# EDGAR Filing Document

**Accession Number:** 0001823584
**File Stem:** 0001493152-25-021989
**Filing Date:** 2025-11
**Character Count:** 33339
**Document Hash:** 3292f36108b1ef7176bd25ae52d85528
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001493152-25-021989.hdr.sgml**: 20251112

**ACCESSION NUMBER**: 0001493152-25-021989

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 44

**CONFORMED PERIOD OF REPORT**: 20251112

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

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251112

**DATE AS OF CHANGE**: 20251112

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** ALLIANCE ENTERTAINMENT HOLDING CORP
- **CENTRAL INDEX KEY:** 0001823584
- **STANDARD INDUSTRIAL CLASSIFICATION:** WHOLESALE-DURABLE GOODS, NEC [5099]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 852373325
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0630

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-40014
- **FILM NUMBER:** 251473900

**BUSINESS ADDRESS:**
- **STREET 1:** 8201 PETERS ROAD
- **STREET 2:** SUITE 1000
- **CITY:** PLANTATION
- **STATE:** FL
- **ZIP:** 33324
- **BUSINESS PHONE:** (954) 255-4000

**MAIL ADDRESS:**
- **STREET 1:** 8201 PETERS ROAD
- **STREET 2:** SUITE 1000
- **CITY:** PLANTATION
- **STATE:** FL
- **ZIP:** 33324

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Adara Acquisition Corp.
- **DATE OF NAME CHANGE:** 20230208

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Alliance Entertainment Holding Corp.
- **DATE OF NAME CHANGE:** 20230208

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Adara Acquisition Corp.
- **DATE OF NAME CHANGE:** 20200903

?xml version='1.0' encoding='ASCII'?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT**

**PURSUANT TO SECTION 13 OR 15(d) OF THE**

**SECURITIES EXCHANGE ACT OF 1934**

Date of Report (Date of earliest event reported): November 12, 2025

---

| |
|:---|
| **ALLIANCE ENTERTAINMENT HOLDING CORPORATION** |
| (Exact Name of Registrant as Specified in its Charter) |

---

<u>Delaware</u> <u>001-40014</u> <u>85-2373325</u> <br> (State or Other Jurisdiction (Commission (IRS Employer <br> of Incorporation) File Number) Identification No.)

8201 Peters Road, Suite 1000

Plantation, FL, 33324

(Address of Principal Executive Offices) (Zip Code)

(954) 255-4000

(Registrant's Telephone Number, Including Area Code)

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

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

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

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

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

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

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

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| Class A common stock, par value $0.0001 per share | AENT | The Nasdaq Stock Market LLC |
| Redeemable warrants, exercisable for shares of Class A common stock at an exercise price of $11.50 per share | AENTW | The Nasdaq Stock Market LLC |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☒

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

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

On November 12, 2025, Alliance Entertainment Holding Corporation, a Delaware corporation (the "Company" or "Alliance"), issued a press release regarding Alliance's financial results for its first fiscal quarter ended September 30, 2025. A copy of the press release is attached hereto as Exhibit 99.1.

The information set forth in this Item 2.02, including the exhibit attached hereto, shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise be subject to the liabilities of that section, nor shall they be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended (the "Securities Act"), or the Exchange Act.

**Item 7.01. Regulation FD Disclosure.**

An updated version of an investor presentation of the Company is attached as Exhibit 99.2 to this Current Report on Form 8-K. The presentation will be accessible online through the Investor Relations section of the Company's website, located at ir.aent.com, under the heading "Investor Presentation." The information on the Company's website is not a part of this Current Report on Form 8-K.

The information set forth in this Item 7.01, including the exhibit attached hereto, shall not be deemed to be filed for purposes of Section 18 of the Exchange Act, or otherwise be subject to the liabilities of that section, nor shall they be deemed to be incorporated by reference in any filing under the Securities Act or the Exchange Act.

