Please wait

img223458250_0.jpg

Orion Achieves Positive Operating Income and Continued Growth in Revenue and Profitability in Q3 2026;

Reiterates Increase in FY 2026 Expectation and Establishment of FY 2027 Outlook

Manitowoc, WI – February 5, 2026 – Orion Energy Systems, Inc. (NASDAQ: OESX) (Orion Lighting), a provider of energy-efficient LED lighting, electric vehicle (EV) charging stations and maintenance services solutions, today reported results for its fiscal 2026 third quarter (Q3’26) ended December 31, 2025.

Orion’s Q3’26 revenue was $21.1M vs. $19.6M in Q3’25, while Q3’26 Gross Profit Percentage was 30.9% vs. 29.4% in Q3’25. The Company achieved positive operating income in Q3’26 and adjusted EBITDA of 3.6% — marking its fifth consecutive quarter of positive adjusted EBITDA — compared to an operating loss of $1.2 million and positive adjusted EBITDA of 0.2% in Q3’25.

Additionally, Orion reiterated its January 20 announcement of its increase in the Company’s FY 2026 revenue outlook to a range of between $84 million and $86 million — up from its previous outlook of approximately $84 million. The Company also reiterated its establishment of FY 2027 outlook of $95 million - $97 million of revenue and positive adjusted EBITDA for the full year.

Orion is scheduled to discuss these results in an investor call today at 10:00 a.m. ET (details below).

Webcast and Call Details

Date / Time: Thursday, February 5th at 10:00 a.m. ET

Live Call Registration: https://register-conf.media-server.com/register/BI63bbb3933201416d81cb80366383d9a3

Live call participants must pre-register using the URL above to receive the dial-in information. Anyone can re-register if they lose the dial-in or PIN #.

Webcast & Replay: https://edge.media-server.com/mmc/p/aufdmr86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Q3 Financial Performance

 

 

Q3 Financial Summary

Prior Three Quarters

$ in millions except per share figures

Q3’26

Q3’25

Change

Q2'26

Q1’26

Q4'25

LED Lighting Revenue

$12.1

$13.2

-8%

$10.7

$12.9

$10.9

EV Charging Revenue

$4.7

$2.4

96%

$4.8

$2.7

$5.8

Maintenance Revenue

$4.4

$3.9

13%

$4.5

$4.0

$4.1

Total Revenue

$21.1

$19.6

+$1.5

$19.9

$19.6

$20.9

Gross Profit

$6.5

$5.8

+$0.7

$6.2

$5.9

$5.7

Gross Profit %

30.9%

29.4%

+150 bps

31.0%

30.1%

27.5%

Net Income (Loss) (1)(2)

$0.2

$(1.5)

+$1.7

$(0.6)

$(1.2)

$(2.9)

Net Income (Loss) per share (1)(2)

$0.04

$(0.46)

+$0.50

$(0.17)

$(0.37)

$(0.88)

Adjusted EBITDA (3)

$0.8

$0.0

+$0.8

$0.5

$0.2

$0.2

(1)
Voltrek earnout expenses were $0.3M in Q1'25, $0.6M in Q2’25, $0.5M in Q3’25 and $0.5M in Q4’25 and $0.0M in Q1’26, Q2'26, and Q3'26.
(2)
Q1’25 and Q2’25 also included $0.4M and $0.3M, respectively, of maintenance division restructuring costs. Q1’26 had $0.6M of executive sign-on bonus and severance expenses.

(3) Adjusted EBITDA reconciliation provided below.

 

Commentary from CEO Sally Washlow

“I am delighted to report my second full quarter as CEO of Orion, and it’s especially gratifying to report this particular quarter.

“Our announcement a couple of weeks ago — increasing our growth and profitability outlook for FY 2026 and setting up-and-to-the-right expectations for FY 2027 — was a significant milestone for this company. It was a quantitative illustration that the disciplined right-sizing and intensified focus on profitable growth in our current fiscal year is already showing results in this same fiscal year.

“The hallmarks of Q3 were continued improvements in growth, profitability and market expansion. We expect this trend to continue in Q4 — and in the forthcoming fiscal year.

