MOHEGAN ANNOUNCES FOURTH QUARTER AND FULL FISCAL YEAR 2025 OPERATING RESULTS

Mohegan Tribal Gaming Authority (“Mohegan,” “we” or “our”) today announced operating results for its fourth quarter and full fiscal year ended September30,2025.

Fourth Quarter 2025 and Recent Highlights:

— Mohegan generated net revenues of $453.0 million.

— Mohegan Sun produced net revenues of $260.1 million.

— Mohegan Digital net revenues up 40.3% year over year.

— Mohegan Digital Adjusted EBITDA increased 28.6% year over year.

“In fiscal year 2025, our core properties and digital operations grew net revenues 6.0% year over year on a consolidated same-store basis. Mohegan Digital was the primary catalyst, with net revenues growing 48.5% year over year,” said Raymond Pineault, Chief Executive Officer of Mohegan.

Mohegan Operating Results Three Months Ended Fiscal Year Ended($ in thousands, unaudited) September30,2025 September30,2024 September30,2025 September30,2024Net revenues $ 453,037 $ 435,508 $ 1,744,167 $ 1,725,536Income from operations 55,771 56,934 259,313 286,631Net loss attributable to (2,538) (58,937) (46,795) (231,974)MoheganAdjusted EBITDA1 87,413 88,266 354,962 396,036Adjusted EBITDAR1 100,935 98,870 400,519 439,742

Fourth Quarter 2025

“Net revenues of $453.0 million increased $17.5 million compared with the prior-year period, driven by 40.3% year over year growth from Mohegan Digital. Consolidated Adjusted EBITDA of $87.4 million decreased 1.0% compared with the prior-year period, as the prior year benefitted from ilani management fees and Las Vegas operations, but was negatively impacted by a higher non-cash adjustment to the value of a customer contract asset at Niagara Resorts,” said Ari Glazer, Chief Financial Officer of Mohegan.

1 Refer to the Reconciliation of Non-US GAAP Financial Measures for a discussion and reconciliation of Adjusted EBITDA and Adjusted EBITDAR.

Full Fiscal Year 2025

“Net revenues of $1.7 billion increased $18.6 million compared with the prior-year period, driven by 48.5% year over year growth from Mohegan Digital. Consolidated Adjusted EBITDA of $355.0 million decreased $41.1 million compared with the prior-year period, as the prior year benefitted fromnon-cash digital license fee revenue at Mohegan Pennsylvania, ilani management fees, and Las Vegas operations, but was negatively impacted by a higher non-cash adjustment to the value of a customer contract asset at Niagara Resorts. After normalizing the prior-year period for the Mohegan Pennsylvania, ilani, Las Vegas, and Niagara Resorts adjustments, Adjusted EBITDA would have been up $6.2 million, or 1.8%,” said Ari Glazer, Chief Financial Officer of Mohegan.

Prior period amounts have been restated to exclude results of operations of Inspire Integrated Resort Co., Ltd., its parent company MGE Korea Limited, and certain affected subsidiaries from continuing operations.

Domestic Resorts Three Months Ended Fiscal Year Ended($ in thousands, unaudited) September30,2025 September30,2024 September30,2025 September30,2024Net revenues $ 322,698 $ 327,065 $ 1,230,001 $ 1,233,137Income from operations 50,124 66,422 206,511 228,780Net income 50,384 66,731 206,691 225,465Adjusted EBITDA 78,825 88,852 294,718 318,890Adjusted EBITDAR 80,986 91,013 303,362 327,565

Fourth Quarter 2025

Net revenues of $322.7 million decreased $4.4 million compared with the prior-year period. Adjusted EBITDA of $78.8 million decreased$10.0 million. The decreases are primarily attributed to lower table hold at Mohegan Sun compared with prior-year period, and the inclusion of Las Vegas operations in the prior year comparable period.

Fiscal Year 2025

Net revenues of $1.2 billion decreased $3.1 million compared with the prior-year period. Adjusted EBITDA of $294.7 million decreased $24.2 million. The prior year comparable period includes Las Vegas operations and benefitted from non-cash digital license fee revenue at Mohegan Pennsylvania.

