A $204M Saxdor deal leaves Malibu Boats (NASDAQ: MBUU) in the red on 2026 pro forma
Rhea-AI Filing Summary
Malibu Boats, Inc. (MBUU) filed updated unaudited pro forma condensed combined financial information for the fiscal year ended June 30, 2026 to reflect its March 2, 2026 acquisition of Finnish boat maker Saxdor Yachts Oy. The pro forma statement is prepared under Article 11 of Regulation S‑X and is presented for informational purposes only.
The Company acquired Saxdor for an aggregate purchase price of about $203.9 million, consisting of $131.3 million in cash, 1,523,794 Malibu common shares and earnout consideration initially valued at $32.6 million, with a maximum potential payout of $84.2 million. The cash portion was funded using cash on hand and a $140 million draw on Malibu’s revolving credit facility bearing interest at 4.88% and maturing July 10, 2031.
On a pro forma basis, combined net sales for fiscal 2026 would have been $1,050.9 million, with a pro forma net loss attributable to Malibu Boats, Inc. of $(2.2) million, or $(0.11) per basic and diluted share, based on 20,828,565 weighted-average shares. The pro forma results incorporate fair-value based amortization of acquired intangibles and incremental interest expense from the Revolver draw and are subject to change as purchase accounting is finalized.
Positive
- $203.9 million Saxdor acquisition completed, adding a new wholly owned subsidiary and increasing combined pro forma net sales to $1,050.9 million for fiscal 2026.
- Transaction funded without a separate equity offering, using $131.3 million in cash and a $140 million Revolver draw plus 1,523,794 Malibu shares.
Negative
- Pro forma combined results show a net loss of $(2.2) million for fiscal 2026 versus Malibu’s standalone net income of $1.7 million.
- Acquisition increases leverage and interest burden, adding about $4.4 million in incremental annual interest expense from the $140 million Revolver draw.
- Earnout consideration has a maximum potential payout of $84.2 million over 2027–2029, creating additional future cash or share obligations depending on performance.
Filing Explained
The March 2 acquisition is reflected in June 30 balances, but its pro forma accounting remains revisable for up to twelve months.
Because the
The Form 8-K presents the combined operation as though the acquisition occurred on
The purchase-price allocation and accounting-policy alignment remain preliminary: the filing says revisions may occur during the measurement period of up to twelve months after closing and could be material.
A specific sensitivity remains in the interest line: the pro forma adjustment assumes the Revolver principal and rate stay unchanged, while a
8-K Event Classification
2 items: 8.01, 9.01
2 items
Item 8.01
Other Events
Other
Voluntary disclosure of events the company deems important to shareholders but not covered by other items.
Item 9.01
Financial Statements and Exhibits
Exhibits
Financial statements, pro forma financial information, or exhibit attachments filed with this report.
Key Figures
Aggregate purchase price: $203.9 million
Cash consideration: $131.3 million
Shares issued in acquisition: 1,523,794 shares
+5 more
8 metrics
Aggregate purchase price
$203.9 million
Total consideration for Saxdor acquisition under the Stock Purchase Agreement
Cash consideration
$131.3 million
Portion of Saxdor purchase price paid in cash
Shares issued in acquisition
1,523,794 shares
Malibu common stock issued to Saxdor sellers at closing
Initial fair value of Earnout Consideration
$32.6 million
Fair value of contingent consideration at acquisition date
Maximum earnout payout
$84.2 million
Maximum potential earnout over calendar years 2027–2029
Revolver drawdown
$140 million
Borrowings used to finance the Saxdor acquisition
Pro forma net sales
$1,050.9 million
Combined net sales for year ended June 30, 2026, on a pro forma basis
Pro forma net loss attributable to Malibu Boats, Inc.
$(2.2) million
Year ended June 30, 2026, on a pro forma combined basis
Key Terms
Earnout Consideration, Revolving credit facility, ASC Topic 805, Business Combinations, Article 11 of Regulation S-X, +2 more
6 terms
Earnout Consideration financial
"The Company’s potential earnout payments (the “Earnout Consideration”) with an initial fair value"
Earnout consideration is the portion of a purchase price that one party pays later only if the acquired business meets agreed future targets, like sales or profit goals. Think of it as a performance-linked bonus that shifts some risk from the buyer to the seller; investors watch earnouts because they affect how much value will actually be paid, influence future cash flow, and can change reported earnings or liabilities if targets are missed or met.
