EXHIBIT 99.1 Exhibit 99.1 Investor Contact: Adam Hanan (615) 443-9887 Media Contact: Heidi Pearce (615) 235-4135 CRACKER BARREL REPORTS FOURTH QUARTER AND FULL YEAR FISCAL 2025 RESULTS AND PROVIDES OUTLOOK LEBANON, Tenn. – September 17, 2025 – Cracker Barrel Old Country Store, Inc. (“Cracker Barrel” or the “Company”) (Nasdaq: CBRL) today reported its financial results for the fourth quarter of fiscal 2025 ended August 1, 2025. Cracker Barrel President and Chief Executive Officer Julie Masino said, “We thank our guests for sharing their voices and their passion for Cracker Barrel in recent weeks, and we’ve listened, switching back to our ‘Old Timer’ logo, hitting pause on remodels, and placing an even bigger emphasis in the kitchen and other areas that enhance the guest experience. Many elements of our plan are working well and delivering results, as evidenced by five consecutive quarters of comparable store restaurant sales increases and 9% adjusted EBITDA growth in fiscal 2025. Looking ahead, there is much to be optimistic about, and our teams are focused on getting back to the momentum we created last fiscal year.” Fourth Quarter Fiscal 2025 Highlights · Total revenue was $868.0 million. Compared to the prior year fourth quarter, which included a benefit of $62.8 million related to the 53 rd week of the prior fiscal year, total revenue decreased 2.9%. Adjusting for the impact of the 53 rd week in the prior year quarter, current year quarter revenue increased 4.4%. o Comparable store restaurant sales increased 5.4% over the prior year quarter, and comparable store retail sales decreased 0.8%. · GAAP earnings per diluted share were $0.30, and adjusted 1 earnings per diluted share were $0.74. · GAAP net income was $6.8 million compared to the prior year quarter GAAP net income of $18.1 million. GAAP net income in the prior year quarter includes a benefit of $5.5 million related to the 53 rd week. Adjusting for the impact of the 53 rd week in the prior year quarter, current year quarter net income decreased 46.6%. · Adjusted EBITDA 1 was $55.7 million compared to the prior year quarter adjusted EBITDA 1 of $57.4 million. Adjusted EBITDA 1 in the prior year quarter includes a benefit of $5.8 million related to the 53 rd week. Adjusting for the impact of the 53 rd week in the prior year quarter, current year quarter adjusted EBITDA 1 increased 8.0% primarily due to higher sales driven by strategic pricing increases and favorable menu mix as well as lower labor and related expenses driven by improved labor productivity, partially offset by higher advertising expense and general and administrative expenses. - MORE - Page 2 Fourth Quarter Ended (In thousands, except per share amounts) 8/1/25 8/2/24 Percentage Change 2024 53 rd Week Impact Percentage Change Adjusting for 2024 53 rd week Revenue $ 868,009 $ 894,387 -2.9 % $ 62,800 4.4 % GAAP net income $ 6,754 $ 18,139 -62.8 % $ 5,498 -46.6 % Adjusted net income 1 $ 16,702 $ 22,008 -24.1 % $ 5,498 1.2 % Adjusted EBITDA 1 $ 55,713 $ 57,363 -2.9 % $ 5,781 8.0 % GAAP earnings per share – diluted $ 0.30 $ 0.81 -63.0 % $ 0.25 -46.4 % Adjusted 1 earnings per share – diluted $ 0.74 $ 0.98 -24.8 % $ 0.25 0.8 % Full Year Fiscal 2025 Highlights · Total revenue was $3.48 billion. Compared to the prior year which included a benefit of $62.8 million related to the 53 rd week, total revenue increased 0.4%. Adjusting for the impact of the 53 rd week in the prior year, current year revenue increased 2.2%. · GAAP earnings per diluted share were $2.06, and adjusted 1 earnings per diluted share were $3.16. · GAAP net income was $46.4 million compared to the prior year GAAP net income of $40.9 million. GAAP net income in the prior year includes a benefit of $5.5 million related to the 53 rd week. Adjusting for the impact of the 53 rd week in the prior year, current year net income increased 30.9%. · Adjusted EBITDA 1 was $224.3 million, compared