MOHEGAN ANNOUNCES THIRD QUARTER FISCAL 2025 OPERATING RESULTS

Mohegan Tribal Gaming Authority (“Mohegan,” “we” or “our”) today announced operating results for its third fiscal quarter ended June 30, 2025.

Third Quarter 2025 and Recent Highlights:

— Mohegan generated net revenues of $436.9 million.

— Mohegan Adjusted EBITDA, after normalizing the prior year period, increased 4.9% year over year.

— Mohegan Sun produced net revenues of $234.7 million.

— Mohegan Digital Adjusted EBITDA increased 48.2% year over year.

“The completion of our comprehensive refinancing has placed us in a great position to continue executing our strategy, to be one of the premieromnichannel enterprises. This important milestone further supports our opportunities for long-term growth and the evolution of our Digital business provides greater strategic flexibility. Now that we've addressed our capital structure, we're singularly focused on executing our plan and increasing value for all our stakeholders,” said Raymond Pineault, Chief Executive Officer of Mohegan.

Mohegan Operating Results Three Months Ended Variance($ in thousands, unaudited) June30,2025 June30,2024 $ %Net revenues $ 436,902 $ 444,065 $ (7,163) (1.6)%Income from operations 73,281 91,655 (18,374) (20.0)%Net loss attributable to Mohegan (5,203) (29,939) 24,736 82.6%Adjusted EBITDA1 94,084 112,346 (18,262) (16.3)%

“Net revenues and Adjusted EBITDA declined compared with the prior-year period, as the prior year benefited from ilani management fees and one-time accelerated non-cash digital license fee revenue at Mohegan Pennsylvania. Adjusted EBITDA was down $18.3 million or 16.3% compared with the prior year, however, after normalizing the prior year period for the ilani and Mohegan Pennsylvania adjustments, Adjusted EBITDA would have been up $4.4 million, or 4.9%,” 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.

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

Domestic Resorts Three Months Ended Variance($ in thousands, unaudited) June30,2025 June30,2024 $ %Net revenues $ 297,324 $ 310,747 $ (13,423) (4.3)%Income from operations 50,819 63,556 (12,737) (20.0)%Net income 50,787 63,536 (12,749) (20.1)%Adjusted EBITDA 70,146 82,245 (12,099) (14.7)%

Net revenues of $297.3 million decreased $13.4 million compared with the prior year period, primarily due to higher revenues in the prior year related to one-time accelerated non-cash digital license fee revenueat Mohegan Pennsylvaniaand gaming revenues from Mohegan Casino Las Vegas. Domestic Resorts' gaming revenues decreased $11.8 million, or 5.6%, and non-gaming revenues decreased $1.6 million, or 1.6%. Adjusted EBITDA of $70.1 million decreased $12.1 million primarily due to one-time accelerated non-cash digital license fee revenue at Mohegan Pennsylvania in the prior year period, and higher Mohegan Sun labor costs related to new food and beverage outlets in the current period. Adjusted EBITDA margin of 23.6% was 288 bps unfavorable compared with the prior year period.

Mohegan Digital Three Months Ended Variance($ in thousands, unaudited) June30,2025 June30,2024 $ %Net revenues $ 67,482 $ 41,861 $ 25,621 61.2%Income from operations 34,236 22,956 11,280 49.1%Net income 34,144 23,060 11,084 48.1%Adjusted EBITDA 34,178 23,066 11,112 48.2%

Net revenues of $67.5 million increased $25.6 million, or 61.2% compared with the prior year period. The increase was primarily driven by our Connecticut operations which continue to produce strong and profitable growth along with high player engagement. Our Pennsylvania and Ontario operations also achieved strong top-line growth from the comparable prior year period. Adjusted EBITDA of $34.2 million was $11.1 million, or 48.2% favorable compared with the prior year period.

International Resorts Three Months Ended Variance($ in thousands, unaudited) March31,2025 March31,2024 $ %Net revenues $ 75,081 $ 75,327 $ (246) (0.3)%Income from operations 3,886 4,448 (562) (12.6)%Net income 1,321 720 601 83.5%Adjusted EBITDA 5,206 5,494 (288) (5.2)%

Net revenues of $75.1 million decreased $0.2 million compared with the prior year period. While gaming volumes grew year over year, net revenues, which are reported net of gaming taxes, were flat to the prior year period due to the return to higher pre-COVID gaming tax rates. Adjusted EBITDA of $5.2 million decreased $0.3 million, or 5.2% compared with the prior year.

Corporate, development and other Three Months Ended Variance($ in thousands, unaudited) June30,2025 June30,2024 $ %Net revenues $ 5,253 $ 22,516 $ (17,263) (76.7)%Income (loss) from operations (15,657) 699 (16,356) N.M.Net loss (91,441) (45,457) (45,984) (101.2)%Adjusted EBITDA (15,443) 1,545 (16,988) N.M.

