Earnings release
Page 1
Exhibit 99.1 Planet Fitness, Inc. Announces Third Quarter 2025 Results System-wide same club sales increased 6.9% Raises 2025 full-year growth outlook Repurchased approximately $100M of its shares Hampton, NH, November 6, 2025 - Today, Planet Fitness, Inc. (NYSE: PLNT) reported financial results for its third quarter ended September 30, 2025. Third Quarter Fiscal 2025 Highlights • Total revenue increased from the prior year period by 13.0% to $330.3 million. • System-wide same club sales increased 6.9%. • System-wide sales increased to $1.3 billion from $1.2 billion in the prior year period. • Net income attributable to Planet Fitness, Inc. was $58.8 million, or $0.70 per diluted share, compared to $42.0 million, or $0.50 per diluted share, in the prior year period. • Net income increased $16.8 million to $59.2 million, compared to $42.4 million in the prior year period. • Adjusted net income increased $12.3 million to $67.0 million, or $0.80 per diluted share , compared to $54.7 million, or $0.64 per diluted share, in the prior year period. • Adjusted EBITDA increased $17.7 million to $140.8 million from $123.1 million in the prior year period. • 35 new Planet Fitness clubs were opened system-wide during the period, which included 29 franchisee-owned and 6 corporate- owned clubs, bringing system-wide total clubs to 2,795 as of September 30, 2025. • Cash and marketable securities of $577.9 million, which includes cash and cash equivalents of $329.0 million, restricted cash of $56.4 million and marketable securities of $192.5 million as of September 30, 2025. “We are making significant progress in executing on our long-term strategy, as highlighted by our strong financial performance during the quarter, which enabled us to raise certain growth targets for our 2025 outlook,” said Colleen Keating, Chief Executive Officer. “We have continued to make strategic decisions to position the Company for long-term growth. This includes a new agreement with our franchisees to shift a portion of their contributions from their Local Ad Fund to our National Ad Fund in 2026 to unlock new marketing opportunities and drive future member growth. Additionally, we were recently ranked #22, and the highest-ranking fitness brand, on this year’s Franchise Times Top 400® list, illustrating the strength of Planet Fitness and dedication of our team members and franchisees. This is an exciting time, and we are feeling more energized than ever to capture even greater opportunities in the evolving global fitness landscape and deliver value for our stakeholders.” Operating Results for the Third Quarter Ended September 30, 2025 For the third quarter of 2025, total revenue increased $38.1 million or 13.0% to $330.3 million from $292.2 million in the prior year period, including system-wide same club sales growth of 6.9%. By segment: • Franchise segment revenue increased $11.3 million or 11.0% to $113.7 million from $102.4 million in the prior year period. Of the increase, $7.5 million was due to higher royalty revenue, of which $4.4 million was attributable to a franchise same club sales increase of 7.1%, $1.9 million was attributable to new clubs opened since July 1, 2024 before moving into the same club sales base and $1.2 million was from higher royalties on annual fees. Franchise segment revenue also includes $1.9 million of higher National Advertising Fund (“NAF”) revenue, $1.5 million of higher franchise and other fees primarily attributable to higher join fees and $0.9 million of higher revenue from replacement equipment placements; • Corporate-owned clubs segment revenue increased $9.7 million or 7.6% to $137.8 million from $128.1 million in the prior year period. Of the increase, $5.3 million was attributable to corporate-owned clubs included in the same club sales base, of which $4.4 million was attributable to a same club sales increase of 6.0%. Additionally, $4.4 million was from new clubs opened since July 1, 2024 before moving into the same club sales base; and • Equipment segment revenue increased $17.1 million or 27.8% to $78.8 million from $61.7 million in the prior year period. Of the increase, $12.3 million was attributable to higher revenue from equipment sales to existing franchisee- Adjusted net income, Adjusted EBITDA and Adjusted net income per share, diluted are non-GAAP measures. For reconciliations of Adjusted EBITDA and Adjusted net income to U.S. GAAP (“GAAP”) net income and a computation of Adjusted net income per share, diluted, see “Non-GAAP Financial Measures” accompanying this press release. (1) (1) (1) 1
Page 2
