Dragonfly Energy Reports Third Quarter 2025 Results
Dragonfly Energy (Nasdaq: DFLI) reported third quarter 2025 results on November 14, 2025, with net sales of $15.97M (up 25.5% YoY) and OEM sales of $10.68M (up 44.3% YoY).
Gross margin expanded 710 basis points to 29.7%. Adjusted EBITDA improved to $(2.1)M from $(5.5)M, while GAAP net loss widened to $(11.1)M.
Since July the company completed three public offerings raising approximately $90M in gross proceeds and executed a debt restructuring that materially reduced outstanding debt. Guidance for Q4 2025: net sales ≈ $13.0M and Adjusted EBITDA ≈ $(3.3)M.
Dragonfly Energy (Nasdaq: DFLI) ha riportato i risultati del terzo trimestre 2025 il 14 novembre 2025, con vendite nette di $15,97M (in crescita del 25,5% anno su anno) e vendite OEM di $10,68M (in crescita del 44,3% anno su anno).
Il margine lordo è aumentato di 710 punti base fino al 29,7%. L'EBITDA rettificato è migliorato a $(2,1)M da $(5,5)M, mentre la perdita netta GAAP è aumentata a $(11,1)M.
Da luglio l'azienda ha completato tre offerte pubbliche raccogliendo circa $90M lorde e ha eseguito una ristrutturazione del debito che ha sostanzialmente ridotto il debito aperto. Previsioni per il Q4 2025: vendite nette ≈ $13,0M e EBITDA rettificato ≈ $(3,3)M.
Dragonfly Energy (Nasdaq: DFLI) informó los resultados del tercer trimestre de 2025 el 14 de noviembre de 2025, con ventas netas de $15.97M (un incremento del 25.5% interanual) y ventas OEM de $10.68M (un incremento del 44.3% interanual).
El margen bruto se expandió 710 puntos básicos hasta 29.7%. El EBITDA ajustado mejoró a $(2.1)M desde $(5.5)M, mientras que la pérdida neta GAAP se amplió a $(11.1)M.
Desde julio la empresa completó tres ofertas públicas levantando aproximadamente $90M en ingresos brutos y llevó a cabo una reestructuración de deuda que redujo sustancialmente la deuda pendiente. Guía para Q4 2025: ventas netas ≈ $13.0M y EBITDA ajustado ≈ $(3.3)M.
Dragonfly Energy (Nasdaq: DFLI)는 2025년 11월 14일 2025년 3분기 실적을 발표했으며 순매출 $15.97M (전년 대비 +25.5%) 및 OEM 매출 $10.68M (전년 대비 +44.3%)을 기록했습니다.
총 이익률은 710bps 상승하여 29.7%에 도달했습니다. 조정 EBITDA는 $(2.1)M로 개선되었으며 $(5.5)M에서 GAAP 순손실은 $(11.1)M으로 확대되었습니다.
7월 이후 회사는 세 차례의 공모를 통해 총 약 $90M의 총수익을 조달했고 부채 구조조정을 통해 미상환 부채를 실질적으로 감소시켰습니다. 2025년 4분기 가이드는: 순매출 ≈ $13.0M 및 조정 EBITDA ≈ $(3.3)M.
Dragonfly Energy (Nasdaq: DFLI) a publié les résultats du troisième trimestre 2025 le 14 novembre 2025, avec un chiffre d'affaires net de 15,97 M$ (en hausse de 25,5% sur un an) et des ventes OEM de 10,68 M$ (en hausse de 44,3% sur un an).
La marge brute s'est élargie de 710 points de base pour atteindre 29,7%. L'EBITDA ajusté est passé à $(2,1)M contre $(5,5)M, tandis que la perte nette GAAP s'est aggravée à $(11,1)M.
Depuis juillet, l'entreprise a mené trois offres publiques levant environ $90M brut et a réorganisé sa dette, réduisant substantiellement la dette en circulation. Prévisions pour le 4e trimestre 2025: ventes nettes ≈ $13,0M et EBITDA ajusté ≈ $(3,3)M.
Dragonfly Energy (Nasdaq: DFLI) meldete die Ergebnisse für das dritte Quartal 2025 am 14. November 2025 mit Nettoverkäufen von $15,97M (plus 25,5% YoY) und OEM-Umsatz von $10,68M (plus 44,3% YoY).
