Custom Truck One Source, Inc. (NYSE: CTOS), a leading provider of specialty equipment to the electric utility, telecom, rail, forestry, waste management and other infrastructure-related end markets, today reported financial results for the three and six months ended June 30, 2026.

CTOS Second-Quarter Highlights

  • Record second quarter revenue of $563.4 million, an increase of $52.0 million, or 10.2%, compared to the second quarter of 2025
  • Increased Average OEC on rent by $158.5 million, or 13.1%, compared to the second quarter of 2025
  • Gross profit of $124.0 million, an increase of $21.4 million, or 20.9%, compared to the second quarter of 2025
  • Adjusted Gross Profit of $180.9 million, an increase of $24.4 million, or 15.6%, compared to the second quarter of 2025
  • Net income of $10.4 million, an improvement of $38.8 million, compared to the second quarter of 2025
  • Adjusted EBITDA of $116.8 million, an increase of $23.3 million, or 25.0%, compared to the second quarter of 2025
  • Reduced net leverage ratio to 3.85x at quarter-end, crossing below 4.0x, compared to 4.02x at the end of the first quarter and 4.31x at year-end 2025
  • Given strong conditions in the transmission and distribution (“T&D”) end markets, and record first half results, increasing 2026 full year revenue guidance range from $2.005 billion - $2.12 billion to $2.1 billion - $2.2 billion and Adjusted EBITDA1 guidance range from $415 million - $440 million to $437.5 million - $455 million

“In the second quarter, we delivered record quarterly revenue and substantial year-over-year growth in revenue and Adjusted EBITDA of 10% and 25%, respectively. Sustained strength in our core T&D markets remains the primary driver of performance within our SER segment and for the Company as a whole. Our rental fleet achieved average utilization of 81.6% for the quarter, up 400 basis points from a year ago, and we ended the quarter with total OEC of $1.68 billion, the highest quarter-end level in our history, positioning us for continued SER growth through the balance of 2026,” said Ryan McMonagle, Chief Executive Officer of CTOS. “STEM also had a record quarter, with external customer revenue of $345 million and equipment sales of $332 million. The strength across both segments allowed us to continue making substantial progress in reducing our net leverage. We are optimistic about the second half of 2026, as CTOS remains well-positioned to benefit from secular tailwinds in data center investment, electrification, utility grid upgrades and infrastructure spending. We remain focused on Adjusted EBITDA growth, working capital management, free cash flow generation and continued deleveraging,” McMonagle added.

Summary Actual Consolidated Financial Results

Three Months Ended June 30,

Six Months Ended June 30,

Three Months Ended
March 31, 2026

(in $000s)

2026

2025

2026

2025

Rental revenue

$

145,060

$

120,814

$

282,275

$

237,075

$

137,215

Equipment sales

383,559

356,112

676,193

629,975

292,634

Parts sales and services

34,827

34,557

66,600

66,665

31,773

Total revenue

563,446

511,483

1,025,068

933,715

461,622

Gross Profit

$

123,974

$

102,542

$

227,037

$

188,078

$

103,063

Adjusted Gross Profit1

$

180,901

$

156,549

$

340,161

$

292,176

$

159,260

Net Income (Loss)

$

10,399

$

(28,380

)

$

6,297

$

(46,171

)

$

(4,102

)

Adjusted EBITDA1

$

116,754

$

93,428

$

214,740

$

166,854

$

97,986

1

Each of Adjusted Gross Profit and Adjusted EBITDA is a non-GAAP measure. Further information and reconciliations for our non-GAAP measures to the most directly comparable financial measure under United States generally accepted accounting principles (“GAAP”) are included at the end of this press release. CTOS is unable to present a quantitative reconciliation of its forward-looking Adjusted EBITDA for the year ending December 31, 2026 to its most directly comparable GAAP financial measure due to the high variability and difficulty in predicting certain items that affect Adjusted EBITDA including, but not limited to, customer buyout requests on rentals with rental purchase options and income tax expense. Adjusted EBITDA should not be used to predict Net income (loss) as the difference between the measures are variable and unpredictable.

Summary Actual Financial Results by Segment
Beginning January 1, 2026, CTOS is reporting our results under two reportable segments: (1) Specialty Equipment Rentals (“SER”) and (2) Specialty Truck Equipment and Manufacturing (“STEM”). The new SER segment consists of our historical Equipment Rental Solutions (“ERS”) segment (except for certain used sales to be accounted for by STEM) and a portion of our historical Aftermarket Parts and Services (“APS”) segment, and the new STEM segment consists of our historical Truck and Equipment Sales (“TES”) segment, certain used sales that previously were accounted for by ERS and a portion of our historical APS segment. We are also reflecting intercompany activity between the two segments, which is ultimately eliminated in consolidation. This new segment reporting reflects how CTOS’s business is managed and how resources are allocated in 2026 and utilizes Adjusted EBITDA as the segments’ profit measure. Segment Adjusted EBITDA is defined as segment operating income or loss before depreciation and amortization, further excluding the effects of purchase accounting adjustments and the impact of sales-type lease accounting for certain leases containing rental purchase options (or “RPOs”).

Management believes this new presentation better reflects the positioning of CTOS’s strategies and operations portfolio and better reflects key economic drivers, capital intensity, and margin profiles of the respective new segments, as well as aligns our external reporting with how management allocates capital and evaluates performance. Prior period amounts have been recast to reflect the change to two reportable segments.

