by higher ERC recognized due to the timing of tax statute of limitations and qualifying creditable wages.

***Depreciation and amortization***

Depreciation and amortization increased by $1.9 million, or 6.4%, for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024. This increase was primarily driven by higher depreciation expense as a result of assets placed into service from new and acquired centers as well as from capital expenditures in fiscal 2024.

***Selling, general, and administrative expenses***

Selling, general, and administrative expenses increased by $0.1 million, or 0.1%, for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024. This increase was primarily driven by higher personnel costs related to an increase in the fair value of investments in our deferred compensation plan as well as an increase in stock-based compensation expense due to additional awards granted under the 2022 Incentive Award Plan. These increases were offset by a decrease in meeting and travel expenses primarily attributable to our field leadership summit held during the three months ended June 29, 2024.

***Impairment losses***

Impairment losses increased by $0.7 million, or 46.9%, for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024, primarily driven by higher fixed asset impairment due to more centers impaired.

***Interest expense***

Interest expense decreased by $23.9 million, or 54.3%, for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024. This decrease was primarily driven by lower outstanding principal and interest rates on the First Lien Term Loan Facility as a result of the October 2024 repayment and repricing amendment executed in conjunction with the IPO.

***Interest income***

Interest income decreased by $0.3 million, or 18.7%, for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024. This decrease was primarily driven by lower average interest rates on cash balances held in interest-bearing accounts, partially offset by higher interest income from ERC recognition.

***Other income, net***

Other income, net increased by $2.5 million, or 509.8%, for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024, primarily due to a $2.6 million net change in realized and unrealized holding gains on deferred compensation plan investment trust assets.

***Income tax expense***

Income tax expense increased by $4.1 million for the three months ended June 28, 2025 as compared to the three months ended June 29, 2024. The effective tax rate was 27.3% for the three months ended June 28, 2025 as compared to 26.7% for the three months ended June 29, 2024. Compared to the statutory rate, the differences in the effective tax rates for both the three months ended June 28, 2025 and June 29, 2024 were primarily due to the partial release of the receivable related to uncertain tax positions as a result of the portion of ERC recognized during the respective three months, as well as state income taxes. These impacts were partially offset by the recognition of ERC refunds during the respective three months for which the income tax expense had been previously recognized.

------

**Comparison of the Six Months Ended June 28, 2025 and June 29, 2024**

***Revenue***

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Six Months Ended** | **Six Months Ended** | **Change** | **Change** |
|  | **June 28, 2025** | **June 29, 2024** | **Amount** | **%** |
| Early childhood education centers | $1262682 | $1246455 | $16227 | 1.3% |
| Before- and after-school sites | 105672 | 98148 | 7524 | 7.7% |
| &nbsp;&nbsp;&nbsp;&nbsp; Total revenue | $1368354 | $1344603 | $23751 | 1.8% |

---

Total revenue increased by $23.8 million, or 1.8%, for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024.

Revenue from early childhood education centers increased by $16.2 million, or 1.3%, for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024, of which approximately 2% was from higher tuition rates, partially offset by approximately 1% from lower enrollment.

The increase in revenue from early childhood education centers was primarily driven by $14.4 million higher ECE same-center revenue. Additionally, revenue from new and acquired centers not yet classified as same-centers increased by $3.1 million during the six months ended June 28, 2025, partially offset by center closures.

Revenue from before- and after-school sites increased by $7.5 million, or 7.7%, for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024 primarily due to opening new sites.

***Cost of services (excluding depreciation and impairment)***

Cost of services (excluding depreciation and impairment) increased by $37.9 million, or 3.8%, for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024. This increase was driven by $12.7 million higher personnel costs due to increased wage rates, partially offset by lower grant-related bonuses and labor hours. The increase was also attributable to $11.6 million lower government assistance driven by a decrease in cost reimbursements, primarily related to the conclusion of certain COVID-19 Related Stimulus funding, partially offset by higher ERC recognized due to the timing of tax statute of limitations and qualifying creditable wages. Additionally, rent expense increased $7.7 million primarily due to new and acquired centers. Lastly, other center operating expenses increased by $6.0 million primarily as a result of operating more centers and sites, driven by higher janitorial and utilities costs, property taxes, as well as food and supplies.

***Depreciation and amortization***

Depreciation and amortization increased by $3.3 million, or 5.7%, for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024. This increase was primarily due to higher depreciation expense as a result of assets placed into service from new and acquired centers as well as from capital expenditures in fiscal 2024.

***Selling, general, and administrative expenses***

Selling, general, and administrative expenses decreased by $18.7 million, or 11.0%, for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024. This decrease was primarily driven by lower stock-based compensation expense and bonus expense of $16.5 million due to the March 2024 distribution to holders of Class B profit interest units ("PIUs") of KC Parent, LP ("KC Parent"), our direct parent prior to our IPO, and a related bonus to holders of restricted stock units ("RSUs") and stock options during the six months ended June 30, 2024, partially offset by expense from additional awards granted under the 2022 Plan. Additionally, meeting and travel expenses decreased by $6.1 million primarily attributable to our field leadership summit held during the six months ended June 29, 2024.