Die Bruttomarge konnte um 710 Basispunkte auf 29,7% erhöht werden. Der bereinigte EBITDA verbesserte sich auf $(2,1)M von $(5,5)M, während der GAAP-Nettoverlust auf $(11,1)M anstieg.
Seit Juli hat das Unternehmen drei öffentliche Angebote abgeschlossen und etwa $90M Bruttoemissionen erzielt und eine Schuldenrestrukturierung durchgeführt, die bestehende Verbindlichkeiten erheblich reduzierten. Die Guidance für Q4 2025 lautet: Nettoverkauf ≈ $13,0M und bereinigtes EBITDA ≈ $(3,3)M.
Dragonfly Energy (Nasdaq: DFLI) أبلغت عن نتائج الربع الثالث من عام 2025 في 14 نوفمبر 2025، مع إيرادات صافية قدرها 15.97 مليون دولار (ارتفاع 25.5% سنوياً) ومبيعات OEM قدرها 10.68 مليون دولار (ارتفاع 44.3% سنوياً).
هامش الربح الإجمالي اتسع بمقدار 710 نقطة أساس ليصل إلى 29.7%. EBITDA المعدل تحسن إلى $(2.1)M من $(5.5)M، بينما توسع صافي الخسارةGAAP إلى $(11.1)M.
منذ يوليو أن الشركة أكملت ثلاث عروض عامة وجمعت حوالي $90M من العوائد الإجمالية وباشرت إعادة هيكلة الدين التي خفضت بشكل ملموس الدين القائم. توجيه الربع الرابع 2025: إيرادات صافية تقرب من $13.0M و EBITDA المعدل يقارب $(3.3)M.
- Net sales +25.5% to $15.97M
- OEM sales +44.3% to $10.68M
- Gross margin +710 bps to 29.7%
- Raised approximately $90M in public offerings
- Adjusted EBITDA improved to $(2.1)M
- Net loss widened to $(11.1)M from $(6.8)M
- Q4 2025 adjusted EBITDA guidance ≈ $(3.3)M
Insights
Operational growth and a materially strengthened balance sheet; profitability still negative but adjusted EBITDA improved.
Net sales rose to
Cash and capital actions materially changed the financial position: three public offerings raised approximately
Key dependencies and near‑term risks include execution of the stated cost and mix benefits and the durability of OEM adoption; the company guided Q4 net sales to approximately
Third Quarter Net Sales and Adjusted EBITDA Exceeded Guidance Driven by
Gross Margin Expanded 710 Basis Points Year-over-Year
Recent Public Offerings and Debt Restructuring Significantly Improve Financial Position
Guides to Fourth Quarter Net Sales of Approximately
Third Quarter 2025 Financial Highlights
(All comparisons made are against the prior-year period)
- Net sales were
$16.0 million , compared to$12.7 million , up25.5% . - OEM net sales were
$10.7 million , compared to$7.4 million , up44.3% - Gross Margin was
29.7% , compared to22.6% , up 710 basis points. - Net Loss was
$(11.1) million , compared to$(6.8) million . - Adjusted EBITDA was
$(2.1) million , compared to$(5.5) million .
RENO, Nev., Nov. 14, 2025 (GLOBE NEWSWIRE) -- Dragonfly Energy Holdings Corp. (“Dragonfly Energy” or the “Company”) (Nasdaq: DFLI), an industry leader in energy storage and battery technology, today reported
its financial and operational results for the third quarter ended September 30, 2025.
“Following our second quarter earnings call, we have taken decisive actions to strengthen our balance sheet and further position Dragonfly Energy for sustained growth,” said Dr. Denis Phares, Chief Executive Officer. “Since July, we successfully completed three public offerings, raising approximately
“Looking at the third quarter, our results demonstrated strong operational execution, as net sales grew
“We are particularly encouraged by the growing number of RV OEMs integrating our solutions as standard equipment, validating our compelling value proposition as the industry remains focused on premium offerings. Our deepening RV partnerships, continued expansion into adjacent markets, and growing patent portfolio strengthen our competitive advantage and reinforce Dragonfly’s position as a commercial leader in energy storage.”
