# EDGAR Filing Document

**Accession Number:** 0001507079
**File Stem:** 0001628280-25-047536
**Filing Date:** 2025-10
**Character Count:** 34568
**Document Hash:** 6340e27a78603ad16c4aac9f7142bffc
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001628280-25-047536.hdr.sgml**: 20251030

**ACCESSION NUMBER**: 0001628280-25-047536

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20251030

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

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251030

**DATE AS OF CHANGE**: 20251030

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Floor & Decor Holdings, Inc.
- **CENTRAL INDEX KEY:** 0001507079
- **STANDARD INDUSTRIAL CLASSIFICATION:** RETAIL-LUMBER & OTHER BUILDING MATERIALS DEALERS [5211]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 273730271
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1225
- **LEGAL ENTITY IDENTIFIER:** 404-471-1634

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-38070
- **FILM NUMBER:** 251435621

**BUSINESS ADDRESS:**
- **STREET 1:** 2500 WINDY RIDGE PARKWAY, SE
- **CITY:** ATLANTA
- **STATE:** GA
- **ZIP:** 30339
- **BUSINESS PHONE:** 404-471-1634

**MAIL ADDRESS:**
- **STREET 1:** 2500 WINDY RIDGE PARKWAY, SE
- **CITY:** ATLANTA
- **STATE:** GA
- **ZIP:** 30339

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** FDO Holdings, Inc.
- **DATE OF NAME CHANGE:** 20101206

?xml version='1.0' encoding='ASCII'? fnd-20251030

**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): October 30, 2025

**Floor & Decor Holdings, Inc.** 

(Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-38070** | **27-3730271** |
| (State or other jurisdiction<br>of incorporation) | (Commission<br>File Number) | (IRS Employer<br>Identification No.) |

---

---

| | | |
|:---|:---|:---|
| **2500 Windy Ridge Parkway SE** | **2500 Windy Ridge Parkway SE** | **30339** |
| **Atlanta,** | **Georgia** | **30339** |
| (Address of principal executive offices) | (Address of principal executive offices) | (Zip Code) |

---

**(404) 471-1634** 

(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 (see General Instruction A.2. below):

☐ 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:

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;Title of each class | &nbsp;&nbsp;&nbsp;Trading Symbol(s) | &nbsp;&nbsp;&nbsp;Name of each exchange on which registered |
| &nbsp;&nbsp;&nbsp;Class A common stock, $0.001 par value per share | &nbsp;&nbsp;&nbsp;FND | &nbsp;&nbsp;&nbsp;New York Stock Exchange |

---

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. ☐

------

**<u>Item 2.02.&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Results of Operations and Financial Condition.</u>**

On October 30, 2025, Floor & Decor Holdings, Inc. (the "Company") issued a press release announcing its financial results for the quarter ended September 25, 2025. The text of the press release is included as Exhibit 99.1 to this Form 8-K.

The information disclosed under this Item 2.02, including Exhibit 99.1 hereto, is being furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934 and shall not be deemed incorporated by reference into any filing made under the Securities Act of 1933, except as expressly set forth by specific reference in such filing.

**<u>Item 9.01.&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Financial Statements and Exhibits.</u>**

(d)&nbsp;&nbsp;&nbsp;&nbsp;Exhibits:

---

| | |
|:---|:---|
| <u>Exhibit Number</u> | <u>Description</u> |
| <u>[99.1](fnd-20250925x8kxex991.htm)</u> | <u>[Press Release, dated](fnd-20250925x8kxex991.htm)[October](fnd-20250925x8kxex991.htm)[3](fnd-20250925x8kxex991.htm)[0](fnd-20250925x8kxex991.htm)[, 2025](fnd-20250925x8kxex991.htm)</u> |
| 104 | Cover Page Interactive Data File (embedded within the inline XBRL document) |

---

------

**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 hereunto duly authorized.

---

| | | |
|:---|:---|:---|
| | FLOOR & DECOR HOLDINGS, INC. | FLOOR & DECOR HOLDINGS, INC. |
| Date:&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; October 30, 2025 | By: | /s/ David V. Christopherson |
|  | Name: | David V. Christopherson |
|  | Title: | Executive Vice President, Chief Administrative Officer and Chief Legal Officer |