Specialty Equipment Rentals

Three Months Ended

Six Months Ended

Three Months
Ended
March 31, 2026

(in $000s)

June 30, 2026

June 30, 2025

June 30, 2026

June 30, 2025

Revenue from external customers:

Rental

$

145,060

$

120,814

$

282,275

$

237,075

$

137,215

Equipment sales

51,659

39,661

89,436

69,516

37,777

Parts sales and services

22,100

22,353

40,871

43,318

18,771

Total revenue from external customers

218,819

182,828

412,582

349,909

193,763

Intersegment sales

4,113

15,726

10,903

27,326

6,790

Rental AR Provision(1)

2,390

2,358

4,566

4,203

2,176

Sales type lease adjustment(2)

(4,318

)

1,179

(2,215

)

2,436

2,103

Total segment revenue

221,004

202,091

425,836

383,874

204,832

Segment Expenses:

Cost of rental, excluding depreciation

34,542

30,040

65,290

60,132

30,748

Cost of equipment sales, net of purchase accounting, sales-type leases and depreciation(3)

30,884

25,959

59,356

43,885

28,472

Cost of parts and services, excluding depreciation

17,914

18,993

35,882

38,970

17,968

Cost of intersegment sales

3,728

15,726

9,838

27,326

6,110

Rental AR provision(1)

2,390

2,358

4,566

4,203

2,176

Total segment cost of revenue expenses

89,458

93,076

174,932

174,516

85,474

Selling, general and administrative expenses

14,347

16,180

28,208

30,474

13,861

Total segment expenses

103,805

109,256

203,140

204,990

99,335

Segment Adjusted EBITDA

$

117,199

$

92,835

$

222,696

$

178,884

$

105,497

1

Specifically identifiable lease revenue receivables not deemed probable of collection are recorded as a reduction of rental revenue. This is classified as a segment expense for Segment Adjusted EBITDA reviewed by the chief operating decision maker.

2

Impact of sales-type lease accounting for certain leases containing RPOs: this impact is excluded from the measure of Adjusted EBITDA utilized by our CODM to allocate resources and to assess the performance of our segments as we believe continuing to reflect the transactions as an operating lease better reflects the economics of the transactions given our large portfolio of rental contracts.

3

Excludes the non-cash impact of purchase accounting, impact of sales-type lease accounting for certain leases containing RPOs, further excluding depreciation.

Specialty Truck Equipment & Manufacturing

Three Months Ended

Six Months Ended

Three Months
Ended
March 31, 2026

(in $000s)

June 30, 2026

June 30, 2025

June 30, 2026

June 30, 2025

Revenue from external customers:

Equipment sales

$

331,900

$

316,451

$

586,757

$

560,459

$

254,857

Parts sales and services

12,727

12,204

25,729

23,347

13,002

Total revenue from external customers

344,627

328,655

612,486

583,806

267,859

Intersegment sales

93,153

97,599

188,603

192,388

95,450

Total Segment Revenue

437,780

426,254

801,089

776,194

363,309

Segment Expenses:

Cost of equipment sales, net of purchase accounting, sales-type leases and depreciation(1)

281,235

265,542

494,460

470,991

213,225

Cost of parts and services, excluding depreciation

9,551

8,634

18,645

16,078

9,094

Cost of intersegment sales

78,596

97,599

158,781

192,388

80,185

Total segment cost of revenue expenses

369,382

371,775

671,886

679,457

302,504

Selling, general and administrative expenses

20,042

16,663

37,622

32,516

17,580

Floor plan interest expense

11,139

13,764

21,658

27,061

10,519

Total segment expenses

400,563

402,202

731,166

739,034

330,603

Segment Adjusted EBITDA

$

37,217

$

24,052

$

69,923

$

37,160

$

32,706

1

Excludes the non-cash impact of purchase accounting.

Consolidated Adjusted EBITDA

Three Months Ended

Six Months Ended

Three Months
Ended
March 31, 2026

(in $000s)

June 30, 2026

June 30, 2025

June 30, 2026

June 30, 2025

SER Adjusted EBITDA

$

117,199

$

92,835

$

222,696

$

178,884

$

105,497

STEM Adjusted EBITDA

37,217

24,052

69,923

37,160

32,706

Eliminations Adjusted EBITDA

(14,942

)

(30,887

)

(15,945

)

Segment Adjusted EBITDA

139,474

116,887

261,732

216,044

122,258

Reconciling Items:

Corporate and non-allocated selling, general and administrative expenses

(22,720

)

(23,459

)

(46,992

)

(49,190

)

(24,272

)

Adjusted EBITDA

$

116,754

$

93,428

$

214,740

$

166,854

$

97,986

See the Company’s Quarterly Report on Form 10-Q for the three months ended June 30, 2026 for a reconciliation of segment-level adjusted EBITDA to Consolidated income (loss) before income taxes.

Summary Combined Operating Metrics

Three Months Ended June 30,

Six Months Ended June 30,

Three Months Ended
March 31, 2026

(in $000s)

2026

2025

2026

2025

Ending OEC(a) (as of period end)

$

1,679,255

$

1,560,704

$

1,679,255

$

1,560,704

$

1,655,414

Average OEC on rent(b)

$

1,365,689

$

1,207,231

$

1,354,822

$

1,192,333

$

1,343,712

Fleet utilization(c)

81.6

%

77.6

%

81.5

%

77.3

%

81.4

%

OEC on rent yield(d)

39.4

%

38.6

%

39.1

%

38.3

%

38.9

%

Sales order backlog(e) (as of period end)

$

322,470

$

334,805

$

322,470

$

334,805

$

411,311

(a)

Ending OEC — Ending original equipment cost (“OEC”) is the original equipment cost of units at the end of the measurement period.