“Q3 featured numerous customer wins, engagement extensions and project expansions, including:

“We were awarded a $14M-$15M contract for exterior lighting by our largest customer. This award was on the heels of the three-year renewal earlier in the quarter of Orion as the maintenance provider by this Fortune 100 enterprise customer. The value of the contract is estimated to be between $42 million and $45 million. The partnership involves the maintenance of LED lighting systems at approximately 2,050 locations nationwide. The additional work was earned by Orion’s multi-year success in organizing, managing and communicating large-scale projects involving multiple vendors across the United States. . Orion’s proactive maintenance program and prompt response to maintenance requests has ensured minimal disruptions to store operations and provides a seamless lighting experience for this major retailer’s customers. The three-year renewal takes effect in March of 2026, upon expiration of Orion’s existing three-year engagement with this retail giant. Orion expects to be assigned more work by the customer on a frequent basis.


“This large customer wasn’t the only one awarding us multi-million-dollar/multi-year engagements in Q3. Our October 28 news release announced $4.7M in Lighting engagements including a multi-year initiative with another industry leader. One engagement marks the start of a multi-year upgrade and new-construction effort by the enterprise customer for numerous facilities in the United States.

— The EV Charging segment experienced strong performance in Q3, buoyed by fleet installations.

— In Maintenance, the large retailer’s $42M-$45M multi-year preventative-maintenance renewal demonstrated how critical ongoing managed services are to a close, continuous and expanding relationship with our enterprise customers. Its recurring revenue also continuously strengthens a predictive attribute for Orion’s business as a whole.

“In Operations, we continued to maintain Gross Margin of about 31% as we logged positive adjusted EBITDA for the fifth quarter in a row.

“As we pointed out in our previous earnings announcement, there are tailwinds in all of our addressable markets. And we are demonstrating that we are not just riding those tailwinds. We are beginning to generate them.”

 

Financial Results

Orion reported Q3’26 revenue of $21.1M compared to $19.6M in Q3’25, based on the following segment performance:

LED lighting revenue decreased approximately 8% to $12.1M compared to $13.2M in Q3’25, reflecting decreased sales activity in the ESCO channel and turnkey business partially offset by growth in the distribution channel. Orion’s expanded project pipeline as well as efforts to drive growth in all of its lighting channels are expected to contribute to higher FY’26 LED lighting revenue compared to FY’25
Maintenance services revenue increased 13% to $4.4M in Q3’26 from $3.9M in Q3’25, reflecting the benefit of new customer contracts as well as the expansion of certain existing customer relationships.
EV charging solutions revenue was $4.7M compared to $2.4M in Q3’25, reflecting the variability in timing of larger projects.
Orion’s Q3’26 gross profit percentage was 30.9% versus 29.4% in Q3’25 primarily due to pricing and cost improvements across all three segments.

Total operating expenses declined to $6.1M in Q3’26 from $7.0M in Q3’25, reflecting ongoing efforts to reduce infrastructure and personnel expenses.

Primarily reflecting stronger gross margin and lower operating expenses, Orion’s Q3’26 net income improved to $0.2M, or $0.04 per share, versus a net loss of ($1.5M), or ($0.46) per share, in Q3’25. Orion’s adjusted EBITDA improved significantly to $0.8M in Q3’26 compared to $0.0M in Q3’25, reflecting the benefit of the company’s financial discipline.

Balance Sheet and Cash Flow

Orion has generated $0.4M of cash from operating activities through Q3’26 vs. $1.3M in FY’25 principally due to significantly improved bottom line results in the current period, offset by working capital changes. Orion has also paid down $1.3M on its revolving credit facility in FY’26, bringing outstanding borrowings on its revolving credit facility to $5.75M.

Orion ended the quarter with current assets of $32.8M, including $4.7M of cash, $13.2M of accounts receivable, $3.6M of revenue earned but not billed, and $9.9M of inventories. Net of current liabilities, working capital was $8.6M at December 31, 2025, vs. $8.0M at September 30, 2025. Orion’s financial liquidity was $11.8M as compared to $13.0M at year-end FY’25.

About Orion Energy Systems

Orion provides energy efficiency and clean tech solutions, including LED lighting and controls, electrical vehicle (EV) charging solutions, and maintenance services. Orion specializes in turnkey design-through-installation solutions for large national customers as well as projects through ESCO and distribution partners, with a commitment to helping customers achieve their business and environmental goals with healthy, safe, and sustainable solutions that reduce their carbon footprint and enhance business performance.