---

## Exhibit 99.1

**Floor & Decor Holdings, Inc. Announces Third Quarter Fiscal 2025 Financial Results**

***Net sales of $1,179.5 million increased 5.5% from the third quarter of fiscal 2024***

***Comparable store sales decreased 1.2%***

***Diluted EPS of $0.53***

***Opened five new warehouse stores***

ATLANTA--(BUSINESS WIRE)--October 30, 2025--Floor & Decor Holdings, Inc. (NYSE: FND) ("We," "Our," the "Company," or "Floor & Decor") announces its financial results for the third quarter of fiscal 2025, which ended September 25, 2025.

Tom Taylor, Chief Executive Officer, stated, "We are pleased to report third quarter diluted earnings per share of $0.53, a 10.4% increase from $0.48 in the same period last year. This result exceeded the high end of our guidance and marks our second consecutive quarter of double-digit EPS growth, a testament to our operational discipline amid persistently soft demand in the hard surface flooring industry."

Taylor added, "During the third quarter, we opened five new stores, bringing our fiscal 2025 total to 12 openings. We ended the third quarter with 262 stores, up from 241 stores in the same period last year and remain on track to open 20 new stores in fiscal 2025."

*Please see "Comparable Store Sales" below for information on how the Company calculates period-over-period changes in comparable store sales.*

**For the Thirteen Weeks Ended September 25, 2025**

• Net sales of $1,179.5 million increased 5.5% from $1,117.9 million in the third quarter of fiscal 2024.

• Comparable store sales decreased 1.2%.

• We opened five new warehouse stores and a new distribution center, ending the quarter with 262 warehouse stores, five design studios, and five distribution centers.

• Operating income of $72.0 million increased 8.6% from $66.3 million in the third quarter of fiscal 2024. Operating margin of 6.1% increased 20 basis points from the third quarter of fiscal 2024.

• Net income of $57.3 million increased 10.8% from $51.7 million in the third quarter of fiscal 2024. Diluted earnings per share ("EPS") of $0.53 increased 10.4% from $0.48 in the third quarter of fiscal 2024.

• Adjusted EBITDA\* of $138.8 million increased 4.4% from $132.9 million in the third quarter of fiscal 2024.

**For the Thirty-nine Weeks Ended September 25, 2025**

• Net sales of $3,554.4 million increased 6.2% from $3,348.4 million in the same period of fiscal 2024.

• Comparable store sales decreased 0.8%.

• We opened 12 new warehouse stores, closed one warehouse store, and opened a new distribution center.

• Operating income of $218.1 million increased 10.8% from $197.0 million in the same period of fiscal 2024. Operating margin of 6.1% increased 20 basis points from the same period of fiscal 2024.

• Net income of $169.3 million increased 6.9% from $158.4 million in the same period of fiscal 2024. Diluted EPS of $1.56 increased 6.8% from $1.46 in the same period of fiscal 2024.

• Adjusted EBITDA\* of $418.7 million increased 6.6% from $392.8 million in the same period of fiscal 2024.

*\*Non-GAAP financial measure. Please see "Non-GAAP Financial Measures" and "Reconciliation of GAAP to Non-GAAP Financial Measures" below for more information*.***

------

**Updated Outlook for the Fiscal Year Ending December 25, 2025:**

• Net sales of approximately $4,660 million to $4,710 million

• Comparable store sales of approximately (2.0)% to (1.0)%

• Diluted EPS of approximately $1.87 to $1.97

• Adjusted EBITDA\* of approximately $530 million to $545 million

• Depreciation and amortization expense of approximately $240 million

• Interest expense, net of approximately $4 million

• Tax rate of approximately 21%

• Diluted weighted average shares outstanding of approximately 108.5 million shares

• Open 20 new warehouse stores

• Capital expenditures of approximately $280 million to $300 million

*\*Non-GAAP financial measure. Please see "Non-GAAP Financial Measures" and "Reconciliation of GAAP to Non-GAAP Financial Measures" below for more information.*

**Conference Call Details**

A conference call to discuss the third quarter fiscal 2025 financial results is scheduled for today, October 30, 2025, at 5:00 p.m. Eastern Time. A live audio webcast of the conference call, together with related materials, will be available online at ir.flooranddecor.com.