to the prior year adjusted EBITDA 1 of $211.6 million. Adjusted EBITDA 1 in the prior year includes a benefit of $5.8 million related to the 53 rd week. Adjusting for the impact of the 53 rd week in the prior year, current year adjusted EBITDA 1 increased 9.0%, primarily due to higher sales driven by strategic pricing increases and favorable menu mix as well as lower labor and related expenses driven by improved productivity, partially offset by a decrease in comparable store traffic and higher advertising expense and general and administrative expenses. Twelve Months Ended (In thousands, except per share amounts) 8/1/25 8/2/24 Percentage Change 2024 53 rd Week Impact Percentage Change Adjusting for 2024 53 rd week Revenue $ 3,483,684 $ 3,470,762 0.4 % $ 62,800 2.2 % GAAP net income $ 46,379 $ 40,930 13.3 % $ 5,498 30.9 % Adjusted net income 1 $ 70,912 $ 78,544 -9.7 % $ 5,498 -2.9 % Adjusted EBITDA 1 $ 224,264 $ 211,617 6.0 % $ 5,781 9.0 % GAAP earnings per share - diluted $ 2.06 $ 1.83 12.6 % $ 0.25 30.4 % Adjusted 1 earnings per share - diluted $ 3.16 $ 3.52 -10.3 % $ 0.25 -3.4 % Balance Sheet & Capital Allocation · In fiscal 2025, the Company invested $158.6 million in capital expenditures, composed of approximately $105 million in store maintenance, $20 million related to remodels, $19 million associated with technology and other strategic initiatives, and $15 million for new stores. · As previously disclosed, during the fourth quarter of fiscal 2025 the Company completed the issuance and sale of $345 million aggregate principal amount of 1.75% Convertible Senior Notes due in 2030. · The Company ended fiscal 2025 with total debt of $484.6 million, comprised of $149.2 million of short-term debt related to its 0.625% Convertible Senior Notes due 2026 and $335.4 million of long-term debt related to its 1.75% Convertible Senior Notes due 2030. - MORE - Page 3 · The Company ended fiscal 2025 with a consolidated total leverage ratio 3 of 2.0x and available liquidity 3 of $555.6 million. · The Company announced that its Board of Directors declared a quarterly dividend of $0.25 per share of the Company’s common stock. The quarterly dividend is payable on November 12, 2025 to shareholders of record as of October 17, 2025. · The Company also today announced that its Board of Directors authorized a new share repurchase program under which the Company may repurchase up to $100 million of its outstanding common stock. Outlook The Company provided the following outlook for fiscal 2026, which reflects current business trends as of the date of this release and replaces all previous guidance or projections, including with respect to fiscal 2027 : · Total revenue of $3.35 billion to $3.45 billion, which assumes a comparable store traffic decline of 4% to 7% · Adjusted EBITDA 1 of $150 million to $190 million 2 · Commodity inflation of 2.5% to 3.5% · Hourly wage inflation of 3.0% to 4.0% · Capital expenditures of $135 million to $150 million, the majority of which is related to maintenance and includes no spending on new remodels · 2 new Cracker Barrel stores · The closure of 14 Maple Street units 1 Adjusted net income, adjusted EBITDA, and adjusted earnings per diluted share are non-GAAP financial measures. For definitions of these non-GAAP measures and reconciliations of these non-GAAP measures to the most directly comparable GAAP measures, please refer to the Reconciliation of GAAP-Basis Operating Results to Non-GAAP Operating Results section of this release. 