Please wait

 

 

ATN Reports Third Quarter 2025 Results

 

Third Quarter 2025 vs. Third Quarter 2024 Financial Highlights

 

Expanded high-speed broadband homes passed by 8%
Grew total high-speed subscribers by 1%
Third quarter revenues increased 3% to $183.2 million
Third quarter operating income increased to $9.8 million
Third quarter net income was $4.3 million, or $0.18 per diluted share
Third quarter Adjusted EBITDA1 increased 9% to $49.9 million
Net cash provided by operating activities for the year-to-date period was $97.7 million
Capital expenditures for the year-to-date period were $60.9 million (net of $67.3 million reimbursable expenditures)
Net Debt Ratio3 was 2.47x on September 30, 2025

 

Refines 2025 Adjusted EBITDA Outlook, and Reaffirms Revenue, Capital Expenditure, and Net Debt Ratio Expectations

 

Revenue, excluding construction revenue, is expected to be in line with last year’s result of $725 million
Adjusted EBITDA2 is expected to be flat to slightly above last year’s result of $184 million
Capital expenditures are expected to be in the range of $90 to $100 million (net of reimbursable expenditures)
Net Debt Ratio4 is expected to remain flat with full year 2024 at approximately 2.54x, with potential for slight improvement exiting 2025

 

Earnings Conference Call

 

Thursday, November 6, 2025, at 10:00 a.m. ET; web participant link: https://edge.media-server.com/mmc/p/fzhn433w

 

1 See Table 5 for reconciliations of Operating Income to EBITDA and Operating Income to Adjusted EBITDA, non-GAAP measures.

2 For the Company’s Adjusted EBITDA guidance, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measures, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA.

3 Please see “Use of Non-GAAP Financial Measures” below for a full definition of Net Debt Ratio.

4 For the Company’s Net Debt Ratio guidance, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measures, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full definition of Net Debt Ratio.

 

1

 

 

Beverly, MA (November 5, 2025) – ATN International, Inc. (“ATN” or the “Company”) (Nasdaq: ATNI), a leading provider of digital infrastructure and communications services, today reported financial results for the third quarter ended September 30, 2025.

 

Remarks by Brad Martin, ATN Chief Executive Officer

 

"Our third quarter results were in line with our expectations and demonstrated steady progress in executing our business transition plan and maintaining disciplined operational focus. We've been building positive momentum throughout the year, reflected in our year-over-year revenue and Adjusted EBITDA growth. Internationally, our network investments are driving growth in high-speed data and mobile data subscribers, and our focus on operational efficiency is expanding margins and strengthening cash flow. In the U.S., we’re seeing tangible benefits from our investments in carrier and enterprise solutions, with new site activations from our carrier-managed services efforts and momentum in our fiber-fed deployments.

 

We’re doing what we said we would do - methodically strengthening our operational foundation, improving our cost structure and margins, and positioning the business for sustainable growth as we move toward 2026."

 

Third Quarter 2025 Financial Results

 

Consolidated revenues were $183.2 million in the third quarter, up 3% versus $178.5 million in the year-ago quarter. This increase primarily reflects growth in fixed, carrier services, other, and construction revenue during the quarter that offset a year-over-year decline in mobility revenues.

 

Operating income was $9.8 million in the third quarter versus a loss of $(38.4) million in the year-ago quarter. The year-ago quarter included a $35.3 million goodwill impairment charge. A $5.1 million reduction in depreciation and amortization expenses, a $3.3 million reduction in transaction-related charges, and a $1.1 million reduction in the cost of services resulting from structural cost containment efforts, also contributed to the improvement.

 

Net Income attributable to ATN stockholders in the third quarter of 2025 was $4.3 million, or $0.18 per diluted share, versus a net loss of $(32.7) million, or $(2.26) per diluted share, in the year-ago quarter.

 

Adjusted EBITDA1 was $49.9 million in the third quarter of 2025, up 9% from $45.7 million in the year-ago quarter.

 

2

 

 

Segment Operating Results (in Thousands)

 

The Company recorded financial results in three categories: (i) International Telecom; (ii) US Telecom; and (iii) Corporate and Other.

