Journey Medical Corporation Reports Third Quarter 2025 Financial Results and Recent Corporate Highlights
Journey Medical (Nasdaq: DERM) reported Q3 2025 net revenues of $17.6 million, a 21% year-over-year increase driven by the U.S. commercial launch of Emrosi. Emrosi generated $4.9 million in net sales and prescriptions rose 146% sequentially versus Q2 2025. Gross margin improved sequentially in 2025 to 67.4% in Q3. Net loss narrowed to $2.3 million (or $(0.09) per share). Adjusted EBITDA was positive $1.7 million. Cash and cash equivalents totaled $24.9 million at September 30, 2025. Management hosted a conference call on November 12, 2025 to discuss results and recent clinical and commercial highlights.
Journey Medical (Nasdaq: DERM) ha riportato ricavi netti del terzo trimestre 2025 di 17,6 milioni di dollari, un aumento annuo del 21% trainato dal lancio commerciale statunitense di Emrosi. Emrosi ha generato 4,9 milioni di dollari di vendite nette e le prescrizioni sono aumentate del 146% sequenzialmente rispetto al Q2 2025. Il margine lordo è migliorato sequenzialmente nel 2025 a 67,4% nel Q3. La perdita netta si è ridotta a 2,3 milioni di dollari (ovvero 0,09 dollari per azione). L'EBITDA rettificato è stato positivo 1,7 milioni di dollari. Le disponibilità liquide ammontavano a 24,9 milioni di dollari al 30 settembre 2025. La dirigenza ha organizzato una conference call il 12 novembre 2025 per discutere i risultati e i recenti riscontri clinici e commerciali.
Journey Medical (Nasdaq: DERM) informó ingresos netos del tercer trimestre de 2025 de 17,6 millones de dólares, un incremento interanual del 21% impulsado por el lanzamiento comercial en EE. UU. de Emrosi. Emrosi generó 4,9 millones de dólares en ventas netas y las prescripciones aumentaron 146% secuencialmente respecto al 2T 2025. El margen bruto mejoró secuencialmente en 2025 a 67,4% en el 3T. La pérdida neta se redujo a 2,3 millones de dólares (o 0,09 dólares por acción). El EBITDA ajustado fue positivo de 1,7 millones de dólares. Las disponibilidades de efectivo fueron de 24,9 millones de dólares al 30 de septiembre de 2025. La dirección organizó una conferencia telefónica el 12 de noviembre de 2025 para discutir los resultados y los recientes puntos clínicos y comerciales.
Journey Medical (Nasdaq: DERM)는 2025년 3분기 순매출 1760만 달러를 보고했으며, 미국 내 Emrosi의 상용화 출시로 인해 전년 대비 21%의 증가를 기록했습니다. Emrosi는 490만 달러의 순매출을 창출했고 처방전 수는 2025년 2분기 대비 146% 증가했습니다. 2025년 3분기 총이익률은 순차적으로 개선되어 67.4%에 도달했습니다. 순손실은 230만 달러(주당 -0.09달러)로 축소되었습니다. 조정된 EBITDA는 170만 달러의 흑자를 기록했습니다. 현금 및 현금성 자산은 2025년 9월 30일 기준 2490만 달러였습니다. 경영진은 2025년 11월 12일 결과 및 최근 임상 및 상업 하이라이트를 논의하기 위한 컨퍼런스콜을 주최했습니다.
Journey Medical (Nasdaq : DERM) a enregistré un chiffre d'affaires net du T3 2025 de 17,6 millions de dollars, en hausse de 21% sur un an, porté par le lancement commercial américain de Emrosi. Emrosi a généré 4,9 millions de dollars de ventes nettes et les prescriptions ont augmenté de 146% de manière séquentielle par rapport au T2 2025. La marge brute s’est améliorée séquentiellement en 2025 pour atteindre 67,4% au T3. La perte nette s’est réduite à 2,3 millions de dollars (ou 0,09 dollar par action). L’EBITDA ajusté était positif de 1,7 million de dollars. Les liquidités et équivalents s’élevaient à 24,9 millions de dollars au 30 septembre 2025. La direction a organisé une conférence téléphonique le 12 novembre 2025 pour discuter des résultats et des récentes évolutions cliniques et commerciales.