***Impairment losses***

Impairment losses decreased by $2.1 million, or 36.3%, for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024. This decrease was driven by lower ROU asset impairment from fewer centers impaired as a result of higher cash flow projections.

------

***Interest expense***

Interest expense decreased by $40.2 million, or 50.0%, for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024. This decrease was primarily driven by lower outstanding principal and interest rates on the First Lien Term Loan Facility as a result of the October 2024 repayment and repricing amendment executed in conjunction with the IPO.

***Interest income***

Interest income decreased by $1.8 million, or 46.0%, for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024. This decrease was primarily driven by lower cash balances in interest-bearing accounts held at lower average interest rates, partially offset by higher interest income from ERC recognition.

***Other income, net***

Other income, net decreased by $1.1 million, or 29.9%, for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024, primarily due to $1.5 million in gains recognized on miscellaneous insurance claims during the six months ended June 29, 2024.

***Income tax expense***

Income tax expense increased by $7.6 million for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024. The effective tax rate was 27.2% for the six months ended June 28, 2025 as compared to 35.5% for the six months ended June 29, 2024. Compared to the statutory rate, the differences in the effective tax rates for both the six months ended June 28, 2025 and June 29, 2024 were primarily due to the partial release of the receivable related to uncertain tax positions as a result of the portion of ERC recognized during the respective six months, as well as state income taxes. These impacts were partially offset by the recognition of ERC refunds during the respective six months for which the income tax expense had been previously recognized. The effective tax rate for the six months ended June 29, 2024 was further impacted by additional tax expense related to nondeductible stock-based compensation.

**Non-GAAP Financial Measures**

To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we also provide the below non-GAAP financial measures. EBIT, EBITDA, adjusted EBITDA, adjusted net income, and adjusted net income per common share (collectively referred to as the "non-GAAP financial measures") are not presentations made in accordance with GAAP, and should not be considered as an alternative to net income or loss, income or loss from operations, or any other performance measure in accordance with GAAP, or as an alternative to cash provided by operating activities as a measure of our liquidity. Consequently, our non-GAAP financial measures should be considered together with our consolidated financial statements, which are prepared in accordance with GAAP.

We present EBIT, EBITDA, adjusted EBITDA, adjusted net income, and adjusted net income per common share because we consider them to be important supplemental measures of our performance and believe they are useful to securities analysts, investors, and other interested parties. Specifically, adjusted EBITDA and adjusted net income allow for an assessment of our operating performance without the effect of charges that do not relate to the core operations of our business.

EBIT, EBITDA, adjusted EBITDA, adjusted net income, and adjusted net income per common share have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•they do not reflect the significant interest expense or the cash requirements necessary to service interest or principal payments on indebtedness;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•they do not reflect income tax expense or the cash requirements for income tax liabilities;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will have to be replaced in the future, and EBIT, EBITDA, adjusted EBITDA, adjusted net income, and adjusted net income per common share do not reflect cash requirements for such replacements;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•they do not reflect our cash used for capital expenditures or contractual commitments;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•they do not reflect changes in or cash requirements for working capital; and

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•other companies, including other companies in our industry, may calculate these measures differently than we do, limiting their usefulness as comparative measures.

***EBIT, EBITDA, and Adjusted EBITDA***

EBIT is defined as net income adjusted for interest and income tax expense. EBITDA is defined as EBIT adjusted for depreciation and amortization. Adjusted EBITDA is defined as EBITDA adjusted for impairment losses, stock-based compensation, management and advisory fee expenses, acquisition related costs, non-recurring distribution and bonus expense, COVID-19 Related Stimulus, net, and other costs because these charges do not relate to the core operations of our business. We present EBIT, EBITDA, and adjusted EBITDA because we consider them to be important supplemental measures of our performance and believe they are useful to securities analysts, investors, and other interested parties. We believe adjusted EBITDA is helpful to investors in highlighting trends in our core operating performance compared to other measures, which can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which companies operate, and capital investments.