A recorded replay of the conference call will be available approximately three hours after the conclusion of the call and can be accessed both online at ir.flooranddecor.com and by dialing 844-512-2921 (international callers please dial 412-317-6671). The pin number to access the telephone replay is 13755962. The replay will be available until November 6, 2025.

------

**About Floor & Decor Holdings, Inc.**

Floor & Decor is a multi-channel specialty retailer of hard surface flooring and related accessories and seller of commercial surfaces. As of September 25, 2025, the Company operated 262 warehouse-format stores and five design studios across 38 states. The Company offers a broad in-stock assortment of laminate and vinyl, tile, wood, and natural stone flooring and installation materials and decorative accessories, as well as adjacent categories, at everyday low prices. The Company was founded in 2000 and is headquartered in Atlanta, Georgia.

**Comparable Store Sales**

Comparable store sales refer to period-over-period comparisons of our net sales at the time of sale among the comparable store base. A store is included in the comparable store sales calculation on the first day of the thirteenth full fiscal month following a store's opening, which is when we believe comparability has been achieved. Changes in our comparable store sales between two periods are based on net sales at the time of sale for stores that were in operation during both of the two periods. Any change in the square footage of an existing comparable store, including for remodels and relocations within the same primary trade area of the existing store being relocated, does not eliminate that store from inclusion in the calculation of comparable store sales. Stores that are closed for a full fiscal month or longer are excluded from the comparable store sales calculation for each full fiscal month that they are closed. Since our e-commerce, regional account manager, and design studio sales are fulfilled by individual stores, they are included in comparable store sales only to the extent the fulfilling store meets the above mentioned store criteria. Sales through our Spartan Surfaces, LLC ("Spartan") subsidiary do not involve our stores and are therefore excluded from the comparable store sales calculation.

**Non-GAAP Financial Measures**

EBITDA and Adjusted EBITDA (which are shown in the reconciliation below) are presented as supplemental measures of financial performance that are not required by, or presented in accordance with, accounting principles generally accepted in the United States ("GAAP"). We define EBITDA as net income before interest, taxes, and depreciation and amortization. We define Adjusted EBITDA as net income before interest, taxes, and depreciation and amortization adjusted to eliminate the impact of non-cash stock-based compensation expense and certain items that we do not consider indicative of our core operating performance. Reconciliations of these measures to the most directly comparable GAAP financial measure are set forth in the table below.

EBITDA and Adjusted EBITDA are key metrics used by management and our board of directors to assess our financial performance and enterprise value. We believe that EBITDA and Adjusted EBITDA are useful measures, as they eliminate certain items that are not indicative of our core operating performance and facilitate comparisons on a consistent basis from period to period. We also use Adjusted EBITDA as a basis to determine covenant compliance with respect to our credit facilities, to supplement GAAP measures of performance to evaluate the effectiveness of our business strategies, to make budgeting decisions, and to compare our performance against that of other peer companies using similar measures. EBITDA and Adjusted EBITDA are also frequently used by analysts, investors and other interested parties to evaluate companies in our industry.

EBITDA and Adjusted EBITDA are non-GAAP measures of our financial performance and should not be considered as alternatives to net income as a measure of financial performance, or any other performance measure derived in accordance with GAAP, and they should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. Additionally, EBITDA and Adjusted EBITDA are not intended to be measures of liquidity or free cash flow for management's discretionary use. In addition, these non-GAAP measures exclude certain non-recurring and other charges. Each of these non-GAAP measures has its limitations as an analytical tool, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. In evaluating EBITDA and Adjusted EBITDA, you should be aware that in the future we may incur expenses that are the same as or similar to some of the items eliminated in the adjustments made to determine EBITDA and Adjusted EBITDA, such as stock-based compensation expense, fair value adjustments related to contingent earn-out liabilities, and other adjustments. Definitions and calculations of EBITDA and Adjusted EBITDA differ among companies in the retail industry, and therefore EBITDA and Adjusted EBITDA disclosed by us may not be comparable to the metrics disclosed by other companies.