Orion is committed to operating responsibly throughout all areas of our organization. Learn more about our sustainability and governance priorities, goals and progress here, or visit our website at www.orionlighting.com.

Non-GAAP Measures

In addition to the GAAP results included in this presentation, Orion has also included the non-GAAP measures, EBITDA (earnings before interest, taxes, depreciation and amortization), and Adjusted EBITDA (EBITDA adjusted for stock-based compensation, acquisition related costs, deferred financing costs, restructuring and severance costs, asset impairment and, earnout expenses). The Company has provided these non-GAAP measures to help investors better understand its core operating performance, enhance comparisons of core operating performance from period to period, and allow better comparisons of operating performance to its competitors. Among other things, management uses these non-GAAP measures to evaluate the performance of the business and believes these measurements enable it to make better period-to-period evaluations of the financial performance of core business operations. The non-GAAP measurements are intended only as a supplement to the comparable GAAP measurements and Orion compensates for the limitations inherent in the use of non-GAAP measurements by using GAAP measures in conjunction with the non-GAAP measurements. As a result, investors should consider these non-GAAP measurements in addition to, and not in substitution for or as superior to, measurements of financial performance prepared in accordance with generally accepted accounting principles.

Consistent with Regulation G under the U.S. federal securities laws, the non-GAAP measures in this press release have been reconciled to the nearest GAAP measures, and this reconciliation is located under the heading “Unaudited EBITDA Reconciliation” following the Unaudited Condensed Consolidated Statements of Cash Flows included in this press release.

Safe Harbor Statement

Certain matters discussed in this press release are "forward-looking statements" intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements may generally be identified as such because the context of such statements will include words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "should," "will," "would" or words of similar import. Similarly, statements that describe our future outlook, plans, expectations, objectives or goals are also forward-looking statements. Such forward-looking statements are subject to certain risks and uncertainties that could cause results to differ materially from those expected, including, but not limited to, the following: (i) our existing liquidity and capital resources may not be sufficient to allow us to fund or sustain our working capital requirements or pay our contractual or debt obligations; (ii) our payment of our remaining Voltrek acquisition earnout obligations may involve either payments in cash or our issuance of our common stock, which could materially affect our liquidity and/or result in significant dilution to our shareholders; (iii) the amount of our remaining Voltrek acquisition earnout is subject to resolution by an independent accounting firm, and such finally determined earnout amount may exceed our current accrued liability for such earnout amount and could materially affect our liquidity; (iv) we may need to raise additional equity capital or subordinated or convertible debt to provide us with additional liquidity and capital resources to help fund our operations, pay our senior debt obligations and pay our remaining Voltrek earnout obligations; (v) over the past several years, we have incurred substantial net losses and negative cash flow, and if these trends continue, our liquidity and financial condition will be further materially adversely affected; (vi) we are experiencing ongoing increasing pressures to reduce the selling price of our lighting products and incur the related negative impact on our gross margins, driven largely by the ongoing increase in competition from foreign competitors; (vii) if we are unable to comply with NASDAQ’s minimum bid price requirement, including by effecting a reverse stock split, prior to September 15, 2025, our common stock may be delisted from NASDAQ; (viii) a reverse stock split may result in decreased trading volume and liquidity for our shares; (ix) our ability to achieve our budgeted fiscal 2026 revenue expectations, and related public fiscal 2026 revenue guidance, will have a significant impact on our cash flow and stock price and ability to fund our operations and satisfy our debt obligations; (x) government tariffs and other actions have adversely affected, and may continue to adversely affect, our business, resulting in increased costs and reduced gross margins; (xi) the reduction or elimination of incentives from the United States government for investments in electric vehicle (“EV”) charging infrastructure may reduce demand for public EV charging products, in addition to reducing overall demand for EVs; (xii) we do not have major sources of recurring revenue, and we depend upon a limited number of customers in any given period to generate a substantial portion of our revenue. The reduction of revenue from our most significant customer over the past several fiscal years has had, and the potential future loss of other significant customers or a major customer would likely have, a materially adverse effect on our results of operations, financial condition and cash flows; (xiii) the reduction or elimination of investments in, or incentives to adopt, light emitting diode (“LED”) lighting or the elimination of, or changes in, policies, incentives or rebates in certain states or countries that encourage the use of LEDs over some traditional lighting