Third Quarter 2025 Financial and Operating Results
(All financial result comparisons made are against the prior-year period unless otherwise noted)
| Net Sales by Customer Type | |||
| (in thousands) | |||
| Fiscal Quarter Ended | |||
| September 30, 2025 | September 30, 2024 | Change (YoY) | |
| OEM | |||
| DTC | - | ||
| Licensing Fee | |||
| Net Sales | |||
Net Sales increased
Gross Profit increased
The Company reported a Net Loss of
Adjusted EBITDA is a non-GAAP measure and should be considered only as supplemental to, and not as superior to, financial measures prepared in accordance with United States generally accepted accounting principles (“GAAP”). Please refer to the reconciliation of Adjusted EBITDA to its nearest GAAP measure in this release.
Summary and Outlook
“This was a transformative quarter for Dragonfly Energy. We have significantly strengthened our financial foundation through decisive capital actions while delivering strong operational results, creating a solid foundation as we continue executing our growth initiatives. Looking ahead, we expect fourth quarter net sales to be approximately
Q4 2025 Guidance
- Net Sales of approximately
$13.0 million . - Adjusted EBITDA of approximately
$(3.3) million *
* The Company cannot reconcile its expected adjusted operating EBITDA under "Q4 2025 Guidance" without unreasonable effort because certain items that impact net (loss) income and other reconciling metrics are out of the Company's control and/or cannot be reasonably predicted at this time. Actual results may vary from the guidance and the variations may be material.
Use of Non-GAAP Financial Measures
The Company provides non-GAAP financial measures including EBITDA and Adjusted EBITDA as a supplement to GAAP financial information to enhance the overall understanding of the Company’s financial performance and to assist investors in evaluating the Company’s results of operations, period over period. Adjusted non-GAAP measures exclude significant unusual items. Investors should consider these non-GAAP measures as a supplement to, and not a substitute for financial information prepared on a GAAP basis.
EBITDA is defined as earnings before interest and other income (expenses), income taxes, and depreciation and amortization. Adjusted EBITDA is calculated as EBITDA adjusted for stock-based compensation, change in fair market value of warrant liabilities, non-recurring costs associated with strategic financing, reverse stock split, litigation and loss on settlement. Adjusted EBITDA is a performance measure that the Company believes is useful to investors and analysts because it illustrates the underlying financial and business trends relating to our core, recurring results of operations and enhances comparability between periods.
Adjusted EBITDA has limitations as an analytical tool, and it should not be considered in isolation or as a substitute for analysis of net loss or other results as reported under GAAP. Some of these limitations are:
- Adjusted EBITDA does not reflect the Company’s cash expenditures, future requirements for capital expenditures, or contractual commitments;
- Adjusted EBITDA does not reflect changes in, or cash requirements for, the Company’s working capital needs;
- Adjusted EBITDA does not reflect the Company’s tax expense or the cash requirements to pay taxes;
- Although amortization and depreciation are non-cash charges, the assets being amortized and depreciated will often have to be replaced in the future and Adjusted EBITDA does not reflect any cash requirements for such replacements;
- Adjusted EBITDA should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items for which the Company may adjust in historical periods; and
- Other companies in the industry may calculate Adjusted EBITDA differently than the Company does, limiting its usefulness as a comparative measure.
Webcast Information
The Dragonfly Energy management team will host a conference call to discuss its third quarter 2025 financial and operational this afternoon, November 14, 2025, at 4:30PM Eastern Time. The call can be accessed live via webcast by clicking here, or through the Events and Presentations page within the Investor Relations section of Dragonfly Energy’s website at https://investors.dragonflyenergy.com/events-and-presentations/default.aspx. The call can also be accessed live via telephone by dialing (646) 564-2877, toll-free in North America (800) 549-8228, or for international callers +1 (289) 819-1520, and referencing conference ID: 68465. Please log in to the webcast or dial in to the call at least 10 minutes prior to the start of the event.
An archive of the webcast will be available for a period of time shortly after the call on the Events and Presentations page on the Investor Relations section of Dragonfly Energy’s website, along with the earnings press release.
About Dragonfly Energy
Dragonfly Energy Holdings Corp. (Nasdaq: DFLI) is a comprehensive lithium battery technology company, specializing in cell manufacturing, battery pack assembly, and full system integration. Through its renowned Battle Born Batteries® brand, Dragonfly Energy has established itself as a frontrunner in the lithium battery industry, with hundreds of thousands of reliable battery packs deployed in the field through top-tier OEMs and a diverse retail customer base. At the forefront of domestic lithium battery cell production, Dragonfly Energy’s patented dry electrode manufacturing process can deliver chemistry-agnostic power solutions for a broad spectrum of applications, including energy storage systems, electric vehicles, and consumer electronics. The Company's overarching mission is the future deployment of its proprietary, nonflammable, all-solid-state battery cells.