**Forward-Looking Statements**

This Current Report on Form 8-K includes certain statements that are not historical facts but are forward-looking statements for purposes of the safe harbor provisions under the United States Private Securities Litigation Reform Act of 1995. These statements are based on various assumptions, whether or not identified in this Current Report on Form 8-K, and on the current expectations of the Company's management and are not predictions of actual performance. Actual events and circumstances are difficult or impossible to predict and will differ from assumptions. These forward-looking statements are subject to a number of risks and uncertainties, including those factors discussed in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission ("SEC") on September 10, 2025 under the heading "Risk Factors," and other documents of the Company filed, or to be filed, with the SEC, which are accessible through the Investor Relations section of the Company's website at ir.aent.com. If the risks materialize or assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. The Company disclaims any obligation to update any forward-looking statements.

**Item 9.01. Financial Statements and Exhibits.**

&nbsp;&nbsp;&nbsp;&nbsp;(d) Exhibits.

---

| | |
|:---|:---|
| **Exhibit No.** | **Exhibit** |
| 99.1 | [Press Release dated November 12, 2025.](ex99-1.htm) |
| 99.2 | [Investor Presentation.](ex99-2.htm) |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |

---

**SIGNATURE**

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 hereunto duly authorized.

---

| | | |
|:---|:---|:---|
| Dated: November 12, 2025 | ALLIANCE ENTERTAINMENT HOLDING CORPORATION | ALLIANCE ENTERTAINMENT HOLDING CORPORATION |
|  | By: | */s/ Bruce Ogilvie* |
|  | Name: | Bruce Ogilvie |
|  | Title: | Executive Chairman |

---

## Exhibit 99.1

**Exhibit 99.1**

**Alliance Entertainment Reports First Quarter Fiscal Year 2026 Results**

***Revenue up 11% to $254M, driven by strength in physical media and collectibles***

***Adjusted EBITDA up 259% to $12.2M; Gross Margin expands 340 basis points to 14.6%***

 

***Net Income increased to $4.9M, or $0.10 per share, compared to $0.4M in Q1 FY25***

***AI Implementation delivering early productivity gains across sales and operations***

 

***Strengthened balance sheet, ending quarter with $53.2M in working capital; Interest Expense down 17% year-over-year***

 ****

PLANTATION, Fla., November 12, 2025 (GLOBE NEWSWIRE) — Alliance Entertainment Holding Corporation (Nasdaq: AENT), a premier distributor, logistics provider, and omnichannel fulfillment partner to the entertainment and pop culture collectibles industry, supplying more than 340,000 unique SKUs across music, video, video games, licensed merchandise, and exclusive collectibles to over 35,000 retail and e-commerce storefronts, reported its financial and operational results for its fiscal first quarter ended September 30, 2025.

**First Quarter FY 2026 Highlights**

● **Revenue and Profit Growth:** Net revenues rose 11% year-over-year to $254 million, reflecting continued strength across physical media, collectibles, and direct-to-consumer channels. Gross profit increased 46% to $37.2 million, with gross margin expanding 340 basis points to 14.6%. Net income was $4.9 million, or $0.10 per diluted share, up from $0.4 million in the prior-year quarter. Adjusted EBITDA grew 259% to $12.2 million, demonstrating meaningful leverage from higher-margin content and disciplined expense management. Adjusted EBITDA margin improved by 330 basis points to 4.8%. A reconciliation of non-GAAP financial measures to the most comparable GAAP measure is provided at the end of this release.

● **AI-Driven Sales and Efficiency Gains:** The Company is already realizing tangible benefits from its newly deployed AI tools across sales and operations. Integration of HubSpot Sales Hub and Microsoft Co-Pilot is enhancing sales enablement, lead prioritization, and content automation, streamlining workflows and improving conversion rates as Alliance enters the holiday selling season. These early results validate management's focus on technology-driven productivity and margin expansion.

● **Strong Performance in Physical Media:** Physical movie sales increased 59% year-over-year to $84 million, benefiting from the exclusive Paramount Pictures distribution agreement and robust demand for premium 4K and SteelBook formats. Vinyl sales rose 8% to $75.8 million, reflecting healthy consumer interest in collector-grade releases *.* 

● **Collectibles Growth and Brand Momentum:** Collectibles revenue advanced 32% to $6.4 million, driven by expanded retail placement for the Company's owned brand *Handmade by Robots™* and strong sell-through of exclusive licensed merchandise across major franchises. Recent launches under the *Master Replicas* label further enhanced the portfolio with premium sci-fi replicas from *Star Trek*, *Dune*, and *Blade Runner*.