Revolving credit facility financial
"borrowings under the Company’s revolving credit facility (the “Revolver”)"
A revolving credit facility is a type of loan that a business can borrow from whenever it needs money, up to a set limit. It’s like having a credit card for companies—allowing them to borrow, pay back, and borrow again as needed, providing flexibility for managing cash flow or funding short-term expenses.
ASC Topic 805, Business Combinations financial
"accounted for as a business combination using the acquisition method in accordance with ASC Topic 805"
Article 11 of Regulation S-X regulatory
"prepared in accordance with Article 11 of Regulation S-X"
Term Secured Overnight Financing Rate financial
"interest rate on the Revolver adjusts monthly at a fluctuating rate equal to the Term Secured Overnight Financing Rate"
excess earnings method financial
"Definite-lived intangible assets consist of backlog and dealer relationships and were valued using the excess earnings method"
FAQ
What acquisition does Malibu Boats (MBUU) reflect in this pro forma 8-K?
The filing reflects Malibu Boats’ acquisition of Saxdor Yachts Oy, completed on March 2, 2026, in which Malibu acquired all equity interests and Saxdor became a wholly owned subsidiary through Finnish holding company ShelCo 350 Oy.
What was the purchase price for Saxdor in Malibu Boats’ (MBUU) 2026 acquisition?
Malibu Boats acquired Saxdor for an aggregate purchase price of about $203.9 million, including $131.3 million in cash, 1,523,794 Malibu common shares and earnout consideration initially valued at $32.6 million.
How was the Saxdor acquisition financed by Malibu Boats (MBUU)?
The cash portion of the purchase price was financed with cash on hand and a $140 million draw on Malibu’s revolving credit facility, which bears interest at 4.88% per annum and matures on July 10, 2031.
What are the key pro forma 2026 results for Malibu Boats (MBUU) after acquiring Saxdor?
On a pro forma basis for fiscal 2026, combined net sales would have been $1,050.9 million and pro forma net loss attributable to Malibu would have been $(2.2) million, or $(0.11) per basic and diluted share.
What is the potential earnout Malibu Boats (MBUU) may pay for Saxdor?
The acquisition includes potential earnout consideration with an initial fair value of $32.6 million and a maximum potential payout of $84.2 million, payable in 2027, 2028 and 2029 based on specified operating and financial targets.
How much incremental interest expense does the Malibu Boats (MBUU) pro forma show from the acquisition financing?
The pro forma statement includes about $4.4 million in incremental interest expense for fiscal 2026 related to the $140 million Revolver draw, net of eliminated Saxdor financing costs.
AI-generated analysis. How Rhea-AI works. Not financial advice.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): August 28, 2026
(Exact Name of Registrant as specified in its charter)
Commission file number: 001-36290
| (State or other jurisdiction of incorporation or organization) | (Address of principal executive offices, including zip code) | (I.R.S. Employer Identification No.) | |||||||||||||||||||||
| (Registrant’s telephone number, including area code) | |||||
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 8.01 Other Information
Malibu Boats, Inc. (the "Company") is filing this Current Report on Form 8-K to present the unaudited pro forma condensed combined statement of operations for the fiscal year ended June 30, 2026 that give effect to the transaction consummated during the fiscal year ended June 30, 2026 described below in Item 9.01(a).
The Updated Pro Forma Financial Information included in this Current Report on Form 8-K has been presented for informational purposes only, as required by Form S-3. It does not purport to represent the actual results of operations that the company would have achieved had the Transactions occurred on July 1, 2025, and is not intended to project the future results of operations that the Partnership may achieve as a result of the Transactions.
Item 9.01 Financial Statements and Exhibits
(a) Pro Forma Financial Information.
As previously disclosed, on March 2, 2026, the Company completed the acquisition of Saxdor Yachts Oy, a Finnish limited company (“Saxdor”), and pro forma financial information has previously been filed with the Securities and Exchange Commission.
The unaudited pro forma condensed combined statement of operations for the fiscal year ended June 30, 2026, giving effect to the acquisition of Saxdor, and the notes related thereto, are included as Exhibit 99.1 to this Current Report on Form 8-K and are incorporated herein by reference.