owned clubs and $4.8 million was attributable to higher revenue from equipment sales to new franchisee-owned clubs. In the third quarter of 2025, we had equipment sales to 27 new franchisee-owned clubs compared to 15 in the prior year period. Segment Adjusted EBITDA represents our Adjusted EBITDA broken out by the Company’s reportable segments. Adjusted EBITDA is defined as net income before interest, taxes, depreciation and amortization, adjusted for the impact of certain non-cash and other items that we do not consider in our evaluation of ongoing performance of the Company’s core operations, see “Non-GAAP Financial Measures” accompanying this press release. Segment Adjusted EBITDA was as follows: • Franchise Segment Adjusted EBITDA increased $9.6 million or 13.2% to $82.4 million. This increase was primarily attributable to higher franchise segment revenue of $11.3 million, as described above, partially offset by $1.7 million of higher NAF expense; • Corporate-owned clubs Segment Adjusted EBITDA increased $3.3 million or 6.6% to $53.7 million. This increase was primarily attributable to $2.1 million from new clubs opened since July 1, 2024 before moving into the same club sales base, $1.4 million from the corporate-owned same clubs sales increase of 6.0% and $1.2 million of lower selling, general and administrative expenses. This increase was partially offset by $1.5 million of lower Adjusted EBITDA from the ten clubs open and operating in Spain, of which nine clubs have been opened since July 1, 2024. • Equipment Segment Adjusted EBITDA increased $5.2 million or 28.3% to $23.7 million. This increase was primarily attributable to higher equipment sales to new and existing franchisee-owned clubs, as described above. 2025 Outlook The Company continues to believe that between its tariff mitigation plans and the current tariff levels, its exposure is limited. This guidance does not include estimates or assumptions regarding the impact of tariffs beyond the existing regulations currently in place. For the year ending December 31, 2025, the Company is reiterating the following expectations: • It continues to expect new equipment placements of approximately 130 to 140 in franchisee-owned locations • It continues to expect system-wide new club openings of approximately 160 to 170 locations The Company is raising the following growth expectations over its 2024 results: • It now expects system-wide same club sales growth of approximately 6.5% (previously approximately 6.0%) • It now expects revenue to increase approximately 11% (previously approximately 10%) • It now expects adjusted EBITDA to increase approximately 12% (previously approximately 10%) • It now expects adjusted net income to increase in the 13% to 14% range (previously 8% to 9%) • It now expects adjusted net income per share, diluted to increase in the 16% to 17% range (previously 11% to 12%), based on adjusted diluted weighted-average shares outstanding of approximately 84.2 million (previously 84.5 million), inclusive of the shares repurchased through the third quarter of 2025. The Company continues to expect 2025 net interest expense to be approximately $86.0 million. It also continues to expect capital expenditures to increase approximately 20% driven by additional clubs in our corporate-owned portfolio and expects depreciation and amortization to be approximately $155 million.
Page 3
Presentation of Financial Measures Planet Fitness, Inc. (the “Company”) was formed in March 2015 for the purpose of facilitating the initial public offering (the “IPO”) and related recapitalization transactions that occurred in August 2015, and in order to carry on the business of Pla-Fit Holdings, LLC (“Pla-Fit Holdings”) and its subsidiaries. As the sole managing member of Pla-Fit Holdings, the Company operates and controls all of the business and affairs of Pla-Fit Holdings, and through Pla-Fit Holdings, conducts its business. As a result, the Company consolidates Pla-Fit Holdings’ financial results and reports a non-controlling interest related to the portion of Pla-Fit Holdings not owned by the Company. The financial information presented in this press release includes non-GAAP financial measures such as Adjusted EBITDA, Adjusted net income and Adjusted net income per share, diluted, to provide measures that we believe are useful to investors in evaluating the Company’s performance. These non-GAAP financial measures are supplemental measures of the Company’s performance that are neither required by, nor presented in accordance with GAAP. These financial measures should not be considered in isolation or as substitutes for GAAP financial measures such as net income or any other performance measures derived in accordance with GAAP. In addition, in the future, the Company may incur expenses or charges such as those added back to calculate Adjusted EBITDA, Adjusted net income and Adjusted net income per share, diluted. The Company’s presentation of Adjusted EBITDA, Adjusted net income and Adjusted net income per share, diluted, should not be construed as an inference that the Company’s future results will be unaffected by similar amounts or other unusual or nonrecurring items. See the tables at the end of this press release for a reconciliation of Adjusted EBITDA, Adjusted net income, and Adjusted net income per share, diluted, to their most directly comparable GAAP financial measure. The non-GAAP financial measures used in our full-year outlook will differ from net income and net income per share, diluted, determined in accordance with GAAP in ways similar to those described in the reconciliations at the end of this press release. We do not provide guidance for net income or net income per share, diluted, determined in accordance with GAAP or a reconciliation of guidance for Adjusted net income and Adjusted net income per share, diluted, to the most directly comparable GAAP measure because we are not able to predict with reasonable certainty the amount or nature of all items that will be included in our net income and net income per share, diluted, for the year ending December 