● **Operational Discipline:** Distribution and fulfillment expenses remained consistent at 3.9% of net revenue, reflecting continued operational efficiency from warehouse automation and centralized fulfillment initiatives.

● **Strategic Investment in Growth Infrastructure:** Selling, general, and administrative (SG&A) expenses represented 5.9% of net revenue, compared to 5.7% in the prior-year quarter, reflecting targeted investments in technology, infrastructure, and personnel to support exclusive content partnerships and long-term scalability. These investments strengthen operational capabilities and position the Company for sustained growth and efficiency gains.

● **Balance Sheet and Liquidity Strength:** Alliance ended the quarter with $3.2 million in cash and working capital of $53.2 million , reflecting efficient management of inventory and payables. Inventory increased to $121.7 million, supporting holiday-season demand and expanded content partnerships, while accounts payable totaled $173.8 million. Interest expense declined 17% year-over-year, driven by a lower average revolver balance and improved rates. Subsequent to quarter-end, the Company refinanced its asset-based lending agreement with a new $120 million senior secured credit facility from Bank of America, enhancing liquidity and financial flexibility. Availability increased to $61 million from $32 million a year ago.

"Our first quarter results reflect a strong start to fiscal 2026 and demonstrate the continued resilience of Alliance's business model," commented Jeff Walker, Chief Executive Officer of Alliance Entertainment. "We delivered solid top-line growth and a significant improvement in profitability, driven by high-margin content, disciplined cost management, and growing demand across our omnichannel distribution and fulfillment platform.

"Physical media remains a powerful driver, led by our exclusive Paramount Pictures agreement and sustained interest in premium 4K and SteelBook formats. Our owned and licensed collectibles brands also continue to expand, with Handmade by Robots™ and Master Replicas performing ahead of expectations. At the same time, our Consumer Direct Fulfillment channel remains a cornerstone of our model—capital-light, scalable, and increasingly critical for retailers as they navigate hybrid physical and digital demand.

"We're also beginning to see tangible results from our AI initiative. By embedding tools such as HubSpot and Microsoft Co-Pilot into our workflows, we're improving sales enablement, speed to market, and customer responsiveness. These innovations are making our teams more productive and our operations more agile heading into the holiday season, which historically represents our strongest quarter of the year.

"With disciplined execution, exclusive content, and a more technologically enabled platform, Alliance is better positioned than ever to support our partners, capture share in growth categories, and deliver sustainable long-term value for our shareholders," concluded Walker.

Amanda Gnecco, Chief Financial Officer of Alliance Entertainment, added, "Our performance this quarter reflects more than numbers; it reflects momentum. We're building a stronger, smarter, and more scalable business, positioned for long-term value creation. The quarter continued the profitability trend we established last year, with significant margin expansion, higher earnings, and improved cash generation. Gross margin rose 340 basis points, Adjusted EBITDA grew nearly threefold, and net income reached $4.9 million compared to just $0.4 million in the prior-year period. These results reflect a more profitable mix of exclusive content, operating discipline, and efficiencies from automation and AI integration.

"For the trailing 12-months ended September 30, 2025, EBITDA improved to approximately $41.7 million, up from $23.3 million in the 12-months ended September 30, 2024, reflecting continued gains in profitability and operating leverage. Earnings per share in the 12-months ended September 30, 2025, rose to $0.38, up from $0.17 in the 12-months ended September 30, 2024, demonstrating the steady earnings progression and efficiency of our model.

"We also strengthened the balance sheet. Our working capital management remains disciplined, interest expense declined 17% year-over-year, and subsequent to quarter-end we refinanced our credit facility with a new $120 million senior secured revolver from Bank of America. This enhances liquidity and flexibility as we enter the peak holiday quarter, supporting both inventory readiness and future growth investments.

"Looking ahead, we remain focused on sustaining profitability and cash generation while scaling AI adoption to unlock further productivity gains across sales, operations, and fulfillment. Our platform is built for efficiency and scalability, and with strong liquidity and a growing base of exclusive content, we believe we are well positioned to drive continued earnings growth and long-term shareholder value," concluded Gnecco.