The unaudited pro forma condensed combined statement of operations for the fiscal year ended June 30, 2026 included in this Current Report on Form 8-K has been presented for informational purposes only. It does not purport to represent the actual results of operations that the combined company would have achieved had the acquisition occurred on July 1, 2025, and is not intended to project the future results of operations that the combined company may achieve.
(b) Exhibits
Exhibit No. | Description | |||||||
Exhibit 99.1 | Unaudited pro forma condensed combined statement of operations for the fiscal year ended June 30, 2026. | |||||||
Exhibit 104 | The Cover Page from this Current Report on Form 8-K formatted in inline XBRL. | |||||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
MALIBU BOATS, INC. | ||||||||||||||||||||
| By: | /s/ David S. Black | |||||||||||||||||||
| Date: August 28, 2026 | David S. Black | |||||||||||||||||||
| Chief Financial Officer | ||||||||||||||||||||
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Introduction
On March 2, 2026 (the “Closing Date”), Malibu Boats, Inc., (“MBI” or the “Company”) entered into and consummated a Stock Purchase Agreement (the “Agreement”) with Saxdor Yachts Oy (“Saxdor”) and the stockholders and option right holders of Saxdor (each a “Seller” and collectively, the “Sellers”), to acquire all equity interests in Saxdor (the “Transaction” or “Acquisition”). Pursuant to the Agreement, on the Closing Date, the Sellers sold and transferred all of the issued and outstanding shares of capital stock and outstanding equity-based awards (including option rights) of Saxdor to ShelCo 350 Oy (“Holdco”), a Finnish limited company wholly owned and controlled by MBI. Following the Transaction, Saxdor began operating as a wholly owned subsidiary of MBI.
The following unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X.
The unaudited pro forma condensed combined statement of operations for the year ended June 30, 2026, gives effect to the Acquisition as if the transaction had occurred on July 1, 2025, the first day of the Company’s fiscal year 2026, and combines the historical results of the Company and Saxdor. The Company’s historical results were prepared in accordance with U.S. GAAP and presented in U.S. Dollars (“USD”). Saxdor’s historical results were stated in accordance with IFRS Accounting Standards (“IFRS”) and presented in Euro (“EUR”).
Pursuant to Rule 11-02(c)(3) of Regulation S-X, if the fiscal year end of an acquired entity differs from the acquirer’s fiscal year end by more than 93 days, the acquired entity’s statement of operations must be brought up to within 93 days of the acquirer’s fiscal year end. The unaudited pro forma condensed combined Statement of Operations for the fiscal year ended June 30, 2026, combines the audited consolidated Statement of Operations of the Company for the fiscal year ended June 30, 2026, with Saxdor’s unaudited consolidated results of operations for the eight months ended February 28, 2026.
In accordance with Rule 11-02(c)(1) of Regulation S-X, the unaudited pro forma condensed combined financial information is not required to, and does not, include an unaudited pro forma condensed combined balance sheet because the consolidated balance sheet of the Company as of June 30, 2026, which was included in the Company’s annual report on Form 10-K filed with the U.S. Securities and Exchange Commission (the “SEC”) on August 27, 2026, already reflects the Acquisition.
The historical financial statements of the Company and consolidated results of operations of Saxdor have been adjusted in the accompanying unaudited pro forma condensed combined financial information to give effect to pro forma events through transaction accounting adjustments which would be necessary to account for the Acquisition in accordance with U.S. GAAP. The unaudited pro forma adjustments are based upon available information and certain assumptions that management believes are reasonable.
The unaudited pro forma condensed combined financial information, including the notes thereto, should be read in conjunction with the separate historical consolidated financial statements and notes thereto of the Company included in previous Form 10-K and 10-Q filings as well as those of Saxdor which are included in the Company’s Current Report on Form 8-K/A filed with the SEC on May 18, 2026.
The unaudited pro forma condensed combined financial information should be read in conjunction with:
•The accompanying notes to the unaudited pro forma condensed combined financial information;
•The separate audited consolidated financial statements of the Company as of and for the fiscal year ended June 30, 2026, and the related notes, included in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2026, filed with the SEC on August 27, 2026;
•The separate audited consolidated financial statements of Saxdor as of and for the fiscal year ended December 31, 2025, and the related notes, included in the Company’s Current Report on Form 8-K/A filed with the SEC on May 18, 2026;
•The Current Report on Form 8-K of the Company to which this unaudited pro forma condensed combined financial information is attached as an exhibit.