(b)

Average OEC on rent — Average OEC on rent is calculated as the weighted-average OEC on rent during the stated period.

(c)

Fleet utilization — total number of days the rental equipment was rented during a specified period of time divided by the total number of days available during the same period and weighted based on OEC.

(d)

OEC on rent yield (“ORY”) — a measure of return realized by our rental fleet during a period. ORY is calculated as rental revenue (excluding freight recovery and ancillary fees) during the stated period divided by the Average OEC on rent for the same period. For periods of less than 12 months, the ORY is adjusted to an annualized basis.

(e)

Sales order backlog — purchase orders received for customized and stock equipment. Sales order backlog should not be considered an accurate measure of future net sales.

Management Commentary
The increase of 20.1% in rental revenue in the second quarter of 2026 compared to the second quarter of 2025 was the result of improved average fleet utilization (which increased to 81.6% compared to 77.6%) driven by increased rental volume, with average OEC on rent increasing by 13.1% year-over-year and OEC on rent yield improving 80 basis points to 39.4%. Compared to the second quarter of 2025, SER rental equipment sales increased 30.3% in the second quarter of 2026 due to an increase in buyout activity of rental contracts with purchase options. SER adjusted EBITDA in the second quarter of 2026 increased 26.2% compared to the second quarter of 2025.

Equipment sales in our STEM segment increased 4.9% in the second quarter of 2026 compared to the second quarter of 2025 driven by demand for utility and forestry vehicles. Adjusted EBITDA increased by $13.2 million in the second quarter of 2026 compared to the second quarter of 2025. Our STEM backlog was down 3.7% compared to the second quarter of 2025, and, at approximately 3.5 months of LTM third-party new sales, sits modestly below our targeted range of four to six months, reflecting record equipment deliveries in the quarter.

The increase in net income in the second quarter of 2026, compared to a loss in the second quarter of 2025, was primarily due to higher operating income as a result of strong new equipment sales and higher rental revenue driven by higher average OEC on rent. The increase is also due to an income tax benefit in the quarter, compared to an expense for the same period in 2025 which reflected an adjustment to our estimated effective tax rate.

Adjusted EBITDA for the second quarter of 2026 was $116.8 million, a 25.0% increase compared to the second quarter of 2025, which was largely driven by increased gross profit.

As of June 30, 2026, cash and cash equivalents were $10.3 million, total debt outstanding was $1,673.2 million, net debt was $1,662.9 million and our net leverage ratio was 3.85x. Availability under the senior secured credit facility was $229.4 million as of June 30, 2026, and based on our borrowing base, we have an additional $242.0 million of suppressed availability that we could access by upsizing our existing facility.

2026 Outlook
We are increasing our full year 2026 consolidated revenue, segment revenue, and Adjusted EBITDA1, 4 guidance to reflect our record first half results and continued momentum in the rental business.

Consolidated CTOS:

  • Revenue is expected to increase 8% to 13% year-over-year, with Adjusted EBITDA1, 4 expected to increase 14% to 19%.
  • Net rental fleet investment (purchases less proceeds) for 2026 is expected to be approximately $170 million to $200 million, an increase from prior guidance to support strong rental demand, with mid-single digit net OEC growth, while still reflecting a meaningful reduction from over $250 million in 2025.
  • Inventory months on hand is expected to continue trending toward the targeted level of below six months, supporting working capital improvement.
  • Levered free cash flow2, 4 is expected to exceed $50 million for 2026 and net leverage ratio3, 4 is expected to be meaningfully below four times by the end of fiscal 2026; the longer-term target remains achieving a net leverage ratio3, 4 below three times in 2027.

Specialty Equipment Rentals (SER):

  • The rental business continues to perform very well with OEC on rent, utilization and gross margin all continuing to perform ahead of expectations through the first half of 2026.
  • Demand for equipment serving the utility transmission and distribution market remains very strong and at record levels, and further penetration of the vocational rental market is expected to provide incremental growth.
  • Average fleet age was approximately three years at the end of the second quarter, which continues to position the Company to moderate rental fleet investment while pursuing growth, with OEC expected to increase by a mid-single digit percentage in 2026.

Specialty Truck Equipment & Manufacturing (STEM):

  • Third-party new sales revenue is expected to increase 3% to 10% in 2026 compared to 2025, supported by continued customer demand, stable supply chain conditions and relationships with key customers, chassis suppliers and attachment suppliers.
  • Total STEM revenue is expected to be down marginally to up 3% year-over-year, with third-party growth partially offset by lower intercompany rental sales/capex.
  • Sales order backlog ended the second quarter at $322 million, or approximately 3.5 months of LTM third-party new sales, modestly below the targeted range of four to six months, reflecting record equipment deliveries in the quarter; backlog can move quarter to quarter with delivery and production timing, and June quoting activity increased 26% year-over-year, supporting expected order intake in the second half.

“Our focus for the remainder of 2026 is on disciplined execution – converting strong end-market demand into profitable growth, cash generation and further balance sheet improvement. Our rental business continues to perform very well, driven by demand in our utility transmission and distribution markets, and that strength is flowing through to margins and Adjusted EBITDA1, 4,” said Chris Eperjesy, Chief Financial Officer of CTOS. “We expect third quarter revenue and Adjusted EBITDA1, 4 to be up year-over-year but, modestly below the second quarter, as certain third-party new equipment and used equipment sales, including rental purchase option buyouts, were delivered in the second quarter rather than the second half. That timing shifts results between quarters, not out of the year, and it is reflected in our raised full-year ranges. Rental enters the third quarter with OEC on rent and utilization above prior-year levels and is expected to continue growing sequentially, with year-over-year growth rates naturally moderating as we lap a second half of 2025 that posted the largest increase in OEC on rent in our history. With a younger, highly utilized fleet and improving working capital dynamics, we believe CTOS is positioned to drive higher returns on invested capital while maintaining financial flexibility as we invest selectively to support our customers’ long-term needs, and to translate that into meaningful free cash flow generation.”

