# EDGAR Filing Document

**Accession Number:** 0000006955
**File Stem:** 0001171843-25-007984
**Filing Date:** 2025-12
**Character Count:** 60693
**Document Hash:** aa76f9665c6151f05554ff3935fc8815
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001171843-25-007984.hdr.sgml**: 20251217

**ACCESSION NUMBER**: 0001171843-25-007984

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20251217

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

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251217

**DATE AS OF CHANGE**: 20251217

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** ENERPAC TOOL GROUP CORP
- **CENTRAL INDEX KEY:** 0000006955
- **STANDARD INDUSTRIAL CLASSIFICATION:** MISC INDUSTRIAL & COMMERCIAL MACHINERY & EQUIPMENT [3590]
- **ORGANIZATION NAME:** 06 Technology
- **EIN:** 390168610
- **STATE OF INCORPORATION:** WI
- **FISCAL YEAR END:** 0831

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-11288
- **FILM NUMBER:** 251579773

**BUSINESS ADDRESS:**
- **STREET 1:** 648 N PLANKINTON AVE, 4TH FLOOR
- **CITY:** MILWAUKEE
- **STATE:** WI
- **ZIP:** 53203-2917
- **BUSINESS PHONE:** 262-293-1500

**MAIL ADDRESS:**
- **STREET 1:** 648 N PLANKINTON AVE, 4TH FLOOR
- **CITY:** MILWAUKEE
- **STATE:** WI
- **ZIP:** 53203-2917

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** ACTUANT CORP
- **DATE OF NAME CHANGE:** 20010110

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** APPLIED POWER INC
- **DATE OF NAME CHANGE:** 19920703

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** APPLIED POWER INDUSTRIES INC
- **DATE OF NAME CHANGE:** 19730123

?xml version='1.0' encoding='ASCII'? Form 8-K

### 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): December 17, 2025
_______________________________

#### ENERPAC TOOL GROUP CORP.
(Exact name of registrant as specified in its charter)

_______________________________

Wisconsin 001-11288 39-0168610 <br> (State or Other Jurisdiction of Incorporation) (Commission File Number) (I.R.S. Employer Identification No.)

648 N. Plankinton Ave. 4th Floor

Milwaukee, Wisconsin 53203

Mailing address: P.O. Box 3241, Milwaukee, Wisconsin 53201

(Address of Principal Executive Offices) (Zip Code)

Registrant's telephone number, including area code: (262) 293-1500

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 $0.20 per share | EPAC | 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. ☐

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

The information set forth in this Item 2.02 of this Current Report on Form 8-K and in Exhibit 99.1 is intended to be "furnished" under Item 2.02 of Form 8-K. Such information shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.

On December 17, 2025, Enerpac Tool Group Corp. (the "Company") issued a press release announcing its financial results for the three months ended November 30, 2025, a copy of which is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

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

(d) Exhibits

[99.1](exh_991.htm) [Press Release of the Company dated December 17, 2025](exh_991.htm) <br> 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.

---

| | | |
|:---|:---|:---|
|  | **ENERPAC TOOL GROUP CORP.** | **ENERPAC TOOL GROUP CORP.** |
| Date: December 17, 2025 | By: | <u>/s/ Noah Popp&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u> |
|  |  | Noah Popp |
|  |  | Executive Vice President, General Counsel and Secretary |

---

## Exhibit 99.1

**EXHIBIT 99.1**

**Enerpac Tool Group Reports First Quarter Fiscal 2026 Results**

**First Quarter of Fiscal 2026 Highlights\***

* Net sales were $144 million, a 1% decrease compared to the prior year.

* Operating margin and adjusted operating margin was 19.8%.

* Net earnings were $19.1 million, or $0.36 per diluted share.

* Adjusted EBITDA was $32.4 million and adjusted EBITDA margin was 22.4%.

* Operating cash flow was $16 million, up from $9 million in the prior year.

* Returned approximately $15 million to shareholders through share repurchases.

<sup>***\*****This press release contains financial measures in accordance with U.S. Generally Accepted Accounting Principles ("GAAP") in addition to non-GAAP financial measures. Reconciliations of the non-GAAP financial measures to the comparable GAAP measures are presented in the tables accompanying this release.*</sup>

MILWAUKEE, Dec. 17, 2025 (GLOBE NEWSWIRE) -- Enerpac Tool Group Corp. (NYSE: EPAC) (the "Company" or "Enerpac") today announced results for its fiscal first quarter ended November 30, 2025.

