Driven Brands Holdings Inc. Reports Second Quarter 2026 Results

August 6, 2026

--Revenue increases 6.8% to $507.4 million with same store sales growth of 1.4%--

--Take 5 same store sales increase 3.6%; 24th consecutive quarter of growth--

--Net leverage ratio improves to 3.1x Adjusted EBITDA--

--Company reiterates fiscal year 2026 outlook ranges--

Driven Brands Holdings Inc. (NASDAQ: DRVN) (“Driven Brands” or the “Company”) today reported financial results for the second quarter ending June 27, 2026.

For the second quarter, Driven Brands delivered revenue of $507.4 million, an increase of 7% versus the prior year. System-wide sales increased 5% to $1.6 billion, driven by a 1% increase in same store sales and 5% increase in store count versus the prior year.

Net income from continuing operations was $37.3 million or $0.23 per diluted share versus $16.4 million or $0.10 per diluted share in the prior year. Adjusted Net Income1 was $48.2 million or $0.29 per diluted share versus $48.9 million or $0.30 per diluted share in the prior year. Adjusted EBITDA1, which included $11.8 million of non-recurring, restatement-related costs, was $107.0 million, a decrease of 7% versus the prior year.

“Our results this quarter reflect the strength of our diversified, non-discretionary portfolio,” said Danny Rivera, President and Chief Executive Officer. “Revenue grew 7%, every segment delivered positive same store sales growth, and Take 5 extended its streak to 24 consecutive quarters of positive same store sales growth, including 3.6% growth this quarter. We also moved closer to our 3x leverage target, ending the quarter at 3.1x.”

“We are reiterating our full-year 2026 outlook ranges and remain focused on scaling Take 5, generating consistent cash flow, and further reducing leverage. We are operating in a dynamic consumer environment and are managing the business with appropriate discipline. Our resilient portfolio, strong balance sheet, and focus on execution position us well to navigate uncertain market conditions and deliver long-term shareholder value,” Rivera concluded.

Note: Prior-period financial information presented herein reflects results inclusive of restatement corrections and has been recast for discontinued operations for the applicable periods. Cash flow statements have not been recast to reflect the impact of discontinued operations.

Second Quarter 2026 Key Performance Indicators by Segment

System-wide Sales
(in millions)

Store Count

Same Store
Sales

Revenue
(in millions)

Adjusted EBITDA
(in millions)

Take 5

$

460.2

1,421

3.6

%

$

334.8

$

114.9

Franchise Brands

1,095.8

2,696

0.5

%

69.6

41.2

Auto Glass Now

72.7

206

2.6

%

72.9

3.5

Corporate and Other

N/A

N/A

N/A

30.1

(52.5

)

Total

$

1,628.7

4,323

1.4

%

$

507.4

107.0

Note: Certain columns may not add due to rounding.

Capital and Liquidity

The Company ended the quarter with a net leverage ratio of 3.1x Adjusted EBITDA and total liquidity of $855 million consisting of $184 million in cash and cash equivalents and $671 million of undrawn capacity on its variable funding securitization senior notes and revolving credit facility. This does not include the additional $135 million 2022-1 Securitization Senior Notes that would expand the Company’s variable funding note borrowing capacity if the Company elects to exercise them, assuming certain conditions continue to be met.

Fiscal Year 2026 Outlook

The Company reiterates its financial outlook ranges for fiscal year 2026 as follows:

2026 Outlook

Revenue

~$1.95 - $2.05 billion

Adjusted EBITDA1

~$430 - $460 million

Adjusted Diluted EPS1

~$1.15 - $1.25

The Company expects fiscal year 2026 Adjusted EBITDA1 to be at the low end of its outlook range, reflecting continued uncertainty with lower-income consumers and the conflict in the Middle East, as well as its expectation for the non-recurring, restatement-related costs to come in at the high end of its $35 million to $45 million range.

The Company continues to expect fiscal year 2026 same store sales growth in the range of flat to 2%; and net store growth of approximately 160 to 190.

The Company continues to expect to generate between $125 million and $145 million of free cash flow2 in fiscal year 2026.

Note: 2026 Outlook excludes the impact of any potential M&A and divestitures other than the completed divestiture of the international car wash business.