 

For Three Months Ended September 30, 2025 and 2024
                                 
    2025    2024    2025    2024    2025    2024    2025    2024 
    International    International    US    US    Corporate and      Corporate and     Total    Total 
    Telecom    Telecom    Telecom    Telecom    Other*    Other*    ATN    ATN 
Total Revenue:  $95,143   $94,281   $88,022   $84,170   $-   $-   $183,165   $178,451 
Mobility   26,696    26,809    9    706    -    -    26,705    27,515 
Fixed   61,377    61,759    53,099    51,015    -    -    114,476    112,774 
Carrier Services   3,334    3,272    30,739    29,430    -    -    34,073    32,702 
Construction   -    -    1,115    203    -    -    1,115    203 
All other   3,736    2,441    3,060    2,816    -    -    6,796    5,257 
                                         
Operating Income (Loss)  $18,091   $12,853   $382   $(44,333)  $(8,643)  $(6,878)  $9,830   $(38,358)
EBITDA **  $32,527   $31,518   $19,243   $(23,912)  $(7,789)  $(6,674)  $43,981   $932 
Adjusted EBITDA **  $33,261   $32,248   $21,155   $17,692   $(4,479)  $(4,270)  $49,937   $45,670 
Capital Expenditures***  $9,971   $10,489   $8,939   $13,070   $-   $282   $18,910   $23,841 

 

For Nine Months Ended September 30, 2025 and 2024
                                 
   2025   2024   2025   2024   2025   2024   2025   2024 
   International   International   US   US   Corporate and   Corporate and   Total   Total 
   Telecom   Telecom   Telecom   Telecom   Other*   Other*   ATN   ATN 
Total Revenue:  $284,533   $282,697   $259,226   $265,830   $-   $-   $543,759   $548,527 
Mobility   79,060    79,657    64    2,312    -    -    79,124    81,969 
Fixed   184,491    185,295    156,110    161,392    -    -    340,601    346,687 
Carrier Services   10,660    10,481    89,771    89,539    -    -    100,431    100,020 
Construction   -    -    4,377    2,609    -    -    4,377    2,609 
All other   10,322    7,264    8,904    9,978    -    -    19,226    17,242 
                                         
Operating Income (Loss)  $49,061   $56,944   $(7,566)  $(42,852)  $(28,765)  $(23,559)  $12,730   $(9,467)
EBITDA **  $94,530   $108,512   $49,378   $18,361   $(26,187)  $(23,229)  $117,721   $103,644 
Adjusted EBITDA **  $98,925   $94,808   $56,930   $60,313   $(15,788)  $(17,260)  $140,067   $137,861 
Capital Expenditures***  $30,241   $39,440   $30,684   $44,371   $-   $1,860   $60,925   $85,671 

 

* Corporate and Other refer to corporate overhead expenses and consolidating adjustments. 

** EBITDA and Adjusted EBITDA are non-GAAP financial measures. Please see their definitions in the “Use of Non-GAAP Financial Measures and Definitions of Terms” and in Table 5. 

***Excludes government capital program amounts disbursed and amounts received.

 

3

 

 

Operating Metrics

 

Operating Metrics
    2025    2025    2025    2024    2024    Q2 2025 
    Q3    Q2    Q1    Q4    Q3     vs. Q2 2024 
High-Speed Data* Broadband Homes Passed   432,500    427,500    427,300    426,100    399,500    8%
High-Speed Data* Broadband Customers   142,500    141,900    141,300    140,800    141,100    1%
                               
Broadband Homes Passed   813,500    803,400    801,500    800,900    798,400    2%
Broadband Customers   197,200    200,300    199,800    203,200    205,900    -4%
                               
Fiber Route Miles   12,062    11,957    11,944    11,921    11,901    1%
                               
International Mobile Subscribers                              
Pre-Paid   332,200    332,300    332,300    329,300    336,400    -1%
Post-Paid   61,200    60,200    59,600    59,500    58,700    4%
Total   393,400    392,500    391,900    388,800    395,100    0%
                               
Blended Churn   3.19%   3.09%   3.32%   3.51%   3.47%     

 

*High-Speed Data is defined as download speeds 100 Mbps or greater and HSD Broadband Customers as subscribers connected to our high-speed networks regardless of the speed of plan selected.

 

Note: Data presented may differ from prior periods to reflect more accurate data and/or changes in calculation methodology and process.

 

Balance Sheet and Cash Flow Highlights

 

Total cash, cash equivalents, and restricted cash as of September 30, 2025, increased to $119.6 million, and total debt was $579.6 million, versus $89.2 million of cash, cash equivalents, and restricted cash and $557.4 million of total debt as of December 31, 2024. The Company’s Net Debt Ratio3 was 2.47x on September 30, 2025.

 

Net cash provided by operating activities increased to $97.7 million for the nine months ended September 30, 2025, compared with net cash provided by operating activities of $97.4 million in the prior-year period.

