CSW Industrials Reports Record Results for Fiscal 2026 Third Quarter
Rhea-AI Summary
CSW Industrials (NYSE: CSW) reported fiscal 2026 third quarter revenue of $233.0 million, up 20.3% and a quarter record, driven by acquisitions. Adjusted EBITDA set a quarterly record at $44.8 million (+6.6%). GAAP EPS fell to $0.62 while adjusted EPS was $1.42. The company closed the MARS Parts $650 million acquisition and reported net debt $764.2 million with a net leverage ratio of 2.3x, inside the 1-3x target. Fiscal year-to-date adjusted EBITDA was $186.5 million (+10.9%); total revenue YTD was $773.6 million (+19.4%).
Positive
- Total revenue +20.3% to $233.0M (quarter record)
- Quarter adjusted EBITDA +6.6% to $44.8M (record)
- YTD adjusted EBITDA +10.9% to $186.5M
- Closed MARS Parts acquisition for $650M cash
- Net leverage 2.3x within target range 1-3x
- Returned $106.2M cash to shareholders YTD
Negative
- GAAP EPS down 61.3% to $0.62 per share
- Adjusted EPS down 21.1% to $1.42 per share
- Gross margin contracted 170 bps to 39.7%
- Adjusted EBITDA margin contracted 250 bps to 19.2%
- Invested approximately $1.0B in acquisitions increasing leverage
News Market Reaction
On the day this news was published, CSW declined 8.53%, reflecting a notable negative market reaction. Argus tracked a trough of -6.1% from its starting point during tracking. Our momentum scanner triggered 19 alerts that day, indicating notable trading interest and price volatility. This price movement removed approximately $467M from the company's valuation, bringing the market cap to $5.01B at that time. Trading volume was elevated at 2.9x the daily average, suggesting increased selling activity.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Market Reality Check
Peers on Argus
CSW fell 4.8% while key peers were mixed: FELE (-1.61%), MWA (-0.3%), NPO (-2.01%), AIMC (flat), and SMR up 5.51%. Scanner data shows no peers in momentum, pointing to a stock-specific reaction to the earnings details and acquisition-driven margin/interest pressure rather than a sector-wide move.
Historical Context
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Jan 20 | Earnings call scheduling | Neutral | -4.0% | Set date and time for fiscal Q3 2026 earnings release and conference call. |
| Jan 16 | Dividend declaration | Positive | +0.7% | Declared regular quarterly cash dividend of <b>$0.27</b> per share with Feb 13, 2026 payable date. |
| Dec 15 | Buyback expansion | Positive | -1.6% | Expanded share repurchase authorization to <b>$250 million</b>, citing prior buybacks and share count. |
| Nov 21 | Acquisitions announced | Positive | +7.0% | Deployed over <b>$26.5 million</b> on two SRS acquisitions at ~<b>5.0x</b> TTM EBITDA, expected EPS accretion. |
| Nov 04 | Major acquisition close | Positive | -4.4% | Closed <b>$650 million</b> MARS Parts deal using Term Loan A and revolver with SOFR hedge. |
Recent history shows several instances where ostensibly shareholder-friendly announcements (buybacks, accretive acquisitions) coincided with negative next-day price moves, while some acquisition news did see positive alignment. Reactions to capital allocation and deal activity have been mixed, with a slight skew toward divergence.
Over the last few months, CSW Industrials has focused on capital deployment and shareholder returns. On Nov 4, 2025, it closed the $650 million MARS Parts acquisition funded largely with term debt and revolver borrowings. On Nov 21, 2025, it added Hydrotex and ProAction Fluids for over $26.5 million. The Board later expanded the repurchase authorization to $250 million and declared a $0.27 dividend. An earnings-date announcement on Jan 20, 2026 and today’s record revenue/EBITDA report fit into this ongoing acquisitive, capital-return story.
Market Pulse Summary
The stock moved -8.5% in the session following this news. A negative reaction despite record revenue and adjusted EBITDA fits a pattern where acquisition or buyback announcements sometimes coincided with downside, such as the -4.43% move on the MARS closing and the -1.64% move on the buyback expansion. The market may have focused on the 61.3% EPS decline, margin compression, and net debt of $764.2 million. If investors question integration progress or returns on recent deals, downside reactions to otherwise solid growth metrics have precedent.
Key Terms
adjusted ebitda financial
net leverage ratio financial
term loan a financial
revolving credit facility financial
free cash flow financial
sofr financial
interest rate hedge financial
AI-generated analysis. Not financial advice.