Description of the Acquisition
On March 2, 2026, the Company, Holdco, and the Sellers entered into the Agreement, pursuant to which, on the Closing Date, the Company acquired all equity interests of Saxdor (the “Securities”) from the Sellers.
The Company acquired Saxdor for an aggregate purchase price of approximately $203.9 million pursuant to the Agreement. The consideration was comprised of approximately $131.3 million in cash, 1,523,794 shares of common stock of the Company, and the Company’s potential earnout payments (the “Earnout Consideration”) with an initial fair value of $32.6 million. The cash consideration was financed through cash on hand and borrowings under the Company’s revolving credit facility (the “Revolver”), including a drawdown of $140 million on March 2, 2026. Borrowings under the Revolver used to finance the Acquisition bear interest at a rate of 4.88% per annum, payable quarterly, and mature on July 10, 2031. The potential Earnout Consideration has a maximum potential payout of $84.2 million, and is to be paid out to the sellers in calendar year 2027, 2028, and 2029 based on the results of the remainder of calendar year 2026 and the subsequent two calendar years (the “Earnout Period”), subject to the achievement of certain specified post-closing operating and financial targets. The Earnout Consideration may be paid in the form of cash, common stock or a combination thereof, as calculated and determined in accordance with the Agreement. The form of Earnout Consideration to be paid is at the sole discretion of the Company. The preliminary purchase price was subject to certain post-closing working capital adjustments. The inputs to the aggregate preliminary purchase price described above differ from our closing 8-K and 8-K/A filed for the Saxdor acquisition.
Accounting for the Acquisition
The Acquisition is being accounted for as a business combination using the acquisition method with the Company as the accounting acquirer in accordance with Accounting Standards Codification (“ASC”) Topic 805, Business Combinations. Under this method of accounting, the aggregate consideration will be allocated to Saxdor’s assets acquired and liabilities assumed based upon their estimated fair values at the date of completion of the Acquisition. The process of valuing the net assets of Saxdor immediately prior to the Acquisition, as well as evaluating accounting policies for conformity, is preliminary. Any differences between the estimated fair value of the consideration transferred and the estimated fair value of the assets acquired and liabilities assumed will be recorded as goodwill. Accordingly, the aggregate consideration allocation and related adjustments reflected in this unaudited pro forma condensed combined financial information are preliminary and subject to revision based on a final determination of fair value. Refer to Note 1 - Basis of Presentation for more information.
All financial data included in the unaudited pro forma condensed combined financial information is presented in thousands of U.S. Dollars and has been prepared on the basis of U.S. GAAP and the Company’s accounting policies.
For the purposes of the unaudited pro forma condensed combined financial information, the unaudited historical financial information of Saxdor has been translated from Euro to U.S. Dollars and converted from IFRS to U.S. GAAP and the Company’s accounting policies for material accounting policy differences. The conversion from IFRS to U.S. GAAP and alignment with the Company’s accounting policies was based on information available to the Company at the time of preparation.