Journey Medical (Nasdaq: DERM) meldete für Q3 2025 Nettoumsatz von 17,6 Mio. USD, eine um 21% gegenüber dem Vorjahr gestiegene Zahl, getrieben durch den US-amerikanischen Markteintritt von Emrosi. Emrosi erzielte 4,9 Mio. USD Nettoumsatz und die Verschreibungen stiegen sequenziell um 146% gegenüber Q2 2025. Die Bruttomarge verbesserte sich in 2025 sequenziell auf 67,4% im Q3. Der Nettostloss verringerte sich auf 2,3 Mio. USD (bzw. -0,09 USD pro Aktie). Das bereinigte EBITDA war positiv mit 1,7 Mio. USD. Zum 30. September 2025 betrug der Cashbestand 24,9 Mio. USD. Das Management veranstaltete am 12. November 2025 eine Telefonkonferenz, um Ergebnisse sowie aktuelle klinische und kommerzielle Highlights zu erläutern.
Journey Medical (ناسداك: DERM) أعلنت عن إيرادات صافية للربع الثالث من 2025 قدرها 17.6 مليون دولار، بزيادة 21% مقارنة بالعام السابق مدفوعة بإطلاق Emrosi التجاري في الولايات المتحدة. حققت Emrosi 4.9 مليون دولار من المبيعات الصافية وارتفعت الوصفات بنسبة 146% بشكل متتالي مقارنة بالربع الثاني من 2025. تحسن الهامش الإجمالي بشكل متتالٍ في 2025 ليصل إلى 67.4% في الربع الثالث. تقلصت الخسارة الصافية إلى 2.3 مليون دولار (أو 0.09 دولار للسهم). كان EBITDA المعدل إيجابياً بمقدار 1.7 مليون دولار. بلغت النقدية وما يعادلها 24.9 مليون دولار حتى 30 سبتمبر 2025. عقدت الإدارة مكالمة مؤتمريّة في 12 نوفمبر 2025 لمناقشة النتائج وأهم النقاط السريرية والتجارية الأخيرة.
- Revenue +21% YoY to $17.6M in Q3 2025
- Emrosi net sales $4.9M in Q3 2025
- Adjusted EBITDA +$1.7M in Q3 2025
- Cash balance $24.9M at Sept 30, 2025
- Net loss of $2.3M in Q3 2025
- SG&A increased to $12.1M (+6% YoY)
- Gross margin declined YoY to 67.4% from 69.4%
Insights
Revenue up 21% driven by Emrosi; improving margins and positive Adjusted EBITDA signal early commercial traction.
Journey Medical shows clear commercial progression: third quarter revenues of
Operational results point to scaling efficiencies but show remaining investment in commercialization: SG&A rose modestly to
Risks and dependencies remain concrete and visible: continued revenue growth depends on sustaining Emrosi adoption, payer access, and prescription momentum; the company reports
Third quarter 2025 net revenues were
Emrosi™ total prescriptions increased
Emrosi net revenues were
Company to hold conference call today at 4:30 p.m. ET to discuss the financial results and provide a business update
SCOTTSDALE, Ariz., Nov. 12, 2025 (GLOBE NEWSWIRE) -- Journey Medical Corporation (Nasdaq: DERM) (“Journey Medical,” “the Company,” “we” or “our”), a commercial-stage pharmaceutical company primarily focused on selling and marketing FDA-approved prescription pharmaceutical products for the treatment of dermatological conditions, today announced financial results and recent corporate highlights for the third quarter ended September 30, 2025.
Claude Maraoui, Journey Medical’s Co-Founder, President and Chief Executive Officer, said, “Our third quarter 2025 results reflect continued strong execution and accelerating commercial momentum, with revenue increasing
Mr. Maraoui added, “Emrosi’s clinical differentiation was further validated this quarter through a pooled Phase 3 efficacy analysis presented at the Fall Clinical Dermatology Conference, which confirmed statistically significant clinical superiority over both Oracea® and placebo. As Emrosi gains recognition among both dermatologists and patients, we believe it is well-positioned to become the preferred treatment for inflammatory lesions of rosacea.”