To learn more about Dragonfly Energy and its commitment to clean energy advancements, visit https://investors.dragonflyenergy.com/.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements include all statements that are not historical statements of fact and statements regarding the Company’s intent, belief or expectations, including, but not limited to, statements regarding the Company’s guidance for the fourth quarter of 2025, results of operations and financial position, planned products and services, business strategy and plans, market size and growth opportunities, competitive position and technological and market trends. Some of these forward-looking statements can be identified by the use of forward-looking words, including “may,” “should,” “expect,” “intend,” “will,” “estimate,” “anticipate,” “believe,” “predict,” “plan,” “targets,” “projects,” “could,” “would,” “continue,” “forecast” or the negatives of these terms or variations of them or similar expressions.
These forward-looking statements are subject to risks, uncertainties, and other factors (some of which are beyond the Company’s control) which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. Factors that may impact such forward-looking statements include, but are not limited to: improved recovery in the Company’s core markets, including the RV market; the Company’s ability to successfully increase market penetration into target markets; the Company’s ability to penetrate the heavy-duty trucking and other new markets; the growth of the addressable markets that the Company intends to target; the Company’s ability to retain members of its senior management team and other key personnel; the Company’s ability to maintain relationships with key suppliers including suppliers in China; the Company’s ability to maintain relationships with key customers; the Company’s ability to protect its patents and other intellectual property; the Company’s ability to successfully utilize its patented dry electrode battery manufacturing process and optimize solid state cells as well as to produce commercially viable solid state cells in a timely manner or at all, and to scale to mass production; the Company’s ability to timely achieve the anticipated benefits of its licensing arrangement with Stryten Energy LLC; the Company’s ability to achieve the anticipated benefits of its customer arrangements with THOR Industries and THOR Industries’ affiliated brands (including Keystone RV Company); the Company’s ability to maintain the listing of its common stock and public warrants on the Nasdaq Capital Market; the Russian/Ukrainian conflict; the Company’s ability to generate revenue from future product sales and its ability to achieve and maintain profitability; and the Company’s ability to compete with other manufacturers in the industry and its ability to engage target customers and successfully convert these customers into meaningful orders in the future. These and other risks and uncertainties are described more fully in the sections entitled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC and in the Company’s subsequent filings with the SEC available at www.sec.gov.
If any of these risks materialize or any of the Company’s assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. There may be additional risks that the Company presently does not know or that it currently believes are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. All forward-looking statements contained in this press release speak only as of the date they were made. Except to the extent required by law, the Company undertakes no obligation to update such statements to reflect events that occur or circumstances that exist after the date on which they were made.
Financial Tables
| Dragonfly Energy Holdings Corp. | |||||||
| Unaudited Condensed Consolidated Balance Sheets | |||||||
| (U.S. Dollars in thousands, except share and per share data) | |||||||
| As of | |||||||
| September 30, 2025 | December 31, 2024 | ||||||
| Current Assets | |||||||
| Cash and cash equivalents | $ | 3,838 | $ | 4,849 | |||