31, 2025. These items are uncertain, depend on many factors and could have a material impact on our net income and net income per share, diluted, for the year ending December 31, 2025, and therefore cannot be made available without unreasonable effort. Same club sales refers to year-over-year sales comparisons for the same club sales base of both corporate-owned and franchisee-owned clubs, which is calculated for a given period by including only sales from clubs that had sales in the comparable months of both years. We define the same club sales base to include those clubs that have been open and for which monthly membership dues have been billed for longer than 12 months. We measure same club sales based solely upon monthly dues billed to members of our corporate-owned and franchisee-owned clubs. Investor Conference Call The Company will hold a conference call at 8:00AM (ET) on November 6, 2025 to discuss the news announced in this press release. A live webcast of the conference call will be accessible at www.planetfitness.com via the “Investor Relations” link. The webcast will be archived on the website for one year. About Planet Fitness Founded in 1992 in Dover, NH, Planet Fitness is one of the largest and fastest-growing franchisors and operators of fitness centers in the world by number of members and locations. As of September 30, 2025, Planet Fitness had approximately 20.7 million members and 2,795 clubs in all 50 states, the District of Columbia, Puerto Rico, Canada, Panama, Mexico, Australia and Spain. The Company’s mission is to enhance people’s lives by providing a high-quality fitness experience in a welcoming, non-intimidating environment, which we call the Judgement Free Zone®. More than 90% of Planet Fitness clubs are owned and operated by independent business men and women.
Page 4
Investor Contact: Stacey Caravella investor@planetfitness.com 603-750-4674 Media Contacts: McCall Gosselin, Planet Fitness mccall.gosselin@pfhq.com 603-957-4650 ICR, Inc. PFCorpPR@icrinc.com Forward-Looking Statements This press release contains “forward-looking statements” within the meaning of the federal securities laws, which involve risks and uncertainties. Forward-looking statements include the Company’s statements with respect to expected future performance presented under the heading “2025 Outlook,” those attributed to the Company’s Chief Executive Officer in this press release, the Company’s expected membership growth and club growth, share repurchases and the timing thereof, ability to deliver future shareholder value, the impact of tariffs and other statements, estimates and projections that do not relate solely to historical facts. Forward-looking statements can be identified by words such as “anticipate,” “believe,” “envision,” “estimate,” “expect,” “intend,” “may,” “might,” “goal,” “plan,” “prospect,” “predict,” “project,” “target,” “potential,” “assumption,” “will,” “would,” “could,” “should,” “continue,” “ongoing,” “contemplate,”“future,” “strategy” and similar references to future periods, although not all forward-looking statements include these identifying words. Forward-looking statements are not assurances of future performance. Instead, they are based only on the Company’s current beliefs, expectations and assumptions regarding the future of the business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of the Company’s control. Actual results and financial condition may differ materially from those indicated in the forward-looking statements. Important factors that could cause our actual results to differ materially include competition in the fitness industry, the Company’s and franchisees’ ability to attract and retain members, the Company’s and franchisees’ ability to identify and secure suitable sites for new franchise clubs, changes in consumer demand, changes in equipment costs, the Company’s ability to expand into new markets domestically and internationally, operating costs for the Company and franchisees generally, availability and cost of capital for franchisees, acquisition activity, developments and changes in laws and regulations, our substantial indebtedness and our ability to incur additional indebtedness or refinance that indebtedness in the future, our future financial performance and our ability to pay principal and interest on our indebtedness, our corporate structure and tax receivable agreements, failures, interruptions or security breaches of the Company’s information systems ortechnology, general economic conditions and the other factors described in the Company’s annual report on Form 10-K for the year ended December 31, 2024 and, once available, the Company’s quarterly report on Form 10-Q for the quarter ended September 30, 2025, as well as the Company’s other filings with the Securities and Exchange Commission. In light of the significant risks and uncertainties inherent in forward-looking statements, investors should not place undue reliance on forward-looking statements, which reflect the Company’s views only as of the date of this press release. Except as required by law, neither the Company nor any of its affiliates or representatives undertake any obligation to provide additional information or to correct or update any information set forth in this release, whether as a result of new information, future developments or otherwise.