Financial Results for the Third Quarter 2025:
- Revenues totaled
$17.6 million in the third quarter of 2025, representing a21% increase compared to$14.6 million in the third quarter of 2024, driven by incremental net product revenue related to the U.S. commercial launch of Emrosi. - Gross margin(1) continues to improve from quarter to quarter in 2025 (Q1
-63.5% ; Q2-67.1% ; Q3-67.4% ), driven by net revenues from Emrosi and Qbrexza, our higher-margin products, and lower overall inventory period costs. Gross margin was67.4% in the third quarter of 2025 compared to69.4% in the third quarter of 2024. The higher gross margin in the third quarter of 2024 was primarily due to the favorable impact of one-time non-operational adjustments and product mix in the third quarter of 2024. - Selling, general and administrative (SG&A) expenses were
$12.1 million for the third quarter of 2025, reflecting a6% increase compared to$11.4 million in the third quarter of 2024. The increase is primarily due to the incremental operational activities related to the launch and commercialization of Emrosi. SG&A for the three-month periods ended September 30, 2025, and 2024 includes non-cash stock compensation of$1.9 million and$1.5 million , respectively. - Net loss was
$2.3 million for the third quarter of 2025, compared to a net loss of$2.4 million for the third quarter of 2024, or$(0.09) per share basic and diluted or$(0.12) per share basic and diluted, respectively. - EBITDA and Adjusted EBITDA:
- For the third quarter ended September 30, 2025, EBITDA was a negative
$0.5 million , compared to a negative$1.0 million for the third quarter of 2024, reflecting an improvement of$0.5 million . Adjusted EBITDA for the quarter was a positive$1.7 million , versus a positive$0.3 million in the prior-year quarter, reflecting an improvement of$1.4 million .
- For the third quarter ended September 30, 2025, EBITDA was a negative
- EBITDA and Adjusted EBITDA are non-GAAP financial measures, each of which is reconciled to the most directly comparable financial measures calculated in accordance with GAAP in the table below under “Use of Non-GAAP Measures.”
- At September 30, 2025, the Company had
$24.9 million in cash and cash equivalents, as compared to$20.3 million at December 31, 2024.
Recent Corporate Highlights:
- In October 2025, efficacy data from a pooled analysis of the two Phase 3 multicenter, randomized, double-blind, parallel-group, active-comparator and placebo-controlled clinical trials, Minocycline Versus Oracea® in Rosacea-1 (MVOR-1) and Minocycline Versus Oracea in Rosacea-2 (MVOR-2), evaluating Emrosi™ (40 mg Minocycline Hydrochloride Modified-Release Capsules, 10 mg immediate release and 30 mg extended release) (or “DFD-29”) for the treatment of inflammatory lesions of rosacea in adults, were presented at the 2025 Fall Clinical Dermatology Conference. Emrosi demonstrated superior efficacy in Investigator’s Global Assessment (“IGA”) treatment success rates and inflammatory lesion count reduction versus both placebo and doxycycline (P<0.001 for all comparisons).
- In July 2025, Journey Medical announced expanded payer access with over 100 million commercial lives in the United States for Emrosi. This compares to 54 million commercial lives in May 2025. Full commercial launch began on April 7, 2025.
Conference Call and Webcast Information:
Journey Medical management will conduct a conference call and audio webcast on November 12, 2025, at 4:30 p.m. ET.
To listen to the conference call, interested parties within the U.S. should dial 1-866-777-2509 (domestic) or 1-412-317-5413 (international). All callers should dial in approximately 10 minutes prior to the scheduled start time and ask to be joined into the Journey Medical conference call. Participants can register for the conference call here: https://dpregister.com/sreg/10204065/100324a2b1b. Please note that registered participants will receive their dial-in number upon registration.
A live audio webcast can be accessed on the News and Events page of the Investors section of Journey Medical’s website, www.journeymedicalcorp.com, and will remain available for replay for approximately 30 days after the meeting.
(1) We define gross margin as net product revenue less cost of goods sold divided by net product revenue.
(2) Oracea® is a registered trademark of Galderma Holdings, S.A. Société Anonyme.
About Journey Medical Corporation
Journey Medical Corporation (Nasdaq: DERM) (“Journey Medical”) is a commercial-stage pharmaceutical company that primarily focuses on the selling and marketing of FDA-approved prescription pharmaceutical products for the treatment of dermatological conditions through its efficient sales and marketing model. The Company currently markets eight branded FDA-approved prescription drugs that help treat and heal common skin conditions. The Journey Medical team comprises industry experts with extensive experience in developing and commercializing some of dermatology’s most successful prescription brands. Journey Medical is located in Scottsdale, Arizona and was founded by Fortress Biotech, Inc. (Nasdaq: FBIO). Journey Medical’s common stock is registered under the Securities Exchange Act of 1934, as amended, and it files periodic reports with the U.S. Securities and Exchange Commission (“SEC”). For additional information about Journey Medical, visit www.journeymedicalcorp.com.