DALLAS, Jan. 29, 2026 (GLOBE NEWSWIRE) -- CSW Industrials, Inc. (NYSE: CSW or the "Company") today reported results for the fiscal 2026 third quarter period ended December 31, 2025.
Fiscal 2026 Third Quarter Highlights (comparisons to fiscal 2025 third quarter)
- Total revenue increased
20.3% to a quarter record of$233.0 million , driven by acquisitions during the last twelve months - Earnings per diluted share ("EPS") of
$0.62 , decreased61.3% when compared to$1.60 - Adjusted EPS of
$1.42 , excluding the amortization of acquisition-related intangible assets and other nonrecurring expenses, decreased21.1% when compared to$1.80 , driven primarily by interest expense incurred due to acquisitions - Adjusted EBITDA of
$44.8 million increased6.6% , setting a fiscal third quarter record - Net debt of
$764.2 million at the end of the quarter, resulting in a net leverage ratio (net Debt to EBITDA), in accordance with our credit facility, of 2.3x in our target range of 1-3x - Closed Motors & Armatures Parts ("MARS Parts") acquisition for
$650 million in cash, utilizing a five year Syndicated Term Loan A for$600 million and borrowings under the extended$700 million revolving credit facility while maintaining significant liquidity
Fiscal 2026 Year-to-Date Highlights (comparisons to fiscal 2025 year-to-date period)
- Total revenue increased
19.4% to a record of$773.6 million , driven by acquisitions during the last twelve months - EPS of
$5.47 , decreased13.1% when compared to$6.30 - Adjusted EPS of
$7.24 , increased1.8% when compared to$7.11 - Adjusted EBITDA increased
10.9% to a record$186.5 million - Invested approximately
$1.0 billion in acquisitions and$12.1 million in organic capital expenditures, while returning total cash of$106.2 million to shareholders through share repurchases of$92.6 million and dividends of$13.6 million
Comments from the Chairman, President, and Chief Executive Officer
Joseph B. Armes, CSW Industrials’ Chairman, President, and Chief Executive Officer, commented, "I am pleased to report record revenue and adjusted EBITDA for the fiscal third quarter and fiscal year-to-date of 2026. These impressive results reflect the success of our growth strategy, including the recent acquisition and integration of businesses that broadened our HVAC/R and plumbing product offerings within Contractor Solutions and further diversified our end market exposures in Specialized Reliability Solutions. Over the past decade, CSW has allocated well over
Armes continued, "Recent additions to our product portfolio have accelerated growth in repair solutions within our Contractor Solutions segment and opened previously unserved end markets in our Specialized Reliability Solutions segment. We are integrating these acquisitions aggressively and we are highly confident in our ability to achieve our operational and financial goals for these newly-acquired businesses."
Fiscal 2026 Third Quarter Consolidated Results
Fiscal third quarter revenue was
Gross profit in the fiscal third quarter was
Operating expenses were
Operating income in the current period was
Interest expense, net of interest income, was
In the current period, reported net income attributable to CSW, net of non-controlling interest in the joint venture, decreased
Fiscal 2026 third quarter adjusted EBITDA increased
The quarterly cash flows from operations were
Free cash flow, defined as cash flow from operations minus capital expenditures, was
Following quarter-end, the Company announced its twenty-eighth consecutive regular quarterly cash dividend in the amount of
The Company’s effective tax rate for the fiscal third quarter was (34.2)%, or
Fiscal 2026 Third Quarter Segment Results
Contractor Solutions segment revenue was
Specialized Reliability Solutions segment revenue was
Engineered Building Solutions segment revenue was
All percentages are calculated based upon the attached financial statements. Share counts used in determining the diluted EPS are based on a weighted average of outstanding shares throughout the reporting period.
Fiscal 2026 Year-to-Date Consolidated Results
Fiscal year-to-date revenue was
Gross profit in the fiscal year-to-date period was
Operating expenses as a percentage of revenue were
In the current period, operating income was
Interest expense, net was
Net income attributable to CSW decreased to
Fiscal 2026 year-to-date adjusted EBITDA increased
Net cash provided by operating activities for the fiscal 2026 year-to-date period was
Including cash on hand, our net debt for the covenant calculation was
Fiscal 2026 year-to-date, the Company has deployed approximately
The Company’s effective tax rate for the fiscal year-to-date period was
Fiscal 2026 Year-to-Date Segment Results
Contractor Solutions segment revenue was
Specialized Reliability Solutions segment revenue grew to
Engineered Building Solutions segment revenue was
All percentages are calculated based upon the attached financial statements. Share count used in determining the diluted EPS is based on a weighted average of outstanding shares throughout the measurement period.
