# EDGAR Filing Document

**Accession Number:** 0001951070
**File Stem:** 0001628280-25-040279
**Filing Date:** 2025-8
**Character Count:** 44002
**Document Hash:** 814717c78076a3a573d25f74acc75ca4
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001628280-25-040279.hdr.sgml**: 20250814

**ACCESSION NUMBER**: 0001628280-25-040279

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20250814

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

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250814

**DATE AS OF CHANGE**: 20250814

**FILER**: 

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

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-42764
- **FILM NUMBER:** 251214283

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

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

?xml version='1.0' encoding='ASCII'? mh-20250814

**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**

**August 14, 2025**

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

**___________________________________**

**McGraw Hill, Inc.**

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

**___________________________________**

---

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

---

**___________________________________**

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

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

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

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

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

---

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

---

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

Emerging growth company ☐

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

------

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

On August 14, 2025, McGraw Hill, Inc. issued a press release announcing its results for the fiscal quarter ended June 30, 2025. A copy of the press release is attached as Exhibit 99.1 to this current report on Form 8-K and is incorporated by reference herein.

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

**Item 9.01 - Financial Statements and Exhibits**

**(d): Exhibits.**

---

| | |
|:---|:---|
| **<u>Exhibit Number</u>** | **<u>Description</u>** |
| 99.1 | <u>[Press Release dated August 14, 2025](mh-pressreleaseex991202506.htm)</u> |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

**SIGNATURE**

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

---

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

---

Date: August 14, 2025

## Exhibit 99.1

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

<br> ***Investments in personalized learning and digital innovation fueled revenue growth and profitability***

***Continued momentum across the business as new data-driven and AI solutions roll out and gain traction*** 

Columbus**,** OH**, - August 14, 2025** – McGraw Hill, Inc. (NYSE: MH) ("McGraw Hill" or the "Company"), a leading global provider of information solutions across education from preK-12 through higher education and professional learning, today announced financial results for its fiscal first quarter 2026 ended June 30, 2025.

**Fiscal First Quarter 2026 Key Financial Highlights**

&nbsp;&nbsp;&nbsp;&nbsp;• Total revenue of $535.7 million, an increase of 2.4% year-over-year.

&nbsp;&nbsp;&nbsp;&nbsp;• Re-occurring revenue of $387.6 million, an increase of 7.1% year-over-year.

&nbsp;&nbsp;&nbsp;&nbsp;• Digital revenue of $325.0 million, an increase of 7.2% year-over-year.

&nbsp;&nbsp;&nbsp;&nbsp;• GAAP gross profit of $412.3 million, an increase of 3.7% year-over-year.

&nbsp;&nbsp;&nbsp;&nbsp;• Remaining performance obligation (RPO) of $1,650.2 million on June 30, 2025.

&nbsp;&nbsp;&nbsp;&nbsp;• Net income (loss) of $0.5 million, compared to $(9.4) million in the prior-year period.

&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA<sup>(1)</sup> of $191.4 million, an increase of 7.2% year-over-year.

"McGraw Hill delivered strong performance in the fiscal first quarter reinforcing our leadership position in the market," said Simon Allen, McGraw Hill Chairman, President and CEO. "Our debut in the public markets was a significant milestone in our company's journey and a testament to our enduring, mission critical business. Through our deep understanding of learning methodologies, our wealth of data and insights, and our responsible and impactful use of artificial intelligence, we are seeing strong demand for McGraw Hill solutions which personalize the learning experience for millions of educators and students around the world."

"Our fiscal first quarter performance reflects McGraw Hill's track record of disciplined execution and profitable growth with results landing at the upper end of the ranges provided in our registration statement filed in July," said Bob Sallmann, McGraw Hill Executive Vice President and Chief Financial Officer. "The proceeds from our IPO have strengthened our balance sheet which we believe will deepen our competitive positioning through growth-oriented investments that leverage our scale ahead of robust market opportunities in fiscal year 2027 and beyond."