Forward-Looking Statements
This press release may contain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. As used below and throughout this press release, the words “the Company”, “we”, “us” and “our” may refer to Journey Medical. Such statements include, but are not limited to, any statements relating to our growth strategy and product development programs and any other statements that are not historical facts. The words “anticipate,” “believe,” “continue,” “estimate,” “may,” “expect,” “will,” “could,” “project,” “intend,” “potential” and similar expressions are generally intended to identify forward-looking statements. Forward-looking statements are based on management’s current expectations and are subject to risks and uncertainties that could negatively affect our business, operating results, financial condition and stock price. Factors that could cause actual results to differ materially from those currently anticipated include: the fact that our products and product candidates are subject to time and cost intensive regulation and clinical testing and as a result, may never be successfully developed or commercialized; a substantial portion of our sales derive from products that may become subject to third-party generic competition, the introduction of new competitor products, or an increase in market share of existing competitor products, any of which could have a significant adverse impact on our operating income; we operate in a heavily regulated industry, and we cannot predict the impact that any future legislation or administrative or executive action may have on our operations; our revenue is dependent mainly upon sales of our dermatology products and any setback relating to the sale of such products could impair our operating results; competition could limit our products’ commercial opportunity and profitability, including competition from manufacturers of generic versions of our products; the risk that our products do not achieve broad market acceptance, including by government and third-party payors; our reliance third parties for several aspects of our operations; our dependence on our ability to identify, develop, and acquire or in-license products and integrate them into our operations, at which we may be unsuccessful; the dependence of the success of our business, including our ability to finance our company and generate additional revenue, on the successful commercialization of our recently approved product, EmrosiTM, and any future product candidates that we may develop, in-license or acquire; clinical drug development is very expensive, time consuming, and uncertain and our clinical trials may fail to adequately demonstrate the safety and efficacy of our current or any future product candidates; our competitors could develop and commercialize products similar or identical to ours; risks related to the protection of our intellectual property and our potential inability to maintain sufficient patent protection for our technology and products; our business and operations would suffer in the event of computer system failures, cyber-attacks, or deficiencies in our or our third parties’ cybersecurity; the substantial doubt about our ability to continue as a going concern; the effects of major public health issues, epidemics or pandemics on our product revenues and any future clinical trials; our potential need to raise additional capital; Fortress controls a voting majority of our common stock, which could be detrimental to our other shareholders; as well as other risks described in Part I, Item 1A, “Risk Factors,” in our Annual Report on Form 10-K for the year ended December 31, 2024, subsequent Reports on Form 10-Q, and our other filings we make with the SEC. We expressly disclaim any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in our expectations or any changes in events, conditions or circumstances on which any such statement is based, except as may be required by law, and we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
Company Contact:
Jaclyn Jaffe
(781) 652-4500
ir@jmcderm.com
Media Relations Contact:
Tony Plohoros
6 Degrees
(908) 591-2839
tplohoros@6degreespr.com
| JOURNEY MEDICAL CORPORATION Unaudited Consolidated Balance Sheets ($ in thousands except for share and per share amounts) | |||||||
| September 30, | December 31, | ||||||
| 2025 | 2024 | ||||||
| ASSETS | |||||||
| Current assets | |||||||
| Cash and cash equivalents | $ | 24,948 | $ | 20,305 | |||
| Accounts receivable, net of reserves | 17,983 | 10,231 | |||||
| Inventory | 11,818 | 14,431 | |||||
| Prepaid expenses and other current assets | 1,638 | 3,212 | |||||
| Total current assets | 56,387 | 48,179 | |||||
| Intangible assets, net | 28,670 | 31,863 | |||||
| Operating lease right-of-use asset, net | 134 | 199 | |||||
| Total assets | $ | 85,191 | $ | 80,241 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
| Current liabilities | |||||||
| Accounts payable | $ | 11,557 | $ | 16,050 | |||
| Due to related party | 755 | 528 | |||||
| Accrued expenses | 21,193 | 17,425 | |||||