"Our first quarter results were essentially as expected," said Paul Sternlieb, Enerpac Tool Group's President & CEO. "We were encouraged by some favorable developments and trends in the quarter for our products, including solid sales growth, particularly in the Americas, and even stronger order growth, reinforcing our cautiously optimistic posture entering 2026."

---

| | | |
|:---|:---|:---|
| **<u>Consolidated Results</u>** | | |
| &nbsp;&nbsp;(US$ in millions, except per share) |  |  |
|  | Three Months Ended | Three Months Ended |
|  | November 30, 2025 | November 30, 2024 |
| &nbsp;&nbsp;Net Sales | $144.2 | $145.2 |
| &nbsp;&nbsp;Net Earnings | $19.1 | $21.7 |
| &nbsp;&nbsp;Diluted EPS | $0.36 | $0.40 |
| &nbsp;&nbsp;Adjusted Diluted EPS | $0.36 | $0.40 |
| &nbsp;&nbsp;Adjusted EBITDA | $32.4 | $34.3 |

---

 **First Quarter Fiscal 2026 Consolidated Results Comparisons**

Consolidated net sales for the first quarter of fiscal 2026 were $144.2 million compared to $145.2 million in the prior-year period, a decrease of 1%. On an organic basis, sales declined 2% year-over-year. IT&S sales declined 3% on an organic basis, which was partially offset by 27% growth at Cortland Biomedical.

Within IT&S, product sales increased 4% organically while service revenue declined 26% year-over-year, primarily due to softness in the UK market.

First quarter fiscal 2026 net earnings and diluted EPS were $19.1 million and $0.36 respectively, compared to $21.7 million and $0.40, respectively, in the year-ago period.

First quarter adjusted EBITDA was $32.4 million compared to $34.3 million in the year-ago period. Adjusted EBITDA margin declined 120 basis points year-over-year to 22.4% as a result of a lower gross margin and slight deleveraging of operating expenses on lower sales.

Net cash provided by operating activities was $16.0 million for the first quarter of fiscal 2026 as compared to $8.6 million in the prior-year period.

---

| | | | |
|:---|:---|:---|:---|
| **<u>Balance Sheet and Leverage</u>** | | | |
| &nbsp;&nbsp;(US$ in millions) | <u>November 30, 2025</u> | <u>August 31, 2025</u> | <u>November 30, 2024</u> |
| &nbsp;&nbsp;Cash Balance | $139.0 | $151.6 | $130.7 |
| &nbsp;&nbsp;Debt Balance | $188.5 | $189.7 | $193.3 |
| &nbsp;&nbsp;Net Debt to Adjusted EBITDA<sup>1</sup> | 0.3x | 0.3x | 0.5x |

---

Net debt on November 30, 2025, was $49.4 million, resulting in a net debt to adjusted EBITDA ratio of 0.3x. The Company repurchased approximately 377,000 shares of its common stock in the first quarter of fiscal 2026 for a total of $14.9 million under its share repurchase program announced in October 2025.

**Outlook**

The Company is maintaining its fiscal 2026 outlook, projecting a net sales range of $635 million to $655 million and organic sales growth of 1% to 4%. The Company also forecasts adjusted EBITDA of $158 million to $168 million, adjusted EPS of $1.85 to $2.00, and free cash flow of $100 million to $110 million. This guidance is based on the Company's key foreign exchange rate assumptions and assumes no substantial change to the current tariff or regulatory environment.

**Conference Call Information**

An investor conference call is scheduled for 7:30 am CT on December 18, 2025. Webcast information and conference call materials, including an earnings presentation, are available on the Enerpac Tool Group website (www.enerpactoolgroup.com).

<sub><sup>*1*</sup>*Calculated in accordance with the terms of the Company's September 2022 Senior Credit Facility.*</sub>