The unaudited pro forma condensed combined financial information presented is for informational purposes only and is not necessarily indicative of the results of operations that would have been realized if the Acquisition had been completed on the date set forth above, nor is it indicative of the future results of the combined company.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
For The Year Ended June 30, 2026
($ in 000’s, except share and per share data)
Malibu Boats, Inc. Historical Year Ended June 30, 2026 | Saxdor Yachts Oy Reclassed Eight Months Ended February 28, 2026 (Note 2) | Select IFRS to U.S. GAAP Adjustments | (Note 3) | Transaction Accounting Adjustments | (Note 4) | Pro Forma Combined | (Note 5) | |||||||||||||||||||
| Net sales | $ | 914,590 | $ | 136,340 | - | - | $ | 1,050,930 | ||||||||||||||||||
| Cost of sales | 768,070 | 106,136 | (453) | (a) | 180 | (a) | 873,933 | |||||||||||||||||||
| Gross profit | 146,520 | 30,204 | 453 | (180) | 176,997 | |||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||
| Selling and marketing | 27,480 | 11,541 | - | - | 39,021 | |||||||||||||||||||||
| General and administrative | 105,136 | 11,222 | 922 | (a), (b) | 13 | (b) | 117,293 | |||||||||||||||||||
| Amortization | 10,805 | 458 | (458) | (b) | 7,899 | (c) | 18,704 | |||||||||||||||||||
| Operating income (loss) | 3,099 | 6,983 | (11) | (8,092) | 1,979 | |||||||||||||||||||||
| Other expense (income), net: | ||||||||||||||||||||||||||
| Other income | (2,907) | (286) | - | - | (3,193) | |||||||||||||||||||||
| Interest expense | 3,559 | 471 | (483) | (a) | 4,430 | (d) | 7,977 | |||||||||||||||||||
| Other expense, net | 652 | 185 | (483) | 4,430 | 4,784 | |||||||||||||||||||||
| Income (loss) before provision (benefit) for income taxes | 2,447 | 6,798 | 472 | (12,522) | (2,805) | |||||||||||||||||||||
| Provision (benefit) for income taxes | 740 | 908 | (105) | (a), (b) | (2,119) | (e), (f) | (576) | |||||||||||||||||||
| Net income (loss) | 1,707 | 5,890 | 577 | (10,403) | (2,229) | |||||||||||||||||||||
| Net income (loss) attributable to non-controlling interest | 54 | - | - | - | (54) | |||||||||||||||||||||
| Net income (loss) attributable to Malibu Boats, Inc. | $ | 1,653 | $ | 5,890 | $ | 577 | $ | (10,403) | $ | (2,175) | ||||||||||||||||
| Weighted average shares outstanding used in computing net income (loss) per share | ||||||||||||||||||||||||||
| Basic | 19,304,771 | 20,828,565 | (a) | |||||||||||||||||||||||
| Diluted | 19,344,924 | 20,828,565 | (a) | |||||||||||||||||||||||
| Net income (loss) available to Class A Common Stock per share: | ||||||||||||||||||||||||||
| Basic | $ | 0.09 | $ | (0.11) | (a) | |||||||||||||||||||||
| Diluted | $ | 0.09 | $ | (0.11) | (a) | |||||||||||||||||||||
See the accompanying notes to the Unaudited Pro Forma Condensed Combined Financial Information
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Note 1 - Basis of Presentation
The unaudited pro forma condensed combined financial information and related notes are prepared in accordance with Article 11 of Regulation S-X as amended by the final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses”.
Saxdor’s unaudited historical consolidated results of operations have been stated in accordance with IFRS. For the purposes of the unaudited pro forma condensed combined financial information, the unaudited historical financial information of Saxdor has been translated from Euro to U.S. Dollars and converted from IFRS to U.S. GAAP and the Company’s accounting policies for material accounting policy differences. The conversion from IFRS to U.S. GAAP was based on information available to the Company at the time of preparation. As discussed in Note 2, certain reclassifications were made to align Saxdor’s historical results of operations to the Company’s financial statement presentation. The Company is currently in the process of evaluating Saxdor’s accounting policies and as a result of that review, additional differences could be identified between the accounting policies of the two companies. With the information currently available, the Company has determined that no additional material adjustments are necessary to conform Saxdor’s unaudited historical financial information to the accounting policies used by the Company.
The unaudited pro forma condensed combined financial information was prepared with transaction accounting adjustments which reflect the acquisition method of accounting in accordance with ASC 805, with the Company as the accounting acquirer, using the fair value concepts defined in ASC Topic 820, Fair Value Measurement, and based on the historical financial statements of the Company and Saxdor’s unaudited historical financial information. Under ASC 805, all assets acquired and liabilities assumed in a business combination are recognized and measured at their assumed acquisition date fair value, while transaction costs associated with the business combination are expensed as incurred. The excess of consideration for the Acquisition over the estimated fair value of assets acquired and liabilities assumed, if any, is allocated to goodwill.
The allocation of the aggregate consideration depends upon certain estimates and assumptions, all of which are preliminary. The allocation of the aggregate consideration for the Acquisition has been made for the purpose of developing the unaudited pro forma condensed combined financial information. The allocation of the aggregate consideration set forth herein is preliminary and will be revised as additional information becomes available during the measurement period, which could be up to twelve months from the Closing Date. Any such revisions or changes may be material.