Please see "Reconciliation of GAAP to Non-GAAP Financial Measures" below for reconciliations of non-GAAP financial measures used in this release to their most directly comparable GAAP financial measures. The Company does not provide a reconciliation of forward-looking measures where it believes such a reconciliation would imply a degree of precision and certainty that could be confusing to investors and the Company is unable to reasonably predict certain items contained in these measures without unreasonable efforts. This is due to the inherent difficulty of forecasting the timing or amount of various items that have not yet occurred and are out of the Company's control or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.

------

**Floor & Decor Holdings, Inc.**

**Condensed Consolidated Statements of Income**

(In thousands, except for per share data)

(Unaudited)

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | |
| | **September 25, 2025** | **September 25, 2025** | **September 26, 2024** | **September 26, 2024** | **% Increase<br>(Decrease)** |
| | **Amount** | **% of Net Sales** | **Amount** | **% of Net Sales** | **% Increase<br>(Decrease)** |
| Net sales | $1179527 | 100.0% | $1117926 | 100.0% | 5.5% |
| Cost of sales | 667571 | 56.6 | 632056 | 56.5 | 5.6% |
| &nbsp;&nbsp;&nbsp;&nbsp;Gross profit | 511956 | 43.4 | 485870 | 43.5 | 5.4% |
| Operating expenses: |  |  |  |  |  |
| &nbsp;&nbsp;Selling and store operating | 363751 | 30.8 | 339135 | 30.3 | 7.3% |
| &nbsp;&nbsp;General and administrative | 67559 | 5.7 | 67687 | 6.1 | (0.2)% |
| &nbsp;&nbsp;Pre-opening | 8629 | 0.8 | 12731 | 1.2 | (32.2)% |
| &nbsp;&nbsp;Total operating expenses | 439939 | 37.3 | 419553 | 37.6 | 4.9% |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating income | 72017 | 6.1 | 66317 | 5.9 | 8.6% |
| Interest expense, net | 591 |  | 189 |  | 212.7% |
| &nbsp;&nbsp;&nbsp;&nbsp;Income before income taxes | 71426 | 6.1 | 66128 | 5.9 | 8.0% |
| Income tax expense | 14166 | 1.2 | 14438 | 1.3 | (1.9)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income | $57260 | 4.9% | $51690 | 4.6% | 10.8% |
| Basic weighted average shares outstanding | 107714 |  | 107185 |  |  |
| Diluted weighted average shares outstanding | 108468 |  | 108292 |  |  |
| Basic earnings per share | $0.53 |  | $0.48 |  | 10.4% |
| Diluted earnings per share | $0.53 |  | $0.48 |  | 10.4% |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Thirty-nine Weeks Ended** | **Thirty-nine Weeks Ended** | **Thirty-nine Weeks Ended** | **Thirty-nine Weeks Ended** | |
| | **September 25, 2025** | **September 25, 2025** | **September 26, 2024** | **September 26, 2024** | **% Increase<br>(Decrease)** |
| | **Amount** | **% of Net Sales** | **Amount** | **% of Net Sales** | **% Increase<br>(Decrease)** |
| Net sales | $3554417 | 100.0% | $3348354 | 100.0% | 6.2% |
| Cost of sales | 2001605 | 56.3 | 1901424 | 56.8 | 5.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Gross profit | 1552812 | 43.7 | 1446930 | 43.2 | 7.3% |
| Operating expenses: |  |  |  |  |  |
| &nbsp;&nbsp;Selling and store operating | 1108796 | 31.2 | 1014888 | 30.3 | 9.3% |
| &nbsp;&nbsp;General and administrative | 206130 | 5.8 | 202135 | 6.0 | 2.0% |
| &nbsp;&nbsp;Pre-opening | 19746 | 0.6 | 32951 | 1.0 | (40.1)% |
| &nbsp;&nbsp;Total operating expenses | 1334672 | 37.6 | 1249974 | 37.3 | 6.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating income | 218140 | 6.1 | 196956 | 5.9 | 10.8% |
| Interest expense, net | 3215 | 0.1 | 2807 | 0.1 | 14.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;Income before income taxes | 214925 | 6.0 | 194149 | 5.8 | 10.7% |
| Income tax expense | 45609 | 1.2 | 35761 | 1.1 | 27.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income | $169316 | 4.8% | $158388 | 4.7% | 6.9% |
| Basic weighted average shares outstanding | 107597 |  | 107000 |  |  |
| Diluted weighted average shares outstanding | 108412 |  | 108282 |  |  |
| Basic earnings per share | $1.57 |  | $1.48 |  | 6.1% |
| Diluted earnings per share | $1.56 |  | $1.46 |  | 6.8% |