**Safe Harbor Statement**

Certain of the above comments represent forward-looking statements made pursuant to the provisions of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. In addition to statements with respect to guidance, the terms "outlook," "may," "should," "could," "anticipate," "believe," "estimate," "expect," "objective," "plan," "project" and similar expressions are intended to identify forward-looking statements. Such forward-looking statements are subject to inherent risks and uncertainties that may cause actual results or events to differ materially from those contemplated by such forward-looking statements. In addition to the assumptions and other factors referred to specifically in connection with such statements, risks and uncertainties that may cause actual results or events to differ materially from those contemplated by such forward-looking statements include, without limitation, general economic uncertainty, the impact of geopolitical activity, including the armed conflicts in the Middle East, including the impact on shipping in the area and the invasion of Ukraine by Russia and international sanctions imposed in response thereto, market conditions in the industrial, oil & gas, energy, power generation, infrastructure, commercial construction, truck and automotive industries, supply chain risks, including disruptions in deliveries from suppliers due to political tensions and armed conflicts; impacts from the imposition, or threat of imposition, of tariffs and other trade restrictions, the ability of the Company to achieve its plans or objectives related to its growth strategy, market acceptance of existing and new products, market acceptance of price increases, successful integration of acquisitions, the impact of dispositions and restructurings, the ability of the Company to continue to achieve or maintain operational improvements related to the ASCEND program and other restructuring actions, operating margin risk due to competitive pricing and operating efficiencies, risks related to reliance on independent agents and distributors for the distribution and service of products, material, labor, or overhead cost increases, tax law changes, foreign currency risk, interest rate risk, commodity risk, tariffs, litigation matters, cybersecurity risk, impairment of goodwill or other intangible assets, the Company's ability to access capital markets and other risks and uncertainties that may be referred to or noted in the Company's reports filed with the Securities and Exchange Commission from time to time, including those described in the Company's Form 10-K for the fiscal year ended August 31, 2025. Enerpac Tool Group disclaims any obligation to publicly update or revise any forward-looking statements as a result of new information, future events or any other reason, except to the extent required by law.

**Non-GAAP Financial Information**

This press release contains financial measures that are not measures presented in conformity with GAAP. These non-GAAP measures include organic sales, EBITDA, adjusted EBITDA, adjusted, adjusted diluted earnings per share, adjusted operating profit, segment adjusted operating profit and adjusted EBITDA, adjusted corporate expense, adjusted SG&A expense, free cash flow and net debt. This press release includes reconciliations of non-GAAP measures to the most comparable GAAP measure, included in the tables attached to this press release or in footnotes to the tables included in this press release. Management believes the non-GAAP measures presented in this press release are commonly used financial measures for investors to evaluate Enerpac Tool Group's operating performance and financial position with respect to the periods presented and, when read in conjunction with the condensed consolidated financial statements, present a useful tool to evaluate ongoing operations and provide investors with metrics they can use to evaluate aspects of the Company's performance from period to period. In addition, these are some of the financial metrics management uses in internal evaluations of the overall performance of the Company's business. Management acknowledges that there are many items that impact a company's reported results and the adjustments reflected in these non-GAAP measures are not intended to present all items that may have impacted these results. In addition, these non-GAAP measures are not necessarily comparable to similarly titled measures used by other companies. Adjusted diluted earnings per share anticipated for fiscal year 2026 is calculated in a manner consistent with the historical presentation of that measure in the accompanying tables. Because of the forward-looking nature of this estimate, it is impractical to present a quantitative reconciliation of this non-GAAP measure to the comparable GAAP measure, and accordingly no such GAAP measure for that period is being presented.

**About Enerpac Tool Group**

Enerpac Tool Group Corp. is a premier industrial tools, services, technology, and solutions provider serving a broad and diverse set of customers and end markets for mission-critical applications in more than 100 countries. The Company makes complex, often hazardous jobs possible safely and efficiently. Enerpac Tool Group's businesses are global leaders in high pressure hydraulic tools, controlled force products, and solutions for precise positioning of heavy loads that help customers safely and reliably tackle some of the most challenging jobs around the world. The Company was founded in 1910 and is headquartered in Milwaukee, Wisconsin. Enerpac Tool Group common stock trades on the NYSE under the symbol EPAC. For further information on Enerpac Tool Group and its businesses, visit the Company's website at www.enerpactoolgroup.com.

(tables follow)

---

| | | |
|:---|:---|:---|
| **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** |
| **Condensed Consolidated Balance Sheets** | **Condensed Consolidated Balance Sheets** | **Condensed Consolidated Balance Sheets** |
| **(In thousands)** | **(In thousands)** | **(In thousands)** |
|  | **(Unaudited)** | |
|  | **November 30,** | **August 31,** |
|  | **2025** | **2025** |
| **Assets** |  |  |
| Current assets |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $139047 | $151558 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | 98067 | 106085 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories, net | 90307 | 78774 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current assets | 45054 | 39701 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 372475 | 376118 |
| Property, plant and equipment, net | 52739 | 53275 |
| Goodwill | 287988 | 289787 |
| Other intangible assets, net | 44954 | 46942 |
| Other long-term assets | 59905 | 61745 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $818061 | $827867 |
| **Liabilities and Shareholders' Equity** |  |  |
| Current liabilities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Current maturities of long-term debt | $8750 | $7500 |
| &nbsp;&nbsp;&nbsp;&nbsp;Trade accounts payable | 41698 | 42944 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued compensation and benefits | 21746 | 28108 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income taxes payable | 9841 | 5425 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | 49743 | 53125 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 131778 | 137102 |
| Long-term debt, net | 179710 | 182168 |
| Deferred income taxes | 7337 | 6192 |
| Pension and postretirement benefit liabilities | 6744 | 7147 |
| Other long-term liabilities | 61438 | 61564 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 387007 | 394173 |
| Shareholders' equity |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Capital stock | 10555 | 10589 |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 240842 | 243137 |
| &nbsp;&nbsp;&nbsp;&nbsp;Retained earnings | 288408 | 284102 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss | (108751) | (104134) |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock held in trust | (3542) | (3542) |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred compensation liability | 3542 | 3542 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total shareholders' equity | 431054 | 433694 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and shareholders' equity | $818061 | $827867 |