2026 Consolidated Outlook

Revenue

$2,100 million

$2,200 million

Adjusted EBITDA1, 4

$437.5 million

$455 million

2026 Revenue Outlook by Segment 5

SER

$850 million

$875 million

STEM

$1,630 million

$1,700 million

1

Adjusted EBITDA is a non-GAAP performance measure that we use to monitor our results of operations, to measure performance against debt covenants and performance relative to competitors. Refer to the section below entitled “Non-GAAP Financial and Performance Measures” for further information about Adjusted EBITDA.

2

Levered Free Cash Flow is defined as net cash provided by operating activities, less cash flow for investing activities, excluding acquisitions, plus acquisition of inventory through floor plan payables – non-trade less repayment of floor plan payables – non-trade, both of which are included in cash flow from financing activities in our Consolidated Statements of Cash Flows.

3

Net leverage ratio is a non-GAAP performance measure used by management, and we believe it provides useful information to investors because it is an important measure to evaluate our debt levels and progress toward leverage targets, which is consistent with the manner our lenders and management use this measure. Refer to the section below entitled “Non-GAAP Financial and Performance Measures” for further information about net leverage ratio.

4

CTOS is unable to present a quantitative reconciliation of its forward-looking Adjusted EBITDA, Levered Free Cash Flow, and Net Leverage Ratio for future periods to their respective most directly comparable GAAP financial measure due to the high variability and difficulty in predicting certain items that affect such GAAP measures including, but not limited to, customer buyout requests on rentals with rental purchase options and income tax expense. Adjusted EBITDA, Levered Free Cash Flow, and Net Leverage Ratio should not be used to predict their respective most directly comparable GAAP measure as the differences between the respective measures are variable and unpredictable.

5

Beginning January 1, 2026, transactions between segments are accounted for as if completed on an arm’s length basis using a cost-plus methodology.

CONFERENCE CALL INFORMATION
The Company has scheduled a conference call to discuss its second quarter 2026 results at 9:00 a.m. ET on August 4, 2026, via a live audio-only webcast. Both the webcast link and a presentation of financial information will be posted on the “Events & Presentations” page of investors.customtruck.com. A replay of the call will be available by accessing the same webcast link detailed above.

ABOUT CTOS
CTOS is one of the largest providers of specialty equipment, parts, tools, accessories and services to the electric utility transmission and distribution, telecommunications, and rail markets in North America, with a differentiated “one-stop-shop” business model. CTOS offers its specialized equipment to a diverse customer base for the maintenance, repair, upgrade, and installation of critical infrastructure assets, including electric lines, telecommunications networks, and rail systems. The Company's coast-to-coast rental fleet of more than 10,350 units includes aerial devices, boom trucks, cranes, digger derricks, pressure drills, stringing gear, hi-rail equipment, repair parts, tools, and accessories. For more information, please visit customtruck.com.

Investors and others should note that we announce material financial and operational information to our investors using our investor relations website (investors.customtruck.com) in addition to press releases, SEC filings and public conference calls. The information we post through our investor relations website may be deemed material. Accordingly, investors should monitor our investor relations website in addition to following our press releases, SEC filings and public conference calls.

FORWARD-LOOKING STATEMENTS
This press release includes “forward-looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995, as amended, and within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended. When used in this press release, the words “estimates,” “projected,” “expects,” “anticipates,” “forecasts,” “suggests,” “plans,” “targets,” “intends,” “believes,” “seeks,” “may,” “will,” “should,” “future,” “propose,” “could,” “would,” and variations of these words or similar expressions (or the negative versions of such words or expressions) are intended to identify forward-looking statements. These forward-looking statements are not guarantees of future performance, conditions or results, and involve a number of known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside the Company's management’s control, that could cause actual results or outcomes to differ materially from those discussed in this press release. This press release is based on certain assumptions that the Company's management has made in light of its experience in the industry, as well as the Company’s perceptions of historical trends, current conditions, expected future developments and other factors the Company believes are appropriate in these circumstances and at such time. As you read and consider this press release, you should understand that these statements are not guarantees of performance or results. Many factors could affect the Company’s actual performance and results and could cause actual results to differ materially from those expressed in this press release. Important factors, among others, that may affect actual results or outcomes include: increases in labor costs, changes in U.S. trade policy including tariffs, our inability to obtain raw materials, component parts and/or finished goods in a timely and cost-effective manner, and our inability to manage our rental equipment in an effective manner; competition in the equipment dealership and rental industries; our sales order backlog may not be indicative of the level of our future revenues; increases in unionization rate in our workforce; our inability to attract and retain key personnel, including our management and skilled technicians; material disruptions to our operation and manufacturing locations as a result of public health concerns, equipment failures, natural disasters, work stoppages, power outages or other reasons; any further increase in the cost of new equipment that we purchase for use in our rental fleet or for sale as inventory aging or obsolescence of our existing equipment, and the fluctuations of market value thereof; disruptions in our supply chain; our business may be impacted by government spending; we may experience losses in excess of our recorded reserves for receivables; uncertainty relating to macroeconomic conditions, unfavorable conditions in the capital and credit markets and our customers’ inability to obtain additional capital as required; increases in price of fuel or freight; regulatory, technological advancement, or other changes in our core end-markets may affect our customers’ spending; our strategic initiatives including acquisitions and divestitures may not be successful and may divert our management’s attention away from operations and could create general customer uncertainty; the interest of our majority stockholder, which may not be consistent with the other stockholders; volatility of our common stock market price; our significant indebtedness, which may adversely affect our financial position, limit our available cash and our access to additional capital, prevent us from growing our business and increase our risk of default; our inability to generate cash, which could lead to a default; significant operating and financial restrictions imposed by our debt agreements; changes in interest rates, which could increase our debt service obligations on the variable rate indebtedness and decrease our net income and cash flows; disruptions or security compromises affecting our information technology systems or those of our critical services providers could adversely affect our operating results by subjecting us to liability, and limiting our ability to effectively monitor and control our operations, adjust to changing market conditions, or implement strategic initiatives; we are subject to complex laws and regulations, including environmental and safety regulations that can adversely affect cost, manner or feasibility of doing business; we are subject to a series of risks related to climate change; and increased attention to, and evolving expectations for, sustainability and environmental, social and governance initiatives. For a more complete description of these and other possible risks and uncertainties, please refer to the Company's Annual Report on Form 10-K for the year ended December 31, 2025, and its subsequent reports filed with the Securities and Exchange Commission. All forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by the foregoing cautionary statements.