Conference Call Information
The Company will host a conference call today at 10:00 a.m. ET to discuss the results, followed by a question-and-answer session for the investment community. A live webcast of the call can be accessed at https://cswindustrials.gcs-web.com/. To access the call, participants may dial 1-877-407-0784, international callers may use 1-201-689-8560, and request to join the CSW Industrials earnings call.
A telephonic replay will be available shortly after the conclusion of the call and until Thursday, February 12, 2026. Participants may access the replay at 1-844-512-2921, international callers may use 1-412-317-6671 and enter access code 13757866. The call will also be available for replay via webcast link on the Investors portion of the CSW website www.cswindustrials.com.
Safe Harbor Statement
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, as amended. Words or phrases such as "may," "should," "expects," "could," "intends," "plans," "anticipates," "estimates," "believes," "forecasts," "predicts" or other similar expressions are intended to identify forward-looking statements, which include, without limitation, earnings forecasts, effective tax rate, statements relating to our business strategy and statements of expectations, beliefs, future plans and strategies and anticipated developments concerning our industry, business, operations, and financial performance and condition.
The forward-looking statements included in this press release are based on our current expectations, projections, estimates, and assumptions. These statements are only predictions, not guarantees. Such forward-looking statements are subject to numerous risks and uncertainties that are difficult to predict. These risks and uncertainties may cause actual results to differ materially from what is forecast in such forward-looking statements, and include, without limitation, the risk factors described from time to time in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K.
All forward-looking statements included in this press release are based on information currently available to us, and we assume no obligation to update any forward-looking statement except as may be required by law.
Non-GAAP Financial Measures
This press release includes an analysis of adjusted diluted earnings per share attributable to CSW, adjusted net income attributable to CSW, adjusted effective tax rate, adjusted operating income, adjusted operating cash flows, adjusted free cash flows and revenue calculated to include pre-acquisition revenue effect for recent acquisitions, which are non-GAAP financial measures of performance. Attributable to CSW is defined to exclude the income attributable to the non-controlling interest in the Whitmore JV.
CSW utilizes adjusted EBITDA (earnings before interest, tax, depreciation and amortization) as an additional consolidated, non-GAAP financial measure, which consists of consolidated net income including income attributable to the non-controlling interest in the Whitmore JV, adjusted to remove the impact of income taxes, interest expense, depreciation, amortization and impairment, and significant nonrecurring items.
For a reconciliation of these measures to the most directly comparable GAAP measures and for a discussion of why we consider these non-GAAP measures useful, see the “Reconciliation of Non-GAAP Measures” section of this release.
About CSW Industrials, Inc.
CSW Industrials is a diversified industrial growth company with industry-leading operations in three segments: Contractor Solutions, Specialized Reliability Solutions, and Engineered Building Solutions. CSW provides niche, value-added products with two essential commonalities: performance and reliability. The primary end markets we serve with our well-known brands include: HVAC/R, plumbing, electrical, general industrial, architecturally-specified building products, energy, mining, and rail transportation. For more information, please visit www.cswindustrials.com.