---

---

| | | |
|:---|:---|:---|
| **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** |
| **Condensed Consolidated Statements of Earnings** | **Condensed Consolidated Statements of Earnings** | **Condensed Consolidated Statements of Earnings** |
| **(In thousands)** | **(In thousands)** | **(In thousands)** |
|  | **(Unaudited)** | **(Unaudited)** |
|  | **Three Months Ended** | **Three Months Ended** |
|  | **November 30,** | **November 30,** |
|  | **2025** | **2024** |
| Net sales | $144208 | $145196 |
| Cost of products sold | 71026 | 70544 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gross profit | 73182 | 74652 |
| Selling, general and administrative expenses | 43095 | 42318 |
| Amortization of intangible assets | 1597 | 1202 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating profit | 28490 | 31132 |
| Financing costs, net | 2265 | 2770 |
| Other expense, net | 668 | 487 |
| &nbsp;&nbsp;&nbsp;&nbsp;Earnings before income tax expense | 25557 | 27875 |
| Income tax expense | 6426 | 6152 |
| Net earnings | $19131 | $21723 |
| **Earnings per share** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $0.36 | $0.40 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | 0.36 | 0.40 |
| **Weighted average common shares outstanding** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | 52980 | 54242 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | 53348 | 54812 |

---

---

| | | |
|:---|:---|:---|
| **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** |
| **Condensed Consolidated Statements of Cash Flows** | **Condensed Consolidated Statements of Cash Flows** | **Condensed Consolidated Statements of Cash Flows** |
| **(In thousands)** | **(In thousands)** | **(In thousands)** |
| **(Unaudited)** | **(Unaudited)** | **(Unaudited)** |
|  | **November 30,** | **November 30,** |
|  | **2025** | **2024** |
| **Operating Activities** |  |  |
| Cash provided by operating activities | $15976 | $8649 |
| **Investing Activities** |  |  |
| Capital expenditures | (2677) | (5857) |
| Deferred acquisition payment | (949) |  |
| Cash paid for business acquisitions, net of cash acquired |  | (27196) |
| **Financing Activities** |  |  |
| Principal repayments on term loan | (1250) | (1250) |
| Borrowings on revolving credit facility |  | 14421 |
| Principal repayments on revolving credit facility |  | (14421) |
| Purchase of treasury shares | (14899) | (4379) |
| Stock options, taxes paid related to the net share settlement of equity awards & other | (5229) | (4987) |
| Payment of cash dividend | (2119) | (2167) |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash used in financing activities | $(23497) | $(12783) |
| Effect of exchange rate changes on cash | (1364) | 826 |
| Net decrease from cash and cash equivalents | $(12511) | $(36361) |
| Cash and cash equivalents – beginning of period | 151558 | 167094 |
| Cash and cash equivalents – end of period | $139047 | $130733 |