**Fiscal First Quarter 2026 Business Highlights**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Revenue totaled $535.7 million, an increase of 2.4% year-over-year. The increase was driven primarily by re-occurring and digital revenue growth.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Market share increased within U.S. higher education along with strong K-12 capture rate amid the predictably smaller fiscal year 2026 market.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross profit margin improved over 90 basis points year-over-year to 77.0%, due to higher margin digital growth.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA margin<sup>(1)</sup> expanded over 150 basis points year-over-year to 35.7%, amid ongoing business reinvestment.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• New solutions and capabilities were bolstered through the impactful and responsible use of data science and GenAI to drive efficacy, solve pain points, and fuel continued growth and market expansion.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Internal efficiencies captured through proprietary AI-powered solutions like Scribe, reducing cost and time to market within select product development.

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Performance on pace with historical seasonality with emphasis on first half fiscal year results in alignment with the academic calendar with approximately 60% of revenue and 65% of Adjusted EBITDA<sup>(1)</sup> typically realized in the first half of the fiscal year.

**K-12 Business** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Revenue totaled $270.9 million, a decline of 1.4% year-over-year. The decrease was expected due to the smaller overall market opportunity this fiscal year.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Re-occurring revenue totaled $183.6 million, an increase of 10.1% year-over-year.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Capture rates trended favorable with leadership across several state contracts and continued science program strength.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Positioned for growth in the larger fiscal year 2027 market and beyond having secured review panel recommendation for California math while also conducting a nationwide flagship K-5 core literacy pilot.

**Higher Education Business** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Revenue totaled $182.4 million, an increase of 14.1% year-over-year. The increase was driven by share gains, enrollment, and continued demand for digital learning solutions.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Re-occurring revenue totaled $159.6 million, an increase of 6.8% year-over-year.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Momentum continued with Inclusive Access land and expand execution amid ongoing innovation.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• First-to-market Evergreen content delivery model gained traction, achieving a 95% acceptance rate among instructors receiving the update.

**Global Professional Business** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Revenue totaled $35.2 million, relatively steady year-over-year, as a 3.9% increase in re-occurring revenue was offset by the ongoing strategic exit of non-core solutions.

**International Business** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Revenue totaled $51.5 million, a decrease of 11.7% year-over-year, as regional specific contract timing resulted in an 8.7% re-occurring revenue decline amid continued digital transition.

------

**Fiscal First Quarter 2026 Financial Highlights**

---

| | | |
|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
|<br>**($ in thousands)** | **2025** | **2024** |
| Revenue | $535710 | $522954 |
| Cost of sales (excluding depreciation and amortization) | $123384 | $125290 |
| Operating and administrative expenses | $241549 | $246271 |
| Net income (loss) | $502 | $(9447) |
| Adjusted EBITDA <sup>(1)</sup> | $191416 | $178594 |
| Net income (loss) margin | 0.1% | (1.8)% |
| Adjusted EBITDA Margin <sup>(1)</sup> | 35.7% | 34.2% |
| Adjusted net income (loss) <sup>(1)</sup> | $292 | $85944 |

---

**Fiscal Year 2026 Guidance**

The following outlook is forward-looking, based on the Company's current expectations, and actual results may differ materially from what is indicated.

---

| | | |
|:---|:---|:---|
| | **2026 Outlook** | **2026 Outlook** |
|<br>**($ in millions)** | **Low** | **High** |
| Revenue | $1986 | $2046 |
| Re-occurring Revenue | 1477 | 1517 |
| Adjusted EBITDA <sup>(1)</sup> | 663 | 703 |

---

**Earnings Conference Call and Webcast**

Today, August 14, at 8:30 a.m. (ET), McGraw Hill will hold a conference call via webcast to review its fiscal Q1 2026 results and provide a business update. The webcast will be hosted by Simon Allen, Chairman, President and Chief Executive Officer, and Bob Sallmann, Executive Vice President and Chief Financial Officer, and will conclude with a Q&A period.

To access the live webcast of the conference call or to view a replay, visit the Company's investor relations website at www.investors.mheducation.com

The conference call can also be accessed by registering online at the Event Registration Page—www.registrations.events/direct/Q4I549208070450532247929000, at which time registrants will receive dial-in information as well as a conference ID. Registration can be completed in advance of the conference call.