| Accounts receivable, net of allowance for credit losses | 4,792 | 2,416 | |||||
| Inventory | 22,718 | 21,716 | |||||
| Prepaid expenses | 849 | 806 | |||||
| Prepaid inventory | 1,237 | 1,362 | |||||
| Prepaid income tax | 311 | 307 | |||||
| Assets held for sale | - | 644 | |||||
| Other current assets | 764 | 825 | |||||
| Total Current Assets | 34,509 | 32,925 | |||||
| Property and Equipment | |||||||
| Property and Equipment, Net | 20,906 | 22,107 | |||||
| Operating lease right of use asset, net | 17,977 | 19,737 | |||||
| Other assets | 451 | 445 | |||||
| Total Assets | $ | 73,843 | $ | 75,214 | |||
| Current Liabilities | |||||||
| Accounts payable | $ | 11,867 | $ | 10,716 | |||
| Accrued payroll and other liabilities | 4,998 | 4,129 | |||||
| Accrued tariffs | 1,591 | 1,915 | |||||
| Accrued settlement, current portion | 2,125 | 750 | |||||
| Customer deposits | 252 | 317 | |||||
| Deferred revenue, current portion | 1,000 | 1,000 | |||||
| Uncertain tax position liability | 55 | 55 | |||||
| Notes payable, current portion, net of debt issuance costs | 877 | - | |||||
| Operating lease liability, current portion | 2,868 | 2,926 | |||||
| Financing lease liability, current portion | 42 | 47 | |||||
| Total Current Liabilities | 25,675 | 21,855 | |||||
| Long-Term Liabilities | |||||||
| Deferred revenue, net of current portion | 2,833 | 3,583 | |||||
| Warrant liabilities | 1,205 | 5,133 | |||||
| Accrued settlement, net of current portion | - | 1,750 | |||||
| Notes payable, non current portion, net of debt issuance costs | 44,546 | 29,646 | |||||
| Operating lease liability, net of current portion | 21,128 | 22,588 | |||||
| Financing lease liability, net of current portion | 33 | 63 | |||||
| Total Long-Term Liabilities | 69,745 | 62,763 | |||||
| Total Liabilities | 95,420 | 84,618 | |||||
| Commitments and Contingencies (See Note 5) | |||||||
| Redeemable Preferred stock | |||||||
| Preferred stock - Series A 5,000 shares at | - | - | |||||
| Stockholders' (Deficit) | |||||||
| Preferred stock, 4,995,000 shares at | - | - | |||||
| Common stock, 400,000,000 shares at | 6 | 1 | |||||
| Additional paid in capital | 85,472 | 72,749 | |||||
| Accumulated deficit | (107,055 | ) | (82,154 | ) | |||
| Total Stockholders' (Deficit) | (21,577 | ) | (9,404 | ) | |||
| Total Liabilities, Redeemable Preferred Stock and Stockholders' Deficit | $ | 73,843 | $ | 75,214 | |||
| Dragonfly Energy Holdings Corp. | |||||||
| Unaudited Condensed Interim Consolidated Statement of Operations | |||||||
| (U.S. Dollar in Thousands, except share and per share data) | |||||||
| Three Months Ended | |||||||
| Sep 30, | Sep 30, | ||||||
| 2025 | 2024 | ||||||
| Net Sales | $ | 15,967 | $ | 12,720 | |||
| Cost of Goods Sold | 11,231 | 9,850 | |||||
| Gross Profit | 4,736 | 2,870 | |||||
| Operating Expenses | |||||||
| Research and development | 585 | 1,631 | |||||
| General and administrative | 5,299 | 4,361 | |||||
| Selling and marketing | 2,630 | 2,904 | |||||
| Total Operating Expenses | 8,514 | 8,896 | |||||
| Loss From Operations | (3,778 | ) | (6,026 | ) | |||
| Other Income (Expense) | |||||||
| Interest expense, net | (6,409 | ) | (5,615 | ) | |||
| Other Expense | - | (13 | ) | ||||
| Change in fair market value of warrant liability | (883 | ) | 4,875 | ||||
| Total Other Expense | (7,292 | ) | (753 | ) | |||
| Net Loss Before Taxes | (11,070 | ) | (6,779 | ) | |||
| Income Tax (Benefit) Expense | - | - | |||||
| Net Loss | $ | (11,070 | ) | $ | (6,779 | ) | |
| Net Loss Per Share- Basic & Diluted | $ | (0.20 | ) | $ | (0.98 | ) | |
| Weighted Average Number of Shares- Basic & Diluted | 56,156,184 | 6,925,395 | |||||
| Dragonfly Energy Holdings Corp. | |||||||
| Unaudited Condensed Consolidated Statement of Cash Flows | |||||||
| Nine Months Ended | |||||||
| (U.S. in thousands) | |||||||
| 2025 | 2024 | ||||||
| Cash flows from Operating Activities | |||||||
| Net Loss | $ | (24,901 | ) | $ | (30,773 | ) | |
| Adjustments to Reconcile Net Loss to Net Cash | |||||||
| Used in Operating Activities | |||||||