---

------

**Condensed Consolidated Balance Sheets**

(In thousands, except for share and per share data)

(Unaudited)

---

| | | |
|:---|:---|:---|
| | **September 25, 2025** | **December 26, 2024** |
| **Assets** | | |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $204484 | $187669 |
| &nbsp;&nbsp;&nbsp;Income taxes receivable | 11917 | 21735 |
| &nbsp;&nbsp;&nbsp;Receivables, net | 157709 | 101486 |
| &nbsp;&nbsp;&nbsp;Inventories, net | 1164161 | 1132599 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 55932 | 48896 |
| **Total current assets** | 1594203 | 1492385 |
| Fixed assets, net | 1853156 | 1786587 |
| Right-of-use assets | 1614253 | 1331238 |
| Intangible assets, net | 147453 | 150203 |
| Goodwill | 257940 | 257940 |
| Deferred income tax assets, net | 18404 | 17082 |
| Other assets | 35346 | 15043 |
| **Total long-term assets** | 3926552 | 3558093 |
| **Total assets** | $5520755 | $5050478 |
| **Liabilities and stockholders' equity** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;Current portion of term loan | $2103 | $2103 |
| &nbsp;&nbsp;&nbsp;Current portion of lease liabilities | 150560 | 138646 |
| &nbsp;&nbsp;&nbsp;Trade accounts payable | 724626 | 794855 |
| &nbsp;&nbsp;&nbsp;Accrued expenses and other current liabilities | 364887 | 295425 |
| &nbsp;&nbsp;&nbsp;Deferred revenue | 12985 | 13163 |
| **Total current liabilities** | 1255161 | 1244192 |
| Term loan | 194218 | 194527 |
| Lease liabilities | 1638479 | 1351282 |
| Deferred income tax liabilities, net | 45204 | 67832 |
| Other liabilities | 25543 | 22487 |
| **Total long-term liabilities** | 1903444 | 1636128 |
| **Total liabilities** | 3158605 | 2880320 |
| **Stockholders' equity** |  |  |
| &nbsp;&nbsp;Preferred stock, $0.001 par value; 10,000,000 shares authorized; 0 shares issued and outstanding at September 25, 2025 and December 26, 2024 |  |  |
| &nbsp;&nbsp;Common stock Class A, $0.001 par value; 450,000,000 shares authorized; 107,745,936 shares issued and outstanding at September 25, 2025 and 107,356,999 issued and outstanding at December 26, 2024 | 108 | 107 |
| Additional paid-in capital | 570458 | 547818 |
| Accumulated other comprehensive income (loss), net | (5) | (40) |
| Retained earnings | 1791589 | 1622273 |
| **Total stockholders' equity** | 2362150 | 2170158 |
| **Total liabilities and stockholders' equity** | $5520755 | $5050478 |

---

------

**Condensed Consolidated Statements of Cash Flows**

(In thousands)

(Unaudited)