Page 5
Planet Fitness, Inc. and subsidiaries Condensed Consolidated Statements of Operations (Unaudited) Three Months Ended September 30, Nine Months Ended September 30, (in thousands, except per share amounts) 2025 2024 2025 2024 Revenue: Franchise $ 92,245 $ 82,873 $ 282,362 $ 254,783 National advertising fund revenue 21,430 19,542 66,151 59,442 Franchise segment 113,675 102,415 348,513 314,225 Corporate-owned clubs 137,833 128,132 410,491 375,976 Equipment 78,837 61,699 188,882 151,003 Total revenue 330,345 292,246 947,886 841,204 Operating costs and expenses: Cost of revenue 58,155 45,701 140,063 116,628 Club operations 79,792 71,614 238,909 216,119 Selling, general and administrative 30,525 32,647 100,343 93,453 National advertising fund expense 21,429 19,720 66,150 59,624 Depreciation and amortization 39,108 41,033 115,818 120,230 Other (gain) loss, net (5,732) 280 (2,069) 698 Total operating costs and expenses 223,277 210,995 659,214 606,752 Income from operations 107,068 81,251 288,672 234,452 Other income (expense), net: Interest income 5,936 5,610 17,438 16,687 Interest expense (26,342) (26,603) (78,720) (72,569) Other income (expense), net 1,067 (558) 3,292 1,132 Total other (expense), net (19,339) (21,551) (57,990) (54,750) Income before income taxes 87,729 59,700 230,682 179,702 Provision for income taxes 27,974 16,523 69,120 49,824 Loss from equity-method investments, net of tax (572) (782) (2,005) (3,198) Net income 59,183 42,395 159,557 126,680 Less: net income attributable to non-controlling interests 354 386 842 1,722 Net income attributable to Planet Fitness, Inc. $ 58,829 $ 42,009 $ 158,715 $ 124,958 Net income per share of Class A common stock: Basic $ 0.70 $ 0.50 $ 1.89 $ 1.45 Diluted $ 0.70 $ 0.50 $ 1.89 $ 1.45 Weighted-average shares of Class A common stockoutstanding: Basic 83,517 84,570 83,847 86,090 Diluted 83,717 84,728 84,055 86,289
Page 6
Planet Fitness, Inc. and subsidiaries Condensed Consolidated Balance Sheets (Unaudited) (in thousands, except per share amounts) September 30, 2025 December 31, 2024 Assets Current assets: Cash and cash equivalents $ 329,020 $ 293,150 Restricted cash 56,388 56,524 Short-term marketable securities 114,363 114,163 Accounts receivable, net of allowances for uncollectible amounts of $33 and $30 as of September 30,2025 and December 31, 2024, respectively 70,425 77,145 Inventory 6,982 6,146 Prepaid expenses 23,176 21,499 Other receivables 15,650 16,776 Income tax receivable and prepayments 9,646 2,616 Total current assets 625,650 588,019 Long-term marketable securities 78,177 65,668 Investments, net of allowance for expected credit losses of $23,923 and $18,834 as of September 30,2025 and December 31, 2024, respectively 70,431 75,650 Property and equipment, net of accumulated depreciation of $430,141 and $370,118, as of September 30,2025 and December 31, 2024, respectively 448,324 423,991 Right-of-use assets, net 403,314 395,174 Intangible assets, net 295,587 323,318 Goodwill 710,571 720,633 Deferred income taxes 415,673 470,197 Other assets, net 10,482 7,058 Total assets $ 3,058,209 $ 3,069,708 Liabilities and stockholders’ deficit Current liabilities: Current maturities of long-term debt $ 22,500 $ 22,500 Accounts payable 48,013 32,887 Accrued expenses 61,159 67,895 Equipment deposits 11,177 1,851 Restricted liabilities - national advertising fund 2,613 — Deferred revenue, current 65,219 62,111 Payable pursuant to tax benefit arrangements, current 49,672 55,556 Other current liabilities 40,091 39,695 Total current liabilities 300,444 282,495 Long-term debt, net of current maturities 2,135,129 2,148,029 Lease liabilities, net of current portion 417,624 405,324 Deferred revenue, net of current portion 30,167 31,990 Deferred tax liabilities 620 1,386 Payable pursuant to tax benefit arrangements, net of current portion 363,429 411,360 Other liabilities 5,153 4,497 Total noncurrent liabilities 2,952,122 3,002,586 Stockholders’ equity (deficit): Class A common stock, $0.0001 par value, 300,000 shares authorized, 82,982 and 84,323 shares issuedand outstanding as of September 30, 2025 and December 31, 2024, respectively 9 9 Class B common stock, $0.0001 par value, 100,000 shares authorized, 316 and 342 shares issued andoutstanding as of September 30, 2025 and December 31, 2024, respectively — — Accumulated other comprehensive income (loss) 1,121 (2,348) Additional paid in capital 618,939 609,115 Accumulated deficit (814,832) (822,156) Total stockholders’ deficit attributable to Planet Fitness, Inc. (194,763) (215,380) Non-controlling interests 406 7 Total stockholders’ deficit (194,357) (215,373) Total liabilities and stockholders’ equity $ 3,058,209 $ 3,069,708