---

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** |
| **Reconciliation of GAAP Measures to Non-GAAP Measures** | **Reconciliation of GAAP Measures to Non-GAAP Measures** | **Reconciliation of GAAP Measures to Non-GAAP Measures** | **Reconciliation of GAAP Measures to Non-GAAP Measures** | **Reconciliation of GAAP Measures to Non-GAAP Measures** | **Reconciliation of GAAP Measures to Non-GAAP Measures** | **Reconciliation of GAAP Measures to Non-GAAP Measures** | **Reconciliation of GAAP Measures to Non-GAAP Measures** | **Reconciliation of GAAP Measures to Non-GAAP Measures** | **Reconciliation of GAAP Measures to Non-GAAP Measures** | **Reconciliation of GAAP Measures to Non-GAAP Measures** |
| **(In thousands)** | **(In thousands)** | **(In thousands)** | **(In thousands)** | **(In thousands)** | **(In thousands)** | **(In thousands)** | **(In thousands)** | **(In thousands)** | **(In thousands)** | **(In thousands)** |
|  | **Fiscal 2025** | **Fiscal 2025** | **Fiscal 2025** | **Fiscal 2025** | **Fiscal 2025** | **Fiscal 2026** | **Fiscal 2026** | **Fiscal 2026** | **Fiscal 2026** | **Fiscal 2026** |
|  | **Q1** | **Q2** | **Q3** | **Q4** | **TOTAL** | **Q1** | **Q2** | **Q3** | **Q4** | **TOTAL** |
| **Net Sales** | | | | | | | | | | |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Segment | $140134 | $140716 | $153374 | $161602 | $**595825** | $137762 | $– | $– | $– | $**137762** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 5062 | 4812 | 5287 | 5913 | **21074** | 6446 | – | – | – | **6446** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Enerpac Tool Group** | $**145196** | $**145528** | $**158661** | $**167515** | $**616899** | $**144208** | $**–** | $**–** | $**–** | $**144208** |
| **% Net Sales Growth (Decline) Year over Year** | **% Net Sales Growth (Decline) Year over Year** | **% Net Sales Growth (Decline) Year over Year** | **% Net Sales Growth (Decline) Year over Year** | **% Net Sales Growth (Decline) Year over Year** | **% Net Sales Growth (Decline) Year over Year** | **% Net Sales Growth (Decline) Year over Year** | **% Net Sales Growth (Decline) Year over Year** | **% Net Sales Growth (Decline) Year over Year** | **% Net Sales Growth (Decline) Year over Year** | **% Net Sales Growth (Decline) Year over Year** |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Segment | 2.3% | 4.4% | 5.1% | 5.4% | **4.3%** | (1.7%) |  |  |  | **(1.7** **%)** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 2.6% | 33.1% | 18.7% | 10.4% | **14.8%** | 27.3% | – | – | – | **27.3%** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Enerpac Tool Group** | **2.3%** | **5.1%** | **5.5%** | **5.5%** | **4.6%** | **(0.7** **%)** | **–** | **–** | **–** | **(0.7** **%)** |
| **Adjusted Selling, general and administrative expenses** | **Adjusted Selling, general and administrative expenses** | **Adjusted Selling, general and administrative expenses** | **Adjusted Selling, general and administrative expenses** | **Adjusted Selling, general and administrative expenses** | **Adjusted Selling, general and administrative expenses** | **Adjusted Selling, general and administrative expenses** | **Adjusted Selling, general and administrative expenses** | **Adjusted Selling, general and administrative expenses** | **Adjusted Selling, general and administrative expenses** | **Adjusted Selling, general and administrative expenses** |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative expenses | $42318 | $41423 | $41125 | $42055 | $**166920** | $43095 | $– | $– | $– | $**43095** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;M&A charges | (152) | (258) | (714) | (292) | **(1415)** | (91) | – | – | – | **(91)** |
| &nbsp;&nbsp;&nbsp;&nbsp;**Adjusted Selling, general and administrative expenses** | $**42166** | $**41165** | $**40411** | $**41763** | $**165505** | $**43004** | $**–** | $**–** | $**–** | $**43004** |
| **Adjusted Selling, general and administrative expenses %** | **Adjusted Selling, general and administrative expenses %** | **Adjusted Selling, general and administrative expenses %** | **Adjusted Selling, general and administrative expenses %** | **Adjusted Selling, general and administrative expenses %** | **Adjusted Selling, general and administrative expenses %** | **Adjusted Selling, general and administrative expenses %** | **Adjusted Selling, general and administrative expenses %** | **Adjusted Selling, general and administrative expenses %** | **Adjusted Selling, general and administrative expenses %** | **Adjusted Selling, general and administrative expenses %** |
| &nbsp;&nbsp;&nbsp;&nbsp;**Enerpac Tool Group** | 29.0% | 28.3% | 25.5% | 24.9% | **26.8%** | 29.8% |  |  |  | **29.8%** |
| **Adjusted Operating profit** |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating profit | $31132 | $30820 | $31681 | $39837 | $**133471** | $28490 | $– | $– | $– | $**28490** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Restructuring charges |  |  | 5862 |  | **5862** |  |  |  |  | **–** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;M&A charges | 152 | 261 | 714 | 292 | **1419** | 91 | – | – | – | **91** |