 

Capital expenditures for the nine months ended September 30, 2025 were $60.9 million net of $67.3 million of reimbursable capital expenditures compared to $85.7 million net of $71.8 million of reimbursable capital expenditures in the prior-year period.

 

Quarterly Dividends and Share Repurchases

 

Quarterly dividends of $0.275 per share were paid on October 7, 2025, on all common shares outstanding to stockholders of record as of September 30, 2025.

 

Share repurchases In the quarter ended September 30, 2025, the Company did not repurchase any shares.

 

4

 

 

2025 Business Outlook

 

"As we enter the final quarter of the year, we're encouraged by the steady momentum across our business segments and remain focused on disciplined execution of our strategic roadmap”, said Martin. “We're seeing revenue growth in our domestic operations, led by the expansion of carrier-managed services and targeted enterprise sales execution, which reinforces our confidence in the strategic direction we've set. Internationally, we’re beginning to see stabilization in mobility trends and improving operational metrics in our core markets.

 

“Our operational efficiency initiatives continue to generate measurable results, with disciplined cost management and optimized capital allocation keeping us well-positioned to deliver on our full-year objectives. With three quarters of solid execution behind us, we are refining our Adjusted EBITDA outlook and reaffirming our guidance for revenue, capital expenditure, and Net Debt Ratio. We remain confident in our ability to generate sustainable, long-term value creation for our shareholders."

 

ATN refines its Full Year 2025 Adjusted EBITDA expectations while maintaining its outlook for revenue, capital expenditures, and Net Debt Ratio:

 

Revenue, excluding construction revenue, is expected to be in line with 2024’s result of $725 million

 

Adjusted EBITDA2 is expected to be flat to slightly above 2024’s result of $184 million (previously guided to be flat with 2024)

 

Capital expenditures are expected to be in the range of $90 to $100 million (net of reimbursable expenditures), down from the full year 2024 total of $110.4 million

 

Net Debt Ratio4 is expected to remain flat with full year 2024 at approximately 2.54x, with potential for slight improvement exiting 2025

 

For the Company’s full year 2025 outlook for Adjusted EBITDA and Net Debt Ratio, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measures, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA and Net Debt Ratio.

 

Conference Call Information

 

Call Date: Thursday, November 6, 2025
Call Time: 10:00 a.m. ET
Webcast Link:  https://edge.media-server.com/mmc/p/fzhn433w

Live Call Participant Link:  https://register-conf.media-server.com/register/BId3ad9fa5ec044f7185e5b34d69cb6790

 

5

 

 

Webcast Link Instructions

 

You can listen to a live audio webcast of the conference call by visiting the “Webcast Link” above or the "Events & Presentations" section of the Company's Investor Relations website at https://ir.atni.com/events-and-presentations. A replay of the conference call will be available at the same locations beginning at approximately 1:00 pm ET on the same day. The Company also will provide an investor presentation as a supplement to the call on the “Events & Presentations” section of its Investor Relations website.

 

About ATN

 

ATN International, Inc. (Nasdaq: ATNI), headquartered in Beverly, Massachusetts, is a leading provider of digital infrastructure and communications services for all. The Company operates in the United States and internationally, including the Caribbean region, with a focus on rural and remote markets with a growing demand for infrastructure investments. The Company’s operating subsidiaries today primarily provide: (i) advanced wireless and wireline connectivity to residential, business, and government customers, including a range of high-speed Internet and data services, fixed and mobile wireless solutions, and video and voice services; and (ii) carrier and enterprise communications services, such as terrestrial and submarine fiber optic transport, and communications tower facilities. For more information, please visit www.atni.com.

 

Use of Non-GAAP Financial Measures and Definition of Terms

 

In addition to financial measures prepared in accordance with generally accepted accounting principles (“GAAP”), this press release also contains non-GAAP financial measures. Specifically, the Company has included EBITDA, Adjusted EBITDA, Net Debt, and Net Debt Ratio in this release and the tables included herein.

 

EBITDA is defined as Operating income (loss) before depreciation and amortization expense.

 

Adjusted EBITDA is defined as Operating income (loss) before depreciation and amortization expense, transaction-related charges, restructuring and reorganization expenses, one-time impairment or special charges, the gain (loss) on dispositions, transfers and contingent consideration, and non-cash stock-based compensation.

 

Net Debt is defined as total debt less cash and cash equivalents and restricted cash.

 

6

 

 

Net Debt Ratio is defined as Net Debt divided by the trailing four quarters ended total Adjusted EBITDA at the measurement date.