---

| | | |
|:---|:---|:---|
| | **Thirty-nine Weeks Ended** | **Thirty-nine Weeks Ended** |
| | **September 25, 2025** | **September 26, 2024** |
| **Operating activities** | | |
| Net income | $169316 | $158388 |
| Adjustments to reconcile net income to net cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 180492 | 172690 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | (23937) | (15813) |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation expense | 22372 | 25618 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of contingent earn-out liabilities | (375) | (866) |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on asset impairments and disposals, net | 64 | 1511 |
| &nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Receivables, net | (4223) | (4838) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories, net | (31562) | 60143 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Trade accounts payable | (73765) | 60747 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other current liabilities | 22908 | 21939 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income taxes | 9431 | 24840 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | (178) | 1195 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other, net | (12775) | (3786) |
| Net cash provided by operating activities | 257768 | 501768 |
| **Investing activities** |  |  |
| Purchases of fixed assets | (238839) | (349360) |
| Net cash used in investing activities | (238839) | (349360) |
| **Financing activities** |  |  |
| Payments on term loan | (1577) | (1577) |
| Borrowings on revolving line of credit |  | 258600 |
| Payments on revolving line of credit |  | (258600) |
| Payments of contingent earn-out liabilities | (806) | (2002) |
| Proceeds from exercise of stock options | 3061 | 6211 |
| Proceeds from employee stock purchase plan | 5970 | 5459 |
| Tax payments for stock-based compensation awards | (8762) | (14110) |
| Net cash used in financing activities | (2114) | (6019) |
| Net increase in cash and cash equivalents | 16815 | 146389 |
| Cash and cash equivalents, beginning of the period | 187669 | 34382 |
| Cash and cash equivalents, end of the period | $204484 | $180771 |
| **Supplemental disclosures of cash flow information** |  |  |
| Buildings and equipment acquired under operating leases | $399656 | $167135 |
| Cash paid for interest, net of capitalized interest | $7084 | $3959 |
| Cash paid for income taxes, net of refunds | $59846 | $26728 |
| Fixed assets accrued at the end of the period | $64846 | $89090 |

---

------

**Reconciliation of GAAP to Non-GAAP Financial Measures**

(In thousands)

(Unaudited)

**EBITDA and Adjusted EBITDA**

---

| | | |
|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** |
| | **September 25, 2025** | **September 26, 2024** |
| Net income (GAAP): | $57260 | $51690 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization (1) | 59877 | 57328 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense, net | 591 | 189 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax expense | 14166 | 14438 |
| EBITDA | 131894 | 123645 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation expense (2) | 6870 | 10031 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other (3) |  | (779) |
| Adjusted EBITDA | $138764 | $132897 |

---

---

| | | |
|:---|:---|:---|
| | **Thirty-nine Weeks Ended** | **Thirty-nine Weeks Ended** |
| | **September 25, 2025** | **September 26, 2024** |
| Net income (GAAP): | $169316 | $158388 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization (1) | 178601 | 171044 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense, net | 3215 | 2807 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax expense | 45609 | 35761 |
| EBITDA | 396741 | 368000 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation expense (2) | 22372 | 25618 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other (3) | (375) | (866) |
| Adjusted EBITDA | $418738 | $392752 |

---

*(1) Excludes amortization of deferred financing costs, which is included as part of interest expense, net.*

*(2) Represents non-cash charges related to stock-based compensation programs, which vary from period to period depending on the timing of awards and forfeitures.*

*(3) Other adjustments include amounts management does not consider indicative of our core operating performance. Amounts for the thirty-nine weeks ended September 25, 2025 and the thirteen and thirty-nine weeks ended September 26, 2024 relate to changes in the fair value of contingent earn-out liabilities.*

------

**Forward-Looking Statements**

This release and the associated webcast/conference call contain forward-looking statements within the meaning of the federal securities laws. All statements other than statements of historical fact contained in this release and the associated webcast/conference call, including statements regarding the Company's future operating results and financial position, business strategy and plans, and objectives of management for future operations, are forward-looking statements. In some cases, you can identify forward-looking statements by terms such as "may," "will," "should," "expects," "plans," "anticipates," "could," "seeks," "intends," "targets," "projects," "contemplates," "believes," "estimates," "predicts," "budget," "potential," or "continue" or the negative of these terms or other similar expressions.

The forward-looking statements contained in this release and the associated webcast/conference call are based on our current expectations, assumptions, estimates, and projections regarding the Company's business, the economy, and other future conditions. These statements involve known and unknown risks, uncertainties, and other important factors that may cause the Company's actual results, performance, or achievements to be materially different from any future results, performance, or achievements expressed or implied by the forward-looking statements.