CUSTOM TRUCK ONE SOURCE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

Three Months Ended June 30,

Six Months Ended June 30,

Three Months
Ended
March 31, 2026

(in $000s except per share data)

2026

2025

2026

2025

Revenue

Rental revenue

$

145,060

$

120,814

$

282,275

$

237,075

$

137,215

Equipment sales

383,559

356,112

676,193

629,975

292,634

Parts sales and services

34,827

34,557

66,600

66,665

31,773

Total revenue

563,446

511,483

1,025,068

933,715

461,622

Cost of Revenue

Cost of rental revenue

34,847

30,338

65,912

60,738

31,065

Depreciation of rental equipment

56,927

54,007

113,124

104,098

56,197

Cost of equipment sales

319,927

296,672

563,845

525,149

243,918

Cost of parts sales and services

27,771

27,924

55,150

55,652

27,379

Total cost of revenue

439,472

408,941

798,031

745,637

358,559

Gross Profit

123,974

102,542

227,037

188,078

103,063

Operating Expenses

Selling, general and administrative expenses

61,274

59,165

118,900

118,616

57,626

Amortization

6,683

6,911

13,369

13,591

6,686

Non-rental depreciation

3,404

3,232

6,794

6,572

3,390

Transaction expenses and other

5,998

5,303

9,890

8,963

3,892

Total operating expenses

77,359

74,611

148,953

147,742

71,594

Operating Income

46,615

27,931

78,084

40,336

31,469

Other Expense

Interest expense, net

38,190

40,204

73,227

79,117

35,037

Financing and other expense (income)

(551

)

(1,371

)

(314

)

(2,387

)

237

Total other expense

37,639

38,833

72,913

76,730

35,274

Income (Loss) Before Income Taxes

8,976

(10,902

)

5,171

(36,394

)

(3,805

)

Income Tax Expense (Benefit)

(1,423

)

17,478

(1,126

)

9,777

297

Net Income (Loss)

$

10,399

$

(28,380

)

$

6,297

$

(46,171

)

$

(4,102

)

Net Income (Loss) Per Share

Basic

$

0.05

$

(0.13

)

$

0.03

$

(0.20

)

$

(0.02

)

Diluted

$

0.05

$

(0.13

)

$

0.03

$

(0.20

)

$

(0.02

)

CUSTOM TRUCK ONE SOURCE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited)

(in $000s)

June 30, 2026

December 31, 2025

Assets

Current Assets

Cash and cash equivalents

$

10,287

$

6,273

Accounts receivable, net

245,233

195,541

Financing receivables, net

10,708

8,853

Inventory

1,042,203

930,939

Prepaid expenses and other

17,942

17,009

Total current assets

1,326,373

1,158,615

Property and equipment, net

155,959

142,526

Rental equipment, net

1,077,543

1,086,678

Goodwill

704,905

705,167

Intangible assets, net

212,186

225,725

Operating lease assets

117,254

110,921

Other assets

10,396

11,822

Total Assets

$

3,604,616

$

3,441,454

Liabilities and Stockholders' Equity

Current Liabilities

Accounts payable

$

115,437

$

88,366

Accrued expenses

68,177

69,228

Deferred revenue and customer deposits

24,625

23,500

Floor plan payables - trade

369,206

291,215

Floor plan payables - non-trade

397,007

366,208

Operating lease liabilities - current

9,378

8,955

Current maturities of long-term debt

3,209

25,858

Total current liabilities

987,039

873,330

Long-term debt, net

1,656,652

1,619,352

Operating lease liabilities - noncurrent

112,699

105,909

Deferred income taxes

32,269

33,760

Total long-term liabilities

1,801,620

1,759,021

Stockholders' Equity

Common stock

25

25

Treasury stock, at cost

(124,971

)

(122,602

)

Additional paid-in capital

1,564,896

1,559,874

Accumulated other comprehensive loss

(12,710

)

(10,614

)

Accumulated deficit

(611,283

)

(617,580

)