| &nbsp;&nbsp;&nbsp;&nbsp;**Adjusted Operating profit** | $**31284** | $**31081** | $**38257** | $**40129** | $**140752** | $**28581** | $**–** | $**–** | $**–** | $**28581** |
| **Adjusted Operating profit by Segment** |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Segment | $38074 | $38748 | $42837 | $47092 | $**166751** | $35740 | $– | $– | $– | $**35740** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 1319 | 1301 | 2083 | 1360 | **6063** | 2214 |  |  |  | **2214** |
| &nbsp;&nbsp;&nbsp;&nbsp;Corporate / General | (8109) | (8968) | (6663) | (8323) | **(32062)** | (9373) | – | – | – | **(9373)** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Adjusted operating profit** | $**31284** | $**31081** | $**38257** | $**40129** | $**140752** | $**28581** | $**–** | $**–** | $**–** | $**28581** |
| **Adjusted Operating profit %** |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Segment | 27.2% | 27.5% | 27.9% | 29.1% | **28.0%** | 25.9% |  |  |  | **25.9%** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 26.1% | 27.0% | 39.4% | 23.0% | **28.8%** | 34.3% | – | – | – | **34.3%** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Adjusted Operating Profit %** | **21.5%** | **21.4%** | **24.1%** | **24.0%** | **22.8%** | **19.8%** | **–** | **–** | **–** | **19.8%** |
| **EBITDA (1)** |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net earnings | $21723 | $20901 | $22044 | $28080 | $**92749** | $19131 | $– | $– | $– | $**19131** |
| &nbsp;&nbsp;&nbsp;&nbsp;Financing costs, net | 2770 | 2371 | 2395 | 2376 | **9911** | 2265 |  |  |  | **2265** |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax expense | 6152 | 6798 | 6295 | 8734 | **27980** | 6426 |  |  |  | **6426** |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation & amortization | 3514 | 3471 | 3721 | 4968 | **15674** | 4448 | – | – | – | **4448** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**EBITDA** | $**34159** | $**33541** | $**34455** | $**44158** | $**146314** | $**32270** | $**–** | $**–** | $**–** | $**32270** |
| **Adjusted EBITDA (1)** |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;EBITDA | $34159 | $33541 | $34455 | $44158 | $**146314** | $32270 | $– | $– | $– | $**32270** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Restructuring charges |  |  | 5862 |  | **5862** |  |  |  |  | **–** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;M&A charges | 152 | 261 | 714 | 292 | **1419** | 91 | – | – | – | **91** |
| &nbsp;&nbsp;&nbsp;&nbsp;**Adjusted EBITDA (1)** | $**34311** | $**33802** | $**41031** | $**44450** | $**153595** | $**32361** | $**–** | $**–** | $**–** | $**32361** |
| **Adjusted EBITDA (1) by Segment** |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Segment | $40807 | $41313 | $45317 | $50726 | $**178163** | $38903 | $– | $– | $– | $**38903** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 1546 | 1525 | 2309 | 1579 | **6959** | 2462 |  |  |  | **2462** |
| &nbsp;&nbsp;&nbsp;&nbsp;Corporate / General | (8042) | (9036) | (6595) | (7855) | **(31527)** | (9004) | – | – | – | **(9004)** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Adjusted EBITDA (1)** | $**34311** | $**33802** | $**41031** | $**44450** | $**153595** | $**32361** | $**–** | $**–** | $**–** | $**32361** |
| **Adjusted EBITDA % (1)** |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Segment | 29.1% | 29.4% | 29.5% | 31.4% | **29.9%** | 28.2% |  |  |  | **28.2%** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 30.5% | 31.7% | 43.7% | 26.7% | **33.0%** | 38.2% | – | – | – | **38.2%** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Adjusted EBITDA % (1)** | **23.6%** | **23.2%** | **25.9%** | **26.5%** | **24.9%** | **22.4%** | **–** | **–** | **–** | **22.4%** |
| Notes: |  |  |  |  |  |  |  |  |  |  |
| (1) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | (1) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | (1) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | (1) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | (1) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | (1) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | (1) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | (1) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | (1) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | (1) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | (1) EBITDA represents net earnings before financing costs, net, income tax expense, and depreciation & amortization. Neither EBITDA nor adjusted EBITDA are calculated based upon generally accepted accounting principles ("GAAP"). The amounts included in the EBITDA and adjusted EBITDA calculation, however, are derived from amounts included in the Condensed Consolidated Statements of Earnings. EBITDA and adjusted EBITDA should not be considered as alternatives to net earnings, operating profit or operating cash flows. The Company has presented EBITDA and adjusted EBITDA because it regularly reviews these performance measures. In addition, EBITDA and adjusted EBITDA are used by many of our investors and lenders, and are presented as a convenience to them. The EBITDA and adjusted EBITDA measures presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. |