The following table shows EBIT, EBITDA, and adjusted EBITDA for the periods presented, and the reconciliation to its most comparable GAAP measure, net income, for the periods presented (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 28,**<br>**2025** | **June 29,**<br>**2024** | **June 28,**<br>**2025** | **June 29,**<br>**2024** |
| **Net income** | $**38588** | $**28535** | $**59745** | $**26784** |
| Add back: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | 20073 | 43927 | 40181 | 80347 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest income | (1424) | (1752) | (2083) | (3860) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax expense | 14488 | 10376 | 22326 | 14718 |
| **EBIT** | $**71725** | $**81086** | $**120169** | $**117989** |
| Add back: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 31074 | 29212 | 61051 | 57752 |
| **EBITDA** | $**102799** | $**110298** | $**181220** | $**175741** |
| Add back: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Impairment losses <sup>(1)</sup> | 2235 | 1521 | 3745 | 5883 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation <sup>(2)</sup> | 3461 | 1413 | 7534 | 1308 |
| &nbsp;&nbsp;&nbsp;&nbsp;Management and advisory fee expenses <sup>(3)</sup> |  | 1216 |  | 2432 |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition related costs <sup>(4)</sup> |  |  |  | 16 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-recurring distribution and bonus expense <sup>(5)</sup> |  |  |  | 19287 |
| &nbsp;&nbsp;&nbsp;&nbsp;COVID-19 Related Stimulus, net <sup>(6)</sup> | (26050) | (31281) | (26713) | (50775) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other costs <sup>(7)</sup> |  | 3184 | 210 | 6899 |
| **Adjusted EBITDA** | $**82445** | $**86351** | $**165996** | $**160791** |

---

***Adjusted net income and adjusted net income per common share***

Adjusted net income is defined as net income adjusted for income tax expense, amortization of intangible assets, impairment losses, stock-based compensation, management and advisory fee expenses, acquisition related costs, non-recurring distribution and bonus expense, COVID-19 Related Stimulus, net, loss on extinguishment of long-term debt, net, other costs, and non-GAAP income tax expense because these charges do not relate to the core operations of our business. Adjusted net income per common share is defined as the amount of adjusted net income per weighted average number of common shares outstanding. We present adjusted net income and adjusted net income per common share because we consider them to be important measures used to evaluate our operating performance internally. We believe the use of adjusted net income and adjusted net income per common share provides investors with consistency in the evaluation of the Company as they offer a meaningful comparison of past, present, and future operating results, as well as more useful financial comparisons to our peers. We believe these supplemental measures can be used to assess the financial performance of our business without regard to certain costs that are not representative of our continuing operations.

------

The following table shows adjusted net income and adjusted net income per common share for the periods presented and the reconciliation to the most comparable GAAP measure, net income and net income per common share, respectively, for the periods presented (in thousands, except per share data):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **June 28,**<br>**2025** | **June 29,**<br>**2024** | **June 28,**<br>**2025** | **June 29,**<br>**2024** |
| **Net income** | $**38588** | $**28535** | $**59745** | $**26784** |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax expense | 14488 | 10376 | 22326 | 14718 |
| **Net income before income tax** | $**53076** | $**38911** | $**82071** | $**41502** |
| Add back: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangible assets | 2309 | 2284 | 4618 | 4568 |
| &nbsp;&nbsp;&nbsp;&nbsp;Impairment losses <sup>(1)</sup> | 2235 | 1521 | 3745 | 5883 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation <sup>(2)</sup> | 3461 | 1413 | 7534 | 1308 |
| &nbsp;&nbsp;&nbsp;&nbsp;Management and advisory fee expenses <sup>(3)</sup> |  | 1216 |  | 2432 |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition related costs <sup>(4)</sup> |  |  |  | 16 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-recurring distribution and bonus expense <sup>(5)</sup> |  |  |  | 19287 |
| &nbsp;&nbsp;&nbsp;&nbsp;COVID-19 Related Stimulus, net <sup>(6)</sup> | (26050) | (31281) | (26713) | (50775) |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of long-term debt, net <sup>(8)</sup> |  | 895 |  | 895 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other costs <sup>(7)</sup> |  | 3184 | 210 | 6899 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted income before income tax | 35031 | 18143 | 71465 | 32015 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted income tax expense <sup>(9)</sup> | 9042 | 4683 | 18445 | 8263 |
| **Adjusted net income** | $**25989** | $**13460** | $**53020** | $**23752** |
| Net income per common share: <sup>(10)</sup> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $0.33 | $0.32 | $0.51 | $0.30 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | $0.33 | $0.32 | $0.50 | $0.30 |
| Adjusted net income per common share: <sup>(10)</sup> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $0.22 | $0.15 | $0.45 | $0.26 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | $0.22 | $0.15 | $0.45 | $0.26 |
| Weighted average number of common shares outstanding: <sup>(10)</sup> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | 118309 | 90366 | 118274 | 90366 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | 118371 | 90366 | 118346 | 90366 |

---

***Explanation of add backs:*** 

(1)Represents impairment charges for long-lived assets as a result of center closures and reduced operating performance at certain centers due to the impact of changing demographics in certain locations in which we operate and current macroeconomic conditions on our overall operations.

(2)Represents non-cash stock-based compensation expense in accordance with Accounting Standards Codification ("ASC") 718, *Compensation: Stock Compensation*, and excludes cash-settled, liability-classified stock-based compensation expense. The six months ended June 29, 2024 excludes $14.3 million in expense included within "Non-recurring distribution and bonus expense" as described in explanation (5) below.