The Company accounted for the Transaction as a business combination in accordance with U.S. GAAP. Accordingly, the purchase price attributable to the Acquisition was allocated to the assets acquired and liabilities assumed based on their estimated fair values. Refer to Note 4 of the Company’s most recent Form 10-K filed with the SEC for information on the purchase consideration, fair value estimates of the assets acquired and liabilities assumed, and resulting goodwill as of the acquisition date.
The unaudited pro forma condensed combined Statement of Operations for the year ended June 30, 2026, presented herein, is based on the historical financial statements of the Company and Saxdor’s unaudited historical consolidated results of operations. As a result of the Company having a different fiscal period-end than Saxdor, the unaudited pro forma condensed combined financial information has been aligned as follows:
•The unaudited pro forma condensed combined Statement of Operations for the year ended June 30, 2026, has been prepared as if the Acquisition had occurred on July 1, 2025, and combines the Company’s historical consolidated Statement of Operations for the fiscal year ended June 30, 2026, which includes four months of post-acquisition results of Saxdor, with Saxdor’s unaudited historical consolidated results of operations for the eight months ended February 28, 2026, representing the pre-acquisition stub period of Saxdor. The effect of the stub-period activity for the day between February 28, 2026 and the Closing Date was considered, noting the impact to the unaudited pro forma condensed combined financial information was not material.
The pro forma adjustments represent management’s best estimates and are based upon currently available information and certain assumptions that the Company believes are reasonable. There are no material transactions between the Company and Saxdor during the periods presented. As such, no adjustments were needed to eliminate transactions between the Company and Saxdor.
Note 2 - Reclassification Adjustments
Certain reclassification adjustments have been made to conform Saxdor’s unaudited historical results of operations to the Company’s financial statement presentation. Management of the combined company is in the process of conducting a more detailed review of accounting policies and reclassifications, which could be materially different from the amounts set forth in the unaudited pro forma condensed combined financial information presented herein. Additionally, the unaudited historical financial information of Saxdor was reported in Euro. Accordingly, the historical results of Saxdor have been translated from Euro to U.S. Dollar using the historical average rate of 1.1693 for the eight months ended February 28, 2026.
Refer to the table below for a preliminary reconciliation of the unaudited consolidated results of operations of Saxdor for the eight months ended February 28, 2026 to the Company’s financial statement presentation and translated into U.S. Dollars. The amounts included in the table below may differ slightly from the historical consolidated results of operations of Saxdor due to rounding.
| Saxdor Yachts Oy Historical Financial Statement Line Item | Malibu Boats, Inc. Financial Statement Line | (EUR) | (USD) | Note | |||||||||||||||||||
| (in 000’s) | |||||||||||||||||||||||
| Revenue | Net sales | € | 116,597 | $ | 136,340 | ||||||||||||||||||
| Other operating income | Other income | (838) | (980) | ||||||||||||||||||||
| Materials and services | Cost of sales | 75,224 | 87,961 | ||||||||||||||||||||
| Employee benefit expenses | Cost of sales | 13,313 | 15,567 | (a) | |||||||||||||||||||
| General and administrative | 3,438 | 4,020 | (b) | ||||||||||||||||||||
| Depreciation, amortization and impairment | Cost of sales | 2,230 | 2,608 | (c) | |||||||||||||||||||
| Amortization | 392 | 458 | (d) | ||||||||||||||||||||
| Other operating expenses | Selling and marketing | 9,870 | 11,541 | (e) | |||||||||||||||||||
| General and administrative | 6,159 | 7,202 | (f) | ||||||||||||||||||||
| Financial income | Other income | (113) | (132) | ||||||||||||||||||||
| Financial expense | Interest expense | 403 | 471 | (g) | |||||||||||||||||||
| Other income | 706 | 826 | (h) | ||||||||||||||||||||
| Income taxes | Provision (benefit) for income taxes | 776 | 908 | ||||||||||||||||||||
(A)Reflects adjustments to the unaudited historical consolidated results of operations for the eight months ended February 28, 2026, of Saxdor to conform to the Company’s financial statement presentation.
(a)Reclassification of $15,567 thousand of employee benefit expenses to cost of sales for production-related employee costs.
(b)Reclassification of $4,020 thousand of employee benefit expenses to general and administrative for non-production-related employee costs.
(c)Reclassification of $2,608 thousand of depreciation, amortization and impairment to cost of sales for production-related expenses.
(d)Reclassification of $458 thousand of depreciation, amortization and impairment to amortization related to intangible assets.