 

The Company believes that the inclusion of these non-GAAP financial measures helps investors gain a meaningful understanding of the Company's core operating results and enhances the usefulness of comparing such performance with prior periods. Management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring the Company’s core operating performance and comparing such performance to that of prior periods. The non-GAAP financial measures included in this press release are not meant to be considered superior to or a substitute for results of operations prepared in accordance with GAAP and should be used supplementally to the Company’s GAAP financial results. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are set forth in the text of, and the accompanying tables to, this press release. While non-GAAP financial measures are an important tool for financial and operational decision-making and for evaluating the Company’s own operating results over different periods of time, the Company urges investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate its business. Additionally, these non-GAAP financial measures may not be calculated in the same manner as similar measures presented by other companies.

 

7

 

 

Cautionary Language Concerning Forward-Looking Statements

 

This press release contains forward-looking statements relating to, among other matters, the Company’s future financial performance, business goals and objectives, and results of operations, its future revenues, operating income, cash flows, network and operating costs, Adjusted EBITDA, Net Debt Ratio, and capital investments; the Company’s liquidity; receipt of certain government grants and management’s plans and strategy for the future. These forward-looking statements are based on estimates, projections, beliefs, and assumptions and are not guarantees of future events or results. Actual future events and results could differ materially from the events and results indicated in these statements as a result of many factors, including, among others, (1) the general performance of the Company’s operations, including operating margins, revenues, capital expenditures, and the retention of and future growth of the Company’s subscriber base and average revenue per user; (2) government regulation of the Company’s businesses, which may impact the Company’s telecommunications licenses, the Company’s revenue and the Company’s operating costs; (3) the timeliness and availability of government program funding, permitting, and approvals during the ongoing U.S. government shutdown; (4) the impact (if any) of geopolitical instability and U.S. military presence in the Caribbean; (5) the loss of, or an inability to recruit skilled personnel in the Company’s various jurisdictions, including key members of management; (6) the Company’s reliance on a limited number of key suppliers and vendors for timely and cost-effective supply of equipment and services relating to the Company’s network infrastructure; (7) the Company’s ability to satisfy the needs and demands of the Company’s major carrier customers; (8) the Company’s ability to realize expansion plans for its fiber markets; (9) the adequacy and expansion capabilities of the Company’s network capacity and customer service system to support the Company’s customer growth; (10) the Company’s ability to efficiently and cost-effectively upgrade the Company’s networks and information technology platforms to address rapid and significant technological changes in the telecommunications industry; (11) the Company’s continued access to capital and credit markets on terms it deems favorable; (12) the Company’s ability to successfully grow its US Telecom businesses through carrier mobility and broadband and consumer-based broadband services; (13) ongoing risk of an economic downturn, political, geopolitical and other risks and opportunities facing the Company’s operations, including those resulting from the continued inflation and other macroeconomic headwinds including increased costs and supply chain disruptions; (14) the Company’s ability to find investment or acquisition or disposition opportunities that fit the strategic goals of the Company; (15) the occurrence of weather events and natural catastrophes and the Company’s ability to secure the appropriate level of insurance coverage for these assets; and (16) increased competition. These and other additional factors that may cause actual future events and results to differ materially from the events and results indicated in the forward-looking statements above are set forth more fully under Item 1A “Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, filed with the Securities and Exchange Commission (“SEC”) on March 17, 2025, and the other reports the Company files from time to time with the SEC. The Company undertakes no obligation and has no intention to update these forward-looking statements to reflect actual results, changes in assumptions, or changes in other factors that may affect such forward-looking statements, except as required by applicable law.

 

Contact

 

Michele Satrowsky  Adam Rogers
Corporate Treasurer  Investor Relations
ATN International, Inc.  Sharon Merrill Advisors,Inc.
IR@atni.com  ATNI@investorrelations.com
978-619-1300   

 

8

 

 

Table 1

 

ATN International, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in Thousands)

 

   September 30,
2025
   December 31,
2024
 
Assets:          
Cash and cash equivalents  $106,163   $73,393 
Restricted cash   13,477    15,851 
Customer receivable   9,135    7,986 
Other current assets   198,393    211,931 
Total current assets   327,168    309,161 
           
Property, plant and equipment, net   997,478    1,040,193 
Operating lease right-of-use assets   101,720    99,427 
Customer receivable - long term   36,735    41,030 
Goodwill and other intangible assets, net   118,911    130,144 
Other assets   116,669    107,148 
Total assets  $1,698,681   $1,727,103 
           