(3)Represents amounts incurred for management and advisory fees with related parties in connection with a management services agreement with Partners Group (USA), Inc., a related party of the Company's ultimate parent, which was terminated upon completion of our IPO.

(4)Represents costs incurred in connection with planned and completed acquisitions, including due diligence, transaction, integration, and severance related costs. During the six months ended June 29, 2024, these costs were incurred related to the acquisition of Crème School.

(5)During March 2024, we recognized a $14.3 million one-time expense related to an advance distribution to holders of Class B PIUs. In connection with this distribution, we recognized a $5.0 million one-time bonus expense for holders of RSUs and stock options to account for the change in value associated with the March 2024 distribution for Class B PIUs. We do not routinely make distributions to Class B PIU holders in advance of a liquidity event or pay bonuses to RSU or stock option holders outside of normal vesting and we do not expect to do so in the future. In connection with our IPO, KC Parent distributed shares of our common stock then held by KC Parent to unitholders of KC Parent in proportion to their interests in KC Parent. Refer to Note 17

------

within the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended December 28, 2024 for further information.

(6)Includes expense reimbursements and revenue arising from the COVID-19 pandemic, net of pass-through expenses incurred as a result of certain grant requirements. We recognized $0.7 million during the six months ended June 28, 2025 and $14.9 million and $39.0 million during the three and six months ended June 29, 2024, respectively, in funding for reimbursement of center operating expenses in cost of services (excluding depreciation and impairment). Additionally, during both the three and six months ended June 28, 2025 and June 29, 2024, we recognized $30.1 million and $23.4 million of ERC offsetting cost of services (excluding depreciation and impairment) as well as $2.1 million and $2.6 million in professional fees in selling, general, and administrative expenses, respectively, as a result of calculating and filing for ERC. COVID-19 Related Stimulus is net of pass-through expenses incurred as stipulated within certain grants of $1.9 million during both the three and six months ended June 28, 2025 and $4.5 million and $9.2 million during the three and six months ended June 29, 2024, respectively.

(7)Includes certain professional fees incurred for both contemplated and completed debt and equity transactions, as well as costs expensed in connection with prior contemplated offerings. For the six months ended June 28, 2025, other costs include $0.2 million in costs related to our IPO. For the three months ended June 29, 2024, other costs includes $1.4 million in costs related to our IPO and $0.7 million in transaction costs associated with our repricing on our senior secured credit facilities. For the six months ended June 29, 2024, other costs includes $2.9 million in transaction costs associated with our incremental first lien term loan and repricing on our senior secured credit facilities and $1.4 million in costs related to our IPO. These costs represent items management believes are not indicative of core operating performance.

(8)Includes the unamortized original issue discount and deferred financing costs that were written off in connection with certain lenders that had reduced principal holdings or did not participate in the loan syndication as a result of certain amendments to our senior secured credit facilities. For the three and six months ended June 29, 2024, the loss on extinguishment of long-term debt is the result of the April 2024 repricing amendment to the Credit Agreement. During the three months ended December 28, 2024, management updated the definition of adjusted net income to include loss on extinguishment of long-term debt, net and has adjusted prior periods presented to reflect the updated definition for comparative purposes. Loss on extinguishment of long-term debt, net is not considered by management to be indicative of core operating performance.

(9)Includes the tax effect of the non-GAAP adjustments, calculated using the appropriate federal and state statutory tax rate and the applicable tax treatment for each adjustment. The non-GAAP tax rate was 25.8% for the three and six months ended June 28, 2025 and June 29, 2024. Our statutory rate is re-evaluated at least annually.

(10)The outstanding shares and per share amounts for the three and six months ended June 29, 2024 have been retrospectively adjusted to reflect the Common Stock Conversion. Refer to Note 1 within the unaudited condensed consolidated financial statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q for further information.

**Liquidity and Capital Resources**

Our primary sources of cash are cash provided by operations, current cash balances, and borrowings available under our revolving credit facility (the "First Lien Revolving Credit Facility"). Our principal uses of cash are payments of our operating expenses, such as personnel salaries and benefits, debt service, and rents paid to landlords, as well as capital expenditures.

We expect to continue to meet our liquidity requirements for at least the next 12 months under current operating conditions with cash generated from operations, cash on hand, and to the extent necessary and available, through borrowings under the Credit Agreement. If the need arises for additional expenditures, we may seek additional funding. Our future capital requirements and the adequacy of available funds will depend on many factors, including those set forth under "Risk Factors" included in Part II, Item 1A of this Quarterly Report on Form 10-Q as well as "Risk Factors" included in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 28, 2024. In the future, we may attempt to raise additional capital through the sale of equity securities or debt financing arrangements. Any future indebtedness we incur may result in terms that could be unfavorable to equity investors. We cannot provide assurance that we will be able to raise additional capital in the future on favorable terms, or at all. Any inability to raise capital could adversely affect our ability to achieve our business objectives.