**About McGraw Hill**

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

------

**Safe Harbor Statement** 

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

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

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

------

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

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

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

---

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

---

------

**MCGRAW HILL, INC. AND SUBSIDIARIES**

**CONSOLIDATED STATEMENTS OF OPERATIONS**

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

---

| | | |
|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
| | **2025** | **2024** |
| **Revenue**  | $535710 | $522954 |
| Cost of sales (excluding depreciation and amortization) | 123384 | 125290 |
| Gross profit | 412326 | 397664 |
| **Operating expenses** |  |  |
| Operating and administrative expenses <sup>(1)</sup> | 241549 | 246271 |
| Depreciation | 17187 | 14434 |
| Amortization of intangibles | 57365 | 61179 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 316101 | 321884 |
| Operating income (loss) | 96225 | 75780 |
| Interest expense (income), net | 58774 | 80876 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income (loss) from operations before taxes | 37451 | (5096) |
| Income tax provision (benefit) | 36949 | 4351 |
| **Net income (loss)**  | $**502** | $**(9447)** |
| **Earnings (loss) per share:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic and diluted | $0.00 | $(0.06) |
| **Weighted-average shares outstanding:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic and diluted | 166611519 | 166611519 |

---

__________________

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

------

**MCGRAW HILL, INC. AND SUBSIDIARIES** 

**CONSOLIDATED BALANCE SHEETS**

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

---

| | | |
|:---|:---|:---|
|  | **June 30, 2025** | **March 31, 2025** |
|  | **(Unaudited)** |  |
| **Assets** |  |  |
| Current assets |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $247331 | $389830 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net of allowance for credit losses of $11,052 and $13,521 as of June 30, 2025 and March 31, 2025, respectively | 444689 | 338426 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories, net | 160722 | 174018 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid and other current assets | 139087 | 150357 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 991829 | 1052631 |
| &nbsp;&nbsp;&nbsp;&nbsp;Product development costs, net | 232727 | 222182 |
| &nbsp;&nbsp;&nbsp;&nbsp;Property, plant and equipment, net | 96557 | 95197 |
| &nbsp;&nbsp;&nbsp;&nbsp;Goodwill | 2557595 | 2557595 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other intangible assets, net | 1397017 | 1454185 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | 7119 | 7983 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease right-of-use assets | 49877 | 49661 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other non-current assets | 328744 | 318326 |
| **Total assets** | $**5661465** | $**5757760** |
| **Liabilities and stockholders' equity (deficit)** |  |  |
| Current liabilities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | $117142 | $146742 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued royalties | 100476 | 71457 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued compensation | 36017 | 124954 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | 737620 | 794031 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term debt | 13170 | 13170 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | 8108 | 8042 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | 186465 | 172023 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 1198998 | 1330419 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term debt | 3165341 | 3164551 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | 15005 | 15656 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term deferred revenue | 912559 | 882156 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | 64385 | 64737 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other non-current liabilities | 21916 | 19997 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 5378204 | 5477516 |
| Commitments and contingencies |  |  |
| **Stockholders' equity (deficit)** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Class A voting common stock, par value $0.01 per share; 186,471,212 shares authorized, 165,160,216 shares issued and outstanding as of June 30, 2025 and March 31, 2025 | 1652 | 1652 |
| &nbsp;&nbsp;&nbsp;&nbsp;Class B non-voting common stock, par value $0.01 per share; 14,384,922 shares authorized, 1,451,303 shares issued and outstanding as of June 30, 2025 and March 31, 2025 | 14 | 14 |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 1562204 | 1562204 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated deficit | (1280698) | (1281200) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive income (loss) | 89 | (2426) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity (deficit) | 283261 | 280244 |
| **Total liabilities and stockholders' equity (deficit)** | $**5661465** | $**5757760** |