Adjusted EBITDA was $17.0million unfavorable compared with the prior year period, primarily due to ilani management fees earned in the prior year.

Other Information

Liquidity

As of June30,2025 and September30,2024, Mohegan held cash and cash equivalents of $145.2 million and $145.7 million, respectively. Inclusive of letters of credit which reduce borrowing availability, Mohegan had $141.4 million of borrowing capacity under its senior secured credit facility and line of credit as of June30,2025. In addition, inclusive of letters of credit which reduce borrowing availability, Niagara Resorts had $36.6 million of borrowing capacity under its revolving credit and swingline facility as of June 30, 2025.

Conference Call

Mohegan will host a conference call regarding its third quarter fiscal 2025 operating results on Thursday, August7, 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/Mohegan_3Q25

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:

Joffre Wells Vice President of Capital Markets, Investor Relations & Corporate Treasurer Mohegan (860) 862-9135

MOHEGAN TRIBAL GAMING AUTHORITYCONSOLIDATED STATEMENTS OF OPERATIONS(in thousands)(unaudited) Three Months Ended June30,2025 June30,2024Revenues:Gaming $ 311,703 $ 298,013Food and beverage 45,372 42,058Hotel 29,273 30,565Retail, entertainment and other 50,554 73,429Net revenues 436,902 444,065Operating costs and expenses:Gaming 159,402 154,334Food and beverage 38,685 33,360Hotel 11,981 11,347Retail, entertainment and other 27,430 30,687Advertising, general and administrative 85,670 83,001Corporate 16,068 15,220Depreciation and amortization 24,156 24,062Impairment of tangible assets – (2,210)Other, net 229 2,609Total operating costs and expenses 363,621 352,410Income from operations 73,281 91,655Other income (expense):Interest income 1,767 287Interest expense, net (55,277) (47,831)Loss on modification and early extinguishment of debt (24,444) -Other, net 611 (326)Total other expense (77,343) (47,870)Income (loss) before income tax (4,062) 43,785Income tax provision (128) (1,775)Net income (loss) (4,190) 42,010Loss from discontinued operations, net of income tax (11) (71,794)Income attributable to non-controlling interests (1,002) (155)Loss attributable to Mohegan Tribal Gaming Authority $ (5,203) $ (29,939)

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

Adjusted EBITDA Explanation:

Net income before interest, income taxes, depreciation and amortization, or EBITDA, is a commonly used measure of performance in the casino and hospitality industry. EBITDA is not a measure 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 provides an additional way to evaluate Mohegan's operations and, when viewed with both Mohegan's GAAP results and the reconciliation provided, Mohegan believes that Adjusted EBITDA provides a more complete understanding of its financial performance than could be otherwise obtained absent this disclosure. Adjusted EBITDA is 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 excludes certain items that may not be indicative of Mohegan's operating results; (3) measures that are comparable to Adjusted EBITDA 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 as a benchmark to evaluate its operating performance in comparison to its competitors.

The use of Adjusted EBITDA has certain limitations. Adjusted EBITDA 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 it be considered as an indicator of Mohegan's overall financial performance. Mohegan's calculation of Adjusted EBITDA is likely to be different from the calculation of Adjusted EBITDA or other similarly titled measurements used by other casino and hospitality companies and, therefore, comparability may be limited. Adjusted EBITDA eliminates certain items from net income, such as interest and depreciation and amortization, 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, 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($ in thousands, unaudited) June30,2025 June30,2024Loss attributable to Mohegan Tribal Gaming Authority $ (5,203) $ (29,939)Income attributable to non-controlling interests 1,002 155Loss from discontinued operations, net of income tax 11 71,794Income tax provision 128 1,775Interest income (1,767) (287)Interest expense, net 55,277 47,831Loss on modification and early extinguishment of debt 24,444 -Other, net (611) 326Income from operations 73,281 91,655Adjusted EBITDA attributable to non-controlling interests (3,582) (3,770)Depreciation and amortization 24,156 24,062Impairment of tangible assets – (2,210)Other, net 229 2,609Adjusted EBITDA $ 94,084 $ 112,346

https://c212.net/c/img/favicon.png?sn=NE45871&sd=2025-08-07

View original content:https://www.prnewswire.com/news-releases/mohegan-announces-third-quarter-fiscal-2025-operating-results-302523494.html

SOURCE Mohegan

https://rt.newswire.ca/rt.gif?NewsItemId=NE45871&Transmission_Id=202508070730PR_NEWS_USPR_____NE45871&DateId=20250807

Scroll to Top