**First Quarter FY 2026 Financial Results**

● Net revenues for the fiscal first quarter ended September 30, 2025, were $254 million, up 11% compared to $229 million in the same period of fiscal 2025.

● Gross profit for the fiscal first quarter ended September 30, 2025, was $37.2 million, up 46% compared to $25.5 million in the same period of fiscal 2025.

● Gross margin for the fiscal first quarter ended September 30, 2025, was 14.6%, up 340 basis points from 11.2% in the same period of fiscal 2025.

● Net income for the fiscal first quarter ended September 30, 2025, was $4.9 million, or $0.10 per diluted share, compared to net income of $0.4 million, or $0.01 per diluted share for the same period of fiscal 2025.

● Adjusted EBITDA for the fiscal first quarter ended September 30, 2025, was $12.2 million, up 259% compared to Adjusted EBITDA of $3.4 million for the same period of fiscal 2025.

**Conference Call**

Alliance Entertainment Chief Executive Officer Jeff Walker, Chief Financial Officer Amanda Gnecco, and Executive Chairman Bruce Ogilvie will host the conference call, which will be followed by a question-and-answer session. A presentation will accompany the call and can be viewed during the webcast or accessed via the investor relations section of the Company's website here.

To access the call, please use the following information:

---

| | |
|:---|:---|
| Date: | Wednesday, November 12, 2025 |
| Time: | 4:30 p.m. Eastern Time, 1:30 p.m. Pacific Time |
| Toll-free dial-in number: | 1-877-407-0784 |
| International dial-in number: | 1-201-689-8560 |
| Conference ID: | 13756726 |

---

Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact RedChip Companies at 1-407-644-4256.

The conference call will be broadcast live and available for replay at <u>https://viavid.webcasts.com/starthere.jsp?ei=1739815&tp_key=ec898a8ffe</u> and via the investor relations section of the Company's website <u>here</u>.

A telephone replay of the call will be available approximately three hours after the call concludes and can be accessed through December 12, 2025, using the following information:

Toll-free replay number: 1-844-512-2921 <br> International replay number: 1-412-317-6671 <br> Replay ID: 13756726

**About Alliance Entertainment**

Alliance Entertainment (NASDAQ: AENT) is a premier distributor and fulfillment partner for the entertainment and pop culture collectibles industry. With more than 340,000 unique in-stock SKUs — including over 57,300 exclusive titles across compact discs, vinyl LPs, DVDs, Blu-rays, and video games — Alliance offers the largest selection of physical media in the market. Our vast catalog also includes licensed merchandise, toys, retro gaming products, and collectibles, serving over 35,000 retail locations and powering e-commerce fulfillment for leading retailers. The company's growing collectibles portfolio includes Handmade by Robots™, a stylized vinyl figure line featuring licensed characters from leading entertainment franchises. Leveraging decades of operational expertise, exclusive licensing partnerships, and a capital-light, scalable infrastructure, Alliance is a trusted partner to the world's top entertainment brands and retailers. Our omnichannel platform connects collectors and fans to the products, franchises, and experiences they love — across formats and generations. For more information, visit <u>www.aent.com</u>.