Investor Relations
Alexa Huerta
Vice President, Investor Relations and Treasurer
214-489-7113
alexa.huerta@cswindustrials.com
| CSW INDUSTRIALS, INC. CONSOLIDATED STATEMENTS OF INCOME (unaudited) | ||||||||||||||||
| Three Months Ended December 31, | Nine Months Ended December 31, | |||||||||||||||
| (Amounts in thousands, except per share amounts) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenues, net | $ | 232,992 | $ | 193,649 | $ | 773,589 | $ | 647,752 | ||||||||
| Cost of revenues | (140,549 | ) | (113,543 | ) | (446,519 | ) | (356,324 | ) | ||||||||
| Gross profit | 92,443 | 80,106 | 327,070 | 291,428 | ||||||||||||
| Selling, general and administrative expenses | (75,105 | ) | (50,511 | ) | (198,076 | ) | (155,224 | ) | ||||||||
| Operating income | 17,338 | 29,595 | 128,994 | 136,204 | ||||||||||||
| Interest expense, net | (8,118 | ) | 1,976 | (10,460 | ) | (1,884 | ) | |||||||||
| Other loss, net | (1,322 | ) | (298 | ) | (785 | ) | (716 | ) | ||||||||
| Income before income taxes | 7,898 | 31,273 | 117,749 | 133,604 | ||||||||||||
| Provision for income taxes | 2,699 | (4,315 | ) | (25,168 | ) | (31,175 | ) | |||||||||
| Net income | 10,597 | 26,958 | 92,581 | 102,429 | ||||||||||||
| Less: Income attributable to redeemable noncontrolling interest | (336 | ) | (10 | ) | (738 | ) | (839 | ) | ||||||||
| Net income attributable to CSW | $ | 10,261 | $ | 26,948 | $ | 91,843 | $ | 101,590 | ||||||||
| Net income per share attributable to CSW | ||||||||||||||||
| Basic | $ | 0.62 | $ | 1.60 | $ | 5.49 | $ | 6.32 | ||||||||
| Diluted | $ | 0.62 | $ | 1.60 | $ | 5.47 | $ | 6.30 | ||||||||
| Weighted average number of shares outstanding: | ||||||||||||||||
| Basic | 16,580 | 16,792 | 16,724 | 16,066 | ||||||||||||
| Diluted | 16,641 | 16,872 | 16,781 | 16,136 | ||||||||||||
| CSW INDUSTRIALS, INC. CONSOLIDATED BALANCE SHEETS (unaudited) | ||||||||
| (Amounts in thousands, except for per share amounts) | December 31, 2025 | March 31, 2025 | ||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 40,238 | $ | 225,845 | ||||
| Accounts receivable, net of allowance for expected credit losses of | 144,524 | 155,651 | ||||||
| Inventories, net | 315,410 | 194,876 | ||||||
| Prepaid expenses and other current assets | 34,500 | 16,489 | ||||||
| Total current assets | 534,672 | 592,861 | ||||||
| Property, plant and equipment, net of accumulated depreciation of | 108,220 | 93,415 | ||||||
| Goodwill | 640,062 | 264,092 | ||||||
| Intangible assets, net | 918,065 | 357,910 | ||||||
| Other assets | 84,513 | 70,787 | ||||||
| Total assets | $ | 2,285,532 | $ | 1,379,065 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 73,072 | $ | 54,767 | ||||
| Accrued and other current liabilities | 123,639 | 92,435 | ||||||
| Current portion of long-term debt | 29,458 | — | ||||||
| Total current liabilities | 226,169 | 147,202 | ||||||
| Long-term debt | 768,298 | — | ||||||
| Retirement benefits payable | 1,050 | 1,083 | ||||||
| Other long-term liabilities | 203,973 | 138,347 | ||||||
| Total liabilities | 1,199,490 | 286,632 | ||||||
| Commitments and contingencies (See Note 13) | ||||||||
| Redeemable noncontrolling interest | 18,925 | 20,187 | ||||||
| Equity: | ||||||||
| Common shares, | 178 | 177 | ||||||
| Additional paid-in capital | 516,498 | 501,286 | ||||||
| Treasury shares, at cost (1,405 and 1,027 shares, respectively) | (220,542 | ) | (122,125 | ) | ||||
| Retained earnings | 783,226 | 705,035 | ||||||
| Accumulated other comprehensive loss | (12,243 | ) | (12,127 | ) | ||||
| Total equity | 1,067,117 | 1,072,246 | ||||||
| Total liabilities, redeemable noncontrolling interest and equity | $ | 2,285,532 | $ | 1,379,065 | ||||
| CSW INDUSTRIALS, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) | ||||||||
| Nine Months Ended December 31, | ||||||||
| (Amounts in thousands) | 2025 | 2024 | ||||||
| Cash flows from operating activities: | ||||||||
| Net income | $ | 92,581 | $ | 102,429 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation | 11,822 | 10,714 | ||||||