Total stockholders' equity

815,957

809,103

Total Liabilities and Stockholders' Equity

$

3,604,616

$

3,441,454

CUSTOM TRUCK ONE SOURCE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

Six Months Ended June 30,

(in $000s)

2026

2025

Operating Activities

Net income (loss)

$

6,297

$

(46,171

)

Adjustments to reconcile net income (loss) to net cash flow from operating activities:

Depreciation and amortization

137,106

128,168

Amortization of debt issuance costs

2,197

2,222

Provision for losses on accounts receivable

5,233

5,008

Share-based compensation

4,610

4,179

Gain on sales and disposals of rental equipment

(27,137

)

(21,599

)

Deferred tax expense (benefit)

(1,293

)

7,653

Changes in assets and liabilities:

Accounts and financing receivables

(50,148

)

23,375

Inventories

(112,587

)

(37,760

)

Prepaids, operating leases and other

(114

)

(14,541

)

Accounts payable

25,931

39,504

Accrued expenses and other liabilities

(1,090

)

18,368

Floor plan payables - trade, net

77,991

77,776

Customer deposits and deferred revenue

1,190

(4,829

)

Net cash flow from operating activities

68,186

181,353

Investing Activities

Purchases of rental equipment

(191,584

)

(225,299

)

Proceeds from sales and disposals of rental equipment

106,987

93,967

Purchase of non-rental property and cloud computing arrangements

(21,627

)

(8,475

)

Net cash flow for investing activities

(106,224

)

(139,807

)

Financing Activities

Borrowings under revolving credit facilities

135,300

144,269

Repayments under revolving credit facilities

(118,392

)

(56,694

)

Principal payments on long-term debt

(4,454

)

(4,523

)

Acquisition of inventory through floor plan payables - non-trade

263,194

237,812

Repayment of floor plan payables - non-trade

(232,395

)

(326,725

)

Repurchase of common stock

(32,575

)

Share-based payments

(1,957

)

(1,453

)

Net cash flow from (for) financing activities

41,296

(39,889

)

Effect of exchange rate changes on cash and cash equivalents

756

(203

)

Net Change in Cash and Cash Equivalents

4,014

1,454

Cash and Cash Equivalents at Beginning of Period

6,273

3,805

Cash and Cash Equivalents at End of Period

$

10,287

$

5,259

Six Months Ended June 30,

(in $000s)

2026

2025

Supplemental Cash Flow Information

Interest paid

$

71,846

$

77,619

Income taxes paid, net

183

697

Non-Cash Investing and Financing Activities

Property and equipment purchases in accounts payable

2,236

1,052

Rental equipment sales in accounts receivable

739

1,775

CUSTOM TRUCK ONE SOURCE, INC.
NON-GAAP FINANCIAL AND PERFORMANCE MEASURES
In our press release and schedules, and on the related conference call, we report certain financial measures that are not required by, or presented in accordance with, United States generally accepted accounting principles (“GAAP”). We utilize these financial measures to manage our business on a day-to-day basis and some of these measures are commonly used in our industry to evaluate performance by excluding items considered to be non-recurring. We believe these non-GAAP measures provide investors expanded insight to assess performance, in addition to the standard GAAP-based financial measures. The press release schedules reconcile the most directly comparable GAAP measure to each non-GAAP measure that we refer to. Although management evaluates and presents these non-GAAP measures for the reasons described herein, please be aware that these non-GAAP measures have limitations and should not be considered in isolation or as a substitute for revenue, operating income/loss, net income/loss, earnings/loss per share or any other comparable measure prescribed by GAAP. In addition, we may calculate and/or present these non-GAAP financial measures differently than measures with the same or similar names that other companies report, and as a result, the non-GAAP measures we report may not be comparable to those reported by others.

Adjusted EBITDA. Adjusted EBITDA is a non-GAAP performance measure that we use to monitor our results of operations, to measure performance against debt covenants and performance relative to competitors. We believe Adjusted EBITDA is a useful performance measure because it allows for an effective evaluation of operating performance, without regard to financing methods or capital structures. We exclude the items identified in the reconciliations of net income (loss) to Adjusted EBITDA because these amounts are either non-recurring or can vary substantially within the industry depending upon accounting methods and book values of assets, including the method by which the assets were acquired, and capital structures. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net income (loss) determined in accordance with GAAP. Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure, as well as the historical costs of depreciable assets, none of which are reflected in Adjusted EBITDA. Our presentation of Adjusted EBITDA should not be construed as an indication that results will be unaffected by the items excluded from Adjusted EBITDA. Our computation of Adjusted EBITDA may not be identical to other similarly titled measures of other companies.

We define Adjusted EBITDA as net income or loss before interest expense (excluding interest on floorplan financing), income taxes, depreciation and amortization, share-based compensation, and other items that we do not view as indicative of ongoing performance. Our Adjusted EBITDA includes an adjustment to exclude the effects of purchase accounting adjustments when calculating the cost of inventory and used equipment sold. When inventory or equipment is purchased in connection with a business combination, the assets are revalued to their current fair values for accounting purposes. The consideration transferred (i.e., the purchase price) in a business combination is allocated to the fair values of the assets as of the acquisition date, with amortization or depreciation recorded thereafter following applicable accounting policies; however, this may not be indicative of the actual cost to acquire inventory or new equipment that is added to product inventory or the rental fleets apart from a business acquisition. We also include an adjustment to remove the impact of accounting for certain of our rental contracts with customers containing a rental purchase option that are accounted for under GAAP as a sales-type lease. We include this adjustment because we believe continuing to reflect the transactions as an operating lease better reflects the economics of the transactions given our large portfolio of rental contracts. These, and other, adjustments to GAAP net income or loss that are applied to derive Adjusted EBITDA are specified by our senior secured credit agreement and the indenture of our senior secured notes.