(e)Reclassification of $11,541 thousand of other operating expenses to selling and marketing.
(f)Reclassification of $7,202 thousand of other operating expenses to general and administrative.
(g)Reclassification of $471 thousand of financial expense to interest expense.
(h)Reclassification of $826 thousand of financial expense to other income.
Note 3 – Select IFRS to U.S. GAAP and Policy Adjustments
The unaudited historical consolidated financial information of Saxdor has been converted from IFRS to U.S. GAAP, applying the Company’s accounting policies for material accounting policy differences. During the preparation of this unaudited pro forma condensed combined financial information, management performed a preliminary analysis of Saxdor’s unaudited historical financial information to identify differences in accounting policies as compared to those of the Company. The following adjustments have been made to reflect Saxdor’s unaudited historical consolidated results of operations on a U.S. GAAP basis for the purposes of the unaudited pro forma condensed combined Statement of Operations. These adjustments are preliminary and subject to change as additional information becomes available and additional analysis is performed.
(a)Lease obligations
Reflects an adjustment to reclassify Saxdor’s leases from a single recognition and measurement model treatment under IFRS to operating lease treatment under U.S. GAAP. Saxdor, in its capacity as a lessee, adopted a single model for lease accounting under IFRS, which is effectively equivalent to that of a finance lease under U.S. GAAP. Under U.S. GAAP, Saxdor has reclassified all of its leases to operating lease classification based upon their contractual terms and conditions. While the initial measurement and recognition of a lease is similar under U.S. GAAP and IFRS, the subsequent measurement differs. Under U.S. GAAP, a straight-line expense is recognized for an operating lease, as opposed to IFRS, which records a portion of lease expense to depreciation expense and a portion to interest expense. The following table reflects the impact of reclassifying Saxdor leases as operating leases under U.S. GAAP:
| For the Eight Months Ended February 28, 2026 | ||||||||
| Decrease to cost of sales | (453) | |||||||
| Increase to general and administrative | 411 | |||||||
| Decrease to interest expense | (483) | |||||||
| Decrease to (benefit) for income taxes | (94) | |||||||
(b)Development
Reflects an adjustment to expense development costs historically capitalized under IFRS, as internally generated development costs are generally expensed as incurred under U.S. GAAP unless they have an alternative future use. Certain exceptions applicable to software development and advertising costs are not applicable to these balances. The following table reflects the impact of expensing historically capitalized development costs under U.S. GAAP:
| For the Eight Months Ended February 28, 2026 | ||||||||
| Decrease to amortization | (458) | |||||||
| Increase to general and administrative | 511 | |||||||
| Decrease to (benefit) for income taxes | (11) | |||||||
Note 4 – Transaction Accounting Adjustments
Adjustments included in the Transaction Accounting Adjustments column in the accompanying unaudited pro forma condensed combined Statement of Operations for the fiscal year ended June 30, 2026, are as follows:
(a) Reflects an adjustment to Cost of sales for incremental depreciation expense of $180 thousand based on the preliminary fair value of the acquired property and equipment and the related assigned estimated useful lives for the period July 1, 2025 through February 28, 2026. The step-up in inventory fair value recognized as part of the acquisition accounting increased the Company’s cost of sales as the inventory was sold post-acquisition. This increase is not separately reflected as an adjustment in the pro forma condensed combined statement of operations, as the stepped-up inventory had fully turned over within three months following the acquisition, consistent with historical inventory turnover and production cycles.
(b) Reflects an adjustment to General and administrative for incremental depreciation expense of $13 thousand based on the preliminary fair value of the acquired property and equipment and the related assigned estimated useful lives for the period July 1, 2025 through February 28, 2026.