1 Adjusted EBITDA, Adjusted Net Income and Adjusted EPS are non-GAAP financial measures. See “Reconciliation of Non-GAAP Financial Measures” for additional information on non-GAAP financial measures and a reconciliation to the most comparable GAAP measures. Forward-looking estimates of Adjusted EBITDA and Adjusted EPS are made in a manner consistent with the relevant definitions and assumptions noted herein.

2 Free cash flow is a non-GAAP financial measure defined as cash provided by operating activities less capital expenditures, net of proceeds from sale leaseback transactions. Management believes free cash flow is a useful indicator of the Company’s ability to generate cash that can be used to repay debt, reinvest in the business, and return capital to shareholders. Forward-looking estimates of free cash flow are made in a manner consistent with the relevant definitions and assumptions noted herein.

Nasdaq Listing Compliance

Following the filing of its Form 10‑Q for the period ended March 28, 2026, the Company received notification from Nasdaq on June 12, 2026, that it had regained compliance with the periodic filing requirements under Listing Rule 5250(c)(1).

Conference Call

Driven Brands will host a conference call to discuss second quarter 2026 results today, Thursday, August 6, 2026, at 8:30 a.m. ET. The call will be available by webcast and can be accessed by visiting Driven Brands’ Investor Relations website at investors.drivenbrands.com. A replay of the call will be available for at least three months.

About Driven Brands

Driven Brands, headquartered in Charlotte, NC, is the largest automotive services company in North America, providing a range of consumer and commercial automotive services, including oil change, paint, collision, glass, vehicle repair, and maintenance. Driven Brands is the parent company of some of North America’s leading automotive service businesses including Take 5 Oil Change®, Meineke Car Care Centers®, Maaco®, 1-800-Radiator & A/C®, Auto Glass Now®, and CARSTAR®. As of the end of fiscal year 2025, Driven Brands had over 4,200 locations across the U.S. and Canada, and services tens of millions of vehicles annually. Driven Brands’ network generated approximately $1.9 billion in annual revenue from approximately $6.1 billion in system-wide sales.

DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

Three Months Ended

Six Months Ended

(in thousands, except per share amounts)

June 27, 2026

June 28, 2025

June 27, 2026

June 28, 2025

As Restated and
Recast

As Restated and
Recast

Net revenue:

Franchise royalties and fees

$

51,662

$

49,180

$

98,925

$

93,890

Company-operated store sales

352,604

333,280

689,736

647,411

Advertising contributions

30,098

27,041

58,933

52,366

Supply and other revenue

73,052

65,712

144,263

129,158

Total net revenue

507,416

475,213

991,857

922,825

Operating expenses:

Company-operated store expenses

208,643

192,322

403,900

379,445

Advertising expenses

30,098

27,040

58,933

52,365

Supply and other expenses

43,764

39,153

83,531

74,590

Selling, general, and administrative expenses

129,704

150,520

261,515

275,179

Depreciation and amortization

22,157

19,129

43,488

39,440

Total operating expenses

434,366

428,164

851,367

821,019

Operating income

73,050

47,049

140,490

101,806

Other expenses, net:

Interest expense, net

20,791

31,146

44,243

67,412

Foreign currency transaction loss (gain), net

1,212

(8,659

)

10,142

(9,130

)

Loss on debt extinguishment

1,820

Other expenses, net

22,003

22,487

56,205

58,282

Income before taxes from continuing operations

51,047

24,562

84,285

43,524

Income tax expense

13,773

8,130

23,180

13,584

Net income from continuing operations

$

37,274

$

16,432

$

61,105

$

29,940

(Loss) gain on sale of discontinued operations, net of tax

(3,027

)

38,948

26,259

38,948

Net (loss) income from discontinued operations, net of tax

(1,336

)

1,713

(4,918

)

Net income

$

34,247

$

54,044

$

89,077

$

63,970

Basic earnings per share:

Continuing Operations

$

0.23

$

0.10

$

0.37

$

0.18

Discontinued Operations

(0.02

)

0.23

0.17

0.21

Net basic earnings per share

$

0.21

$

0.33

$

0.54

$

0.39

Diluted earnings per share:

Continuing Operations

$

0.23

$

0.10

$

0.37

$

0.18

Discontinued Operations

(0.02

)

0.23

0.17

0.21

Net diluted earnings per share

$

0.21

$

0.33

$

0.54

$

0.39

Weighted average shares outstanding

Basic

164,481

162,833

164,319

161,701

Diluted

164,936

164,150

164,774

162,984

DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(in thousands, except share and per share amounts)

June 27, 2026

December 27, 2025

Assets

Current assets:

Cash and cash equivalents

$

183,947

$

102,938

Restricted cash

100

162

Accounts and notes receivable, net

155,245

131,958

Inventory

52,087

52,375

Prepaid and other assets

30,302

50,103

Income tax receivable

48,447

49,266

Advertising fund assets, restricted

72,298

60,826

Assets held for sale

11,522

31,233

Current assets of discontinued operations

61,993

Total current assets

553,948

540,854

Other assets

113,264

114,657

Property and equipment, net

496,273

471,804

Operating lease right-of-use assets

548,477

513,458

Deferred commissions

7,824

7,824

Intangibles, net

606,309

617,849

Goodwill

1,209,228

1,218,002

Deferred tax assets

3,917

3,982

Non-current assets of discontinued operations

671,490

Total assets

$

3,539,240

$

4,159,920

Liabilities and shareholders' equity

Current liabilities:

Accounts payable

$

128,468

$

93,029

Accrued expenses and other liabilities

166,879

198,759

Income tax payable

2,226

2,652

Current portion of long-term debt

26,243

276,691

Tax receivable agreement payable

29,656

56,211

Advertising fund liabilities

23,258

24,670

Current liabilities of discontinued operations

73,795

Total current liabilities

376,730

725,807

Long-term debt

1,658,932

1,882,783

Deferred tax liabilities

26,438

13,554

Operating lease liabilities

535,268

501,506

Tax receivable agreement payable

78,615

73,084

Deferred revenue

29,872

30,365

Long-term accrued expenses and other liabilities

94

Non-current liabilities of discontinued operations

165,619

Total liabilities

2,705,949

3,392,718

Preferred Stock $0.01 par value; 100,000,000 shares authorized; none issued or outstanding

Common stock, $0.01 par value, 900,000,000 shares authorized: and 164,979,816 and 164,531,712 shares issued and outstanding; respectively

1,650

1,645

Additional paid-in capital

1,745,494

1,736,416

Accumulated deficit

(864,131

)

(953,208

)

Accumulated other comprehensive loss

(49,722

)

(17,651

)

Total shareholders’ equity

833,291

767,202

Total liabilities and shareholders' equity

$

3,539,240

$

4,159,920

DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

Six Months Ended

(in thousands)

June 27, 2026

June 28, 2025

As Restated

Net income

$

89,077

$

63,970

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

43,488

71,081

Share-based compensation expense

10,816

23,022

Loss (gain) on foreign denominated transactions

7,291

(13,343

)

Loss on foreign currency derivatives

2,851

4,213

Gain on sale and disposal of businesses, fixed assets, and sale leaseback transactions

(25,709

)

(49,535

)

Loss on fair value of seller note receivable

17,000

Reclassification of interest rate hedge to income

(1,033

)

Bad debt expense

3,410

9,271

Asset impairment charges and lease terminations

24,575

Amortization of deferred financing costs and bond discounts

3,777

6,206

Amortization of cloud computing

10,635

5,829

Provision for deferred income taxes

13,932

11,347

Loss on extinguishment of debt

1,820

Other, net

(9,077

)

(5,003

)

Changes in operating assets and liabilities, net of acquisitions:

Accounts and notes receivable, net

(26,230

)

(44,295

)

Inventory

211

1,840

Prepaid and other assets

18,073

(3,162

)

Advertising fund assets and liabilities, restricted

(14,046

)

(11,599

)

Other assets

(7,949

)

150

Deferred commissions

(2

)

303

Deferred revenue

(492

)

(934

)

Accounts payable

35,968

29,874

Accrued expenses and other liabilities

(17,520

)