| Amortization of acquisition-related intangible assets & inventory step-up | 34,975 | 20,215 | ||||||
| Amortization of deferred financing fees | 763 | 577 | ||||||
| Provision for inventory reserves | 4,025 | 1,779 | ||||||
| Provision for credit losses | 336 | 946 | ||||||
| Share-based compensation | 11,379 | 10,237 | ||||||
| Net loss (gain) on disposals of property, plant and equipment | 553 | (89 | ) | |||||
| Net pension benefit | 50 | 49 | ||||||
| Net deferred taxes | 894 | 1,244 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | 44,460 | 32,316 | ||||||
| Inventories | (37,807 | ) | (42,536 | ) | ||||
| Prepaid expenses and other current assets | (14,048 | ) | (17,174 | ) | ||||
| Other assets | (1,147 | ) | 1,565 | |||||
| Accounts payable and other current liabilities | 8,287 | 21,372 | ||||||
| Retirement benefits payable and other liabilities | (5,788 | ) | (2,575 | ) | ||||
| Net cash provided by operating activities | 151,335 | 141,069 | ||||||
| Cash flows from investing activities: | ||||||||
| Capital expenditures | (12,130 | ) | (11,735 | ) | ||||
| Proceeds from sale of assets | 173 | 153 | ||||||
| Cash paid for investments | — | (2,500 | ) | |||||
| Cash paid for acquisitions, net of cash received | (1,000,179 | ) | (83,457 | ) | ||||
| Net cash used in investing activities | (1,012,136 | ) | (97,539 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Borrowings on line of credit | 435,492 | 32,723 | ||||||
| Repayments of line of credit | (235,393 | ) | (198,723 | ) | ||||
| Borrowings on Term Loan A | 600,000 | — | ||||||
| Payments of deferred loan costs | (5,271 | ) | — | |||||
| Purchase of treasury shares | (98,772 | ) | (20,935 | ) | ||||
| Payments of contingent consideration | (4,988 | ) | (1,034 | ) | ||||
| Proceeds from equity issuance | — | 347,407 | ||||||
| Distributions to redeemable noncontrolling interest shareholder | (2,000 | ) | — | |||||
| Dividends | (13,576 | ) | (10,554 | ) | ||||
| Net cash provided by financing activities | 675,492 | 148,884 | ||||||
| Effect of exchange rate changes on cash and equivalents | (298 | ) | (816 | ) | ||||
| Net change in cash and cash equivalents | (185,607 | ) | 191,598 | |||||
| Cash and cash equivalents, beginning of period | 225,845 | 22,156 | ||||||
| Cash and cash equivalents, end of period | $ | 40,238 | $ | 213,754 | ||||
Reconciliation of Non-GAAP Measures
We use adjusted earnings per share attributable to CSW, adjusted net income attributable to CSW, adjusted operating income, adjusted effective tax rate, adjusted EBITDA, adjusted operating cash flows, adjusted free cash flows and revenue calculated to include pre-acquisition revenue effect for recent acquisitions, together with financial measures prepared in accordance with GAAP, such as revenue, cost of revenue, operating expense, operating income, net income attributable to CSW and operating cash flows, to assess our historical and prospective operating performance and to enhance our understanding of our core operating performance. Free cash flow is a non-GAAP financial measure and is defined as cash flow from operations less capital expenditures. We also believe these measures are useful for investors to assess the operating performance of our business without the effect of non-recurring items. In the following tables, there could be immaterial differences in amounts presented due to rounding.
| CSW INDUSTRIALS, INC. | ||||||||||||||||
| RECONCILIATION OF NET INCOME ATTRIBUTABLE TO CSW TO ADJUSTED NET INCOME ATTRIBUTABLE TO CSW | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| (Amounts in thousands) | Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net income attributable to CSW | $ | 10,261 | $ | 26,948 | $ | 91,843 | $ | 101,591 | ||||||||
| Adjusting items: | ||||||||||||||||
| Amortization of acquisition-related intangible assets and inventory step-up | 15,086 | 7,351 | 34,975 | 20,181 | ||||||||||||
| Amortization tax effect | (3,741 | ) | (1,823 | ) | (8,674 | ) | (5,005 | ) | ||||||||