***Debt facilities***

As of June 28, 2025, our Credit Agreement consists of a $966.8 million First Lien Term Loan Facility and a $262.5 million First Lien Revolving Credit Facility.

The First Lien Term Loan Facility bears interest at a variable rate equal to the Secured Overnight Financing Rate ("SOFR") plus 3.25% per annum. In addition, amounts drawn under the First Lien Revolving Credit Facility bear interest at SOFR plus an applicable

------

rate between 2.50% and 3.00% per annum and the unused portion of the First Lien Revolving Credit Facility bears interest at a rate between 0.25% and 0.50% per annum, both based on a pricing grid of the Company's First Lien Term Loan Facility net leverage ratio.

In February 2025, the Company entered into an amendment to the Credit Agreement to increase the total commitments under the First Lien Revolving Credit Facility by a net amount of $22.5 million as well as reclassify and extend $5.0 million of the previously non-extended commitments, increasing the total borrowing capacity of the First Lien Revolving Credit Facility to $262.5 million. All other terms under the Credit Agreement remain unchanged as a result of the amendment.

On July 1, 2025, subsequent to the end of the three and six months ended June 28, 2025, we entered into a repricing amendment to the Credit Agreement. As of the effective date of the amendment, the First Lien Term Loan Facility bears interest at a variable rate equal to SOFR plus 2.75% per annum. Additionally, amounts drawn under the First Lien Revolving Credit Facility bear interest at SOFR plus an applicable rate between 2.00% and 2.50% per annum, based on a pricing grid of our First Lien Term Loan Facility net leverage ratio. All other terms under the Credit Agreement remained unchanged.

The Credit Agreement allows for letters of credit to be drawn against the current borrowing capacity of the First Lien Revolving Credit Facility, capped at $172.5 million. The Company pays certain fees under the First Lien Revolving Credit Facility, including a fronting fee on outstanding letters of credit of 0.125% per annum. Additionally, fees on the outstanding letters of credit bear interest at a rate equal to the applicable rate for amounts drawn under the First Lien Revolving Credit Facility.

As of June 28, 2025, there were no outstanding borrowings under the First Lien Revolving Credit Facility and $68.1 million of outstanding letters of credit.

The interest rates effective as of June 28, 2025 were 7.55% on the First Lien Term Loan Facility, 2.50% on outstanding letters of credit as well as a 0.125% fronting fee on outstanding letters of credit, and 0.25% on the unused portion of the First Lien Revolving Credit Facility.

The weighted average interest rate during the six months ended June 28, 2025 for the First Lien Term Loan Facility was 7.60%.

All obligations under the Credit Agreement are secured by substantially all of our assets. The Credit Agreement contains various financial and nonfinancial loan covenants and provisions.

Under the Credit Agreement, the financial loan covenant is a quarterly maximum First Lien Term Loan Facility net leverage ratio (as defined in the Credit Agreement) to be tested only if, on the last day of each fiscal quarter, the amount of revolving loans outstanding on the First Lien Revolving Credit Facility (excluding all letters of credit) exceeds 35% of total revolving commitments on such date. As this threshold was not met as of June 28, 2025 the quarterly maximum First Lien Term Loan Facility net leverage ratio financial covenant was not in effect. Nonfinancial loan covenants restrict our ability to, among other things, incur additional debt; make fundamental changes to the business; make certain restricted payments, investments, acquisitions, and dispositions; or engage in certain transactions with affiliates.

An annual calculation of excess cash flows determines if the Company will be required to make a mandatory prepayment on the First Lien Term Loan Facility. Mandatory prepayments would reduce future required quarterly principal payments.

The First Lien Term Loan Facility matures in June 2030. The $252.5 million of extended commitments under the First Lien Revolving Credit Facility mature in October 2029, while the $10.0 million of non-extended commitments have a maturity date of June 2028.

As of June 28, 2025, we were in compliance with all covenants of the Credit Agreement.

In February 2024, we entered into a credit facilities agreement, dated as of February 1, 2024, which allows for $20.0 million in letters of credit to be issued ("LOC Agreement"). We pay an interest rate of 5.95% on any outstanding balance and 0.25% on any unused portion. The LOC Agreement matures in December 2026. Upon entering into the LOC Agreement, we issued $20.0 million in letters of credit and cancelled $16.7 million of outstanding letters of credit under the First Lien Revolving Credit Facility. As of June 28, 2025, there were $20.0 million outstanding letters of credit under the LOC Agreement.

We do not engage in off-balance sheet financing arrangements, as defined in Item 303(a)(4)(ii) of Regulation S-K.