2 The Company has determined to provide guidance focused on adjusted EBITDA because the Company believes it will be more useful to investors to evaluate the Company’s performance prior to the impact of depreciation (given the expected increase in investments and the resulting higher expected depreciation expense), taxes, impairment charges, and other items that management believes are not reflective of the Company’s current operations. The Company is not able to reconcile the forward-looking estimate of adjusted EBITDA set forth above to a forward-looking estimate of net income, the most directly comparable estimated measure calculated in accordance with GAAP, without unreasonable efforts because the Company is unable to predict, forecast or determine the probable significance of certain items impacting these estimates, including interest expense, taxes, impairment charges and share-based compensation, with a reasonable degree of accuracy. Accordingly, the most directly comparable forward-looking GAAP estimate is not provided. 3 Consolidated total leverage is defined as total debt divided by adjusted EBITDA 1 (as defined under our revolving credit facility). Available liquidity is defined as cash and cash equivalents on hand plus revolving credit facility capacity less amount drawn on revolving credit facility and standby letters of credit. Fiscal 2025 Fourth Quarter Conference Call As previously announced, the live broadcast of Cracker Barrel’s quarterly conference call will be available to the public online at investor.crackerbarrel.com today beginning at 5:00 p.m. (ET). The online replay will be available tomorrow and through October 2, 2025. About Cracker Barrel Old Country Store ® Cracker Barrel Old Country Store, Inc. – rooted in a rich legacy of warmth, generosity, and tradition – is on a mission to bring the goodness of country hospitality to life. Since 1969, when the first store opened in Lebanon, Tenn., Cracker Barrel has been serving up abundant portions of craveable homestyle food and offering one-of-a-kind retail finds. With approximately 660 company-owned Cracker Barrel Old Country Store ® locations in 43 states, and ownership of the fast-casual Maple Street Biscuit Company, the brand continues to honor its heritage while welcoming everyone with more than a meal. For more information, visit CrackerBarrel.com. - MORE - Page 4 CBRL-F Except for specific historical information, certain of the matters discussed in this press release may express or imply projections of items such as revenues or expenditures, statements of plans and objectives or future operations or statements of future economic performance. These and similar statements regarding events or results that the Company expects will or may occur in the future are forward-looking statements concerning matters that involve risks, uncertainties and other factors which may cause the actual results and performance of the Company to differ materially from those expressed or implied by such forward-looking statements. All forward-looking information is provided pursuant to the safe harbor established under the Private Securities Litigation Reform Act of 1995 and should be evaluated in the context of these risks, uncertainties and other factors. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "trends," "assumptions," "target," "guidance," "outlook," "opportunity," "future," "plans," "goals," "objectives," "expectations," "near-term," "long-term," "projection," "may," "will," "would," "could," "expect," "intend," "estimate," "anticipate," "believe," "potential," "regular," "should," "projects," "forecasts," or "continue" (or the negative or other derivatives of each of these terms) or similar terminology. The Company believes that the assumptions underlying any forward-looking statements are reasonable; however, any of the assumptions could be inaccurate, and therefore, actual results may differ materially from those projected in or implied by the forward-looking statements. In addition to the risks of ordinary business operations, factors and risks that may result in actual results differing from this forward-looking information include, but are not limited to risks and uncertainties associated with inflationary conditions with respect to the price of commodities, ingredients, transportation, distribution and labor; disruptions