Although the Company believes that the expectations reflected in the forward-looking statements in this release and the associated webcast/conference call are reasonable, the Company cannot guarantee future events, results, performance or achievements. A number of important factors could cause actual results to differ materially from those indicated by the forward-looking statements in this release or the associated webcast/conference call, including, without limitation, (1) an overall decline in the health of the economy, the hard surface flooring industry, consumer confidence and discretionary spending, and the housing market, including as a result of persistently high or rising inflation or interest rates, geopolitical events or uncertainty, or tariffs, (2) our failure to successfully manage the challenges that our planned new store growth poses or the impact of unexpected difficulties or higher costs during our expansion, (3) our inability to lease or acquire new store locations on acceptable terms, renew or replace our current store leases, or make payments under our leases, (4) our failure to maintain and enhance our brand image and awareness, (5) our failure to successfully anticipate and manage trends, consumer preferences, and demand, (6) our inability to successfully manage increased competition, (7) geopolitical risks, policies related to global trade and tariffs in the U.S. and other countries, and any antidumping and countervailing duties, any of which could impact our ability to import from foreign suppliers or raise our costs, (8) our inability to manage our inventory, including the impact of inventory obsolescence, shrink, and damage, (9) any disruption in our distribution capabilities, supply chain, and our related planning and control processes, including carrier capacity constraints, blocked trade lanes, port congestion, strike, or shut down, and other supply chain costs or product shortages, (10) any increases in wholesale prices of products, materials, and transportation costs beyond our control, including increases in costs due to inflation or tariffs, (11) the resignation, incapacitation, or death of any key personnel, including our executive officers, (12) our inability to attract, hire, train, and retain highly qualified managers and staff, (13) the impact of any labor activities, (14) our dependence on foreign imports for the products we sell, including risks associated with obtaining products from abroad, (15) any failure by any of our suppliers to supply us with quality products on attractive terms and prices or to adhere to the quality standards that we set for our products, (16) our inability to locate sufficient suitable natural products, (17) the effects of weather conditions, natural disasters, or other unexpected events, including public health crises, that may disrupt our operations, (18) restrictions imposed by our indebtedness on our current and future operations, including risks related to our variable rate debt, (19) any allegations, investigations, lawsuits, or violations of laws and regulations applicable to us, our products, or our suppliers, (20) our inability to adequately protect the privacy and security of information related to our customers, us, our associates, our suppliers, and other third parties, (21) any material disruption in our information systems, including our website, (22) our ability to manage our comparable store sales, (23) our inability to maintain sufficient levels of cash flow or liquidity to fund our expanding business and service our existing indebtedness, (24) new or changing laws or regulations, including tax laws and trade policies and regulations, (25) any failure to protect our intellectual property rights or disputes regarding our intellectual property or the intellectual property of third parties, (26) the impact of any future strategic transactions, and (27) our ability to manage risks related to corporate social responsibility. Additional information concerning these and other factors are described in "Forward-Looking Statements," Item 1, "Business," Item 1A, "Risk Factors," and Item 1C, "Cybersecurity" of Part I and Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations" and Item 9A, "Controls and Procedures" of Part II of the Company's Annual Report on Form 10-K for the fiscal year ended December 26, 2024, filed with the Securities and Exchange Commission (the "SEC") on February 20, 2025 (the "Annual Report") and elsewhere in the Annual Report, as well as those described in Item 2, "Management's Discussion and Analysis of Financial Condition and Results of Operations" of the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 25, 2025 (the "10-Q") and elsewhere in the 10-Q, and those described in the Company's other filings with the SEC.

Because forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, you should not rely on these forward-looking statements as predictions of future events. The forward-looking statements contained in this release or the associated webcast/conference call speak only as of the date hereof. New risks and uncertainties arise over time, and it is not possible for the Company to predict those events or how they may affect the Company. If a change to the events and circumstances reflected in the Company's forward-looking statements occurs, the Company's business, financial condition, and operating results may vary materially from those expressed in the Company's forward-looking statements. Except as required by applicable law, the Company does not plan to publicly update or revise any forward-looking statements contained herein or in the associated webcast/conference call, whether as a result of any new information, future events, or otherwise.

------

**Contacts**

**Investor Contacts:**

Wayne Hood

Senior Vice President of Investor Relations

678-505-4415

wayne.hood@flooranddecor.com

or

Matt McConnell

Senior Manager of Investor Relations

770-257-1374

matthew.mcconnell@flooranddecor.com