**Forward Looking Statements**

Certain statements included in this Press Release that are not historical facts are forward-looking statements for purposes of the safe harbor provisions under the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements generally are accompanied by words such as "believe," "may," "will," "estimate," "continue," "anticipate," "intend," "expect," "should," "would," "plan," "predict," "potential," "seem," "seek," "future," "outlook," and similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding estimates and forecasts of other financial and performance metrics and projections of market opportunity. These statements are based on various assumptions, whether identified in this Press Release, and on the current expectations of Alliance's management and are not predictions of actual performance. These forward-looking statements are provided for illustrative purposes only and are not intended to serve as and must not be relied on by an investor as, a guarantee, an assurance, a prediction, or a definitive statement of fact or probability. Actual events and circumstances are difficult or impossible to predict and will differ from assumptions. Many actual events and circumstances are beyond the control of Alliance. These forward-looking statements are subject to a number of risks and uncertainties, including risks relating to the anticipated growth rates and market opportunities; changes in applicable laws or regulations; the ability of Alliance to execute its business model, including market acceptance of its systems and related services; Alliance's reliance on a concentration of suppliers for its products and services; increases in Alliance's costs, disruption of supply, or shortage of products and materials; Alliance's dependence on a concentration of customers, and failure to add new customers or expand sales to Alliance's existing customers; increased Alliance inventory and risk of obsolescence; Alliance's significant amount of indebtedness; our ability to refinance our existing indebtedness; our ability to continue as a going concern absent access to sources of liquidity; risks that a breach of the revolving credit facility could result in the lender declaring a default and that the full outstanding amount under the revolving credit facility could be immediately due in full, which would have severe adverse consequences for the Company; known or future litigation and regulatory enforcement risks, including the diversion of time and attention and the additional costs and demands on Alliance's resources; Alliance's business being adversely affected by increased inflation, uncertainty regarding tariffs, higher interest rates and other adverse economic, business, and/or competitive factors; geopolitical risk and changes in applicable laws or regulations; as well as our financial condition and results of operations; substantial regulations, which are evolving, and unfavorable changes or failure by Alliance to comply with these regulations; product liability claims, which could harm Alliance's financial condition and liquidity if Alliance is not able to successfully defend or insure against such claims; availability of additional capital to support business growth; and the inability of Alliance to develop and maintain effective internal controls.

**For investor inquiries, please contact:**

Dave Gentry

RedChip Companies, Inc.

1-800-REDCHIP (733-2447)

1-407-644-4256

<u>AENT@redchip.com</u>

**ALLIANCE ENTERTAINMENT HOLDING CORP.**

**UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS**

---

| | | |
|:---|:---|:---|
| <br>*($ in thousands except share and per share amounts)* | **Three Months Ended**<br>**September 30, 2025** | **Three Months Ended**<br>**September 30, 2024** |
| **Net Revenues** | $253974 | $228990 |
| Cost of Revenues (excluding depreciation and amortization) | 216793 | 203455 |
| **Operating Expenses** |  |  |
| Distribution and Fulfillment Expense | 9920 | 9018 |
| Selling, General and Administrative Expense | 15078 | 13104 |
| Depreciation and Amortization | 1286 | 1258 |
| Transaction Costs | 370 |  |
| Restructuring Cost |  | 50 |
| Gain on Disposal of Fixed Assets | (20) | (15) |
| &nbsp;&nbsp;&nbsp;**Total Operating Expenses** | 26634 | 23415 |
| &nbsp;&nbsp;&nbsp;**Operating Income** | 10547 | 2120 |
| **Other Expenses** |  |  |
| Interest Expense | 2347 | 2839 |
| Change in Fair Value of Warrants | 1462 | 41 |
| &nbsp;&nbsp;&nbsp;**Total Other Expenses** | 3809 | 2880 |
| &nbsp;&nbsp;&nbsp;**Income (Loss) Before Income Tax Expense (Benefit)** | 6738 | (760) |
| Income Tax Expense (Benefit) | 1858 | (1157) |
| &nbsp;&nbsp;&nbsp;**Net Income** | 4880 | 397 |
| Net Income per Share – Basic and Diluted | $0.10 | $0.01 |
| Weighted Average Common Shares Outstanding – Basic | 50957370 | 50957370 |
| Weighted Average Common Shares Outstanding – Diluted | 50996141 | 50965970 |