Page 7
Planet Fitness, Inc. and subsidiaries Condensed Consolidated Statements of Cash Flows (Unaudited) Nine Months Ended September 30, (in thousands) 2025 2024 Cash flows from operating activities: Net income $ 159,557 $ 126,680 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 115,818 120,230 Equity-based compensation expense 9,132 5,965 Deferred tax expense 54,408 40,077 Amortization of deferred financing costs 3,975 3,984 Loss on extinguishment of debt — 2,285 Accretion of marketable securities discount (1,109) (2,658) Losses from equity-method investments, net of tax 2,005 3,198 Dividends accrued on held-to-maturity investment (1,733) (1,618) Credit loss on held-to-maturity investment 5,089 849 Gain on re-measurement of tax benefit arrangement liability (1,769) (774) Gain on sale of corporate-owned clubs (6,443) — Gain on insurance proceeds (1,461) — Other (150) 538 Changes in operating assets and liabilities, net of acquisitions: Accounts receivable 7,484 (7,443) Inventory (836) (201) Other assets and other current assets 1,581 1,735 Restricted assets - national advertising fund 2,613 (368) Accounts payable and accrued expenses (3,728) 8,818 Other liabilities and other current liabilities 327 (741) Income taxes (5,119) (1,553) Payments pursuant to tax benefit arrangements (52,778) (28,786) Equipment deposits 9,324 5,835 Deferred revenue 3,862 9,552 Leases 9,312 9,138 Net cash provided by operating activities 309,361 294,742 Cash flows from investing activities: Additions to property and equipment (113,577) (112,968) Insurance proceeds for property and equipment 2,053 — Payment of deferred consideration for acquired clubs (1,524) — Proceeds from sale of corporate-owned clubs 21,626 — Purchases of marketable securities (118,401) (116,833) Maturities of marketable securities 106,309 80,922 Issuance of note receivable, related party (2,639) — Other investing activity 112 568 Net cash used in investing activities (106,041) (148,311) Cash flows from financing activities: Proceeds from issuance of long-term debt — 800,000 Repayment of long-term debt (16,875) (603,063) Payment of deferred financing and other debt-related costs — (12,055) Proceeds from issuance of Class A common stock 1,478 17,221 Repurchase and retirement of Class A common stock (150,026) (300,205) Principal payments on capital lease obligations (93) (100) Payment of share repurchase excise tax (2,549) — Distributions paid to members of Pla-Fit Holdings (1,521) (3,345) Net cash used in financing activities (169,586) (101,547) Effects of exchange rate changes on cash and cash equivalents 2,000 (456) Net increase in cash, cash equivalents and restricted cash 35,734 44,428 Cash, cash equivalents and restricted cash, beginning of period 349,674 322,121 Cash, cash equivalents and restricted cash, end of period $ 385,408 $ 366,549 Supplemental cash flow information: Cash paid for interest $ 75,004 $ 53,718 Net cash paid for income taxes $ 19,414 $ 11,248 Non-cash investing activities: Non-cash additions to property and equipment included in accounts payable and accrued expenses $ 22,159 $ 18,446
Page 8
Planet Fitness, Inc. and subsidiaries Non-GAAP Financial Measures (Unaudited) To supplement its consolidated financial statements, which are prepared and presented in accordance with GAAP, the Company uses the following non-GAAP financial measures: Adjusted EBITDA, Adjusted net income and Adjusted net income per share, diluted (collectively, the “non-GAAP financial measures”). The Company believes that these non-GAAP financial measures, when used in conjunction with GAAP financial measures, are useful to investors in evaluating our operating performance. These non-GAAP financial measures presented in this release are supplemental measures of the Company’s performance that are neither required by, nor presented in accordance with GAAP. These financial measures should not be considered in isolation or as substitutes for GAAP financial measures such as net income or any other performance measures derived in accordance with GAAP. In addition, in the future, the Company may incur expenses or charges such as those added back to calculate Adjusted EBITDA, Adjusted net income and Adjusted net