(c) Reflects an adjustment to recognize incremental amortization expense associated with the preliminary fair value of the acquisition-related definite-lived intangible assets for the period July 1, 2025 through February 28, 2026. Acquired intangible assets consist of trade name, backlog, and dealer relationships. Trade name is classified as an indefinite-lived intangible asset and, accordingly, is not subject to amortization. Definite-lived intangible assets consist of backlog and dealer relationships and were valued using the excess earnings method. These intangible assets will be amortized on a straight-line basis over their expected useful lives.
| Fair Value | Expected Useful Life (Years) | For the Year Ended June 30, 2026 | |||||||||||||||
| Pro forma transaction accounting adjustments: | |||||||||||||||||
| Backlog | $ | 8,268 | 0.92 | $ | 5,644 | ||||||||||||
| Dealer relationships | 47,836 | 15 | 2,255 | ||||||||||||||
| Total pro forma transaction accounting adjustment to Amortization | $ | 7,899 | |||||||||||||||
(d) Reflects an adjustment to Interest expense resulting from incremental interest on the drawdown on the Revolver to finance the acquisition of Saxdor, offset by the removal of historical interest expense on Saxdor’s financing obligations that were fully paid by Saxdor in conjunction with and prior to the Acquisition.
For the Year Ended June 30, 2026 | ||||||||
| Pro forma transaction accounting adjustments: | ||||||||
| Elimination of interest expense related to Saxdor’s financing obligations paid during February 2026 | (101) | |||||||
| Incremental interest expense on Revolver drawdown | 4,531 | |||||||
| Net pro forma transaction accounting adjustment to Interest expense | $ | 4,430 | ||||||
The interest rate on the Revolver adjusts monthly at a fluctuating rate equal to the Term Secured Overnight Financing Rate (“Term SOFR”) plus 1.25% of credit risk spread. The adjustment to interest expense assumes the principal and assumed rate on the Revolver do not change from the terms assumed, however, a 0.125% change in the variable interest rate of the Revolver would result in an increase or decrease in pro forma interest expense of approximately $175 thousand for the year ended June 30, 2026.
(e) Reflects an adjustment to the provision for income taxes of $511 thousand related to the recognition of incremental deferred tax balances resulting from the purchase accounting adjustments, calculated using the applicable statutory tax rates.
(f) To record the income tax impact of the pro forma adjustments utilizing a statutory income tax rate in effect of 21% for the year ended June 30, 2026. The effective tax rate of the combined company could be significantly different (either higher or lower) depending on post-acquisition activities, including cash needs, the geographical mix of income and changes in tax law. Because the tax rates used for the unaudited pro forma financial information are estimated, the blended rate will likely vary from the actual effective rate in periods subsequent to completion of the Acquisition. This determination is preliminary and subject to change based upon the final determination of the fair value of the acquired assets and assumed liabilities.
Transaction costs of approximately $14.8 million are included in the historical audited consolidated Statement of Operations of the Company for the year ended June 30, 2026. No additional transaction costs were incurred by the Company subsequent to June 30, 2026. Accordingly, no adjustment has been made to accrue additional transaction costs in the unaudited pro forma condensed combined financial information.
Note 5 – Net Loss Per Share
The unaudited pro forma basic and diluted net loss per share for the year ended June 30, 2026, are based on pro forma income reflecting the adjustments discussed above divided by the basic and diluted pro forma weighted-average number of shares of common stock outstanding.
(a)The pro forma basic and diluted weighted average shares outstanding are a combination of historic weighted average shares of the Company common stock and issuances of shares in connection with the Acquisition. The pro forma basic and diluted weighted average shares outstanding are as follows:
| (in 000’s, except share data) | For the Year Ended June 30, 2026 | ||||
| Pro forma Net loss attributable to MBI stockholders | $ | (2,175) | |||
| Pro forma basic weighted average MBI shares outstanding (i) | 20,828,565 | ||||
| Pro forma basic net loss per share | $ | (0.11) | |||
| Pro forma diluted weighted average MBI shares outstanding (ii) | 20,828,565 | ||||
| Pro forma diluted net loss per share | $ | (0.11) | |||
(i)For the year ended June 30, 2026, basic shares outstanding of 20,828,565 is comprised of 19,304,771 shares of MBI common stock and 1,523,794 shares of MBI common stock issued on the Closing Date to acquire the outstanding Saxdor capital stock, as if the Acquisition had occurred on July 1, 2025.
(ii)For the year ended June 30, 2026, diluted shares outstanding of 20,828,565 is comprised of 19,304,771 shares of MBI common stock and 1,523,794 shares of MBI common stock issued on the Closing Date to acquire the outstanding Saxdor capital stock, as if the Acquisition had occurred on July 1, 2025. The shares attributable to restricted stock and market performance awards granted to employees have been excluded from the calculation of unaudited pro forma diluted EPS for the year ended June 30, 2026 because the effect would have been anti-dilutive.