| Stock based compensation | 578 | 759 | |||||
| Amortization of debt discount | 5,240 | 4,490 | |||||
| Change in fair market value of warrant liability | (4,624 | ) | (3,130 | ) | |||
| Non-cash interest expense (paid-in-kind) | 11,233 | 6,590 | |||||
| Provision for credit losses | 87 | 40 | |||||
| Depreciation and amortization | 1,810 | 991 | |||||
| Amortization of right of use assets | 1,948 | 1,585 | |||||
| Loss on disposal of property and equipment | 156 | - | |||||
| Loss on impairment of ROU assets | 454 | - | |||||
| Changes in Assets and Liabilities | |||||||
| Accounts receivable | (2,463 | ) | (2,128 | ) | |||
| Inventories | (1,002 | ) | 14,765 | ||||
| Prepaid expenses | (43 | ) | 38 | ||||
| Prepaid inventory | 125 | (365 | ) | ||||
| Other current assets | 61 | (635 | ) | ||||
| Other assets | (6 | ) | (445 | ) | |||
| Income taxes payable | (4 | ) | 174 | ||||
| Accounts payable and accrued expenses | 3,780 | (969 | ) | ||||
| Operating lease liabilities | (2,160 | ) | (661 | ) | |||
| Accrued tariffs | (324 | ) | 168 | ||||
| Accrued settlement | (375 | ) | - | ||||
| Deferred revenue | (750 | ) | 4,833 | ||||
| Customer deposits | (65 | ) | (12 | ) | |||
| Total Adjustments | 13,656 | 26,088 | |||||
| Net Cash Used in Operating Activities | (11,245 | ) | (4,685 | ) | |||
| Cash Flows From Investing Activities | |||||||
| Purchase of property and equipment | (1,808 | ) | (1,691 | ) | |||
| Net Cash Used in Investing Activities | (1,808 | ) | (1,691 | ) | |||
| Cash Flows From Financing Activities | |||||||
| Proceeds from public offering (ATM), net | 63 | 1,705 | |||||
| Proceeds from public offering , net | 4,684 | - | |||||
| Proceeds from preferred stock offering, net of fees | 7,330 | - | |||||
| Proceeds from note payable, related party | - | 2,700 | |||||
| Repayment of note payable, related party | - | (2,700 | ) | ||||
| Proceeds from exercise of options | - | 4 | |||||
| Financing lease liabilities | (35 | ) | (27 | ) | |||
| Net Cash Provided by Financing Activities | 12,042 | 1,682 | |||||
| Net Decrease in Cash and cash equivalents | (1,011 | ) | (4,694 | ) | |||
| Cash and cash equivalents - beginning of period | 4,849 | 12,713 | |||||
| Cash and cash equivalents - end of period | $ | 3,838 | $ | 8,019 | |||
| Supplemental Disclosures of Cash Flow Information: | |||||||
| Cash paid for income taxes | 4 | - | |||||
| Cash paid for interest | $ | 4 | $ | 4,782 | |||
| Supplemental Non-Cash Items | |||||||
| Purchases of property and equipment, not yet paid | $ | 16 | $ | 2,460 | |||
| Recognition of right of use asset obtained in exchange for operating lease liability | $ | 642 | $ | 18,653 | |||
| Recognition of leasehold improvements obtained in exchange for operating lease liability | $ | - | $ | 4,683 | |||
| Conversion of preferred stock to common stock | $ | 7,330 | $ | - | |||
| Recognition of warrant liability - Investor Warrants | $ | 696 | $ | 6,381 | |||
| Settlement of accrued liability for employee stock purchase plan | $ | 73 | $ | 112 | |||
| Reclassification of assets held for sale to machinery and equipment | $ | 644 | $ | - | |||
| Dragonfly Energy Holdings Corp. | |||||||
| Reconciliation of GAAP to Non-GAAP Measures (Unaudited) | |||||||
| (U.S. Dollars in Thousands) | |||||||
| Three Months Ended | |||||||
| Sep 30, | Sep 30, | ||||||
| 2025 | 2024 | ||||||
| EBITDA Calculation | |||||||
| Net (Loss) Before Taxes | $ | (11,070 | ) | $ | (6,779 | ) | |
| Interest Expense | 6,409 | 5,615 | |||||
| Depreciation and Amortization | 460 | 327 | |||||
| EBITDA | $ | (4,201 | ) | $ | (837 | ) | |
| Adjustments to EBITDA | |||||||
| Stock - Based Compensation | 168 | 256 | |||||
| Separation Agreement Expense | 35 | - | |||||
| Lease and Fixed Asset Impairment | 611 | - | |||||
| Preferred Stock Financing expenses | 13 | - | |||||
| Debt Restructure Expense | 354 | - | |||||
| Change in fair market value of warrant liability | 883 | (4,875 | ) | ||||
| Adjusted EBITDA | $ | (2,137 | ) | $ | (5,456 | ) | |
Investor Relations:
Eric Prouty
Szymon Serowiecki
AdvisIRy Partners
DragonflyIR@advisiry.com