to the Company’s restaurant or retail supply chain; effects of changes in international, national, regional and local economic and market conditions (such as the imposition of trade barriers or other changes in trade policy) on our business; the Company’s ability to manage retail inventory and merchandise mix; the Company’s ability to sustain or the effects of plans intended to improve operational or marketing execution and performance, including the Company’s strategic transformation plan; the effects of increased competition at the Company’s locations on sales and on labor recruiting, cost, and retention; consumer behavior based on negative publicity or changes in consumer health or dietary trends or safety aspects of the Company’s food or products or those of the restaurant industry in general, including concerns about outbreaks of infectious disease as well as the possible effects of such events on the price or availability of ingredients used in our restaurants; the effects of the Company’s indebtedness, [including under our credit facility and our convertible senior notes,] and associated restrictions on the Company’s financial and operating flexibility and ability to execute or pursue its operating plans and objectives; changes in interest rates, increases in borrowed capital or capital market conditions affecting the Company’s financing costs and ability to refinance its indebtedness, in whole or in part; the Company’s reliance on a single distribution facility and certain significant vendors, particularly for foreign-sourced retail products; information technology disruptions and data privacy and information security breaches, whether as a result of infrastructure failures, employee or vendor errors or actions of third parties; the Company’s compliance with privacy and data protection laws; changes in or implementation of additional governmental or regulatory rules, regulations and interpretations affecting tax, health and safety, animal welfare, pensions, insurance or other undeterminable areas; the actual results of pending, future or threatened litigation or governmental investigations; or the Company’s ability to manage the impact of negative social media attention and the costs and effects of negative publicity; the impact of activist shareholders; the Company’s ability to achieve aspirations, goals and projections related to its environmental, social and governance initiatives; the Company’s ability to enter successfully into new geographic markets that may be less familiar to it; changes in land, building materials and construction costs; the availability and cost of suitable sites for restaurant development and the Company’s ability to identify those sites; the Company’s ability to retain key personnel; the ability of and cost to the Company to recruit, train, and retain qualified hourly and management employees; uncertain performance of acquired businesses, strategic investments and other initiatives that the Company may pursue from time to time; the effects of business trends on the outlook for individual restaurant locations and the effect on the carrying value of those locations; general or regional economic weakness, business and societal conditions and the weather impact on sales and customer travel; discretionary income or personal expenditure activity of the Company’s customers; implementation of new or changes in interpretation of existing accounting principles generally accepted in the United States of America ("GAAP"); and other factors described from time to time in the Company’s filings with the Securities and Exchange Commission, press releases, and other communications. Any forward-looking statement made by the Company herein, or elsewhere, speaks only as of the date on which made. The Company expressly disclaims any intent, obligation or undertaking to update or revise any forward-looking statements made herein to reflect any change