income per share, diluted. The Company’s presentation of Adjusted EBITDA, Adjusted net income, and Adjusted net income per share, diluted, should not be construed as an inference that the Company’s future results will be unaffected by unusual or nonrecurring items. Adjusted EBITDA and Segment Adjusted EBITDA We refer to Adjusted EBITDA as we use this measure to evaluate our operating performance and we believe this measure is useful to investors in evaluating our performance. We define Adjusted EBITDA as net income before interest, taxes, depreciation and amortization, adjusted for the impact of certain non-cash and other items that we do not consider in our evaluation of ongoing performance of the Company’s core operations. We believe that Adjusted EBITDA is an appropriate measure of operating performance because it eliminates the impact of other items that we believe reduce the comparability of our underlying core business performance from period to period and is therefore useful to our investors. Our Board of Directors uses Adjusted EBITDA as a key metric to assess the performance of management. Our Chief Operating Decision Maker also uses Segment Adjusted EBITDA, which is Adjusted EBITDA specific to each of our three reportable segments, to assess the financial performance of and allocate resources to our segments in accordance with ASC 280, Segment Reporting. Corporate overhead costs not directly attributable to any individual segment are not allocated to the three segments and are included in Corporate and Other Adjusted EBITDA within Adjusted EBITDA.
Page 9
Planet Fitness, Inc. and subsidiaries Non-GAAP Financial Measures (Unaudited) A reconciliation of net income, the most directly comparable GAAP measure, to Adjusted EBITDA is set forth below. Three Months Ended September 30, Nine Months Ended September 30, (in thousands) 2025 2024 2025 2024 Net income $ 59,183 $ 42,395 $ 159,557 $ 126,680 Interest income (5,936) (5,610) (17,438) (16,687) Interest expense 26,342 26,603 78,720 72,569 Provision for income taxes 27,974 16,523 69,120 49,824 Depreciation and amortization 39,108 41,033 115,818 120,230 EBITDA 146,671 120,944 405,777 352,616 Severance costs — — 649 1,602 Executive transition costs 408 1,342 2,855 2,973 Loss on adjustment of allowance for credit losses on held-to-maturity investment 486 292 5,089 849 Dividend income on held-to-maturity investment (594) (553) (1,733) (1,618) Insurance recovery — — (1,636) — Lease closure expenses, net 261 — 1,328 — Tax benefit arrangement remeasurement (475) 575 (1,769) (774) Gain on sale of corporate-owned clubs (6,443) — (6,443) — Amortization of basis difference of equity-methodinvestments 240 240 720 709 Other 212 231 543 528 Adjusted EBITDA $ 140,766 $ 123,071 $ 405,380 $ 356,885 Represents severance related expenses recorded in connection with a reduction in force. Represents certain expenses recorded in connection with the departure of the former Chief Executive Officer, including costs associated with the search for, and equity-based compensation associated with certain equity awards granted to, the Company’s new Chief Executive Officer and retention payments for certain key employees through the Chief Executive Officer transition. Represents insurance recoveries, net of costs incurred. Represents lease termination costs, impairment charges, and loss on disposal of property and equipment from the closure of our Florida Corporate Support Center located in Orlando, Florida. Represents a (gain) loss related to the adjustment of our tax benefit arrangements primarily due to changes in our deferred state tax rate. Represents a gain on the sale of eight corporate-owned clubs to a franchisee. Represents the Company’s pro-rata portion of the basis difference related to intangible asset amortization expense in its equity method investees, which is included within losses from equity-method investments, net of tax on our condensed consolidated statements of operations. Represents certain other gains and charges that we do not believe reflect our underlying business performance. A reconciliation of Segment Adjusted EBITDA to Adjusted EBITDA is set forth below. Three Months Ended September 30, Nine Months Ended September 30, (in thousands) 2025 2024 2025 2024 Adjusted EBITDA Franchise segment $ 82,367 $ 72,786 $ 253,734 $ 226,378 Corporate-owned clubs segment 53,737 50,391 156,184 142,354 Equipment segment 23,724 18,487 57,601 41,860 