---

------

**MCGRAW HILL, INC. AND SUBSIDIARIES** 

**CONSOLIDATED STATEMENTS OF CASH FLOWS**

**(Unaudited; dollars in thousands)**

---

| | | |
|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
| | **2025** | **2024** |
| **Operating activities** |  |  |
| Net income (loss) | $502 | $(9447) |
| Adjustments to reconcile net income (loss) to net cash provided by operating activities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation (including amortization of technology costs) | 17187 | 14434 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangibles | 57365 | 61179 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of product development costs | 13302 | 13267 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred royalties | 34669 | 33311 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred commission costs | 7435 | 11971 |
| &nbsp;&nbsp;&nbsp;&nbsp;Credit losses on accounts receivable | (2286) | (1586) |
| &nbsp;&nbsp;&nbsp;&nbsp;Unrealized (gain) loss on interest rate cap |  | 117 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventory obsolescence | 3486 | 3903 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | 864 | (403) |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt discount | 3352 | 3989 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred financing costs | 1253 | 1405 |
| Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | (105289) | (193170) |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories | 10544 | 25825 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid and other current assets | (28185) | (38795) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | (91569) | (12600) |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | (27553) | 55224 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | 12233 | 28119 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other changes in operating assets and liabilities, net | (3962) | 362 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash provided by (used for) operating activities | (96652) | (2895) |
| **Investing activities** |  |  |
| Product development expenditures | (22788) | (18972) |
| Capital expenditures | (16283) | (15919) |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash provided by (used for) investing activities | (39071) | (34891) |
| **Financing activities** |  |  |
| Payment of A&E Term Loan Facility | (3292) |  |
| Payment of Term Loan Facility |  | (5312) |
| Payment of finance lease obligations | (1718) | (2929) |
| Deferred Initial Public Offering costs | (2374) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash provided by (used for) financing activities | (7384) | (8241) |
| Effect of exchange rate changes on cash | 608 | 428 |
| Net change in cash and cash equivalents | (142499) | (45599) |
| Cash and cash equivalents, at the beginning of the period | 389830 | 203618 |
| Cash and cash equivalents, at the end of the period | $247331 | $158019 |
| **Supplemental disclosures** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for interest expense | $22408 | $53749 |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for income taxes | 56813 | 8048 |

---

------

**Supplemental Information**

**Reconciliations of Non-GAAP Financial Measures**

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

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

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

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

The following table presents a reconciliation of EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin to the most directly comparable GAAP financial measure for the three months ended June 30, 2025 and 2024:

---

| | | |
|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
|<br>**($ in thousands)** | **2025** | **2024** |
| Net income (loss) | $502 | $(9447) |
| Interest expense (income), net | 58774 | 80876 |
| Income tax provision (benefit) | 36949 | 4351 |
| Depreciation, amortization and product development amortization | 87854 | 88880 |
| **EBITDA**  | $**184079** | $**164660** |
| Restructuring and cost savings implementation charges (a) | 3106 | 6571 |
| Advisory fees (b) | 2500 | 2500 |
| Transaction and integration costs (c) | 100 | 1094 |
| Other (d) | 1631 | 3769 |
| **Adjusted EBITDA**  | $**191416** | $**178594** |
| Total Revenue | $535710 | $522954 |
| Net income (loss) margin | 0.1% | (1.8)% |
| Adjusted EBITDA Margin | 35.7% | 34.2% |

---

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

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

(b) For the three months ended June 30, 2025 and 2024, represents $2.5 million of advisory fees paid to Platinum Advisors pursuant to the Advisory Agreement (which was terminated upon consummation of our IPO).

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

(d) For the three months ended June 30, 2025, the amount represents (i) foreign currency exchange transaction impact of $(1.9) million, (ii) non-recurring expenses related to strategic initiatives, including marketing, consulting, and non-operational costs associated with the market introduction of a new product launch of $0.8 million, (iii) reimbursements of expenses paid to Platinum Advisors incurred in connection with its services under the Advisory Agreement of $0.1 million, (iv) non-recurring transaction-related costs associated with this offering that were expensed as incurred of $1.9 million and (v) the impact of additional insignificant earnings or charges resulting from matters that we do not consider indicative of our ongoing operations of $0.7 million, that are primarily related to individually insignificant miscellaneous items, including asset disposals and certain additional payments related to incremental insurance premiums and policies as a result of the Acquisition that will not renew after the consummation of the IPO.