Adjusted Gross Profit. We present total gross profit excluding rental equipment depreciation (“Adjusted Gross Profit”) as a non-GAAP financial performance measure. This measure differs from the GAAP definition of gross profit, as we do not include the impact of depreciation expense, which represents non-cash expense. We use this measure to evaluate operating margins and the effectiveness of the cost of our rental fleet.

Net Debt. We present the non-GAAP financial measure “Net Debt,” which is total debt (the most comparable GAAP measure, calculated as current and long-term debt, excluding deferred financing fees, plus current and long-term finance lease obligations) minus cash and cash equivalents. We believe this non-GAAP measure is useful to investors to evaluate our financial position.

Net Leverage Ratio. Net leverage ratio is a non-GAAP performance measure used by management and we believe it provides useful information to investors because it is an important measure to evaluate our debt levels and progress toward leverage targets, which is consistent with the manner our lenders and management use this measure. We define net leverage ratio as net debt divided by Adjusted EBITDA for the previous twelve-month period (“last twelve months,” or “LTM”).

CUSTOM TRUCK ONE SOURCE, INC.

ADJUSTED EBITDA RECONCILIATION

(unaudited)

Three Months Ended June 30,

Six Months Ended June 30,

Three Months
Ended
March 31, 2026

(in $000s)

2026

2025

2026

2025

Net income (loss)

$

10,399

$

(28,380

)

$

6,297

$

(46,171

)

$

(4,102

)

Interest expense

27,051

26,440

51,569

52,056

24,518

Income tax expense (benefit)

(1,423

)

17,478

(1,126

)

9,777

297

Depreciation and amortization

68,970

66,426

137,244

128,937

68,274

EBITDA

104,997

81,964

193,984

144,599

88,987

Adjustments:

Non-cash purchase accounting impact (1)

2,736

3,915

5,968

8,096

3,232

Transaction and integration costs (2)

5,998

5,303

9,890

8,963

3,892

Sales-type lease adjustment (3)

(408

)

471

288

1,017

696

Share-based payments (4)

3,431

1,775

4,610

4,179

1,179

Adjusted EBITDA

$

116,754

$

93,428

$

214,740

$

166,854

$

97,986

Adjusted EBITDA is defined as net income (loss), as adjusted for provision for income taxes, interest expense, net (excluding interest on floorplan financing), depreciation of rental equipment and non-rental depreciation and amortization, and further adjusted for the impact of the fair value mark-up of acquired rental fleet, business acquisition and merger-related costs, including integration, the impact of accounting for certain of our rental contracts with customers that are accounted for under GAAP as sales-type lease and stock compensation expense. This non-GAAP measure is subject to certain limitations.

(1)

Represents the non-cash impact of purchase accounting, net of accumulated depreciation, on the cost of equipment and inventory sold. The equipment and inventory acquired received a purchase accounting step-up in basis, which is a non-cash adjustment to the equipment cost pursuant to our ABL Credit Agreement and Indenture.

(2)

Represents transaction and other costs related to acquisitions of businesses; costs associated with closed operations; costs associated with restructuring and business optimization activities (inclusive of systems establishment costs); employee retention and/or severance costs; costs related to start-up/pre-openings and openings of locations; reconfiguration or consolidation of facilities or equipment conversion costs. These adjustments are presented as adjustments to net income (loss) pursuant to our ABL Credit Agreement and Indenture.

(3)

Represents the impact of sales-type lease accounting for certain leases containing rental purchase options (or “RPOs”), as the application of sales-type lease accounting is not deemed to be representative of the ongoing cash flows of the underlying rental contracts. The adjustments are made pursuant to our ABL Credit Agreement and Indenture. The components of this adjustment are presented in the table below:

Three Months Ended June 30,

Six Months Ended June 30,

Three Months
Ended
March 31, 2026

(in $000s)

2026

2025

2026

2025

Equipment sales

$

(5,942

)

$

(984

)

$

(5,212

)

$

(3,145

)

$

730

Cost of equipment sales

4,461

949

2,817

2,788

(1,644

)

Gross margin

(1,481

)

(35

)

(2,395

)

(357

)

(914

)

Interest (income) expense

(550

)

(1,322

)

(313

)

(2,334

)

237

Rental invoiced

1,623

1,828

2,996

3,708

1,373

Sales-type lease adjustment

$

(408

)

$

471

$

288

$

1,017

$

696

(4)

Represents non-cash share-based compensation expense associated with the issuance of restricted stock units.

Reconciliation of Adjusted Gross Profit

(unaudited)

The following table presents the reconciliation of Adjusted Gross Profit:

Three Months Ended June 30,

Six Months Ended June 30,

Three Months
Ended
March 31, 2026

(in $000s)

2026

2025

2026

2025

Revenue

Rental revenue

$

145,060

$

120,814

$

282,275

$

237,075

$

137,215

Equipment sales

383,559

356,112

676,193

629,975

292,634

Parts sales and services

34,827

34,557

66,600

66,665

31,773

Total revenue

563,446

511,483

1,025,068

933,715

461,622

Cost of Revenue

Cost of rental revenue

34,847

30,338

65,912

60,738

31,065

Depreciation of rental equipment

56,927

54,007

113,124

104,098

56,197

Cost of equipment sales

319,927

296,672

563,845

525,149

243,918

Cost of parts sales and services

27,771

27,924

55,150

55,652

27,379

Total cost of revenue

439,472

408,941

798,031

745,637

358,559

Gross Profit

123,974

102,542

227,037

188,078

103,063

Add: depreciation of rental equipment

56,927

54,007

113,124

104,098

56,197

Adjusted Gross Profit

$

180,901

$

156,549

$

340,161

$

292,176

$

159,260

Reconciliation of SER Segment Adjusted Gross Profit and Adjusted Rental Gross Profit