Mohegan Digital Three Months Ended Fiscal Year Ended($ in thousands, unaudited) September30,2025 September30,2024 September30,2025 September30,2024Net revenues $ 61,569 $ 43,884 $ 238,692 $ 160,710Income from operations 24,857 19,336 110,845 78,658Net income 24,854 19,339 110,880 79,166Adjusted EBITDA 24,896 19,366 111,026 79,161

Fourth Quarter 2025

Net revenues of $61.6 million increased $17.7 million compared with the prior-year period. Adjusted EBITDA of $24.9 million was $5.5 million favorable compared with the prior-year period.

Full Fiscal Year 2025

Net revenues of $238.7 million increased $78.0 million compared with the prior-year period. Adjusted EBITDA of $111.0 million was $31.9 million favorable compared with the prior-year period.

International Resorts Three Months Ended Fiscal Year Ended($ in thousands, unaudited) September30,2025 September30,2024 September30,2025 September30,2024Net revenues $ 73,788 $ 63,189 $ 288,118 $ 284,853Income (loss) from operations 1,986 (12,980) 14,988 2,887Net income (loss) (158) (6,339) 3,890 (3,364)Adjusted EBITDA 4,467 (4,542) 20,667 13,374Adjusted EBITDAR 15,828 3,901 57,580 48,405

Fourth Quarter 2025

Net revenues of $73.8 million increased $10.6 million compared with the prior-year period.Adjusted EBITDA of $4.5 million increased $9.0 million compared with the prior-year period. The prior year comparable period includes an unfavorable non-cash adjustment to the value of a customer contract asset at Niagara Resorts.

Full Fiscal Year 2025

Net revenues of $288.1 million increased $3.3 million compared with the prior-year period. Adjusted EBITDA of $20.7 million increased $7.3 million compared with the prior-year period. The prior year comparable period includes an unfavorable non-cash adjustment to the value of a customer contract asset at Niagara Resorts.

Corporate, development and other Three Months Ended Fiscal Year Ended($ in thousands, unaudited) September30,2025 September30,2024 September30,2025 September30,2024Net revenues $ 6,188 $ 11,621 $ 20,279 $ 71,687Loss from operations (21,198) (15,844) (73,031) (23,694)Net loss (76,411) (60,542) (473,146) (207,949)Adjusted EBITDA (20,777) (15,410) (71,449) (15,389)

Fourth Quarter 2025

Net revenues of $6.2 milliondecreased $5.4 million compared with the prior-year period. Adjusted EBITDA loss of $20.8 millionwas $5.4 millionunfavorablecompared with the prior-year period. The decreases are primarily attributed to the prior-year period benefiting from ilani management fees and increased professional fees in the current-year period.

Full Fiscal Year 2025

Net revenues of $20.3 million decreased $51.4million compared with the prior-year period. Adjusted EBITDA of $71.4 millionwas $56.1 million unfavorable compared with the prior-year period. The decreases are primarily attributed to the prior-year period benefiting from ilani management fees and increased professional fees in the current-year period.

Other Information

Liquidity

As of September30,2025 and September30,2024, Mohegan held cash and cash equivalents of $128.0 million and $145.7 million, respectively. Inclusive of letters of credit, which reduce borrowing availability, Mohegan had $198.6 million of borrowing capacity under its senior secured credit facility and line of credit as of September30,2025. In addition, inclusive of letters of credit which reduce borrowing availability, Niagara Resorts had $35.9 million of borrowing capacity under its revolving credit and swingline facility as of September30,2025.

Conference Call

Mohegan will host a conference call regarding its fourth quarter and full fiscal year ended September 30, 2025 operating results on Thursday, December11, 2025, at 11:00 a.m. (Eastern Time).

Those interested in participating in the call should dial as follows:

(877) 407-0890 +1(201) 389-0918 (International)

A live stream and subsequent replay of the call will also be available at: https://www.webcast-eqs.com/login/Mohegan_4Q25

About Mohegan

Moheganis the owner, developer, and manager of premier entertainment resorts in the United States and Canada. Mohegan's U.S. operations include resorts in Connecticut and Pennsylvania, and Canadian operations are based in Niagara Falls, Ontario. The brand's iGaming division, Mohegan Digital, provides cutting-edge online gaming solutions to Mohegan's loyal fan base and meets the digital needs of North American customers. Mohegan is owner and operator of Connecticut Sun, a professional basketball team in the WNBA. For more information on Mohegan and its properties, please visit www.mohegangaming.com.