| Accrued interest | 416 | 404 | |||||
| Income taxes payable | 71 | 60 | |||||
| Term loan - short-term | 5,625 | - | |||||
| Installment payments – licenses, short-term | - | 625 | |||||
| Operating lease liability, short-term | 98 | 83 | |||||
| Total current liabilities | 39,715 | 35,175 | |||||
| Term loan, long-term, net of debt discount | 19,534 | 24,879 | |||||
| Operating lease liability, long-term | 44 | 118 | |||||
| Total liabilities | 59,293 | 60,172 | |||||
| Stockholders' equity | |||||||
| Common stock, $.0001 par value, 50,000,000 shares authorized, 20,372,655 and 16,153,610 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively | 2 | 1 | |||||
| Common stock - Class A, $.0001 par value, 50,000,000 shares authorized, 6,000,000 shares issued and outstanding as of September 30, 2025 and December 31, 2024 | 1 | 1 | |||||
| Additional paid-in capital | 123,106 | 107,094 | |||||
| Accumulated deficit | (97,211 | ) | (87,027 | ) | |||
| Total stockholders' equity | 25,898 | 20,069 | |||||
| Total liabilities and stockholders' equity | $ | 85,191 | $ | 80,241 | |||
| JOURNEY MEDICAL CORPORATION Unaudited Consolidated Statements of Operations ($ in thousands except for share and per share amounts) | |||||||||||||||
| Three-Month Periods Ended | Nine-Month Periods Ended | ||||||||||||||
| | September 30, | September 30, | |||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenue: | | | | | | | | | | | |||||
| Product revenue, net | $ | 17,025 | $ | 14,629 | $ | 45,173 | $ | 42,514 | |||||||
| Other revenue | 606 | - | 606 | - | |||||||||||
| Total revenue | 17,631 | 14,629 | 45,779 | 42,514 | |||||||||||
| Operating expenses | | ||||||||||||||
| Cost of goods sold – (excluding amortization of acquired intangible assets) | | 5,755 | 4,471 | 15,484 | 16,199 | ||||||||||
| Amortization of acquired intangible assets | 1,064 | 814 | 3,193 | 2,443 | |||||||||||
| Research and development | | 287 | 842 | 326 | 9,639 | ||||||||||
| Selling, general and administrative | | 12,054 | 11,396 | 34,505 | 30,144 | ||||||||||
| Total operating expenses | 19,160 | | | 17,523 | 53,508 | | | 58,425 | |||||||
| Loss from operations | | (1,529 | ) | | | (2,894 | ) | | (7,729 | ) | | | (15,911 | ) | |
| Other expense (income) | |||||||||||||||
| Interest income | (154 | ) | (188 | ) | (441 | ) | (566 | ) | |||||||
| Interest expense | 937 | 758 | 2,765 | 1,869 | |||||||||||
| Foreign exchange transaction losses | 3 | 51 | 71 | 104 | |||||||||||
| Gain on extinguishment of debt | - | (1,125 | ) | - | (1,125 | ) | |||||||||
| Total other expense (income) | | 786 | | | (504 | ) | | 2,395 | | | 282 | ||||
| Loss before income taxes | | (2,315 | ) | | | (2,390 | ) | | (10,124 | ) | | | (16,193 | ) | |
| Income tax expense | - | - | 60 | - | |||||||||||
| Net loss | $ | (2,315 | ) | | $ | (2,390 | ) | $ | (10,184 | ) | | $ | (16,193 | ) | |
| Net loss per common share: | |||||||||||||||
| Basic and diluted | $ | (0.09 | ) | | $ | (0.12 | ) | $ | (0.43 | ) | | $ | (0.80 | ) | |
| Weighted average number of common shares: | |||||||||||||||
| Basic and diluted | 24,959,114 | 20,537,794 | 23,628,921 | 20,137,942 | |||||||||||
Use of Non-GAAP Measures:
In addition to the GAAP financial measures as presented in our Form 10-Q that will be filed with the Securities and Exchange Commission (“SEC”), the Company has, in this press release, included certain non-GAAP measurements, including EBITDA, Adjusted EBITDA, Adjusted EBITDA per share basic and Adjusted EBITDA per share diluted. We define EBITDA as net income (loss) excluding interest, taxes and depreciation and we define Adjusted EBITDA as net income (loss) excluding interest, taxes and depreciation, less certain other non-cash and infrequent items not considered to be normal, recurring operating expenses, including, share-based compensation expense, amortization and impairments of acquired intangible assets, inventory step-ups from the purchases of intangibles assets and products, severance, short-term research and development expense and foreign exchange transaction losses. In particular, we exclude the following matters for the reasons more fully described below:
- Share-Based Compensation Expense: We exclude share-based compensation from our adjusted financial results because share-based compensation expense, which is non-cash, fluctuates from period to period based on factors that are not within our control, such as our stock price on the dates share-based grants are issued.
- Non-core and Short-term Research and Development Expense: We exclude research and development costs incurred principally in connection with Emrosi™, which was the only product in our portfolio not approved for marketing and sale during the prior-year reporting period, because we do not consider such costs to be normal, recurring operating expenses that are core to our long-term strategy. Instead, our long-term strategy is focused on the marketing and sale of our core FDA-approved dermatological products and the out licensing of our intellectual property and related technologies.