---

**ALLIANCE ENTERTAINMENT HOLDING CORP.**

**CONSOLIDATED BALANCE SHEETS**

---

| | | |
|:---|:---|:---|
| *($ in thousands except per share amounts)* | **September 30, 2025** | **June 30, 2025** |
|  | **(Unaudited)** | **(Audited)** |
| **Assets** |  |  |
| Current Assets |  |  |
| &nbsp;&nbsp;&nbsp;Cash | $3223 | $1236 |
| &nbsp;&nbsp;&nbsp;Trade Receivables, Net of Allowance for Credit Losses of $890 and $867, respectively | 94190 | 95027 |
| &nbsp;&nbsp;&nbsp;Inventory, Net | 121728 | 102848 |
| &nbsp;&nbsp;&nbsp;Other Current Assets | 23091 | 19021 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Current Assets | 242232 | 218132 |
| Property and Equipment, Net | 11188 | 11291 |
| Operating Lease Right-of-Use Assets, Net | 18435 | 19214 |
| Goodwill | 89116 | 89116 |
| Intangibles, Net | 17631 | 18475 |
| Other Long-Term Assets | 178 | 789 |
| Deferred Tax Asset, Net | 4211 | 4211 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Assets | $382991 | $361228 |
| **Liabilities and Stockholders' Equity** |  |  |
| Current Liabilities |  |  |
| &nbsp;&nbsp;&nbsp;Accounts Payable | $173845 | $155300 |
| &nbsp;&nbsp;&nbsp;Accrued Expenses | 7203 | 9548 |
| &nbsp;&nbsp;&nbsp;Current Portion of Operating Lease Obligations | 3268 | 3229 |
| &nbsp;&nbsp;&nbsp;Current Portion of Finance Lease Obligations | 3133 | 3075 |
| &nbsp;&nbsp;&nbsp;Contingent Liability | 1577 | 1577 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Current Liabilities | 189026 | 172729 |
| Revolving Credit Facility, Net | 55951 | 55268 |
| Finance Lease Obligation, Non- Current | 1127 | 1931 |
| Operating Lease Obligations, Non-Current | 16651 | 17432 |
| Shareholder Loan (subordinated), Non-Current | 10000 | 10000 |
| Warrant Liability | 2109 | 646 |
| &nbsp;&nbsp;&nbsp;Total Liabilities | 274864 | 258006 |
| Commitments and Contingencies |  |  |
| Stockholders' Equity |  |  |
| Preferred Stock: Par Value $0.0001 per share, Authorized 1,000,000 shares, Issued and Outstanding 0 shares as of September 30, 2025, and June 30, 2025 |  |  |
| Common Stock: Par Value $0.0001 per share, Authorized 550,000,000 shares at September 30, 2025, and at June 30, 2025; Issued and Outstanding 50,957,370 Shares as of September 30, 2025, and June 30, 2025 | 5 | 5 |
| &nbsp;&nbsp;&nbsp;Paid In Capital | 48595 | 48570 |
| &nbsp;&nbsp;&nbsp;Accumulated Other Comprehensive Loss | (76) | (76) |
| &nbsp;&nbsp;&nbsp;Retained Earnings | 59603 | 54723 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Stockholders' Equity | 108127 | 103222 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Liabilities and Stockholders' Equity | $382991 | $361228 |

---

**ALLIANCE ENTERTAINMENT HOLDING CORP.**

**UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS**

---

| | | |
|:---|:---|:---|
| <br>*($ in thousands)* | **Three Months Ended**<br>**September 30, 2025** | **Three Months Ended**<br>**September 30, 2024** |
| **Cash Flows from Operating Activities:** |  |  |
| &nbsp;&nbsp;&nbsp;Net Income | $**4880** | $**397** |
| &nbsp;&nbsp;&nbsp;Adjustments to Reconcile Net Income to |  |  |
| &nbsp;&nbsp;&nbsp;Net Cash Used in Operating Activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation of Property and Equipment | 442 | 426 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of Intangible Assets | 844 | 832 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of Deferred Financing Costs (Included in Interest Expense) | 351 | 351 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Allowance for Credit Losses | 79 | 302 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in Fair Value of Warrants | 1462 | 41 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred Income Taxes |  | (967) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Non-cash lease expense | 779 | 750 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock-based Compensation Expense | 25 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Gain) on Disposal of Fixed Assets | (20) | (15) |
| &nbsp;&nbsp;&nbsp;Changes in Assets and Liabilities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Trade Receivables | 758 | (10356) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory | (18880) | (41060) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income Taxes Payable\Receivable | 1516 | (424) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating Lease Right-of-Use Assets |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating Lease Obligations | (742) | (1176) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other Assets | (3459) | (486) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts Payable | 18545 | 43032 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued Expenses and Contingent Liability | (3860) | (3284) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net Cash Used in Operating Activities** | 2720 | **(11637)** |
| **Cash Flows from Investing Activities:** |  |  |
| &nbsp;&nbsp;&nbsp;Capital Expenditures | (345) | (10) |
| &nbsp;&nbsp;&nbsp;Cash (Outflow) Inflow from Asset Disposal | 26 | 15 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net Cash (Used in) Provided By Investing Activities** | (319) | **5** |
| **Cash Flows from Financing Activities:** |  |  |
| &nbsp;&nbsp;&nbsp;Payments on Financing Leases | (746) | (691) |
| &nbsp;&nbsp;&nbsp;Payments on Revolving Credit Facility | (234417) | (201660) |
| &nbsp;&nbsp;&nbsp;Borrowings on Revolving Credit Facility | 234699 | 217144 |
| &nbsp;&nbsp;&nbsp;Deferred Financing Cost | (50) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net Cash (Used In) Provided by Financing Activities** | (414) | **14793** |
| Net Increase in Cash | 1987 | **3161** |
| Cash, Beginning of the Period | 1236 | **1129** |
| **Cash, End of the Period** | $3223 | $**4290** |
| **Supplemental disclosure for Cash Flow Information** |  |  |
| Cash Paid for Interest | $2313 | $2975 |
| Cash Paid for Income Taxes | $342 | $234 |