Liabilities, redeemable non-controlling interests and stockholders’ equity:          
Current portion of long-term debt  $9,851   $8,226 
Current portion of customer receivable credit facility   8,322    8,031 
Taxes payable   13,753    8,234 
Current portion of lease liabilities   15,478    16,188 
Other current liabilities   212,331    226,635 
Total current liabilities   259,735    267,314 
           
Long-term debt, net of current portion  $569,755   $549,130 
Customer receivable credit facility, net of current portion   29,876    36,203 
Lease liabilities   78,509    77,469 
Other long-term liabilities   112,872    125,233 
Total liabilities   1,050,747    1,055,349 
           
Redeemable non-controlling interests   84,328    76,303 
           
Stockholders' equity:          
Total ATN International,Inc.’s stockholders’ equity   452,306    489,493 
Non-controlling interests   111,300    105,958 
Total stockholders' equity   563,606    595,451 
Total liabilities, redeemable non-controlling interests and stockholders’ equity  $1,698,681   $1,727,103 

 

9

 

  

Table 2

 

ATN International, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

  

   Three Months Ended,   Nine Months Ended, 
   September 30,   September 30, 
   2025   2024   2025   2024 
Revenues:                
Communications services  $177,752   $174,422   $526,657   $533,055 
Construction   1,115    203    4,377    2,609 
Other   4,298    3,826    12,726    12,863 
Total revenue   183,165    178,451    543,760    548,527 
                     
Operating expenses (excluding depreciation and amortization unless otherwise indicated):                    
Cost of services and other   77,850    78,973    233,239    235,499 
Cost of construction revenue   1,086    205    4,770    2,588 
Selling, general and administrative   54,293    53,601    165,684    172,580 
Stock-based compensation   1,966    1,831    6,556    6,521 
Transaction-related charges   444    3,791    2,072    3,809 
Restructuring and reorganization expenses   1,990    2,345    8,727    3,535 
Depreciation   32,938    37,299    101,327    107,196 
Amortization of intangibles from acquisitions   1,212    1,991    3,664    5,916 
(Gain) loss on dispositions, transfers and contingent consideration   1,556    1,504    4,991    (14,919)
Goodwill impairment   -    35,269    -    35,269 
Total operating expenses   173,335    216,809    531,030    557,994 
                     
Operating income (loss)   9,830    (38,358)   12,730    (9,467)
                     
Other income (expense):                    
Interest expense, net   (11,471)   (12,483)   (35,827)   (35,753)
Other income (expense)   522    (645)   (2,637)   (1,052)
Other income (expense), net   (10,949)   (13,128)   (38,464)   (36,805)
                     
Loss before income taxes   (1,119)   (51,486)   (25,734)   (46,272)
Income tax benefit   (5,052)   (12,035)   (9,019)   (10,213)
                     
Net income (loss)   3,933    (39,451)   (16,715)   (36,059)
                     
Net loss attributable to non-controlling interests, net   410    6,760    5,104    6,059 
                     
Net income (loss) attributable to ATN International,Inc. stockholders  $4,343   $(32,691)  $(11,611)  $(30,000)
                     
Net income (loss) per weighted average share attributable to ATN International,Inc. stockholders:                    
                     
Basic  $0.18   $(2.26)  $(1.06)  $(2.24)
                     
Diluted  $0.18   $(2.26)  $(1.06)  $(2.24)
                     
Weighted average common shares outstanding:                    
Basic   15,257    15,114    15,204    15,268 
Diluted   15,267    15,114    15,204    15,268 

 

10

 

  

Table 3

 

ATN International, Inc.

Unaudited Condensed Consolidated Cash Flow Statements

(in Thousands)

 

   Nine Months Ended September 30, 
   2025   2024 
Net loss  $(16,715)  $(36,059)
Depreciation   101,327    107,196 
Amortization of intangibles from acquisitions   3,664    5,916 
Provision for doubtful accounts   6,495    4,209 
Amortization of debt discount and debt issuance costs   2,154    1,915 
(Gain) loss on dispositions, transfers and contingent consideration   4,991    (14,919)
Stock-based compensation   6,556    6,521 
Deferred income taxes   (12,767)   (14,409)
(Gain) loss on equity investments   (246)   (484)
Loss on extinguishment of debt   -    760 
Goodwill impairment   -    35,269 
Decrease in customer receivable   3,146    3,076 
Change in prepaid and accrued income taxes   5,326    (3,164)
Change in other operating assets and liabilities   (6,242)   1,599 
           