(unaudited)

The following table presents the reconciliation of SER segment Adjusted Gross Profit:

Three Months Ended June 30,

Six Months Ended June 30,

Three Months
Ended
March 31, 2026

(in $000s)

2026

2025

2026

2025

Revenue

Rental revenue

$

145,060

$

120,814

$

282,275

$

237,075

$

137,215

Equipment sales

51,659

39,661

89,436

69,516

37,777

Parts sales and services

22,100

22,353

40,871

43,318

18,771

Intersegment sales

4,113

15,726

10,903

27,326

6,790

Total revenue

222,932

198,554

423,485

377,235

200,553

Cost of Revenue

Cost of rental revenue

34,847

30,338

65,912

60,738

31,065

Cost of equipment sales

36,565

28,818

64,779

49,485

28,214

Cost of parts and services

17,966

19,087

35,985

39,190

18,019

Depreciation of rental equipment

56,927

54,007

113,124

104,098

56,197

Intersegment cost of sales

3,728

15,726

9,838

27,326

6,110

Total cost of revenue

150,033

147,976

289,638

280,837

139,605

Gross profit

72,899

50,578

133,847

96,398

60,948

Add: depreciation of rental equipment

56,927

54,007

113,124

104,098

56,197

Adjusted Gross Profit

$

129,826

$

104,585

$

246,971

$

200,496

$

117,145

The following table presents the reconciliation of SER segment Adjusted Rental Gross Profit:

Three Months Ended June 30,

Six Months Ended June 30,

Three Months
Ended
March 31, 2026

(in $000s)

2026

2025

2026

2025

Rental revenue

$

145,060

$

120,814

$

282,275

$

237,075

$

137,215

Cost of rental revenue

34,847

30,338

65,912

60,738

31,065

Adjusted Rental Gross Profit

$

110,213

$

90,476

$

216,363

$

176,337

$

106,150

Reconciliation of Net Debt

(unaudited)

The following table presents the reconciliation of Net Debt:

(in $000s)

June 30, 2026

March 31, 2026

Current maturities of long-term debt

$

3,209

$

5,085

Long-term debt, net

1,656,652

1,628,943

Deferred financing fees

13,353

14,462

Less: cash and cash equivalents

(10,287

)

(9,608

)

Net Debt

$

1,662,927

$

1,638,882

Reconciliation of Net Leverage Ratio

(unaudited)

The following table presents the reconciliation of the Net Leverage Ratio:

Twelve Months Ended

(in $000s)

June 30, 2026

March 31, 2026

Net Debt (as of period end)

$

1,662,927

$

1,638,882

Divided by: LTM Adjusted EBITDA (1)

$

431,444

$

408,118

Net Leverage Ratio

3.85

4.02

(1)

The following tables present the calculation of LTM Adjusted EBITDA for the periods ended June 30, 2026 and March 31, 2026:

Current Year To Date
Period

Less: Prior Year To Date
Period

Add: Prior Fiscal Year

LTM Adjusted EBITDA

(in $000s)

June 30, 2026

June 30, 2025

December 31, 2025

June 30, 2026

Net income (loss)

$

6,297

$

(46,171

)

$

(31,052

)

$

21,416

Interest expense

51,569

52,056

104,882

104,395

Income tax expense (benefit)

(1,126

)

9,777

2,922

(7,981

)

Depreciation and amortization

137,244

128,937

264,998

273,305

EBITDA

193,984

144,599

341,750

391,135

Adjustments:

Non-cash purchase accounting impact

5,968

8,096

15,469

13,341

Transaction and integration costs

9,890

8,963

16,639

17,566

Sales-type lease adjustment

288

1,017

1,229

500

Share-based payments

4,610

4,179

8,471

8,902

Adjusted EBITDA

$

214,740

$

166,854

$

383,558

$

431,444

Current Year To Date
Period

Less: Prior Year To Date
Period

Add: Prior Fiscal Year

LTM Adjusted EBITDA

(in $000s)

March 31, 2026

March 31, 2025

December 31, 2025

March 31, 2026

Net income (loss)

$

(4,102

)

$

(17,791

)

$

(31,052

)

$

(17,363

)

Interest expense

24,518

25,616

104,882

103,784

Income tax expense (benefit)

297

(7,701

)

2,922

10,920

Depreciation and amortization

68,274

62,511

264,998

270,761

EBITDA

88,987

62,635

341,750

368,102

Adjustments:

Non-cash purchase accounting impact

3,232

4,181

15,469

14,520

Transaction and integration costs

3,892

3,660

16,639

16,871

Sales-type lease adjustment

696

546

1,229

1,379

Share-based payments

1,179

2,404

8,471

7,246

Adjusted EBITDA

$

97,986

$

73,426

$

383,558

$

408,118

View source version on businesswire.com: https://www.businesswire.com/news/home/20260803192056/en/

Ämnen i artikeln

Custom Truck One Source

Senast

10,63

1 dag %

4,73%

1 dag

1 mån

1 år

Marknadsöversikt

1 DAG %

Senast

1 mån