technologies, including due to federal funding restrictions in the United States, could cause the demand for our lighting products to slow; (xiv) we are currently implementing a new ERP system, which will involve substantial cost and potential disruption to our normal operations, and our inability to successfully manage the implementation of our new ERP system could adversely affect our ability to operate our business and otherwise negatively affect our financial reporting and the effectiveness of our internal control over financial reporting; (xv) a substantial portion of our revenues is derived from major project-based retrofit work that is awarded through a competitive bid process. It is generally difficult to predict the timing of projects that will be awarded, which can impact our ability to achieve our expected financial results; (xvi) our continued emphasis on indirect distribution channels to sell our products and services to supplement our direct distribution channels has had limited success to date; (xvii) goodwill and other intangibles acquired through acquisitions could be impacted by our continued net losses and low levels of liquidity, thus resulting in a potential valuation impairment; (xviii) our products use components and raw materials that may be subject to price fluctuations, shortages or interruptions of supply, particularly resulting from tariffs and other trade restrictions; (xix) we increasingly rely on third-party manufacturers for the manufacture and development of our products and product components; (xx) we are subject to the risk of a cybersecurity breach; (xxi) macroeconomic pressures in the markets in which we operate may adversely affect our financial results; (xxii) adverse conditions in the global economy have negatively impacted, and could in the future negatively impact, our customers, suppliers and business; (xxiii) the success of our LED lighting retrofit solutions depends, in part, on our ability to claim market share away from our competitors; and (xxiv) the other risks described in our filings with the Securities and Exchange Commission. Shareholders, potential investors and other readers are urged to consider these factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements made herein are made only as of the date of this press release and we undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. More detailed information about factors that may affect our performance may be found in our filings with the Securities and Exchange Commission, which are available at http://www.sec.gov or at http://investor.oriones.com in the Investor Relations section of our website.

Engage with Us

X: @OrionLighting and @OrionLightingIR

StockTwits: @OESX_IR

 

Investor Relations Contacts

Per Brodin, CFO

Robert Ferri

Orion Energy Systems, Inc.

Robert Ferri Partners

pbrodin@oesx.com

(415) 575-1589 or ir@oesx.com

 


ORION ENERGY SYSTEMS, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share and per share amounts)

 

 

 

Three Months Ended December 31,

 

 

Nine Months Ended December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Product revenue

 

$

14,639

 

 

$

14,308

 

 

$

40,964

 

 

$

39,442

 

Service revenue

 

 

6,450

 

 

 

5,276

 

 

 

19,619

 

 

 

19,409

 

Total revenue

 

 

21,089

 

 

 

19,584

 

 

 

60,583

 

 

 

58,851

 

Cost of product revenue

 

 

9,780

 

 

 

9,347

 

 

 

27,379

 

 

 

26,809

 

Cost of service revenue

 

 

4,802

 

 

 

4,483

 

 

 

14,619

 

 

 

17,541

 

Total cost of revenue

 

 

14,582

 

 

 

13,830

 

 

 

41,998

 

 

 

44,350

 

Gross profit

 

 

6,507

 

 

 

5,754

 

 

 

18,585

 

 

 

14,501

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

3,385

 

 

 

3,857

 

 

 

11,487

 

 

 

12,970

 

Sales and marketing

 

 

2,499

 

 

 

2,859

 

 

 

7,291

 

 

 

8,644

 

Research and development

 

 

237

 

 

 

287

 

 

 

676

 

 

 

840

 

Total operating expenses

 

 

6,121

 

 

 

7,003

 

 

 

19,454

 

 

 

22,454

 

Income (loss) from operations

 

 

386

 

 

 

(1,249

)

 

 

(869

)

 

 

(7,953

)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(203

)

 

 

(255

)

 

 

(652

)

 

 

(800

)

Amortization of debt issue costs

 

 

(51

)

 

 

(49

)

 

 

(152

)

 

 

(155

)

Royalty income

 

 

46

 

 

 

45

 

 

 

49

 

 

 

61

 

Interest income

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Total other expense

 

 

(208

)

 

 

(258

)

 

 

(755

)

 

 

(893

)

Income (loss) before income tax

 

 

178

 

 

 

(1,507

)

 

 

(1,624

)

 

 

(8,846

)