---

---

| | | |
|:---|:---|:---|
| **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** |
| **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** |
| **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** | **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** | **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** |
| **(In thousands)** | **(In thousands)** | **(In thousands)** |
|  | **Fiscal 2025** | **Fiscal 2026** |
|  | **YTD** | **YTD** |
| **Net Sales** | | |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Segment | $**140134** | $**137762** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | **5062** | **6446** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Enerpac Tool Group** | $**145196** | $**144208** |
| **Adjustment: Fx Impact on Net Sales** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Segment | $**2532** | $**–** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | **–** | **–** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Enerpac Tool Group** | $**2532** | $**–** |
| **Adjustment: Impact from Divestitures or Acquisitions on Net Sales** | **Adjustment: Impact from Divestitures or Acquisitions on Net Sales** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Segment | **–** | **–** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | **–** | **–** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Enerpac Tool Group** | $**–** | $**–** |
| **Organic Sales by Segment (2)** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Segment | $**142666** | $**137762** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | **5062** | **6446** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Enerpac Tool Group** | $**147728** | $**144208** |
| **Organic Sales Growth (Decline) %** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Segment |  | **(3.4** **%)** |
| &nbsp;&nbsp;&nbsp;&nbsp;Other |  | **27.3%** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Enerpac Tool Group** |  | **(2.4** **%)** |
| **Industrial Tools & Services Segment Net Sales by Product Line** | **Industrial Tools & Services Segment Net Sales by Product Line** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Product | $**106087** | $**112111** |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Service | **34047** | **25651** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Industrial Tools & Services Segment** | $**140134** | $**137762** |
| **Adjustment: Fx Impact on Net Sales** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Product | $**1760** | $**–** |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Service | **772** | **–** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Industrial Tools & Services Segment** | $**2532** | $**–** |
| **Adjustment: Impact from Divestitures or Acquisitions on Net Sales** | **Adjustment: Impact from Divestitures or Acquisitions on Net Sales** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Product | **–** | **–** |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Service | **–** | **–** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Industrial Tools & Services Segment** | $**–** | $**–** |
| **Idustrial Tools & Services Segment Organic Sales by Product Line (2)** | **Idustrial Tools & Services Segment Organic Sales by Product Line (2)** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Product | $**107847** | $**112111** |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Service | **34819** | **25651** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Industrial Tools & Services Segment** | $**142666** | $**137762** |
| **Organic Sales Growth (Decline) %** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Product |  | **4.0%** |
| &nbsp;&nbsp;&nbsp;&nbsp;Industrial Tools & Services Service |  | **(26.3** **%)** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Industrial Tools & Services Segment** |  | **(3.4** **%)** |
| (2) Organic Sales is defined as sales excluding the impact to foreign currency changes and the impact from recent acquisitions and divestitures to net sales. | (2) Organic Sales is defined as sales excluding the impact to foreign currency changes and the impact from recent acquisitions and divestitures to net sales. | (2) Organic Sales is defined as sales excluding the impact to foreign currency changes and the impact from recent acquisitions and divestitures to net sales. |