For the three months ended June 30, 2024, the amount represents (i) foreign currency exchange transaction impact of $0.5 million, (ii) non-recurring expenses related to strategic initiatives, including marketing, consulting, and non-operational costs associated with the market introduction of a new product launch of $1.4 million, (iii) reimbursements of expenses paid to

------

Platinum Advisors incurred in connection with its services under the Advisory Agreement of $0.3 million, (iv) post-acquisition compensation expense of $0.2 million, associated with the acquisition of Boards & Beyond, and (v) the impact of additional insignificant earnings or charges resulting from matters that we do not consider indicative of our ongoing operations of $1.4 million, primarily related to individually insignificant miscellaneous items, including third-party consulting and advisory fees associated with system and process rationalization initiatives, as well as certain additional payments related to incremental insurance premiums and policies as a result of the Acquisition that will not renew after the consummation of the IPO.

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

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

We define Adjusted basic and diluted earnings (loss) per share as Adjusted net income (loss) divided by the basic and diluted weighted average shares outstanding.

The following table presents a reconciliation of Adjusted net income (loss) and Adjusted basic and diluted earnings (loss) per share to the most directly comparable GAAP financial measure for the three months ended June 30, 2025 and 2024:

---

| | | |
|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
|<br>**($ in thousands)** | **2025** | **2024** |
| Net income (loss) | $502 | $(9447) |
| Amortization of intangible assets <sup>(1)</sup> | 57168 | 60995 |
| Restructuring and cost savings implementation charges <sup>(2)</sup> | 3106 | 6571 |
| Advisory fees <sup>(2)</sup> | 2500 | 2500 |
| Transaction and integration costs <sup>(2)</sup> | 100 | 1094 |
| Other <sup>(2)</sup> | 1631 | 3769 |
| Tax impact of adjustments <sup>(3)</sup> | (64715) | 20462 |
| **Adjusted net income (loss)**  | $**292** | $**85944** |
| Basic and diluted earnings (loss) per share | $0.00 | $(0.06) |
| Adjusted basic and diluted earnings (loss) per share | $0.00 | $0.52 |
| Basic and diluted weighted-average shares outstanding | 166611519 | 166611519 |

---

_____________

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

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

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

------

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

Adjusted operating and administrative expenses is defined as GAAP operating and administrative expenses adjusted to exclude restructuring and cost savings implementation charges, advisory fees paid to Platinum Advisors pursuant to the Advisory Agreement (which was terminated upon consummation of our IPO), transaction and integration costs, amortization of product development costs and the impact of earnings or charges resulting from matters that we do not consider indicative of our ongoing operations.

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

Adjusted general and administrative expenses is defined as GAAP general and administrative expenses adjusted to exclude restructuring and cost savings implementation charges, advisory fees paid to Platinum Advisors pursuant to the Advisory Agreement (which was terminated upon consummation of our IPO), transaction and integration costs and the impact of earnings or charges resulting from matters that we do not consider indicative of our ongoing operations.

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

The following table presents a reconciliation of these non-GAAP operating and administrative expenses to the most directly comparable GAAP financial measure for the three months ended June 30, 2025 and 2024:

---

| | | |
|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
|<br>**($ in thousands)** | **2025** | **2024** |
| **Operating and administrative expenses** | $**241549** | $**246271** |
| Restructuring and cost savings implementation charges | (3106) | (6571) |
| Advisory fees | (2500) | (2500) |
| Transaction and integration costs | (100) | (1094) |
| Amortization of product development costs | (13302) | (13267) |
| Other | (1631) | (3769) |
| **Adjusted operating and administrative expenses** <sup>(1)</sup> | $**220910** | $**219070** |
| Selling and marketing | $87397 | $85531 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | (417) | (1222) |
| **Adjusted selling and marketing expenses** <sup>(1)</sup> | $**86980** | $**84309** |
| General and administrative | $75392 | $84023 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring and cost savings implementation charges | (3106) | (6571) |
| &nbsp;&nbsp;&nbsp;&nbsp;Advisory fees | (2500) | (2500) |
| &nbsp;&nbsp;&nbsp;&nbsp;Transaction and integration costs | (100) | (1094) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | (906) | (2361) |
| **Adjusted general and administrative expenses** <sup>(1)</sup> | $**68780** | $**71497** |
| Research and development | $65458 | $63450 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | (308) | (186) |
| **Adjusted research and development expenses** <sup>(1)</sup> | $**65150** | $**63264** |