Net cash provided by operating activities   97,689    97,426 
           
Capital expenditures   (60,925)   (85,672)
Government capital programs:          
Amounts disbursed   (67,303)   (71,849)
Amounts received   61,146    72,531 
Net proceeds from sale of assets   261    17,910 
Purchases and sales of strategic investments   -    790 
Purchases and sales of employee benefit plan investments   685    505 
Purchases of spectrum licenses and other intangible assets   -    (573)
           
Net cash used in investing activities   (66,136)   (66,358)
           
Dividends paid on common stock   (11,475)   (11,047)
Distributions to non-controlling interests   (1,404)   (2,226)
Finance lease payments   (1,260)   (1,357)
Term loan - borrowings   -    300,000 
Term loan - repayments   (5,795)   (239,430)
Payment of debt issuance costs   (285)   (6,548)
Revolving credit facilities – borrowings   83,500    90,000 
Revolving credit facilities – repayments   (57,500)   (94,002)
Proceeds from customer receivable credit facility   -    5,740 
Repayment of customer receivable credit facility   (6,123)   (5,669)
Purchases of common stock - stock-based compensation   (770)   (1,932)
Purchases of common stock - share repurchase plan   -    (10,000)
Purchases of noncontrolling interests   (45)   - 
           
Net cash (used in) provided by financing activities   (1,157)   23,529 
           
Net change in total cash, cash equivalents and restricted cash   30,396    54,597 
           
Total cash, cash equivalents and restricted cash, beginning of period   89,244    62,167 
           
Total cash, cash equivalents and restricted cash, end of period  $119,640   $116,764 

 

11

 

 

Table 4

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

          

For the three months ended September 30, 2025 is as follows:

 

   International Telecom   US Telecom   Corporate and Other  *   Total 
Statement of Operations Data:                    
Revenue                    
Mobility                    
Business  $5,172   $9   $-   $5,181 
Consumer   21,524    -    -    21,524 
Total  $26,696   $9   $-   $26,705 
                     
Fixed                    
Business  $18,663   $29,956   $-   $48,619 
Consumer   42,714    23,143    -    65,857 
Total  $61,377   $53,099   $-   $114,476 
                     
Carrier Services  $3,334   $30,739   $-   $34,073 
Other   2,358    140    -    2,498 
                     
Total Communications Services  $93,765   $83,987   $-   $177,752 
                     
Construction  $-   $1,115   $-   $1,115 
                     
Managed services  $1,378   $2,920   $-   $4,298 
Total Other  $1,378   $2,920   $-   $4,298 
                     
Total Revenue  $95,143   $88,022   $-   $183,165 
                     
Depreciation  $14,198   $17,886   $854   $32,938 
Amortization of intangibles from acquisitions  $238   $975   $-   $1,213 
Total operating expenses  $77,052   $87,640   $8,643   $173,335 
Operating income (loss)  $18,091   $382   $(8,643)  $9,830 
Net (income) loss attributable to non-controlling interests  $(2,824)  $3,234   $-   $410 
                     
Non GAAP measures:                    
EBITDA (2)  $32,527   $19,243   $(7,789)  $43,981 
Adjusted EBITDA (1)  $33,261   $21,155   $(4,479)  $49,937 
                     
Balance Sheet Data (at September 30, 2025):                    
Cash, cash equivalents and restricted cash  $70,619   $44,066   $4,955   $119,640 
Total current assets   169,112    144,433    13,623    327,168 
Fixed assets, net   450,779    540,114    6,585    997,478 
Total assets   701,370    894,052    103,259    1,698,681 
Total current liabilities   98,708    118,428    42,599    259,735 
Total debt, including current portion   59,926    324,579    195,102    579,607 

 

*  Corporate and Other refer to corporate overhead expenses and consolidating adjustments    

 

12

 

 

Table 4 (continued)

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

 

For the three months ended September 30, 2024 is as follows:

 

   International Telecom   US Telecom   Corporate and Other  *   Total 
Statement of Operations Data:                    
Revenue                    
Mobility                    
Business  $5,007   $68   $-   $5,075 
Consumer   21,802    638    -    22,440 
Total  $26,809   $706   $-   $27,515 
                     
Fixed                    
Business  $18,692   $29,575   $-   $48,267 
Consumer   43,067    21,440    -    64,507 
Total  $61,759   $51,015   $-   $112,774 
                     
Carrier Services  $3,272   $29,430   $-   $32,702 
Other   1,175    255    -    1,430 
                     