Cautionary Statements Regarding Forward-Looking Information

Some information included within this press release contains forward-looking statements. Such statements may include information relating to business development activities, as well as capital spending, financing sources, the effects of regulation, including gaming and tax regulation, and increased competition. These statements can sometimes be identified by our use of forward-looking words such as “may,” “will,” “anticipate,” “estimate,” “expect” or “intend” and similar expressions. Such forward-looking information involves important risks and uncertainties that could significantly affect anticipated future results and, accordingly, such results may differ materially from those expressed in any forward-looking statements made by us or on our behalf. The forward-looking statements included within this press release are made only as of the date of this press release. We do not undertake any obligation to update or supplement any forward-looking statements to reflect subsequent events or circumstances. We cannot assure you that projected results or events will be achieved or will occur.

Contact: Ari Glazer Senior Vice President & Chief Financial Officer Mohegan (860) 862-5959

MOHEGAN TRIBAL GAMING AUTHORITYCONSOLIDATED STATEMENTS OF OPERATIONS(in thousands)(unaudited) Three Months Ended Fiscal Year Ended September30,2025 September30,2024 September30,2025 September30,2024Revenues:Gaming $ 302,931 $ 285,329 $ 1,215,080 $ 1,162,262Food and beverage 46,934 44,031 182,520 168,275Hotel 33,053 31,495 123,277 120,389Retail, entertainment and other 70,119 74,653 223,290 274,610Net revenues 453,037 435,508 1,744,167 1,725,536Operating costs and expenses:Gaming 163,715 161,609 642,111 628,875Food and beverage 38,557 34,605 150,815 135,028Hotel 12,449 11,362 47,716 44,843Retail, entertainment and other 37,459 38,807 119,979 115,667Advertising, general and administrative 89,783 85,787 343,230 333,185Corporate 20,666 18,415 71,491 60,674Depreciation and amortization 23,822 23,759 96,178 98,878Impairment of tangible assets – 2,727 332 6,372Impairment of intangible assets 9,304 – 9,304 -Other, net 1,511 1,503 3,698 15,383Total operating costs and expenses 397,266 378,574 1,484,854 1,438,905Income from operations 55,771 56,934 259,313 286,631Other income (expense):Interest income 685 893 3,035 2,151Interest expense, net (51,045) (47,309) (199,364) (197,891)Loss on modification and early extinguishment of debt (77) – (24,521) (123)Other, net 139 (721) 442 (1,334)Total other expense (50,298) (47,137) (220,408) (197,197)Income before income tax 5,473 9,797 38,905 89,434Income tax benefit (provision) (883) 4,999 (2,366) 1,318Net income from continuing operations 4,590 14,796 36,539 90,752Loss from discontinued operations, net of income tax (7,210) (78,126) (80,646) (325,292)Net loss (2,620) (63,330) (44,107) (234,540)(Income) loss attributable to non-controlling interests 82 4,393 (2,688) 2,566Loss attributable to Mohegan Tribal Gaming Authority $ (2,538) $ (58,937) $ (46,795) $ (231,974)

MOHEGAN TRIBAL GAMING AUTHORITY RECONCILIATION OF NON-US GAAP FINANCIAL MEASURES

Adjusted EBITDA and Adjusted EBITDAR Explanation:

Net income before interest, income taxes, depreciation and amortization, or EBITDA, and EBITDA before rent expense arising from real estate leases, or EBITDAR, are commonly used measures of performance in the casino and hospitality industry. EBITDA and EBITDAR are not measures of performance calculated in accordance with accounting principles generally accepted in the United States of America (“US GAAP”). Mohegan historically has evaluated its operating performance with the non-GAAP measure Adjusted EBITDA, which as used in this press release, primarily represents EBITDA further adjusted to exclude certain non-cash and other items as exhibited in the following reconciliation.