| Acquisition-related integration expenses, net of tax effect | 2,876 | — | 2,876 | — | ||||||||||||
| Nonrecurring inventory write down, net of tax effect | 1,495 | — | 1,495 | — | ||||||||||||
| Acquisition-related transaction expenses, net of tax effect | 2,221 | 642 | 3,545 | 642 | ||||||||||||
| Reversal of tax indemnification receivable | 1,406 | 858 | 1,406 | 858 | ||||||||||||
| Uncertain tax position accrual release | (5,950 | ) | (3,549 | ) | (5,950 | ) | (3,549 | ) | ||||||||
| Adjusted net income attributable to CSW | $ | 23,654 | $ | 30,427 | $ | 121,516 | $ | 114,718 | ||||||||
| Net Income Attributable to CSW per diluted common share | $ | 0.62 | $ | 1.60 | $ | 5.47 | $ | 6.30 | ||||||||
| Adjusting Items, per dilutive common share: | ||||||||||||||||
| Amortization of acquisition-related intangible assets and inventory step-up | 0.91 | 0.44 | 2.08 | 1.25 | ||||||||||||
| Amortization tax effect | (0.22 | ) | (0.11 | ) | (0.52 | ) | (0.31 | ) | ||||||||
| Acquisition-related integration expenses, net of tax effect | 0.17 | — | 0.17 | — | ||||||||||||
| Nonrecurring inventory write down, net of tax effect | 0.09 | — | 0.09 | — | ||||||||||||
| Acquisition-related transaction expenses, net of tax effect | 0.13 | 0.04 | 0.21 | 0.04 | ||||||||||||
| Reversal of tax indemnification receivable | 0.08 | 0.05 | 0.08 | 0.05 | ||||||||||||
| Uncertain tax position accrual release | (0.36 | ) | (0.21 | ) | (0.35 | ) | (0.22 | ) | ||||||||
| Adjusted net income attributable to CSW per dilutive common share | $ | 1.42 | $ | 1.80 | $ | 7.24 | $ | 7.11 | ||||||||
| CSW Industrials, Inc. | ||||||||||||||||
| Reconciliation of Effective Tax Rate to Adjusted Effective Tax Rate | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| (Amounts in thousands) | Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| GAAP income before tax | $ | 7,898 | $ | 31,273 | $ | 117,749 | $ | 133,604 | ||||||||
| Adjusting items: | ||||||||||||||||
| Acquisition-related integration expenses | 3,944 | — | 3,944 | — | ||||||||||||
| Nonrecurring inventory write down | 2,051 | — | 2,051 | — | ||||||||||||
| Acquisition-related transaction expenses | 2,335 | 860 | 4,094 | 860 | ||||||||||||
| Reversal of tax indemnification receivable | 1,406 | 858 | 1,406 | 858 | ||||||||||||
| Adjusted income before tax | $ | 17,635 | $ | 32,991 | $ | 129,244 | $ | 135,322 | ||||||||
| GAAP provision for income tax | $ | (2,699 | ) | $ | 4,315 | $ | 25,167 | $ | 31,174 | |||||||
| Adjusting items: | ||||||||||||||||
| Tax impact of acquisition-related integration expenses | 1,069 | — | 1,069 | — | ||||||||||||
| Tax impact of nonrecurring inventory write down | 556 | — | 556 | — | ||||||||||||
| Tax impact of acquisition-related transaction expenses | 114 | 218 | 549 | 218 | ||||||||||||
| Uncertain tax position accrual release | 5,950 | 3,549 | 5,950 | 3,549 | ||||||||||||
| Adjusted provision for income tax | $ | 4,990 | $ | 8,082 | $ | 33,291 | $ | 34,941 | ||||||||
| GAAP effective tax rate | (34.2 | )% | 13.8 | % | 21.4 | % | 23.3 | % | ||||||||
| Adjusted effective tax rate | 28.3 | % | 24.5 | % | 25.8 | % | 25.8 | % | ||||||||
| CSW Industrials, Inc. | ||||||||
| Reconciliation of Contractor Solutions Segment Reported Revenue to Revenue Calculated to Include Pre-Acquisition Revenue Effect | ||||||||
| (unaudited) | ||||||||
| (Amounts in thousands) | Three Months Ended December 31, | |||||||
| 2025 | 2024 | |||||||
| Contractor Solutions Segment Reported Revenue, Net | $ | 167,999 | $ | 132,150 | ||||
| Adjusting Items: | ||||||||
| Pre-acquisition revenue effect for recent acquisitions (a) | — | 49,082 | ||||||
| $ | 167,999 | $ | 181,232 | |||||
| (a) Revenue effect from MARS, Aspen and PF WaterWorks acquisitions as if the acquisitions had been owned by CSW during the same months in the quarter ended December 31, 2024. This calculation is provided to allow investors to understand our organic growth, including pre-acquisition revenue effect from recent acquisitions, on a comparable basis. | ||||||||