Refer to Note 9 of our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q for further information regarding our debt facilities.

------

***Cash flows***

The following table summarizes our cash flows (in thousands) for the periods presented:

---

| | | |
|:---|:---|:---|
|  | **Six Months Ended** | **Six Months Ended** |
|  | **June 28, 2025** | **June 29, 2024** |
| Cash provided by operating activities | $133490 | $70053 |
| Cash used in investing activities | (72190) | (65800) |
| Cash used in financing activities | (4601) | (64862) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net change in cash, cash equivalents, and restricted cash | 56699 | (60609) |
| Cash, cash equivalents, and restricted cash at beginning of period | 62430 | 156412 |
| **Cash, cash equivalents, and restricted cash at end of period** | $**119129** | $**95803** |

---

*Net cash provided by operating activities*

Cash provided by operating activities increased by $63.4 million for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024. Net income, adjusted for non-cash items, increased by $21.1 million primarily driven by lower interest expense, partially offset by a decrease in cost reimbursements from government assistance. The net changes in operating assets and liabilities resulted in a $42.3 million increase in cash primarily due to a change in tax position from prior periods combined with lower spend on our enterprise resource planning software system due to implementation in early fiscal 2025. Additionally, this increase was driven by higher accrued compensation and accrued interest due to the timing of the quarter-end.

*Net cash used in investing activities*

Cash used in investing activities increased by $6.4 million for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024. The increase was driven by $4.8 million higher capital expenditures and $4.2 million increased payments for acquisitions. These increases were partially offset by a $3.9 million change in deferred compensation asset trusts as a result of decreased deposits and increased redemptions.

*Net cash used in financing activities* 

Cash used in financing activities decreased by $60.3 million for the six months ended June 28, 2025 as compared to the six months ended June 29, 2024. The decrease was primarily due to $55.7 million net cash used for the March 2024 distribution to KC Parent in the prior period as well as $5.5 million lower principal payments of long-term debt driven by the timing of fiscal quarter ends.

***Cash requirements***

As of June 28, 2025, we had the following obligations:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Total lease obligations, including imputed interest, of $2.3 billion expected to be paid out as follows: $134.8 million for the remainder of fiscal 2025, $576.8 million in two to three years, $502.3 million in four to five years, and $1.1 billion thereafter through the maturity of our lease agreements. Refer to Note 6 of our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q for additional information.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Long-term debt obligations, including interest, of $1.3 billion expected to be paid out as follows: $63.0 million for the remainder of fiscal 2025, $148.5 million in two to three years, $127.0 million in four to five years, and $963.1 million thereafter through June 2030 when the First Lien Term Loan Facility matures. Refer to Note 9 of our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q for additional information.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Self-insurance obligations of $74.1 million expected to be paid out as claims are settled and cash outflows cannot be estimated reliably.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Deferred compensation plan of $39.7 million expected to be paid out based on the individual plan participant and cash outflows cannot be estimated reliably.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Contingent consideration payable of $1.2 million expected to be paid out in six to nine years based on the probability and timing of the continuation of the lease of the related acquired center.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Promissory notes, including interest, of $0.5 million expected to be paid out as follows: $0.2 million for the remainder of fiscal 2025 and $0.3 million in two to three years.

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Other liabilities of $4.2 million comprised of various payables expected to be paid out based on the contractual terms.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Service arrangements which include certain information technology, labor software, and maintenance services of $60.8 million expected to be paid out as follows: $7.6 million for the remainder of fiscal 2025, $22.4 million in two to three years, $17.1 million in four to five years, and $13.7 million thereafter.

Certain agreements may have cancellation penalties for which, if we were to cancel, we would be required to pay up to approximately $5.8 million. Other cancellation penalties cannot be estimated as we cannot predict the occurrence of future agreement cancellations. Refer to Note 11 and Note 14 of our audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended December 28, 2024 for additional detail related to our contractual obligations.

**Critical Accounting Estimates and Significant Judgments**

The preparation of our consolidated financial statements in conformity with GAAP requires us to make estimates and judgments that affect our consolidated financial statements and accompanying notes. Amounts recorded in our consolidated financial statements are, in some cases, estimates based on our management's judgment and input from actuaries and other third parties and are developed from information available at the time. We evaluate the appropriateness of these estimates on an ongoing basis. Actual outcomes may vary from the estimates, and changes, if any, are reflected in current period earnings.

There have been no changes to our critical accounting policies described within Management's Discussion and Analysis of Financial Condition and Results of Operations in the Company's Annual Report on Form 10-K for the fiscal year ended December 28, 2024. For a description of our other significant accounting policies, refer to Note 1 in both our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q and our audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended December 28, 2024.

**Item 3. Quantitative and Qualitative Disclosures About Market Risk.**

We are exposed to market risk in the ordinary course of business. Market risk represents the risk of loss that may impact our results of operations or financial condition due to adverse changes in financial market prices and rates. Our market risk exposure is primarily a result of fluctuations in interest rates.