10,140

Income tax receivable

(7,427

)

686

Cash provided by operating activities

132,897

150,603

Cash flows from investing activities:

Capital expenditures

(80,924

)

(124,641

)

Cash used in business acquisitions, net of cash acquired

(6,034

)

Proceeds from sale leaseback transactions

23,001

22,810

Proceeds from sale or disposal of businesses and fixed assets, net of cash sold

484,209

266,133

Cash provided by investing activities

426,286

158,268

Cash flows from financing activities:

Payment of debt extinguishment and issuance costs

(1,414

)

Repayment of long-term debt

(340,286

)

(305,446

)

Proceeds from revolving lines of credit and short-term debt

107,000

65,000

Repayment of revolving lines of credit and short-term debt

(247,000

)

(75,000

)

Repayment of principal portion of finance lease liability

(3,764

)

(3,140

)

Payment of Tax Receivable Agreement

(21,630

)

Tax obligations for share-based compensation

(2,166

)

(2,582

)

Cash used in financing activities

(507,846

)

(322,582

)

Effect of exchange rate changes on cash

(1,494

)

5,464

Net change in cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted

49,843

(8,247

)

Cash and cash equivalents, beginning of period

132,682

141,810

Cash included in advertising fund assets, restricted, beginning of period

52,204

38,930

Restricted cash, beginning of period

162

358

Cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted, beginning of period

185,048

181,098

Cash and cash equivalents, end of period

183,947

133,079

Cash included in advertising fund assets, restricted, end of period

50,844

39,438

Restricted cash, end of period

100

334

Cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted, end of period

$

234,891

$

172,851

Disclosure Regarding Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts contained in this press release, including statements regarding our strategy, future operations, future financial position, future revenue, projected costs, prospects, plans, objectives of management, impact of accounting standards and outlook, impairments, and expected market growth are “forward-looking statements” for the purposes of federal and state securities laws, including, among other things, any statements relating to: (i) the current geopolitical environment, including the impact, both direct and indirect, of global conflicts, government actions, such as proposed and enacted tariffs and governmental shutdowns; (ii) our strategy, outlook, and growth prospects; (iii) our operational and financial targets, dividend policy, and capital allocation strategy; (iv) general economic trends and trends in our industry and markets; (v) the risks and costs associated with the integration of, and or ability to integrate, our stores and business units successfully; (vi) our internal control over financial reporting; (vii) the proper application of generally accepted accounting principles in the preparation of our financial statements, which are highly complex and involve many subjective assumptions, estimates, and judgments; and (viii) the competitive environment in which we operate; and (ix) potential post-closing obligations and liabilities relating to the sale of our car wash businesses. Forward-looking statements may include, among others, the words “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “likely,” “may,” “plan,” “possible,” “potential,” “predict,” “project,” “should,” “target,” “will,” “would” or any other similar words.

Although we believe that the expectations reflected in any of our forward-looking statements are reasonable, actual results or outcomes could differ materially from those projected or assumed in any of our forward-looking statements. Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and to inherent risks and uncertainties, many of which are beyond our control. Important factors that could cause our actual results, performance and achievements, or industry results to differ materially from estimates or projections contained in or implied by our forward-looking statements include the following: our ability to compete with other businesses in the automotive aftermarket industries; advances and changes in automotive technology; changes in consumer preferences, perceptions, and spending patterns; changes in general economic conditions and the geographic concentration of our locations; our ability to timely recruit and retain qualified accounting personnel; the need to rely on third-party service providers, which could result in significant costs; diversion of management’s time, attention and resources from strategic matters due to remediation efforts related to the material weaknesses in our internal control over financial reporting and disclosure controls and procedures; our inability to maintain an effective system of internal controls; our inability to remediate the material weaknesses in our internal control over financial reporting and disclosure controls and procedures or additional material weaknesses or other deficiencies in the future; the restatement of certain of our previously issued consolidated financial statements; the adverse effect of litigation; the risks and uncertainties, as they may be amended from time to time, set forth in our filings with the U.S. Securities and Exchange Commission, including our most recently filed Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q.

There may be other factors not presently known to us or which we currently consider to be immaterial that could cause our actual results to differ materially from those projected in any forward-looking statements we make.