Adjusted EBITDA and Adjusted EBITDAR provide additional ways to evaluate Mohegan's operations and, when viewed with both Mohegan's GAAP results and the reconciliation provided, Mohegan believes that Adjusted EBITDA and Adjusted EBITDAR provide a more complete understanding of its financial performance than could be otherwise obtained absent this disclosure. Adjusted EBITDA and Adjusted EBITDAR are presented solely as a supplemental disclosure because: (1) Mohegan believes it enhances an overall understanding of Mohegan's past and current financial performance; (2) Mohegan believes it is a useful tool for investors to assess the operating performance of the business in comparison to other operators within the casino and hospitality industry because Adjusted EBITDA and Adjusted EBITDAR exclude certain items that may not be indicative of Mohegan's operating results; (3) measures that are comparable to Adjusted EBITDA and Adjusted EBITDAR are often used as an important basis for the valuation of casino and hospitality companies; and (4) Mohegan uses Adjusted EBITDA internally to evaluate the performance of its operating personnel and management, and uses Adjusted EBITDA and Adjusted EBITDAR as benchmarks to evaluate its operating performance in comparison to its competitors.

The use of Adjusted EBITDA and Adjusted EBITDAR has certain limitations. Adjusted EBITDA and Adjusted EBITDAR should be considered in addition to, not as a substitute for or superior to, any US GAAP financial measure including net income (as an indicator of Mohegan's performance) or cash flows provided by operating activities (as an indicator of Mohegan's liquidity), nor should they be considered as an indicator of Mohegan's overall financial performance. Mohegan's calculation of Adjusted EBITDA and Adjusted EBITDAR is likely to be different from the calculation of Adjusted EBITDA and Adjusted EBITDAR, or other similarly titled measurements, used by other casino and hospitality companies and, therefore, comparability may be limited. Adjusted EBITDA and Adjusted EBITDAR eliminate certain items from net income, such as interest, depreciation and amortization, and rent expense that are items that have been incurred in the past and will continue to be incurred in the future and, therefore, should be considered in the overall evaluation of Mohegan's results. Mohegan compensates for these limitations by providing relevant disclosures of items excluded in the calculation of Adjusted EBITDA and Adjusted EBITDAR, both in its reconciliation to the US GAAP financial measure of net income and in its consolidated financial statements, all of which should be considered when evaluating its results. Mohegan strongly encourages investors to review its financial information in its entirety and not to rely on a single financial measure.

Three Months Ended Fiscal Year Ended($ in thousands, unaudited) September30,2025 September30,2024 September30,2025 September30,2024Loss attributable to Mohegan Tribal Gaming Authority $ (2,538) $ (58,937) $ (46,795) $ (231,974)Income (loss) attributable to non-controlling interests (82) (4,393) 2,688 (2,566)Loss from discontinued operations, net of income tax 7,210 78,126 80,646 325,292Income tax (benefit) provision 883 (4,999) 2,366 (1,318)Interest income (685) (893) (3,035) (2,151)Interest expense, net 51,045 47,309 199,364 197,891Loss on modification and early extinguishment of debt 77 – 24,521 123Other, net (139) 721 (442) 1,334Income from operations 55,771 56,934 259,313 286,631Adjusted EBITDA attributable to non-controlling interests (2,995) 3,346 (13,863) (8,541)Depreciation and amortization 23,822 23,759 96,178 98,878Impairment of tangible assets – 2,727 332 6,372Impairment of intangible assets 9,304 – 9,304 -Other, net 1,511 1,500 3,698 12,696Adjusted EBITDA 87,413 88,266 354,962 396,036Rent expense from real estate leases 13,522 10,604 45,557 43,706Adjusted EBITDAR $ 100,935 $ 98,870 $ 400,519 $ 439,742

https://edge.prnewswire.com/c/img/favicon.png?sn=NE44008&sd=2025-12-11

View original content:https://www.prnewswire.com/news-releases/mohegan-announces-fourth-quarter-and-full-fiscal-year-2025-operating-results-302638670.html

SOURCE Mohegan

https://rt.newswire.ca/rt.gif?NewsItemId=NE44008&Transmission_Id=202512110730PR_NEWS_USPR_____NE44008&DateId=20251211

Scroll to Top