Total Communications Services  $93,015   $81,406   $-   $174,421 
                     
Construction  $-   $203   $-   $203 
                     
Managed services  $1,266   $2,561   $-   $3,827 
                     
Total Other  $1,266   $2,561   $-   $3,827 
                     
Total Revenue  $94,281   $84,170   $-   $178,451 
                     
Depreciation  $18,414   $18,681   $204   $37,299 
Amortization of intangibles from acquisitions  $251   $1,740   $-   $1,991 
Total operating expenses  $81,428   $128,503   $6,878   $216,809 
Operating income (loss)  $12,853   $(44,333)  $(6,878)  $(38,358)
Net (income) loss attributable to non-controlling interests  $(1,893)  $8,652   $-   $6,759 
                     
Non GAAP measures:                    
EBITDA (2)  $31,518   $(23,912)  $(6,674)  $932 
Adjusted EBITDA (1)  $32,248   $17,692   $(4,270)  $45,670 
                     
                     
Balance Sheet Data (at December 31, 2024):                    
Cash, cash equivalents and restricted cash  $35,231   $51,604   $2,408   $89,243 
Total current assets   129,866    168,754    10,541    309,161 
Fixed assets, net   466,861    565,625    7,707    1,040,193 
Total assets   675,642    957,914    93,547    1,727,103 
Total current liabilities   85,588    147,490    34,236    267,314 
Total debt, including current portion   59,850    316,242    181,264    557,356 

 

(1) See Table 5 for reconciliation of Operating Income to Adjusted EBITDA      

(2) See Table 5 for reconciliation of Operating Income to EBITDA      

*  Corporate and Other refer to corporate overhead expenses and consolidating adjustments    

         

13

 

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

         

For the nine months ended September 30, 2025 is as follows:

 

   International Telecom   US Telecom   Corporate and Other  *   Total 
Statement of Operations Data:                    
Revenue                    
Mobility                    
Business  $14,879   $64   $-   $14,943 
Consumer   64,181    -    -    64,181 
Total  $79,060   $64   $-   $79,124 
                     
Fixed                    
Business  $55,572   $88,054   $-   $143,626 
Consumer   128,919    68,056    -    196,975 
Total  $184,491   $156,110   $-   $340,601 
                     
Carrier Services  $10,660   $89,771   $-   $100,431 
Other   6,186    314    -    6,500 
                     
Total Communications Services  $280,397   $246,259   $-   $526,656 
                     
Construction  $-   $4,377   $-   $4,377 
                     
Managed services  $4,136   $8,590   $-   $12,726 
Total Other  $4,136   $8,590   $-   $12,726 
                     
Total Revenue  $284,533   $259,226   $-   $543,759 
                     
Depreciation  $44,729   $54,020   $2,578   $101,327 
Amortization of intangibles from acquisitions  $740   $2,924   $-   $3,664 
Total operating expenses  $235,472   $266,792   $28,765   $531,029 
Operating income (loss)  $49,061   $(7,566)  $(28,765)  $12,730 
Net (income) loss attributable to non-controlling interests  $(6,606)  $11,709   $-   $5,103 
                     
Non GAAP measures:                    
EBITDA (2)  $94,530   $49,378   $(26,187)  $117,721 
Adjusted EBITDA (1)  $98,925   $56,930   $(15,788)  $140,067 

 

*Corporate and Other refer to corporate overhead expenses and consolidating adjustments                                

 

14

 

 

Table 4 (continued)

 

ATN International, Inc.

Selected Segment Financial Information

(In Thousands)

         

For the nine months ended September 30, 2024 is as follows:

 

   International Telecom   US Telecom   Corporate and Other  *   Total 
Statement of Operations Data:                    
Revenue                    
Mobility                    
Business  $14,747   $209   $-   $14,956 
Consumer   64,910    2,103    -    67,013 
Total  $79,657   $2,312   $-   $81,969 
                     
Fixed                    
Business  $55,939   $95,359   $-   $151,298 
Consumer   129,356    66,033    -    195,389 
Total  $185,295   $161,392   $-   $346,687 
                     
Carrier Services  $10,481   $89,539   $-   $100,020 
Other   3,038    1,341    -    4,379 
                     
Total Communications Services  $278,471   $254,584   $-   $533,055 
                     
Construction  $-   $2,609   $-   $2,609 
                     
Managed services  $4,226   $8,637   $-   $12,863 
                     
Total Other  $4,226   $8,637   $-   $12,863 
                     
Total Revenue  $282,697   $265,830   $-   $548,527 
                     
Depreciation  $50,814   $56,052   $330   $107,196 
Amortization of intangibles from acquisitions  $754   $5,161   $-   $5,915 
Total operating expenses  $225,753   $308,682   $23,559   $557,994 
Operating income (loss)  $56,944   $(42,852)  $(23,559)  $(9,467)
Net (income) loss attributable to non-controlling interests  $(8,467)  $14,526   $-   $6,059 
                     