Forward-looking statements made in this release speak only as of the date hereof. We do not undertake any obligation to update or release any revisions to any forward-looking statement or to report any events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as required by law. Given these uncertainties, you should not place undue reliance on these forward-looking statements.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

The following information provides definitions and reconciliations of the non-GAAP financial measures presented in this earnings release to the most directly comparable financial measures calculated and presented in accordance with generally accepted accounting principles (GAAP). The Company has provided this non-GAAP financial information, which is not calculated or presented in accordance with GAAP, as information supplemental and in addition to the financial measures presented in this earnings release that are calculated and presented in accordance with GAAP. Such non-GAAP financial measures should not be considered superior to, as a substitute for or alternative to, and should be considered in conjunction with, the GAAP financial measures presented in this earnings release. The non-GAAP financial measures in this earnings release may differ from similarly titled measures used by other companies.

Non-GAAP Financial Measures in Outlook

Driven Brands includes Adjusted Earnings Before Interest, Tax, Depreciation and Amortization (“Adjusted EBITDA”) and Adjusted Earnings per Share (“Adjusted EPS”) in the Company’s Fiscal Year 2026 Outlook. Adjusted EBITDA and Adjusted EPS are non-GAAP financial measures and have not been reconciled to the most comparable GAAP financial measures because it is not possible to do so without unreasonable efforts due to the uncertainty and potential variability of reconciling items, which are dependent on future events and often outside of management’s control and which could be significant. Because such items cannot be reasonably predicted with the level of precision required, we are unable to provide an outlook for the comparable GAAP measures. Forward-looking estimates of Adjusted EBITDA and Adjusted EPS are made in a manner consistent with the relevant definitions and assumptions noted herein and in our filings with the SEC.

Adjusted Net Income and Adjusted Earnings Per Share

Adjusted Net Income and Adjusted EPS are considered non-GAAP financial measures under the SEC’s rules because they exclude certain amounts included in the net income attributable to Driven Brands common stockholders and diluted earnings per share attributable to Driven Brands common stockholders calculated in accordance with GAAP. Management believes that Adjusted Net Income and Adjusted EPS are meaningful measures to share with investors because they facilitate comparison of the current period performance with that of the comparable prior period. In addition, Adjusted Net Income and Adjusted EPS afford investors a view of what management considers to be Driven Brands’ core earnings performance as well as the ability to make a more informed assessment of such earnings performance with that of the prior period.

The tables below reflect the calculation of Adjusted Net Income and Adjusted Earnings Per Share for the three and six months ended June 27, 2026, compared to the three and six months ended June 28, 2025.

Net Income to Adjusted Net Income and Adjusted Earnings Per Share (Unaudited)

Three Months Ended

Six Months Ended

June 27, 2026

June 28, 2025

June 27, 2026

June 28, 2025

(in thousands, except per share data)

As Restated

As Restated

Net income from continuing operations

$

37,274

$

16,432

$

61,105

$

29,940

Adjustments:

Acquisition related costs(a)

118

983

288

998

Non-core items and project costs, net(b)

1,511

(1,134

)

4,003

2,076

Cloud computing amortization(c)

5,450

3,948

10,635

5,829

Share-based compensation expense(d)

5,101

10,663

11,449

22,923

Foreign currency transaction loss (gain), net(e)

1,212

(8,659

)

10,142

(9,130

)

Impairment, (gain) loss on sale of assets, net, and closed store expenses(f)

(373

)

34,314

733

44,208

Loss on debt extinguishment(g)

1,820

Amortization related to acquired intangible assets(h)

4,650

4,528

9,305

9,180

Adjusted net income before tax impact of adjustments

54,943

61,075

109,480

106,024

Tax impact of adjustments(i)

(6,771

)

(12,171

)

(12,279

)

(18,348

)

Adjusted net income from continuing operations

$

48,172

$

48,904

$

97,201

$

87,676

Basic earnings per share from continuing operations

$

0.23

$

0.10

$

0.37

$

0.18

Diluted earnings per share from continuing operations

$

0.23

$

0.10

$

0.37

$

0.18

Adjusted basic earnings per share from continuing operations(1)