- Amortization and impairments of Acquired Intangible assets: We exclude the impact of certain amounts recorded in connection with the acquisitions of intangible assets that are either non-cash or not normal, recurring operating expenses due to their nature, variability of amounts, and lack of predictability as to occurrence and/or timing. These amounts may include non-cash items such as the amortization impairments of acquired intangible assets and amortization of step-ups of acquisition accounting adjustments to inventories.
Adjusted EBITDA per share basic and Adjusted EBITDA per share diluted are determined by dividing the resulting Adjusted EBITDA by the number of shares outstanding on an actual and fully diluted basis.
Management believes the use of these non-GAAP measures provides meaningful supplemental information regarding the Company’s performance because (i) it allows for greater transparency with respect to key measures used by management in its financial and operational decision-making, (ii) it excludes the impact of non-cash or, when specified, non-recurring items that are not directly attributable to the Company’s core operating performance and that may obscure trends in the Company’s core operating performance and (iii) it is used by institutional investors and the analyst community to help analyze the Company's results. However, Adjusted EBITDA, Adjusted EBITDA per share basic, Adjusted EBITDA per share diluted and any other non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to, the corresponding measures calculated in accordance with GAAP. Further, non-GAAP financial measures used by the Company and the manner in which they are calculated may differ from the non-GAAP financial measures or the calculations of the same non-GAAP financial measures used by other companies, including the Company’s competitors.
The table below provides a reconciliation from GAAP to non-GAAP measures:
| JOURNEY MEDICAL CORPORATION Reconciliation of GAAP to Non-GAAP Adjusted EBITDA (Dollars in thousands except for share and per share amounts) | ||||||||||||||||
| Three-Month Periods Ended | Nine-Month Periods Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| GAAP Net Loss | $ | (2,315 | ) | $ | (2,390 | ) | $ | (10,184 | ) | $ | (16,193 | ) | ||||
| EBITDA: | ||||||||||||||||
| Interest | 783 | 570 | 2,324 | 1,303 | ||||||||||||
| Taxes | - | - | 60 | - | ||||||||||||
| Amortization of acquired intangible assets | 1,064 | 814 | 3,193 | 2,443 | ||||||||||||
| EBITDA | (468 | ) | (1,006 | ) | (4,607 | ) | (12,447 | ) | ||||||||
| Non-GAAP Adjusted EBITDA: | ||||||||||||||||
| Non-Cash Components: | ||||||||||||||||
| Share-based compensation | 1,854 | 1,640 | 4,513 | 4,720 | ||||||||||||
| Gain on extinguishment of debt | - | (1,125 | ) | - | (1,125 | ) | ||||||||||
| Non-core & Infrequent Components: | ||||||||||||||||
| Short-term R&D (includes one-time DFD-29 license and milestone payments) | 287 | 692 | 326 | 9,173 | ||||||||||||
| Foreign exchange transaction losses | 3 | 51 | 71 | 104 | ||||||||||||
| Severance | - | - | - | 147 | ||||||||||||
| Non-GAAP Adjusted EBITDA | $ | 1,676 | $ | 252 | $ | 303 | $ | 572 | ||||||||
| Net loss & Non-GAAP Adjusted EBITDA per common share: | ||||||||||||||||
| Basic | ||||||||||||||||
| GAAP Net Loss | $ | (0.09 | ) | $ | (0.12 | ) | $ | (0.43 | ) | $ | (0.80 | ) | ||||
| Non-GAAP Adjusted EBITDA | $ | 0.07 | $ | 0.01 | $ | 0.01 | $ | 0.03 | ||||||||
| Diluted | ||||||||||||||||
| GAAP Net Loss | $ | (0.09 | ) | $ | (0.12 | ) | $ | (0.43 | ) | $ | (0.80 | ) | ||||
| Non-GAAP Adjusted EBITDA | $ | 0.06 | $ | 0.01 | $ | 0.01 | $ | 0.02 | ||||||||
| Weighted average number of common shares: | ||||||||||||||||
| GAAP - Basic & Diluted | 24,959,114 | 20,537,794 | 23,628,921 | 20,137,942 | ||||||||||||
| Non-GAAP - Basic | 24,959,114 | 20,537,794 | 23,628,921 | 20,137,942 | ||||||||||||
| Non-GAAP - Diluted | 28,280,253 | 24,762,014 | 27,289,269 | 24,263,348 | ||||||||||||