***Interest Rate Risk***

As of June 28, 2025, we had $926.5 million of variable-rate debt, net of debt issuance costs. We estimate that had the average interest rates on our borrowings outstanding under the Credit Agreement increased by 100 basis points, our interest expense would have increased by approximately $0.4 million during the three months ended June 28, 2025 and increased by approximately $0.8 million during the six months ended June 28, 2025, net of the effects of our interest rate derivatives.

We are exposed to interest rate risk and may use derivatives to manage variable interest rates on the First Lien Term Loan Facility and the First Lien Revolving Credit Facility. We do not hold or issue derivatives for trading or speculative purposes. We may enter into interest rate derivative contracts that are designated as cash flow hedges under ASC 815, *Derivatives and Hedging*, to effectively convert a portion of our variable-rate debt to a fixed-rate basis. In January 2024, we entered into a pay-fixed-receive-float interest rate swap with a notional amount of $400.0 million through its maturity and a fixed interest rate of 3.85% per annum. Additionally, in February 2024, we entered into two pay-fixed-receive-float interest rate swaps with a combined notional amount of $400.0 million through their maturity and a fixed interest rate of 3.89% per annum. These interest rate swap contracts commenced in June 2024 and will mature in December 2026. In March 2025, we entered into two forward starting pay-fixed-receive-float interest rate swap contracts with a combined notional amount of $500.0 million through their maturity, one with a fixed interest rate of 3.72% per annum and the other with a fixed interest rate of 3.74% per annum. These interest rate swap contracts will commence in December 2026, when our current swaps expire, and will mature in December 2027. The interest rate swap contracts were executed in order to hedge the interest rate risk on a portion of the variable debt under the Credit Agreement and we will receive variable amounts of interest from a counterparty at the greater of three-month SOFR or 0.50% per annum. As of June 28, 2025, the derivatives are considered highly effective.

------

**Item 4. Controls and Procedures.**

**Evaluation of Disclosure Controls and Procedures**

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required financial disclosure.

As of the end of the period covered by this Quarterly Report on Form 10-Q, our management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-15(e) and 15d-15(e). Based upon this evaluation, our management, including our Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were not effective as of June 28, 2025, due to a previously-disclosed material weakness in our internal control over financial reporting as described below.

**Previously Reported Material Weaknesses in Internal Control Over Financial Reporting**

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim consolidated financial statements will not be prevented or detected on a timely basis.

We previously identified a material weakness that continues to exist, which relates to the lack of effectively designed and maintained IT general controls for information systems that are relevant to the preparation of our consolidated financial statements. Specifically, we did not design and maintain: (i) program change management controls to ensure that program and data changes are identified, tested, authorized and implemented appropriately; (ii) user access controls to ensure appropriate segregation of duties and to adequately restrict user and privileged access to appropriate personnel; and (iii) computer operations controls to ensure that processing and transfer of data, and data backups and recovery are monitored.

This material weakness did not result in a misstatement to the consolidated financial statements, however, it could result in misstatements potentially impacting the annual or interim financial statements that would result in a material misstatement to the financial statements that would not be prevented or detected.

**Remediation Plan for Material Weakness**

We are in the process of designing and implementing controls and taking other actions to remediate the material weakness described above, including implementing an enterprise resource planning ("ERP") software system. The material weakness will not be considered remediated until we complete the design and implementation of controls, the controls operate for a sufficient period of time, and management has concluded, through testing, that the controls are effective. We cannot assure you that the measures we have taken to date, and actions we may take in the future, will be sufficient to remediate the control deficiencies that led to the material weakness in our internal control over financial reporting or that they will prevent or avoid potential future material weaknesses. Our current controls and any new controls that we develop may become inadequate because of changes in conditions in our business.

**Changes in Internal Control Over Financial Reporting**

During the second quarter of 2025, we continued to refine business processes and control procedures due to the implementation of our new ERP system and efforts to remediate our material weakness. As this work is in progress, these changes are reasonably likely to materially affect our internal control over financial reporting by automating certain previously manual controls and standardizing business processes and reporting across our organization. We will continue to evaluate and monitor the impact as these changes evolve.

**Limitations on the Effectiveness of Controls**

In designing and evaluating our disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply judgment in evaluating the benefits of possible controls and procedures relative to their costs.

------

**PART II—OTHER INFORMATION**

**Item 1. Legal Proceedings.**

From time to time, we are subject to various legal proceedings and claims, either asserted or unasserted, which arise in the ordinary course of business. The information contained in Note 15, *Commitments and Contingencies*, included in Part I, Item 1 of this Quarterly Report on Form 10-Q is incorporated herein by reference.