Segment Adjusted EBITDA 159,828 141,664 467,519 410,592 Corporate and other Adjusted EBITDA (19,062) (18,593) (62,139) (53,707) Adjusted EBITDA $ 140,766 $ 123,071 $ 405,380 $ 356,885 Corporate and other Adjusted EBITDA includes adjusted corporate overhead costs, such as payroll and related benefit costs and professional services that are not directly attributable to any individual segment and thus are unallocated. Segment Adjusted EBITDA plus the Adjusted EBITDA of corporate and other is equal to Adjusted EBITDA. Adjusted EBITDA is a metric that is not presented in accordance with GAAP. Refer to “—Non-GAAP Financial Measures” for a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income, the most directly comparable GAAP measure. (1) (2) (3) (4) (5) (6) (7) (8) (1) (2) (3) (4) (5) (6) (7) (8) (1) (2) (1) (2)
Page 10
Planet Fitness, Inc. and subsidiaries Non-GAAP Financial Measures (Unaudited) Adjusted Net Income and Adjusted Net Income per Diluted Share Our presentation of Adjusted net income assumes that all net income is attributable to Planet Fitness, Inc., which assumes the full exchange of all outstanding Holdings Units for shares of Class A common stock of Planet Fitness, Inc., adjusted for certain non-cash and other items that we do not believe directly reflect our core operations. Adjusted net income per share, diluted, is calculated by dividing Adjusted net income by the total weighted-average shares of Class A common stock outstanding plus any dilutive options and restricted stock units as calculated in accordance with GAAP and assuming the full exchange of all outstanding Holdings Units and corresponding Class B common stock as of the beginning of each period presented. Adjusted net income and Adjusted net income per share, diluted, are supplemental measures of operating performance that do not represent and should not be considered alternatives to net income and earnings per share, as calculated in accordance with GAAP. We believe Adjusted net income and Adjusted net income per share, diluted, supplement GAAP measures and enable us to more effectively evaluate our performance period-over-period. A reconciliation of net income, the most directly comparable GAAP measure, to Adjusted net income, and the computation of Adjusted net income per share, diluted, are set forth below. Three Months Ended September 30, Nine Months Ended September 30, (in thousands, except per share amounts) 2025 2024 2025 2024 Net income $ 59,183 $ 42,395 $ 159,557 $ 126,680 Provision for income taxes 27,974 16,523 69,120 49,824 Severance costs — — 649 1,602 Executive transition costs 408 1,342 2,855 2,973 Loss on adjustment of allowance for credit losses on held-to-maturity investment 486 292 5,089 849 Dividend income on held-to-maturity investment (594) (553) (1,733) (1,618) Insurance recovery — — (1,636) — Lease closure expenses, net 261 — 1,328 — Tax benefit arrangement remeasurement (475) 575 (1,769) (774) Gain on sale of corporate-owned clubs (6,443) — (6,443) — Amortization of basis difference of equity-methodinvestments 240 240 720 709 Loss on extinguishment of debt — — — 2,285 Other 212 231 543 528 Purchase accounting amortization 9,178 12,757 27,534 38,272 Adjusted income before income taxes 90,430 73,802 255,814 221,330 Adjusted income taxes 23,421 19,060 66,256 57,161 Adjusted net income $ 67,009 $ 54,742 $ 189,558 $ 164,169 Adjusted net income per share, diluted $ 0.80 $ 0.64 $ 2.25 $ 1.88 Adjusted weighted-average shares outstanding, diluted 84,033 85,260 84,385 87,101 Represents severance related expenses recorded in connection with a reduction in force. Represents certain expenses recorded in connection with the departure of the former Chief Executive Officer, including costs associated with the search for, and equity-based compensation associated with certain equity awards granted to, the Company’s new Chief Executive Officer and retention payments for certain key employees through the Chief Executive Officer transition. Represents insurance recoveries, net of costs incurred. Represents lease termination costs, impairment charges, and loss on disposal of property and equipment from the closure of our Florida Corporate Support Center located in Orlando, Florida. Represents a (gain) loss related to the adjustment of our tax benefit arrangements primarily due to changes in our deferred state tax rate. Represents a gain on the sale of eight corporate-owned clubs to a franchisee. Represents the Company’s pro-rata portion of the basis difference related to intangible asset amortization expense in its equity method investees, which is included within losses from equity-method investments, net of tax on our condensed consolidated statements of operations. Represents the write-off of deferred financing costs associated with the repayment of the 2018-1 Class A-2-II notes prior to the anticipated repayment date. (1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (1) (2) (3) (4) (5) (6) (7) (8)