$

0.29

$

0.30

$

0.59

$

0.54

Adjusted diluted earnings per share from continuing operations(1)

$

0.29

$

0.30

$

0.59

$

0.54

Weighted average shares outstanding

Basic

164,481

162,833

164,319

161,701

Diluted

164,936

164,150

164,774

162,984

(1)

Adjusted Earnings Per Share is calculated under the two-class method. Under the two-class method, adjusted earnings per share is calculated using adjusted net income attributable to common shares, which is derived by reducing adjusted net income by the amount attributable to participating securities. Adjusted Net Income attributable to participating securities used in the basic earnings per share calculations was less than $1 million for the three and six months ended June 27, 2026, and less than $1 million and $1 million for the three and six months ended June 28, 2025, respectively. Adjusted Net Income attributable to participating securities used in the diluted earnings per share calculations was less than $1 million for the three and six months ended June 27, 2026 and June 28, 2025.

Adjusted EBITDA

Adjusted EBITDA is considered a non-GAAP financial measure under the Securities and Exchange Commission’s (“SEC”) rules because it excludes certain amounts included in net income calculated in accordance with GAAP. Management believes that Adjusted EBITDA is a meaningful measure to share with investors because it facilitates comparison of the current period performance with that of the comparable prior period. In addition, Adjusted EBITDA affords investors a view of what management considers to be Driven Brand’s core operating performance as well as the ability to make a more informed assessment of such operating performance as compared with that of the prior period.

Please see the company’s Annual Report on Form 10-K for the fiscal year ended December 27, 2025, filed with the SEC on May 19, 2026, for additional information on Adjusted EBITDA. The tables below reflect the calculation of Adjusted EBITDA for the three and six months ended June 27, 2026, compared to the three and six months ended June 28, 2025.

Net Income to Adjusted EBITDA Reconciliation (Unaudited)

Three Months Ended

Six Months Ended

June 27, 2026

June 28, 2025

June 27, 2026

June 28, 2025

(in thousands)

As Restated

As Restated

Net income from continuing operations

$

37,274

$

16,432

$

61,105

$

29,940

Income tax expense

13,773

8,130

23,180

13,584

Interest expense, net

20,791

31,146

44,243

67,412

Depreciation and amortization

22,157

19,129

43,488

39,440

EBITDA

93,995

74,837

172,016

150,376

Acquisition related costs(a)

118

983

288

998

Non-core items and project costs, net(b)

1,511

(1,134

)

4,003

2,076

Cloud computing amortization(c)

5,450

3,948

10,635

5,829

Share-based compensation expense(d)

5,101

10,663

11,449

22,923

Foreign currency transaction loss (gain), net(e)

1,212

(8,659

)

10,142

(9,130

)

Impairment, (gain) loss on sale of assets, net, and closed store expenses(f)

(373

)

34,314

733

44,208

Loss on debt extinguishment(g)

1,820

Adjusted EBITDA

$

107,014

$

114,952

$

211,086

$

217,280

Note: Adjusted EBITDA presented above included restatement-related, non-recurring costs of $11.8 million for the three months ended June 27, 2026, and $20.9 million for the six months ended June 27, 2026.

Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings Per Share Footnotes

(a)

Consists of acquisition costs as reflected within the consolidated statements of operations, including legal, consulting and other fees, and expenses incurred in connection with acquisitions completed during the applicable period, as well as inventory rationalization expenses incurred in connection with acquisitions. As acquisitions occur in the future, we expect to incur similar costs and, under U.S. GAAP, such costs relating to acquisitions are expensed as incurred and not capitalized.

(b)

Consists of discrete items and project costs, including third-party professional costs associated with strategic transformation initiatives as well as non-recurring payroll-related costs and non-ordinary course legal reserves and settlements.

(c)

Includes non-cash amortization expenses relating to cloud computing arrangements.

(d)

Represents non-cash share-based compensation expense.

(e)

Represents foreign currency transaction (gains) losses, net that primarily related to the remeasurement of the intercompany loans as well as gains and losses on cross-currency swaps.

(f)

Consists of the following items (i) asset impairments, (ii) losses, net on sale leasebacks, disposal of assets, including assets held for sale, or sale of business; and (iii) closed store expenses.