Income tax expense

 

 

18

 

 

 

1

 

 

 

41

 

 

 

44

 

Net income (loss)

 

$

160

 

 

$

(1,508

)

 

$

(1,665

)

 

$

(8,890

)

Basic net income (loss) per share

 

$

0.05

 

 

$

(0.46

)

 

$

(0.48

)

 

$

(2.71

)

Weighted-average common shares outstanding

 

 

3,540,765

 

 

 

3,292,332

 

 

 

3,457,481

 

 

 

3,278,711

 

Diluted net income (loss) per share

 

$

0.04

 

 

$

(0.46

)

 

$

(0.48

)

 

$

(2.71

)

Weighted-average common shares and share
   equivalents outstanding

 

 

3,637,008

 

 

 

3,292,332

 

 

 

3,457,481

 

 

 

3,278,711

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ORION ENERGY SYSTEMS, INC. AND SUBSIDIARIES


UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)

 

 

 

December 31, 2025

 

 

March 31, 2025

 

Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

4,721

 

 

$

5,972

 

Accounts receivable, net

 

 

13,249

 

 

 

12,845

 

Revenue earned but not billed

 

 

3,611

 

 

 

3,350

 

Inventories, net

 

 

9,866

 

 

 

11,392

 

Prepaid expenses and other current assets

 

 

1,356

 

 

 

1,939

 

Total current assets

 

 

32,803

 

 

 

35,498

 

Property and equipment, net

 

 

7,367

 

 

 

8,026

 

Goodwill

 

 

1,484

 

 

 

1,484

 

Other intangible assets, net

 

 

2,770

 

 

 

3,379

 

Other long-term assets

 

 

3,827

 

 

 

4,076

 

Total assets

 

$

48,251

 

 

$

52,463

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

Accounts payable

 

$

14,522

 

 

$

13,272

 

Accrued expenses and other

 

 

8,717

 

 

 

12,728

 

Deferred revenue, current

 

 

190

 

 

 

491

 

Current maturities of long-term debt

 

 

803

 

 

 

353

 

Total current liabilities

 

 

24,232

 

 

 

26,844

 

Revolving credit facility

 

 

5,750

 

 

 

7,000

 

Long-term debt, less current maturities

 

 

3,291

 

 

 

2,971

 

Deferred revenue, long-term

 

 

281

 

 

 

337

 

Other long-term liabilities

 

 

2,858

 

 

 

3,427

 

Total liabilities

 

 

36,412

 

 

 

40,579

 

Commitments and contingencies

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

Preferred stock, $0.01 par value: Shares authorized: 30,000,000 at
December 31, 2025 and March 31, 2025; no shares issued and outstanding at December 31, 2025 and March 31, 2025

 

 

 

 

 

 

Common stock, no par value: Shares authorized: 20,000,000 at
December 31, 2025 and March 31, 2025; shares issued: 4,314,582 at
December 31, 2025 and 4,247,023 at March 31, 2025; shares outstanding:
3,552,077 at December 31, 2025 and 3,298,389 at March 31, 2025

 

 

 

 

 

 

Additional paid-in capital

 

 

163,345

 

 

 

163,025

 

Treasury stock, common shares: 762,505 at December 31, 2025 and 948,634 at March 31, 2025

 

 

(34,948

)

 

 

(36,248

)

Accumulated deficit

 

 

(116,558

)

 

 

(114,893

)

Total shareholders’ equity

 

 

11,839

 

 

 

11,884

 

Total liabilities and shareholders’ equity

 

$

48,251

 

 

$

52,463

 

 


ORION ENERGY SYSTEMS, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

 

Nine Months Ended December 31,

 

 

 

2025

 

 

2024

 

Operating activities

 

 

 

 

 

 

Net loss

 

$

(1,665

)

 

$

(8,890

)

Adjustments to reconcile net loss to net cash provided by
operating activities:

 

 

 

 

 

 

Depreciation

 

 

714

 

 

 

959

 

Amortization of intangible assets

 

 

612

 

 

 

754

 

Stock-based compensation

 

 

320

 

 

 

822

 

Amortization of debt issue costs

 

 

152

 

 

 

155

 

Gain on sale of property and equipment

 

 

 

 

 

91

 

Provision for inventory reserves

 

 

339

 

 

 

115

 

Provision for credit losses

 