---

**Non-GAAP Financial Measures:** For the three months ended September 30, 2025, we had non-GAAP Adjusted EBITDA of approximately $12.2 million compared with Adjusted EBITDA of approximately $3.4 million in the prior year period, or a year-over-year improvement of $8.8 million. We define Adjusted EBITDA as net gain or loss adjusted to exclude: (i) income tax expense; (ii) other income (loss); (iii) interest expense; (iv) depreciation and amortization expense; and (v) other non- recurring expenses. Our method of calculating Adjusted EBITDA may differ from other companies and accordingly, this measure may not be comparable to measures used by other companies. We use Adjusted EBITDA to evaluate our own operating performance and as an integral part of our planning process. We present Adjusted EBITDA as a supplemental measure because we believe such a measure is useful to investors as a reasonable indicator of operating performance. We believe this measure is a financial metric used by many investors to compare companies. This measure is not a recognized measure of financial performance under GAAP in the United States and should not be considered as a substitute for operating earnings (losses), net earnings (loss) from continuing operations or cash flows from operating activities, as determined in accordance with GAAP. See the table below for a reconciliation, for the periods presented, of our GAAP net income (loss) to Adjusted EBITDA.

---

| | | |
|:---|:---|:---|
| <br>**($ in thousands)** | **Three Months <br> Ended**<br>**September 30, <br> 2025** | **Three Months <br> Ended**<br>**September 30, <br> 2024** |
| **Net Income** | $**4880** | $**397** |
| *Add back:* |  |  |
| Interest Expense | 2347 | 2839 |
| Income Tax Expense (Benefit) | 1858 | (1157) |
| Depreciation and Amortization Expense | 1286 | 1258 |
| **EBITDA** | $10371 | $**3337** |
| *Adjustments* |  |  |
| Stock-based Compensation Expense | 25 |  |
| Transaction Costs | 370 |  |
| Change In Fair Value of Warrants | 1462 | 41 |
| Restructuring Cost |  | 50 |
| Gain on Disposal of Property and Equipment | (20) | (15) |
| **Adjusted EBITDA** | $**12208** | $**3413** |

---

## Exhibit 99.2

**Exhibit 99.2**

![](ex99-2_001.jpg)

![](ex99-2_002.jpg)

![](ex99-2_003.jpg)

![](ex99-2_004.jpg)

![](ex99-2_005.jpg)

![](ex99-2_006.jpg)

![](ex99-2_007.jpg)

![](ex99-2_008.jpg)

![](ex99-2_009.jpg)

![](ex99-2_010.jpg)

![](ex99-2_011.jpg)

![](ex99-2_012.jpg)

![](ex99-2_013.jpg)

![](ex99-2_014.jpg)

![](ex99-2_015.jpg)

![](ex99-2_016.jpg)

![](ex99-2_017.jpg)

![](ex99-2_018.jpg)

![](ex99-2_019.jpg)

![](ex99-2_020.jpg)

![](ex99-2_021.jpg)

![](ex99-2_022.jpg)

![](ex99-2_023.jpg)

![](ex99-2_024.jpg)

![](ex99-2_025.jpg)

![](ex99-2_026.jpg)

![](ex99-2_027.jpg)

![](ex99-2_028.jpg)

![](ex99-2_029.jpg)