Page 11
Planet Fitness, Inc. and subsidiaries Non-GAAP Financial Measures (Unaudited) Represents certain other gains and charges that we do not believe reflect our underlying business performance. Includes $3.1 million and $9.3 million for the three and nine months ended September 30, 2024, respectively, of amortization for intangible assets recorded in connection with investment funds affiliated with TSG Consumer Products, LLC purchasing interests in Pla-Fit Holdings in 2012 (the “2012 Acquisition”), other than favorable leases. During the fourth quarter of 2024, the intangible assets recorded in connection with the 2012 Acquisition became fully amortized. Also includes $9.2 million and $9.7 million for the three months ended September 30, 2025 and 2024, respectively, and $27.5 million and $29.0 million for the nine months ended September 30, 2025 and 2024, respectively, of amortization for intangible assets created in connection with historical acquisitions of franchisee-owned clubs. The adjustment represents the amount of actual non-cash amortization expense recorded, in accordance with GAAP, in each period. Represents corporate income taxes at an assumed effective tax rate of 25.9% and 25.8% for the three months ended September 30, 2025 and 2024, respectively, and 25.9% and 25.8% for the nine months ended September 30, 2025 and 2024, respectively, applied to adjusted income before income taxes. Assumes the full exchange of all outstanding Holdings Units and corresponding shares of Class B common stock for shares of Class A common stock of Planet Fitness, Inc. A reconciliation of net income per share, diluted, to Adjusted net income per share, diluted is set forth below: Three Months Ended September 30, 2025 Three Months Ended September 30, 2024 (in thousands, except per share amounts) Net income Weighted AverageShares Net income pershare, diluted Net income Weighted AverageShares Net income pershare, diluted Net income attributable to PlanetFitness, Inc. $ 58,829 83,717 $ 0.70 $ 42,009 84,728 $ 0.50 Net income attributable to non-controlling interests 354 316 386 532 Net income 59,183 42,395 Adjustments to arrive at adjustedincome before income taxes 31,247 31,407 Adjusted income before incometaxes 90,430 73,802 Adjusted income taxes 23,421 19,060 Adjusted net income $ 67,009 84,033 $ 0.80 $ 54,742 85,260 $ 0.64 Nine Months Ended September 30, 2025 Nine Months Ended September 30, 2024 (in thousands, except per share amounts) Net income Weighted AverageShares Net income pershare, diluted Net income Weighted AverageShares Net income pershare, diluted Net income attributable to PlanetFitness, Inc. $ 158,715 84,055 $ 1.89 $ 124,958 86,289 $ 1.45 Net income attributable to non-controlling interests 842 330 1,722 812 Net income 159,557 126,680 Adjustments to arrive at adjustedincome before income taxes 96,257 94,650 Adjusted income before incometaxes 255,814 221,330 Adjusted income taxes 66,256 57,161 Adjusted net income $ 189,558 84,385 $ 2.25 $ 164,169 87,101 $ 1.88 Represents net income attributable to Planet Fitness, Inc. and the associated weighted average shares of Class A common stock outstanding. Represents net income attributable to non-controlling interests and the assumed exchange of all outstanding Holdings Units and corresponding shares of Class B common stock for shares of Class A common stock of Planet Fitness, Inc. as of the beginning of the period presented. Represents the total impact of all adjustments identified in the adjusted net income table above to arrive at adjusted income before income taxes. Represents corporate income taxes at an assumed effective tax rate of 25.9% and 25.8% for the three months ended September 30, 2025 and 2024, respectively, and 25.9% and 25.8% for the nine months ended September 30, 2025 and 2024, respectively, applied to adjusted income before income taxes. (9) (10) (11) (12) (1) (2) (3) (4) (1) (2) (3) (4) (1) (2) (3) (4)