 

45

 

 

 

65

 

Other

 

 

2

 

 

 

197

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(449

)

 

 

1,723

 

Revenue earned but not billed

 

 

(261

)

 

 

2,353

 

Inventories

 

 

1,187

 

 

 

4,462

 

Prepaid expenses and other assets

 

 

681

 

 

 

1,792

 

Accounts payable

 

 

1,253

 

 

 

(4,938

)

Accrued expenses and other

 

 

(2,165

)

 

 

1,668

 

Deferred revenue, current and long-term

 

 

(358

)

 

 

(30

)

Net cash provided by operating activities

 

 

407

 

 

 

1,298

 

Investing activities

 

 

 

 

 

 

Purchases of property and equipment

 

 

(58

)

 

 

(48

)

Additions to patents and licenses

 

 

(3

)

 

 

(7

)

Proceeds from sale of property and equipment

 

 

 

 

 

189

 

Net cash (used in) provided by investing activities

 

 

(61

)

 

 

134

 

Financing activities

 

 

 

 

 

 

Payment of debt

 

 

(264

)

 

 

(116

)

Proceeds from debt

 

 

 

 

 

3,525

 

Proceeds from revolving credit facility

 

 

1,250

 

 

 

 

Payments of revolving credit facility

 

 

(2,500

)

 

 

(2,500

)

Issuance of treasury stock

 

 

300

 

 

 

 

Costs incurred related to issuance of subordinated debt

 

 

(383

)

 

 

 

Proceeds from employee equity exercises

 

 

 

 

 

1

 

Net cash (used in) provided by financing activities

 

 

(1,597

)

 

 

910

 

Net (decrease) increase in cash and cash equivalents

 

 

(1,251

)

 

 

2,342

 

Cash and cash equivalents at beginning of period

 

 

5,972

 

 

 

5,155

 

Cash and cash equivalents at end of period

 

$

4,721

 

 

$

7,497

 

Supplemental cash flow information:

 

 

 

 

 

 

Cash paid for interest

 

$

639

 

 

$

772

 

Supplemental disclosure of non-cash investing and financing activities:

 

 

 

 

 

 

Issuance of common stock to Final Frontier, LLC as partial payment of earnout obligation

 

$

1,000

 

 

$

 

Issuance of subordinated debt for earnout obligation

 

$

1,388

 

 

$

 

 


ORION ENERGY SYSTEMS, INC. AND SUBSIDIARIES

UNAUDITED EBITDA RECONCILIATION

(in thousands)

 

 

 

Three Months Ended

 

 

 

December 31, 2025

 

 

September 30, 2025

 

 

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

Net income (loss)

 

$

160

 

 

$

(581

)

 

$

(1,244

)

 

$

(2,912

)

 

$

(1,508

)

Interest

 

 

203

 

 

 

280

 

 

 

169

 

 

 

220

 

 

 

254

 

Taxes

 

 

18

 

 

 

10

 

 

 

13

 

 

 

(1

)

 

 

1

 

Depreciation

 

 

206

 

 

 

263

 

 

 

244

 

 

 

385

 

 

 

278

 

Amortization of intangible assets

 

 

126

 

 

 

247

 

 

 

240

 

 

 

315

 

 

 

259

 

Amortization of debt issue costs

 

 

51

 

 

 

50

 

 

 

51

 

 

 

51

 

 

 

49

 

EBITDA

 

 

764

 

 

 

269

 

 

 

(527

)

 

 

(1,942

)

 

 

(667

)

Stock-based compensation

 

 

(3

)

 

 

157

 

 

 

166

 

 

 

335

 

 

 

180

 

Deferred cost write-off for ATM

 

 

 

 

 

 

 

 

 

 

 

385

 

 

 

 

Sign-on bonus

 

 

 

 

 

 

 

 

500

 

 

 

 

 

 

 

Restructuring costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

 

Severance

 

 

 

 

 

25

 

 

 

66

 

 

 

948

 

 

 

20

 

Impairment on assets

 

 

 

 

 

 

 

 

 

 

 

20

 

 

 

 

Earnout expenses

 

 

 

 

 

 

 

 

 

 

 

480

 

 

 

479

 

Adjusted EBITDA

 

 

761

 

 

 

451

 

 

 

205

 

 

 

226

 

 

 

32