| CSW INDUSTRIALS, INC. | ||||||||||||||||
| Reconciliation of Net Income Attributable to CSW to Adjusted EBITDA | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| (Amounts in thousands) | Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net Income attributable to CSW | $ | 10,261 | $ | 26,948 | $ | 91,843 | $ | 101,591 | ||||||||
| Plus: Income attributable to redeemable noncontrolling interest | 336 | 10 | 739 | 839 | ||||||||||||
| Net Income | $ | 10,597 | $ | 26,958 | $ | 92,581 | $ | 102,429 | ||||||||
| Adjusting Items: | ||||||||||||||||
| Interest expense, net | 8,118 | (1,976 | ) | 10,460 | 1,884 | |||||||||||
| Income tax expense (benefit) | (2,699 | ) | 4,315 | 25,167 | 31,174 | |||||||||||
| Depreciation & amortization | 19,058 | 11,012 | 46,787 | 30,896 | ||||||||||||
| EBITDA | $ | 35,074 | $ | 40,309 | $ | 174,996 | $ | 166,384 | ||||||||
| EBITDA Adjustments: | ||||||||||||||||
| Acquisition-related integration expenses | 3,944 | — | 3,944 | — | ||||||||||||
| Nonrecurring inventory write down | 2,051 | — | 2,051 | — | ||||||||||||
| Acquisition-related transaction expenses | 2,335 | 860 | 4,094 | 860 | ||||||||||||
| Reversal of tax indemnification receivable | 1,406 | 858 | 1,406 | 858 | ||||||||||||
| Adjusted EBITDA | $ | 44,810 | $ | 42,027 | $ | 186,492 | $ | 168,102 | ||||||||
| Adjusted EBITDA % Revenue | 19.2 | % | 21.7 | % | 24.1 | % | 26.0 | % | ||||||||
| CSW INDUSTRIALS, INC. | ||||||||||||||||||||
| Reconciliation of Segment Operating Income to Segment Adjusted EBITDA | ||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||
| (Amounts in thousands) | Three Months Ended December 31, 2025 | |||||||||||||||||||
| Contractor Solutions | Specialized Reliability Solutions | Engineered Building Solutions | Corporate and Other | Consolidated | ||||||||||||||||
| Revenue, net | $ | 167,999 | $ | 38,284 | $ | 28,452 | $ | (1,742 | ) | $ | 232,992 | |||||||||
| Operating Income | $ | 16,790 | $ | 4,517 | $ | 3,362 | $ | (7,331 | ) | $ | 17,338 | |||||||||
| % Revenue | 10.0 | % | 11.8 | % | 11.8 | % | 7.4 | % | ||||||||||||
| Adjusting Items: | ||||||||||||||||||||
| Acquisition-related integration expenses | 3,776 | 168 | — | — | 3,944 | |||||||||||||||
| Nonrecurring inventory write down | 2,051 | — | — | — | 2,051 | |||||||||||||||
| Acquisition-related transaction expenses | 1,142 | 423 | — | 770 | 2,335 | |||||||||||||||
| Adjusted Operating Income | $ | 23,759 | $ | 5,108 | $ | 3,362 | $ | (6,561 | ) | $ | 25,668 | |||||||||
| % Revenue | 14.1 | % | 13.3 | % | 11.8 | % | 11.0 | % | ||||||||||||
| Adjusting Items: | ||||||||||||||||||||
| Other income (expense), net | (1,283 | ) | (39 | ) | 47 | (46 | ) | (1,322 | ) | |||||||||||
| Depreciation & amortization | 17,167 | 1,416 | 483 | (9 | ) | 19,058 | ||||||||||||||
| Reversal of tax indemnification receivable | 1,406 | — | — | — | 1,406 | |||||||||||||||
| Adjusted EBITDA | $ | 41,050 | $ | 6,485 | $ | 3,892 | $ | (6,616 | ) | $ | 44,810 | |||||||||
| % Revenue | 24.4 | % | 16.9 | % | 13.7 | % | 19.2 | % | ||||||||||||
| (Amounts in thousands) | Three Months Ended December 31, 2024 | |||||||||||||||||||
| Contractor Solutions | Specialized Reliability Solutions | Engineered Building Solutions | Corporate and Other | Consolidated | ||||||||||||||||
| Revenue, net | $ | 132,150 | $ | 34,566 | $ | 28,821 | $ | (1,889 | ) | $ | 193,649 | |||||||||
| Operating Income | $ | 26,756 | $ | 5,238 | $ | 3,645 | $ | (6,045 | ) | $ | 29,595 | |||||||||
| % Revenue | 20.2 | % | 15.2 | % | 12.6 | % | 15.3 | % | ||||||||||||
| Adjusting Items: | ||||||||||||||||||||
| Acquisition-related transaction expenses | 860 | — | — | — | 860 | |||||||||||||||
| Adjusted Operating Income | $ | 27,616 | $ | 5,238 | $ | 3,645 | $ | (6,045 | ) | $ | 30,455 | |||||||||
| % Revenue | 20.9 | % | 15.2 | % | 12.6 | % | 15.7 | % | ||||||||||||
| Adjusting Items: | ||||||||||||||||||||