in the Company’s expectations with regard thereto or any change in events, conditions or circumstances on which any such statements are based. - MORE - Page 5 CRACKER BARREL OLD COUNTRY STORE, INC. CONDENSED CONSOLIDATED INCOME STATEMENT (Unaudited) (In thousands, except share and per share amounts, percentages and ratios) Fourth Quarter Ended Twelve Months Ended 8/1/25 8/2/24 Percentage Change 8/1/25 8/2/24 Percentage Change Total revenue $ 868,009 $ 894,387 (3 )% $ 3,483,684 $ 3,470,762 0 % Cost of goods sold (exclusive of depreciation & rent) 265,016 272,151 (3 ) 1,081,029 1,087,631 (1 ) Labor and other related expenses 316,326 335,121 (6 ) 1,254,668 1,271,555 (1 ) Other store operating expenses 216,330 213,632 1 855,389 831,763 3 General and administrative expenses 50,169 51,267 (2 ) 217,510 207,062 5 Impairment and store closing costs 16,190 0 20,059 22,942 (13 ) Goodwill impairment 0 0 0 4,690 (100 ) Operating income 3,978 22,216 (82 ) 55,029 45,119 22 Gain on extinguishment of debt (3,186 ) 0 (3,186 ) 0 Interest expense 4,705 5,741 (18 ) 20,489 20,933 (2 ) Income before income taxes 2,459 16,475 (85 ) 37,726 24,186 56 Income tax benefit (4,295 ) (1,664 ) (158 ) (8,653 ) (16,744 ) 48 Net income $ 6,754 $ 18,139 (63 ) $ 46,379 $ 40,930 13 Earnings per share – basic: $ 0.30 $ 0.82 (63 ) $ 2.08 $ 1.84 13 Earnings per share – diluted: $ 0.30 $ 0.81 (63 ) $ 2.06 $ 1.83 13 Weighted average shares: Basic 22,267,328 22,202,464 0 22,252,034 22,191,961 0 Diluted 22,549,821 22,354,013 1 22,463,943 22,319,894 1 Ratio Analysis Total revenue: Restaurant 82.7 % 81.8 % 81.3 % 80.5 % Retail 17.3 18.2 18.7 19.5 Total revenue 100.0 100.0 100.0 100.0 Cost of goods sold (exclusive of depreciation & rent) 30.5 30.4 31.0 31.3 Labor and other related expenses 36.5 37.5 36.0 36.6 Other store operating expenses 24.9 23.9 24.6 24.0 General and administrative expenses 5.8 5.7 6.2 6.0 Impairment and store closing costs 1.8 0.0 0.6 0.7 Goodwill impairment 0.0 0.0 0.0 0.1 Operating income 0.5 2.5 1.6 1.3 Gain on extinguishment of debt (0.4 ) 0.0 (0.1 ) 0.0 Interest expense 0.6 0.7 0.6 0.6 Income before income taxes 0.3 1.8 1.1 0.7 Income tax benefit (0.5 ) (0.2 ) (0.2 ) (0.5 ) Net income 0.8 % 2.0 % 1.3 % 1.2 % - MORE - Page 6 CRACKER BARREL OLD COUNTRY STORE, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited and in thousands, except share amounts) 8/1/25 8/2/24 Assets Cash and cash equivalents $ 39,643 $ 12,035 Accounts receivable 35,070 39,204 Inventories 180,585 180,958 Prepaid expenses and other current assets 57,814 46,017 Property and equipment, net 966,976 959,821 Operating lease right-of-use assets, net 806,084 850,835 Intangible assets 24,350 24,425 Other assets 51,362 48,199 Total assets $ 2,161,884 $ 2,161,494 Liabilities and Shareholders’ Equity Accounts payable $ 169,848 $ 162,288 Current portion of long-term debt 149,178 75 Other current liabilities 306,577 291,844 Long-term debt 335,457 476,581 Long-term operating lease liabilities 644,026 675,993 Other long-term obligations 95,109 114,564 Shareholders’ equity, net 461,689 440,149 Total liabilities and shareholders’ equity $ 2,161,884 $ 2,161,494 Common shares issued and outstanding 22,267,724 22,203,043 - MORE - Page 7 CRACKER BARREL OLD COUNTRY STORE, INC. CONDENSED CONSOLIDATED CASH FLOW STATEMENT (Unaudited and in thousands) Twelve Months Ended 8/1/25 8/2/24 Cash flows from operating activities: Net income $ 46,379 $ 40,930 Depreciation and amortization 122,238 111,746 Amortization of debt issuance costs 1,877 1,752 Gain on extinguishment of debt (3,186 ) 0 Loss on disposition of property and equipment 8,591 9,143 Impairment 19,772 17,448 Goodwill impairment 0 4,690 Share-based compensation 11,742 10,298 Noncash lease expense 60,712 59,523 Amortization of asset recognized from gain on sale and leaseback transaction 12,735 12,735 Decrease in inventories 373 8,406 Increase (decrease) in accounts payable 7,560 (3,196 ) Net changes in other assets and liabilities (69,894 ) (104,495 ) Net cash provided by operating activities 218,899 168,980 Cash flows from investing activities: Purchase of property and equipment, net of insurance recoveries (158,647 ) (127,461 ) Proceeds from sale of property and equipment 1,945 3,134 Net cash used in investing activities (156,702 ) (124,327 ) Cash flows from financing activities: Net (payments) proceeds from long-term debt (180,075 ) 59,925 Proceeds from issuance of convertible senior notes 335,238 0 Net proceeds from settlement of bond hedge and warrants 52 0 Repayment of convertible senior notes (145,875 ) 0 Payment for capped call option related to convertible senior notes (16,491 ) 0 Taxes withheld from issuance of share-based compensation awards (1,448 ) (1,608 ) Deferred financing costs (2,892 ) 0 Dividends on common stock (23,098 ) (116,082 ) Net cash used in financing activities (34,589 ) (57,765 ) Net increase (decrease) in cash and cash equivalents 27,608 (13,112 ) Cash and cash equivalents, beginning of period 12,035 25,147 Cash and cash equivalents, end of period $ 39,643 $ 12,035 - MORE - Page 8 Fourth Quarter Ended 8/1/25 8/2/24 Company-owned units opened during quarter: Cracker Barrel 0 0 Maple Street Biscuit Company 0 3 Company-owned units closed during quarter: Cracker Barrel (1 ) 0 Maple Street Biscuit Company (2 ) 0 Company-owned units in operation at end of quarter: Cracker Barrel 657 658 Maple Street Biscuit Company 68 66 Total stores at end of period 725 724 Fourth Quarter Ended Twelve Months Ended 8/1/25 8/2/24 8/1/25 8/2/24 Total revenue*: (In thousands) Restaurant 699,990 713,018 2,761,671 2,726,627 Retail 149,739 162,728 651,791 675,709 Total revenue 849,729 875,746 3,413,462 3,402,336 Cost of goods sold* (exclusive of depreciation and rent): (In thousands) Restaurant 184,067 185,917 730,824 726,470 Retail 76,379 81,568 332,394 343,998 Total cost of goods sold 260,446 267,485 1,063,218 1,070,468 Average unit volume*: (In thousands) Restaurant 1,064.3 1,083.6 4,199.1 4,133.0 Retail 227.7 247.3 991.1 1,024.3 Total 1,292.0 1,330.9 5,190.2 5,157.3 Operating weeks*: 8,550 9,212 34,199 34,965 Note*: This information is for Cracker Barrel stores only and excludes Maple Street Biscuit Company. The fourth quarter and twelve months ended 8/2/24 include a 14 th and 53 rd week, respectively. - MORE - Page 9 CRACKER BARREL OLD COUNTRY STORE, INC. Reconciliation of GAAP-Basis Operating Results to Non-GAAP Operating Results (Unaudited and in thousands, except per share amounts) Adjusted Net Income and Earnings Per Share In the accompanying press release, the Company makes reference to its fourth quarter fiscal 2024 and fiscal 2025 adjusted net income and earnings per share, as well as the impact of the 53 rd week to fourth quarter fiscal 2024 . The Company defines adjusted net income as net income, calculated in accordance with GAAP, excluding, to the extent the following items occurred during the periods presented: (i) impairment charges, and, for periods prior to the second quarter of fiscal 2025, store closing costs, (ii) expenses related to the proxy contest in connection with the Company’s 2024 annual meeting of shareholders, (iii) expenses related to the Company’s CEO transition, (iv) expenses associated with the Company’s strategic transformation initiative, (v) a corporate restructuring charge, (vi) an employee benefits policy change, (vii) goodwill impairment charges, (viii) a gain on extinguishment of debt related to the Company’s repurchase of $150 million aggregate principal amount of its 0.625% convertible senior notes due June 2026 and (ix) the related tax impacts of the foregoing. The Company believes excluding these items and presenting the 53 rd week impact of these items from its financial results provides investors with an enhanced understanding of the Company's financial results and enhances comparability across periods. The