---

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** | **Enerpac Tool Group Corp.** |
| **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** | **Supplemental Unaudited Data** |
| **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** | **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** | **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** | **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** | **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** | **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** | **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** | **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** | **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** | **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** | **Reconciliation of GAAP Measures to Non-GAAP Measures (Continued)** |
| **(In thousands, except for per share amounts)** | **(In thousands, except for per share amounts)** | **(In thousands, except for per share amounts)** | **(In thousands, except for per share amounts)** | **(In thousands, except for per share amounts)** | **(In thousands, except for per share amounts)** | **(In thousands, except for per share amounts)** | **(In thousands, except for per share amounts)** | **(In thousands, except for per share amounts)** | **(In thousands, except for per share amounts)** | **(In thousands, except for per share amounts)** |
|  | **Fiscal 2025** | **Fiscal 2025** | **Fiscal 2025** | **Fiscal 2025** | **Fiscal 2025** | **Fiscal 2026** | **Fiscal 2026** | **Fiscal 2026** | **Fiscal 2026** | **Fiscal 2026** |
|  | **Q1** | **Q2** | **Q3** | **Q4** | **TOTAL** | **Q1** | **Q2** | **Q3** | **Q4** | **TOTAL** |
| **Adjusted Earnings (3)** | | | | | | | | | | |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Earnings | $21723 | $20901 | $22044 | $28080 | $**92749** | $19131 | $– | $– | $– | $**19131** |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring charges |  |  | 5862 |  | **5862** |  |  |  |  | **–** |
| &nbsp;&nbsp;&nbsp;&nbsp;M&A charges | 152 | 261 | 714 | 292 | **1419** | 91 |  |  |  | **91** |
| &nbsp;&nbsp;&nbsp;&nbsp;Net tax effect of reconciling items above | (4) | 1 | (910) | (492) | **(1406)** | (20) | – | – | – | **(20)** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Adjusted Net Earnings** | $**21871** | $**21163** | $**27710** | $**27880** | $**98624** | $**19202** | $**–** | $**–** | $**–** | $**19202** |
| **Adjusted Diluted Earnings per share (3)** |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Earnings | $0.40 | $0.38 | $0.41 | $0.52 | $**1.70** | $0.36 | $– | $– | $– | $**0.36** |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring charges, net of tax effect |  |  | 0.09 | (0.01) | **0.09** |  |  |  |  | **–** |
| &nbsp;&nbsp;&nbsp;&nbsp;M&A charges, net of tax effect | 0.00 | 0.00 | 0.01 | 0.00 | **0.02** | 0.00 | – | – | – | **0.00** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Adjusted Diluted Earnings per share** | $**0.40** | $**0.39** | $**0.51** | $**0.52** | $**1.81** | $**0.36** | $**–** | $**–** | $**–** | $**0.36** |
| **Notes continued:** | **Notes continued:** | **Notes continued:** | **Notes continued:** | **Notes continued:** | **Notes continued:** | **Notes continued:** | **Notes continued:** | **Notes continued:** | **Notes continued:** | **Notes continued:** |
| (3) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies. | (3) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies. | (3) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies. | (3) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies. | (3) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies. | (3) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies. | (3) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies. | (3) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies. | (3) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies. | (3) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies. | (3) Adjusted earnings and adjusted diluted earnings per share represent net earnings and diluted earnings per share per the Condensed Consolidated Statements of Earnings net of charges or credits for items to be highlighted for comparability purposes. These measures are not calculated based upon GAAP and should not be considered as an alternative to net earnings or diluted earnings per share or as an indicator of the Company's operating performance. However, this presentation is important to investors for understanding the operating results of the current portfolio of Enerpac Tool Group companies. |
| *For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding.* | *For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding.* | *For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding.* | *For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding.* | *For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding.* | *For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding.* | *For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding.* | *For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding.* | *For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding.* | *For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding.* | *For all reconciliations of GAAP measures to Non-GAAP measures, the summation of the individual components may not equal the total due to rounding.* |

---

---

| | | |
|:---|:---|:---|
| **Enerpac Tool Group Corp.** | | |
| **Supplemental Unaudited Data** | | |
| **Reconciliation of GAAP To Non-GAAP Guidance** | | |
| **(In millions)** | | |
|  | **Fiscal 2026** | **Fiscal 2026** |
|  | **Low** | **High** |
| **Reconciliation of GAAP Operating Profit** | | |
| &nbsp;&nbsp;&nbsp;&nbsp;**To Adjusted EBITDA (4)** | | |
| &nbsp;&nbsp;&nbsp;&nbsp;GAAP Operating profit | $141 | $153 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other expense, net | (1) | (1) |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation & amortization | 18 | 16 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted EBITDA | $158 | $168 |
| **Reconciliation of GAAP Cash Flow From Operations to Free Cash Flow** | **Reconciliation of GAAP Cash Flow From Operations to Free Cash Flow** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash provided by operating activities | $115 | $120 |
| &nbsp;&nbsp;&nbsp;&nbsp;Capital expenditures | (15) | (10) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Free Cash Flow | $100 | $110 |
| **Notes continued:** |  |  |
| (4) Management does not provide guidance on certain GAAP financial measures as we are unable to predict and estimate with certainty items such as potential impairments, refinancing costs, business divestiture gains/losses, discrete tax adjustments, or other items impacting GAAP financial metrics. As a result, we have included only those items about which we are aware and are reasonably likely to occur during the guidance period covered. | (4) Management does not provide guidance on certain GAAP financial measures as we are unable to predict and estimate with certainty items such as potential impairments, refinancing costs, business divestiture gains/losses, discrete tax adjustments, or other items impacting GAAP financial metrics. As a result, we have included only those items about which we are aware and are reasonably likely to occur during the guidance period covered. | (4) Management does not provide guidance on certain GAAP financial measures as we are unable to predict and estimate with certainty items such as potential impairments, refinancing costs, business divestiture gains/losses, discrete tax adjustments, or other items impacting GAAP financial metrics. As a result, we have included only those items about which we are aware and are reasonably likely to occur during the guidance period covered. |

---

Contact:

Travis Williams

Senior Director, Investor Relations

investor.relations@enerpac.com