**Item 1A. Risk Factors.**

Investing in our common stock involves a high degree of risk. For a detailed discussion of the risks that affect our business, please refer to Part I, Item 1A, "Risk Factors," of our Annual Report on Form 10-K for the fiscal year ended December 28, 2024. There have been no material changes to our risk factors as previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December 28, 2024.

**Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.**

None.

**Item 3. Defaults Upon Senior Securities.**

None.

**Item 4. Mine Safety Disclosures.**

None.

**Item 5. Other Information.**

During the three months ended June 28, 2025, none of our directors or officers (as defined in Rule 16a-1(f) under the Exchange Act) entered into, modified (as to amount, price or timing of trades) or terminated (i) contracts, instructions or written plans for the purchase or sale of our securities that are intended to satisfy the conditions specified in Rule 10b5-1(c) under the Exchange Act for an affirmative defense against liability for trading in securities on the basis of material nonpublic information or (ii) non-Rule 10b5-1 trading arrangements (as defined in Item 408(c) of Regulation S-K).

------

**Item 6. Exhibits.**

---

| | |
|:---|:---|
| **Exhibit**<br>**Number** | **Description** |
| 3.1 | [<u>Third Amended and Restated Certificate of Incorporation of KinderCare Learning Companies, Inc. (previously filed as Exhibit 3.1 to the Current Report on Form 8-K (File No. 001-42367) filed on October 15, 2024 and incorporated herein by reference).</u>](https://www.sec.gov/Archives/edgar/data/1873529/000119312524237635/d851702dex31.htm) |
| 3.2 | [<u>Amended and Restated Bylaws of KinderCare Learning Companies, Inc. (previously filed as Exhibit 3.2 to the Current Report on Form 8-K (File No. 001-42367) filed on October 15, 2024 and incorporated herein by reference).</u>](https://www.sec.gov/Archives/edgar/data/1873529/000119312524237635/d851702dex32.htm) |
| 10.1 | [<u>Amendment No. 5 to the Credit Agreement, dated February 11, 2025, by and among the Company, KUEHG Corp. and each of the other persons from time to time party thereto (previously filed as Exhibit 10.20 to the Annual Report on Form 10-K (File No. 001-42367) filed on March 21, 2025 and incorporated herein by reference).</u>](https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/klc-ex10_20.htm) |
| 31.1\* | [<u>Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.</u>](klc-ex31_1.htm) |
| 31.2\* | [<u>Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.</u>](klc-ex31_2.htm) |
| 32.1\* | [<u>Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.</u>](klc-ex32_1.htm) |
| 32.2\* | [<u>Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.</u>](klc-ex32_2.htm) |
| 101.INS | Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document. |
| 101.SCH | Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Document |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

\* Filed herewith.

------

**SIGNATURES**

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

---

| | | |
|:---|:---|:---|
|  | KinderCare Learning Companies, Inc. | KinderCare Learning Companies, Inc. |
| Date: August 12, 2025 | By: | /s/ Paul Thompson |
|  | Name: | Paul Thompson |
|  | Title: | Chief Executive Officer |
| Date: August 12, 2025 | By: | /s/ Anthony Amandi |
|  | Name: | Anthony Amandi |
|  | Title: | Chief Financial Officer |

---

------

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION PURSUANT TO**

**RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I, Paul Thompson, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of KinderCare Learning Companies, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c)Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | | |
|:---|:---|:---|
| Date: August 12, 2025 | By: | /s/ Paul Thompson |
|  |  | **Paul Thompson** |
|  |  | **Chief Executive Officer** |

---

------

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATION PURSUANT TO**

**RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I, Anthony Amandi, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of KinderCare Learning Companies, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c)Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | | |
|:---|:---|:---|
| Date: August 12, 2025 | By: | /s/ Anthony Amandi |
|  |  | **Anthony Amandi** |
|  |  | **Chief Financial Officer** |

---

------

## Exhibit 32.1

**Exhibit 32.1**

**CERTIFICATION PURSUANT TO**

**18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report of KinderCare Learning Companies, Inc. (the "Company") on Form 10-Q for the period ending June 28, 2025 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Paul Thompson, Chief Executive Officer, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1)The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2)The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

---

| | | |
|:---|:---|:---|
| Date: August 12, 2025 | By: | /s/ Paul Thompson |
|  |  | **Paul Thompson** |
|  |  | **Chief Executive Officer** |

---

------

## Exhibit 32.2

**Exhibit 32.2**

**CERTIFICATION PURSUANT TO**

**18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report of KinderCare Learning Companies, Inc. (the "Company") on Form 10-Q for the period ending June 28, 2025 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Anthony Amandi, Chief Financial Officer, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1)The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2)The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

---

| | | |
|:---|:---|:---|
| Date: August 12, 2025 | By: | /s/ Anthony Amandi |
|  |  | **Anthony Amandi** |
|  |  | **Chief Financial Officer** |

---

------