Non GAAP measures:                    
EBITDA (2)  $108,512   $18,361   $(23,229)  $103,644 
Adjusted EBITDA (1)  $94,808   $60,313   $(17,260)  $137,861 

 

(1)See Table 5 for reconciliation of Operating Income to Adjusted EBITDA

(2)See Table 5 for reconciliation of Operating Income to EBITDA

*Corporate and Other refer to corporate overhead expenses and consolidating adjustments                                

 

15

 

Table 5

 

ATN International, Inc.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

For the three months ended September 30, 2025 is as follows:

 

   International Telecom   US Telecom   Corporate and Other  *   Total 
Operating income (loss)  $18,091   $382   $(8,643)  $9,830 
Depreciation expense   14,198    17,886    854    32,938 
Amortization of intangibles from acquisitions   238    975    -    1,213 
EBITDA  $32,527   $19,243   $(7,789)  $43,981 
                     
Stock-based compensation   141    28    1,797    1,966 
Transaction-related charges   -    -    444    444 
Restructuring and reorganization expenses   577    344    1,069    1,990 
(Gain) Loss on dispositions, transfers and contingent consideration   16    1,540    -    1,556 
ADJUSTED EBITDA  $33,261   $21,155   $(4,479)  $49,937 

 

For the three months ended September 30, 2024 is as follows:

 

   International Telecom   US Telecom   Corporate and Other  *   Total 
Operating income (loss)  $12,853   $(44,333)  $(6,878)  $(38,358)
Depreciation expense   18,414    18,681    204    37,299 
Amortization of intangibles from acquisitions   251    1,740    -    1,991 
EBITDA  $31,518   $(23,912)  $(6,674)  $932 
                     
Stock-based compensation   102    157    1,571    1,830 
Transaction-related charges   -    3,789    1    3,790 
Restructuring and reorganization expenses   299    1,167    879    2,345 
Goodwill impairment   -    35,269    -    35,269 
(Gain) Loss on dispositions, transfers and contingent consideration   329    1,222    (47)   1,504 
ADJUSTED EBITDA  $32,248   $17,692   $(4,270)  $45,670 

 

For the nine months ended September 30, 2025 is as follows:

          

   International Telecom   US Telecom   Corporate and Other  *   Total 
Operating income (loss)  $49,061   $(7,566)  $(28,765)  $12,730 
Depreciation expense   44,729    54,020    2,578    101,327 
Amortization of intangibles from acquisitions   740    2,924    -    3,664 
EBITDA  $94,530   $49,378   $(26,187)  $117,721 
                     
Stock-based compensation   498    155    5,903    6,556 
Transaction-related charges   -    -    2,072    2,072 
Restructuring and reorganization expenses   3,468    2,835    2,424    8,727 
(Gain) Loss on dispositions, transfers and contingent consideration   429    4,562    -    4,991 
ADJUSTED EBITDA  $98,925   $56,930   $(15,788)  $140,067 

 

For the nine months ended September 30, 2024 is as follows:

          

   International Telecom   US Telecom   Corporate and Other  *   Total 
Operating income (loss)  $56,944   $(42,852)  $(23,559)   (9,467)
Depreciation expense   50,814    56,052    330    107,196 
Amortization of intangibles from acquisitions   754    5,161    -    5,915 
EBITDA  $108,512   $18,361   $(23,229)  $103,644 
                     
Stock-based compensation   319    484    5,718    6,521 
Transaction-related charges   -    3,789    20    3,809 
Restructuring and reorganization expenses   1,489    1,167    879    3,535 
Goodwill impairment   -    35,269    -    35,269 
(Gain) Loss on dispositions, transfers and contingent consideration   (15,512)   1,243    (648)   (14,917)
ADJUSTED EBITDA  $94,808   $60,313   $(17,260)  $137,861 

 

16

 

 

Table 6

 

ATN International, Inc.

Non GAAP Measure - Net Debt Ratio

(in Thousands)

 

   September  30,   December 31, 
   2025   2024 
Current portion of long-term debt  *  $9,851   $8,226 
Long-term debt, net of current portion  *   569,755    549,130 
Total debt  $579,606   $557,356 
Less: Cash, cash equivalents and restricted cash   119,640    89,244 
Net Debt  $459,966   $468,112 
Adjusted EBITDA - for the four quarters ended  $186,297   $184,084 
Net Debt Ratio   2.47    2.54 

 

* Excludes Customer receivable credit facility

 

17