| Other income (expense), net | (188 | ) | (17 | ) | 38 | (131 | ) | (298 | ) | |||||||||||
| Depreciation & amortization | 9,179 | 1,366 | 420 | 48 | 11,012 | |||||||||||||||
| Reversal of tax indemnification receivable | 858 | — | — | — | 858 | |||||||||||||||
| Adjusted EBITDA | $ | 37,466 | $ | 6,587 | $ | 4,102 | $ | (6,128 | ) | $ | 42,027 | |||||||||
| % Revenue | 28.4 | % | 19.1 | % | 14.2 | % | 21.7 | % | ||||||||||||
| CSW INDUSTRIALS, INC. | ||||||||||||||||||||
| Reconciliation of Segment Operating Income to Segment Adjusted EBITDA | ||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||
| (Amounts in thousands) | Nine Months Ended December 31, 2025 | |||||||||||||||||||
| Contractor Solutions | Specialized Reliability Solutions | Engineered Building Solutions | Corporate and Other | Consolidated | ||||||||||||||||
| Revenue, net | $ | 573,207 | $ | 113,900 | $ | 92,262 | $ | (5,780 | ) | $ | 773,589 | |||||||||
| Operating Income | $ | 122,924 | $ | 14,852 | $ | 12,193 | $ | (20,974 | ) | $ | 128,994 | |||||||||
| % Revenue | 21.4 | % | 13.0 | % | 13.2 | % | 16.7 | % | ||||||||||||
| Adjusting Items: | ||||||||||||||||||||
| Acquisition-related integration expenses | 3,776 | 168 | — | — | 3,944 | |||||||||||||||
| Nonrecurring inventory write down | 2,051 | — | — | — | 2,051 | |||||||||||||||
| Acquisition-related transaction expenses | 2,692 | 423 | — | 979 | 4,094 | |||||||||||||||
| Adjusted Operating Income | $ | 131,443 | $ | 15,443 | $ | 12,193 | $ | (19,995 | ) | $ | 139,083 | |||||||||
| % Revenue | 22.9 | % | 13.6 | % | 13.2 | % | 18.0 | % | ||||||||||||
| Adjusting Items: | ||||||||||||||||||||
| Other income (expense), net | (452 | ) | (133 | ) | 15 | (215 | ) | (785 | ) | |||||||||||
| Depreciation & amortization | 41,262 | 4,100 | 1,339 | 86 | 46,787 | |||||||||||||||
| Reversal of tax indemnification receivable | 1,406 | — | — | — | 1,406 | |||||||||||||||
| Adjusted EBITDA | $ | 173,659 | $ | 19,409 | $ | 13,547 | $ | (20,124 | ) | $ | 186,492 | |||||||||
| % Revenue | 30.3 | % | 17.0 | % | 14.7 | % | 24.1 | % | ||||||||||||
| (Amounts in thousands) | Nine Months Ended December 31, 2024 | |||||||||||||||||||
| Contractor Solutions | Specialized Reliability Solutions | Engineered Building Solutions | Corporate and Other | Consolidated | ||||||||||||||||
| Revenue, net | $ | 451,403 | $ | 109,892 | $ | 92,387 | $ | (5,930 | ) | $ | 647,752 | |||||||||
| Operating Income | $ | 122,894 | $ | 18,208 | $ | 15,451 | $ | (20,348 | ) | $ | 136,204 | |||||||||
| % Revenue | 27.2 | % | 16.6 | % | 16.7 | % | 21.0 | % | ||||||||||||
| Adjusting Items: | ||||||||||||||||||||
| Acquisition-related transaction expenses | 860 | — | — | — | 860 | |||||||||||||||
| Adjusted Operating Income | $ | 123,754 | $ | 18,208 | $ | 15,451 | $ | (20,348 | ) | $ | 137,064 | |||||||||
| % Revenue | 27.4 | % | 16.6 | % | 16.7 | % | 21.2 | % | ||||||||||||
| Adjusting Items: | ||||||||||||||||||||
| Other income (expense), net | (335 | ) | (200 | ) | 18 | (200 | ) | (716 | ) | |||||||||||
| Depreciation & amortization | 25,164 | 4,198 | 1,399 | 135 | 30,896 | |||||||||||||||
| Reversal of tax indemnification receivable | 858 | — | — | — | 858 | |||||||||||||||
| Adjusted EBITDA | $ | 149,442 | $ | 22,206 | $ | 16,868 | $ | (20,413 | ) | $ | 168,102 | |||||||||
| % Revenue | 33.1 | % | 20.2 | % | 18.3 | % | 26.0 | % | ||||||||||||
| CSW INDUSTRIALS, INC. | ||||||||||||||||
| Reconciliation of Operating Cash Flow to Free Cash Flow | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| (Amounts in thousands) | Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net cash provided by operating activities | $ | 28,868 | $ | 10,900 | $ | 151,335 | $ | 141,069 | ||||||||
| Less: Capital expenditures | (6,146 | ) | (3,148 | ) | (12,130 | ) | (11,735 | ) | ||||||||
| Free cash flow | $ | 22,722 | $ | 7,752 | $ | 139,205 | $ | 129,334 | ||||||||
| Adjusted EBITDA | 44,810 | 42,027 | 186,492 | 168,102 | ||||||||||||
| Free cash flow % Adj. EBITDA | 50.7 | % | 18.4 | % | 74.6 | % | 76.9 | % | ||||||||