Company calculates adjusted net income margin by dividing adjusted net income by consolidated GAAP revenue. This information is not intended to be considered in isolation or as a substitute for net income or earnings per share information prepared in accordance with GAAP. Fourth Quarter Ended 8/1/25 Margin 8/2/24 Margin 53 rd Week Impact Revenue $ 868,009 100 % $ 894,387 100 % $ 62,800 GAAP net income 6,754 0.8 18,139 2.0 $ 5,498 Strategic transformation initiative expenses 0 0.0 5,057 0.6 0 Impairment and store closing costs 16,190 1.9 0 0.0 0 Gain on extinguishment of debt (3,186 ) (0.4 ) 0 0.0 0 Tax impacts of the foregoing (3,056 ) (0.4 ) (1,188 ) (0.1 ) 0 Adjusted net income $ 16,702 1.9 % $ 22,008 2.5 % $ 5,498 GAAP earnings per share - basic $ 0.30 $ 0.82 $ 0.25 GAAP earnings per share - diluted $ 0.30 $ 0.81 $ 0.25 Adjusted earnings per share - basic $ 0.75 $ 0.99 $ 0.25 Adjusted earnings per share - diluted $ 0.74 $ 0.98 $ 0.25 Weighted average shares - basic 22,267,328 22,202,464 22,202,464 Weighted average shares - diluted 22,549,821 22,354,013 22,354,013 - MORE - Page 10 CRACKER BARREL OLD COUNTRY STORE, INC. Reconciliation of GAAP-Basis Operating Results to Non-GAAP Operating Results (Unaudited and in thousands, except per share amounts) Adjusted Net Income and Earnings Per Share In the accompanying press release, the Company makes reference to its fiscal 2024 and fiscal 2025 adjusted net income and earnings per share, as well as the impact of the 53 rd week to fourth quarter fiscal 2024 . The Company defines adjusted net income as net income, calculated in accordance with GAAP, excluding, to the extent the following items occurred during the periods presented: (i) impairment charges, and, for periods prior to the second quarter of fiscal 2025, store closing costs, (ii) expenses related to the proxy contest in connection with the Company’s 2024 annual meeting of shareholders, (iii) expenses related to the Company’s CEO transition, (iv) expenses associated with the Company’s strategic transformation initiative, (v) a corporate restructuring charge, (vi) an employee benefits policy change, (vii) goodwill impairment charges, (viii) a gain on extinguishment of debt related to the Company’s repurchase of $150 million aggregate principal amount of its 0.625% convertible senior notes due June 2026 and (ix) the related tax impacts of the foregoing. The Company believes excluding these items and presenting the 53 rd week impact of these items from its financial results provides investors with an enhanced understanding of the Company's financial results and enhances comparability across periods. The Company calculates adjusted net income margin by dividing adjusted net income by consolidated GAAP revenue. This information is not intended to be considered in isolation or as a substitute for net income or earnings per share information prepared in accordance with GAAP. Twelve Months Ended 8/1/25 Margin 8/2/24 Margin 53 rd Week Impact Revenue $ 3,483,684 100.0 % $ 3,470,762 100.0 % $ 62,800 GAAP net income 46,379 1.3 40,930 1.2 $ 5,498 CEO transition expenses 0 0.0 8,574 0.2 0 Strategic transformation initiative expenses 7,263 0.2 16,603 0.5 0 Employee benefit adjustment 0 0.0 (5,284 ) (0.2 ) 0 Corporate restructuring charge 0 0.0 1,643 0.0 0 Proxy contest expenses 8,220 0.2 0 0.0 0 Impairment and store closing costs 19,772 0.6 22,942 0.7 0 Goodwill impairment 0 0.0 4,690 0.1 0 Gain on extinguishment of debt (3,186 ) (0.1 ) 0 0.0 0 Tax impacts of the foregoing (7,536 ) (0.2 ) (11,554 ) (0.3 ) 0 Adjusted net income $ 70,912 2.0 % $ 78,544 2.3 % $ 5,498 GAAP earnings per share - basic $ 2.08 $ 1.84 $ 0.25 GAAP earnings per share - diluted $ 2.06 $ 1.83 $ 0.25 Adjusted earnings per share - basic $ 3.19 $ 3.54 $ 0.25 Adjusted earnings per share - diluted $ 3.16 $ 3.52 $ 0.25 Weighted average shares - basic 22,252,034 22,191,961 22,191,961 Weighted average shares - diluted 22,463,943 22,319,894 22,319,894 - MORE - Page 11 CRACKER BARREL OLD COUNTRY STORE, INC. Reconciliation of GAAP-Basis Operating Results to Non-GAAP Operating Results (Unaudited and in thousands) EBITDA/Adjusted EBITDA In the accompanying press release and the below reconciliation tables, the Company makes reference to EBITDA and adjusted EBITDA , as well as the impact of the 53 rd week to fourth quarter fiscal 2024. The Company defines EBITDA as net income, calculated in accordance with GAAP, excluding depreciation and amortization, interest expense and tax expense. The Company further adjusts EBITDA to exclude, to the extent the following items occurred during the periods presented: (i) expenses related to share-based compensation, (ii) impairment charges, and, for periods prior to the second quarter of fiscal 2025, store closing costs, (iii) the proxy contest in connection with the Company’s 2024 annual meeting of shareholders, (iv) goodwill impairment charges, (v) expenses related to the Company’s CEO transition, (vi) expenses associated with the Company’s strategic transformation initiative, (vii) a corporate restructuring charge, (viii) an employee benefits policy change, and (ix) a gain on extinguishment of debt related to the Company’s repurchase of $150 million aggregate principal amount of its 0.625% convertible senior notes due June 2026. The Company calculates EBITDA and adjusted EBITDA margin by dividing EBITDA and adjusted EBITDA by consolidated GAAP revenue. The Company believes that presentation of EBITDA and adjusted EBITDA (together with related margin figures) and presenting the 53 rd week impact of these items provides investors with an enhanced understanding of the Company's operating performance and debt leverage metrics and enhances comparability with the Company’s historical results, and that the presentation of this non-GAAP financial measure, when combined with the primary presentation of net income, is beneficial to an investor’s complete understanding of the Company’s operating performance. This information is not intended to be considered in isolation or as a substitute for net income or net income margin prepared in accordance with GAAP. Fourth Quarter Ended 8/1/25 Margin Twelve Months Ended 8/1/25 Margin Revenue $ 868,009 100.0 % $ 3,483,684 100.0 % GAAP Net income 6,754 0.8 46,379 1.3 (+) Depreciation & amortization 31,859 3.7 122,238 3.5 (+) Interest expense 4,705 0.5 20,489 0.6 (+) Tax expense (tax benefit) (4,295 ) (0.5 ) (8,653 ) (0.2 ) EBITDA $ 39,023 4.5 % $ 180,453 5.2 % Adjustments (+) Share-based compensation, net 3,686 0.4 11,742 0.3 (+) Strategic transformation initiative expenses 0 0.0 7,263 0.2 (+) Impairment and store closing costs 16,190 1.9 19,772 0.6 (+) Proxy contest expenses 0 0.0 8,220 0.2 (-) Gain on extinguishment of debt (3,186 ) (0.4 ) (3,186 ) (0.1 ) Adjusted EBITDA $ 55,713 6.4 % $ 224,264 6.4 % Fourth Quarter Ended 8/2/24 Margin 53 rd Week Impact Twelve Months Ended 8/2/24 Margin 53 rd Week Impact Revenue $ 894,387 100.0 % $ 62,800 $ 3,470,762 100.0 % $ 62,800 GAAP Net income 18,139 2.0 5,498 40,930 1.2 5,498 (+) Depreciation & amortization 28,981 3.2 0 111,746 3.2 0 (+) Interest expense 5,741 0.6 402 20,933 0.6 402 (+) Tax expense (tax benefit) (1,664 ) (0.2 ) (119 ) (16,744 ) (0.5 ) (119 ) EBITDA $ 51,197 5.7 % $ 5,781 $ 156,865 4.5 % $ 5,781 Adjustments (+) Share-based compensation, net 1,109 0.1 0 5,584 0.2 0 (+) Strategic transformation initiative expenses 5,057 0.6 0 16,603 0.5 0 (+) Impairment and store closing costs 0 0.0 0 22,942 0.7 0 (+) Goodwill impairment 0 0.0 0 4,690 0.1 0 (+) CEO transition expenses 0 0.0 0 8,574 0.2 0 (+) Corporate restructuring charge 0 0.0 0 1,643 0.0 0 (-) Employee benefit adjustment 0 0.0 0 (5,284 ) (0.2 ) 0 Adjusted EBITDA $ 57,363 6.4 % $ 5,781 $ 211,617 6.1 % $ 5,781 - END -

the item shown at left

other guidance in this release

Text is the filed exhibit, verbatim.