---

_____________

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

------

**Key Operating Metrics**

***Re-occurring Revenue and Transactional Revenue for the Three Months Ended June 30, 2025 and 2024***

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
| | **2025** | **2025** | **2025** | **2024** | **2024** | **2024** |
|<br>**($ in thousands)** | **Re-occurring Revenue** | **Transactional Revenue** | **Total** | **Re-occurring Revenue** | **Transactional Revenue** | **Total** |
| &nbsp;&nbsp;K-12 | $183641 | $87290 | $270931 | $166819 | $108008 | $274827 |
| &nbsp;&nbsp;Higher Education | 159552 | 22827 | 182379 | 149454 | 10392 | 159846 |
| &nbsp;&nbsp;Global Professional | 23657 | 11502 | 35159 | 22773 | 12514 | 35287 |
| &nbsp;&nbsp;International | 20764 | 30700 | 51464 | 22752 | 35559 | 58311 |
| &nbsp;&nbsp;Other |  | (4223) | (4223) |  | (5317) | (5317) |
| **Total Revenue** | $**387614** | $**148096** | $**535710** | $**361798** | $**161156** | $**522954** |

---

***RPO as of June 30, 2025 and as of March 31, 2025***

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **June 30, 2025** | **June 30, 2025** | **June 30, 2025** | **March 31, 2025** | **March 31, 2025** | **March 31, 2025** |
|<br>**($ in thousands)** | **Current** | **Non-current** | **Total** | **Current** | **Non-current** | **Total** |
| **RPO by Segment:** | | | | | | |
| &nbsp;&nbsp;K-12 | $472329 | $854715 | $1327044 | $457353 | $822232 | $1279585 |
| &nbsp;&nbsp;Higher Education | 173796 | 47934 | 221730 | 247685 | 49631 | 297316 |
| &nbsp;&nbsp;Global Professional | 57426 | 6950 | 64376 | 54949 | 7399 | 62348 |
| &nbsp;&nbsp;International | 26315 | 2960 | 29275 | 30515 | 2892 | 33407 |
| &nbsp;&nbsp;Other | 7754 |  | 7754 | 3531 |  | 3531 |
| **Total RPO**  | $**737620** | $**912559** | $**1650179** | $**794033** | $**882154** | $**1676187** |

---

**Digital and Print Revenue**

***Disaggregation of Revenue for the Three Months Ended June 30, 2025 and 2024***

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
| | **2025** | **2025** | **2025** | **2024** | **2024** | **2024** |
|<br>**($ in thousands)** | **Digital** | **Print (1)** | **Total** | **Digital** | **Print (1)** | **Total** |
| **Revenue by Segment:** |  |  |  |  |  |  |
| &nbsp;&nbsp;K-12 | $108597 | $162334 | $270931 | $99618 | $175209 | $274827 |
| &nbsp;&nbsp;Higher Education | 168826 | 13553 | 182379 | 153955 | 5891 | 159846 |
| &nbsp;&nbsp;Global Professional | 25272 | 9887 | 35159 | 25093 | 10194 | 35287 |
| &nbsp;&nbsp;International | 22353 | 29111 | 51464 | 24559 | 33752 | 58311 |
| &nbsp;&nbsp;Other (2) |  | (4223) | (4223) |  | (5317) | (5317) |
| **Total Revenue** | $**325048** | $**210662** | $**535710** | $**303225** | $**219729** | $**522954** |

---

___________________

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

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