(g)

Represents charges incurred related to the Company’s partial repayment of the 2020-1 Senior Notes and full repayment of the 2019-2 Senior Notes.

(h)

Consists of amortization related to acquired intangible assets as reflected within depreciation and amortization in the consolidated statements of operations.

(i)

Represents the tax impact of adjustments associated with the reconciling items between net income from continuing operations and Adjusted Net Income, excluding the provision for uncertain tax positions and valuation allowance for certain deferred tax assets. To determine the tax impact of the deductible reconciling items, we utilized statutory income tax rates ranging from 21% to 26.5% depending upon the tax attributes of each adjustment and the applicable jurisdiction.

DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES

ADJUSTED EBITDA RECONCILIATION (UNAUDITED)

Three Months Ended

Six Months Ended

June 27, 2026

June 28, 2025

June 27, 2026

June 28, 2025

(in thousands)

As Restated

As Restated

Take 5

$

114,882

$

106,538

$

224,354

$

202,933

Franchise Brands

41,163

43,549

82,520

86,429

Auto Glass Now

3,482

10,081

9,416

15,398

Corporate and Other

(52,513

)

(45,216

)

(105,204

)

(87,480

)

Adjusted EBITDA

$

107,014

$

114,952

$

211,086

$

217,280

Note: Adjusted EBITDA presented above included restatement-related, non-recurring costs of $11.8 million for the three months ended June 27, 2026, and $20.9 million for the six months ended June 27, 2026.

DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES

ADDITIONAL INFORMATION ON KEY PERFORMANCE INDICATORS (UNAUDITED)

Three Months Ended June 27, 2026

(in thousands)

Take 5

Franchise Brands

Auto Glass Now

Total

System-wide Sales

Franchised stores

$

183,099

$

1,092,957

$

$

1,276,056

Company-operated stores

277,111

2,801

72,692

352,604

Total System-Wide Sales

$

460,210

$

1,095,758

$

72,692

$

1,628,660

Store Count (in whole numbers)

Franchised stores

569

2,685

3,254

Company-operated stores

852

11

206

1,069

Total Store Count

1,421

2,696

206

4,323

Three Months Ended June 28, 2025

Take 5

Franchise Brands

Auto Glass Now

Total

(in thousands)

As Restated

System-wide Sales

Franchised stores

$

149,119

$

1,070,582

$

$

1,219,701

Company-operated stores

257,449

4,654

71,177

333,280

Total System-Wide Sales

$

406,568

$

1,075,236

$

71,177

$

1,552,981

Store Count (in whole numbers)

Franchised stores

485

2,660

3,145

Company-operated stores

759

13

214

986

Total Store Count

1,244

2,673

214

4,131

Six Months Ended June 27, 2026

(in thousands)

Take 5

Franchise Brands

Auto Glass Now

Total

System-wide Sales

Franchise stores

$

353,055

$

2,152,039

$

$

2,505,094

Company-operated stores

548,823

5,315

135,598

689,736

Total System-wide Sales

$

901,878

$

2,157,354

$

135,598

$

3,194,830

Store Count (in whole numbers)

Franchise stores

569

2,685

3,254

Company-operated stores

852

11

206

1,069

Total Store Count

1,421

2,696

206

4,323

Six Months Ended June 28, 2025

Take 5

Franchise Brands

Auto Glass Now

Total

(in thousands)

As Restated

System-wide Sales

Franchise stores

$

285,807

$

2,099,956

$

$

2,385,763

Company-operated stores

508,249

8,646

130,516

647,411

Total System-wide Sales

$

794,056

$

2,108,602

$

130,516

$

3,033,174

Store Count (in whole numbers)

Franchise stores

485

2,660

3,145

Company-operated stores

759

13

214

986

Total Store Count

1,244

2,673

214

4,131

Shareholder/Analyst inquiries:
Steve Alexander
Stephen.Alexander@drivenbrands.com
(972) 467-6180

Media inquiries:
Krista Busada
Krista.Busada@drivenbrands.com
(704) 644-8129

Source: Driven Brands
Multimedia Files: