Intelligent Protection Management Corp. Reports Third Quarter 2025 Financial Results
Intelligent Protection Management (Nasdaq: IPM) reported Q3 2025 results with total revenue of $6.2 million, a 9% increase sequentially, and $17.5 million of revenue for the nine months ended September 30, 2025. The company reported Q3 net loss of $1.1 million and an operating loss from continuing operations of $1.4 million.
IPM held $8.3 million in cash and equivalents (including $1.0 million restricted cash) and reported no long-term debt as of September 30, 2025. Adjusted EBITDA improved to negative $0.3 million in Q3 2025 (versus negative $1.5 million prior-year quarter), and deferred revenue was $3.5 million.
Operational highlights include >9,000 devices under management, a $400,000 share repurchase authorization (46,658 shares repurchased for $88,250 in Q3), reseller and collaboration agreements, and new consumer offering Aura.
Intelligent Protection Management (Nasdaq: IPM) ha riportato i risultati del terzo trimestre 2025 con entrate totali di 6,2 milioni di dollari, un incremento del 9% rispetto al trimestre precedente, e 17,5 milioni di dollari di entrate nei primi nove mesi chiusi al 30 settembre 2025. L'azienda ha riportato un utile netto negativo di 1,1 milioni di dollari nel Q3 e una perdita operativa delle attività continuative di 1,4 milioni di dollari.
IPM possedeva 8,3 milioni di dollari in contanti e equivalenti (inclusa 1,0 milione di contanti ristretti) e riportato assenza di debito a lungo termine al 30 settembre 2025. Il EBITDA rettificato è migliorato a -0,3 milioni di dollari nel Q3 2025 (rispetto a -1,5 milioni di dollari nello stesso trimestre dell'anno precedente), e le entrate differite ammontavano a 3,5 milioni di dollari.
Le evidenze operative includono oltre 9.000 dispositivi gestiti, una autorizzazione di riacquisto azionario di 400.000 dollari (46.658 azioni riacquistate per 88.250 dollari nel Q3), accordi con rivenditori e collaborazioni, e una nuova offerta rivolta al consumatore Aura.
Intelligent Protection Management (Nasdaq: IPM) informó resultados del tercer trimestre de 2025 con ingresos totales de 6,2 millones de dólares, un incremento secuencial del 9%, y 17,5 millones de dólares de ingresos para los primeros nueve meses terminados el 30 de septiembre de 2025. La empresa reportó una pérdida neta de 1,1 millón de dólares en el Q3 y una pérdida operativa de las operaciones continuas de 1,4 millones de dólares.
IPM contaba con 8,3 millones de dólares en efectivo y equivalentes (incluido 1,0 millón de efectivo restringido) y reportó ninguna deuda a largo plazo al 30 de septiembre de 2025. El EBITDA ajustado mejoró a -0,3 millones de dólares en el Q3 2025 (frente a -1,5 millones de dólares en el trimestre del año anterior), y los ingresos diferidos eran 3,5 millones de dólares.
Los aspectos operativos incluyen >9.000 dispositivos gestionados, una autorización de recompra de acciones de 400.000 dólares (46.658 acciones recompradas por 88.250 dólares en el Q3), acuerdos con revendedores y colaboraciones, y una nueva oferta para consumidores Aura.
Intelligent Protection Management (나스닥: IPM)은 2025년 3분기 실적을 발표했고 총매출 620만 달러, 전분기 대비 9% 증가, 9개월 누적 매출은 1,750만 달러로 2025년 9월 30일 종료. 회사는 3분기 순손실 110만 달러, 지속 경영에서의 영업손실 140만 달러를 보고했습니다.
IPM은 9월 30일 기준 830만 달러의 현금 및 현금성자산을 보유했고 (제한현금 100만 달러 포함), 장기부채 없음을 보고했습니다. 조정 EBITDA는 2025년 3분기에 음수 30만 달러로 개선되었고 (전년 동기 -150만 달러), 이연수익은 350万美元였습니다.
운영 하이라이트로는 관리하는 장비가 >9,000대, 40만 달러의 자사주 매입 승인(3분기에 46,658주를 88,250달러에 재매입), 재판매자 및 협력 계약, 그리고 Aura라는 새로운 소비자 상품이 있습니다.
Intelligent Protection Management (Nasdaq : IPM) a publié les résultats du T3 2025 avec des revenus totaux de 6,2 millions de dollars, une augmentation séquentielle de 9%, et 17,5 millions de dollars de revenus pour les neuf mois terminés le 30 septembre 2025. L'entreprise a enregistré une perte nette de 1,1 million de dollars au T3 et une perte opérationnelle des activités continues de 1,4 million de dollars.
IPM disposait de 8,3 millions de dollars en liquidités et équivalents (y compris 1,0 million de dollars de liquidités restreintes) et n'a enregistré aucune dette à long terme au 30 septembre 2025. L'EBITDA ajusté s'est amélioré pour atteindre -0,3 million de dollars au T3 2025 (par rapport à -1,5 million de dollars sur le trimestre de l'année précédente), et les revenus différés étaient de 3,5 millions de dollars.
Les faits marquants opérationnels comprennent plus de 9 000 appareils gérés, une autorisation de rachat d'actions de 400 000 dollars (46 658 actions rachetées pour 88 250 dollars au T3), des accords avec des revendeurs et des collaborations, et une nouvelle offre grand public Aura.
Intelligent Protection Management (Nasdaq: IPM) meldete die Ergebnisse für das Q3 2025 mit Gesamtumsatz von 6,2 Mio. USD, einer sequentiellen Steigerung von 9% und Umsatz von 17,5 Mio. USD in den ersten neun Monaten bis zum 30. September 2025. Das Unternehmen meldete Nettoverlust von 1,1 Mio. USD im Q3 und eine operative Verlust aus fortgeführten Geschäftsbereichen von 1,4 Mio. USD.
IPM verfügte zum 30. September 2025 über 8,3 Mio. USD in Barmitteln und Äquivalenten (einschließlich 1,0 Mio. USD eingeschränkter Barmittel) und meldete keine Langfristverschuldung. Bereinigtes EBITDA verbesserte sich auf -0,3 Mio. USD im Q3 2025 (gegenüber -1,5 Mio. USD im Vorjahresquartal), und abgegrenzt waren 3,5 Mio. USD.
Zu den operativen Highlights gehören >9.000 verwaltete Geräte, eine Aktienrückkaufgenehmigung von 400.000 USD (46.658 Aktien zurückgekauft für 88.250 USD im Q3), Wiederverkäufer- und Kooperationsvereinbarungen und ein neues Verbraucherangebot Aura.
إنتليجنت بروتيكشين مانجمنت (ناسداك: IPM) أعلنت عن نتائج الربع الثالث من عام 2025 مع إيرادات إجمالية قدرها 6.2 مليون دولار، ارتفاع ربع سنوي بنسبة 9%، وإيرادات قدرها 17.5 مليون دولار للثلاثة أرباع المنتهية في 30 سبتمبر 2025. قالت الشركة خسارة صافية قدرها 1.1 مليون دولار في الربع الثالث وخسارة تشغيلية من الأنشطة المستمرة قدرها 1.4 مليون دولار.
كان لدى IPM 8.3 مليون دولار نقداً وما يعادله (بما في ذلك 1.0 مليون دولار نقد مقيد) وأفادت عدم وجود دين طويل الأجل حتى 30 سبتمبر 2025. تحسن EBITDA المعدل ليصل إلى -0.3 مليون دولار في الربع الثالث من 2025 (مقابل -1.5 مليون دولار في الربع المماثل من العام السابق)، وكانت الإيرادات المؤجلة 3.5 مليون دولار.
وتشمل الإنجازات التشغيلية أكثر من 9,000 جهاز تحت الإدارة، تفويض إعادة شراء أسهم بقيمة 400,000 دولار (تمت إعادة شراء 46,658 سهماً بقيمة 88,250 دولار في الربع الثالث)، اتفاقيات مع موزعين وتعاونيات، وعرض مستهلك Aura الجديد.
- Total revenue of $6.2M in Q3 2025, +9% sequentially
- Nine-month revenue of $17.5M through Sept 30, 2025
- Cash and equivalents of $8.3M including $1.0M restricted
- No long-term debt as of Sept 30, 2025
- Adjusted EBITDA improved to negative $0.3M in Q3 2025
- Deferred revenue of $3.5M to be recognized in future quarters
- Operating loss from continuing operations of $1.4M in Q3 2025
- Adjusted EBITDA remains negative at $0.3M in Q3 2025
- Accumulated deficit of $24.6M as of Sept 30, 2025
Insights
Revenue and margin trends improved after the NTS acquisition; cash is solid and there is no long-term debt.
Revenue for Q3 totaled
Balance sheet items reduce short‑term risk: cash and equivalents total
Watch for quarterly cadence of: revenue growth versus prior quarters, Adjusted EBITDA progression, and any change in cash or debt levels over the next
Q3 Total Revenue up approximately
Cash and Equivalents were
No Long-Term Debt
JERICHO, NY / ACCESS Newswire / November 12, 2025 / Intelligent Protection Management Corp. ("IPM," "we," "us," "our" or the "Company") (Nasdaq:IPM), a managed technology solutions provider focused on enterprise cybersecurity and cloud infrastructure, today announced financial results for the three and nine months ended September 30, 2025.
As previously disclosed, on January 2, 2025, the Company completed its acquisition of Newtek Technology Solutions, Inc. ("NTS") from NewtekOne, Inc. and the sale of its "Paltalk", "Camfrog" and "Vumber" applications and certain assets and liabilities related to such applications (the "Transferred Assets") to Meteor Mobile Holdings, Inc. (together, the "Transactions"). Following the Transactions, the Company's business is focused on cybersecurity and cloud infrastructure.
For the purposes of this earnings release and the financial information provided herein, revenue and income from operations for the three and nine months ended September 30, 2025 primarily reflect the newly acquired NTS operations, while assets and liabilities related to the Transferred Assets are presented as held for sale/discontinued operations, and the results of operations related to the Transferred Assets are presented as discontinued operations.
Management Discussion
Jason Katz, Chairman and Chief Executive Officer of IPM, said, "Since the completion of the acquisition of NTS on January 2, 2025, we are three quarters into our integration of NTS's business into our operations, and we are making great progress. From an operating perspective, the third quarter for IPM was very good. Total revenues for Q3 2025 increased
"We have significant technological expertise and have competitive advantages over our peers in certain critically important markets including legal, healthcare and finance. Our use of private data centers and private cloud means that our customers were generally not affected by the recent AWS outages, which impacted many public cloud users. At IPM, we don't just try harder, we protect smarter," Mr. Katz continued.
"We remain committed to providing our customers a high touch experience with dedicated Technology Managers as a single point of contact, and no voice response, telephonic menus or handing off service calls to agents in call centers in foreign countries. Our clients speak directly to their IPM account team members, and only to those IPM team members that understand our clients' needs and goals. This is an important IPM customer service advantage."
"While enterprise cybersecurity and cloud infrastructure represented the bulk of our revenues in Q3 2025, we believe that our procurement, professional services and subscriptions businesses - while less predictable - can make sizable contributions to our overall results in future periods."
Mr. Katz concluded, "The financial underpinnings of IPM are strong, with a solid cash position and no long-term debt as of September 30, 2025. We continue to solidify the foundations of our managed cybersecurity and cloud infrastructure business, from sales, marketing, accounting, and human capital, to continue to grow in the coming years to benefit our customers, employees and stakeholders. We are excited by the opportunities ahead in 2026 and beyond to grow our company."
Financial Highlights: Three and Nine Months ended September 30, 2025
For the three months ended September 30, 2025, revenue totaled
| |
| |
| |
|
Operating loss from continuing operations for the three months ended September 30, 2025, totaled
$1.4 million compared to an operating loss from continuing operations of$1.5 million for the three months ended September 30, 2024. Operating loss from continuing operations for the nine months ended September 30, 2025, totaled$3.9 million compared to operating loss from continuing operations of$3.5 million for the prior nine months ended September 30, 2024.Net loss for the three months ended September 30, 2025, totaled
$1.1 million compared to a net loss of$1.5 million for the three months ended September 30, 2024. Net loss for the nine months ended September 30, 2025, totaled$1.3 million compared to a net loss of$2.9 million for the nine months ended September 30, 2024. The reduction in net loss was attributed to IPM recording an income tax benefit during the first quarter of approximately$2.1 million in connection with the Transactions.Adjusted EBITDA1 for the three months ended September 30, 2025, was negative
$0.3 million compared to negative$1.5 million for the three months ended September 30, 2024. Adjusted EBITDA for the nine months ended September 30, 2025, was negative$1.1 million compared to negative$2.9 million for the nine months ended September 30, 2024.As of September 30, 2025, we had no long-term debt and cash and cash equivalents totaled
$8.3 million (including$1.0 million of restricted cash).Cash provided by continuing operations for the nine months ended September 30, 2025, was
$1.0 million compared to cash used in continuing operations for the nine months ended September 30, 2024, of$0.9 million .IPM reported deferred revenue of
$3.5 million for Q3 2025, which will be recognized as revenue in future quarters as products and/or services are installed.The Company had over 9,000 devices under management at September 30, 2025, representing the number of endpoints, servers, and network devices that are outsourced to the Company under managed services agreements.
1Adjusted EBITDA is a non-GAAP financial measure. Please see the discussion below under the heading "Use of Non-GAAP Financial Measures" and the reconciliation at the end of this release for additional information.
Third Quarter and Year-to-Date 2025 Operational and Business Highlights:
We entered into a reseller agreement with MindsDB, a leading open-source AI platform, to provide to its current and future customers with sophisticated AI capabilities.
We initiated a collaboration with IT Ally; a trusted business and technology services provider focused on lower middle-market private equity firms and their portfolio companies.
In May 2025, our Board of Directors approved a stock repurchase plan for up to
$400,000 of our outstanding common stock, which plan expires on the one-year anniversary of such date. Pursuant to the repurchase plan, we purchased 46,658 shares of common stock during the third quarter of 2025 for an aggregate amount of$88,250. We commenced offering Aura, a leading AI-powered online safety solution for individuals and families, designed to help minimize the impact of data breaches, scams, and other online threats on consumers.
Subsequent to the end of the quarter, we initiated our "Heroes Program" to provide a
10% discount on all IPM products and services to all existing and future customers who qualify as Military, First Responder, Healthcare, Teachers, or Veterinary business owners.
Conference Call Access
Date and Time: Tuesday, November 12, 2025, at 4:30 p.m. Eastern Time.
The Company will conduct a conference call for all interested parties today, Wednesday, November 12, 2025, at 4:30 p.m. Eastern Time to discuss its financial results and address stockholder questions submitted in advance of the conference call.
To participate in this call, please dial (888) 506-0062 or (973) 528-0011, access code: 411284 or listen via a live webcast, which is available in the Investors section of the Company's website at https://investors.ipm.com/ or https://www.webcaster5.com/Webcast/Page/2856/53084.
A replay of the call will be available by visiting https://investors.ipm.com/ for the next 90 days or by calling (877) 481-4010 or (919) 882-2331, replay access code 53084 through Wednesday, November 26, 2025.
If you would like to submit a question, please send an email with your question to IPM@lythampartners.com prior to the call. IPM will do its best to answer all appropriate questions.
About IPM
Intelligent Management Protection Corp. (Nasdaq: IPM) is a managed technology solutions provider focused on cybersecurity and cloud infrastructure. IPM provides dedicated server hosting, cloud hosting, data storage, managed security, backup and disaster recovery, and other related services, including consulting and implementing technology solutions for enterprise and commercial clients across the United States. IPM's other products include ManyCam. IPM has an over 20-year history of technology innovation and holds 8 patents. For more information, please visit: www.ipm.com
FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the Company's actual results, performance or achievements to be materially different from any future results, performance or achievements anticipated in such statements. Forward-looking statements may be identified by words such as "aim," "anticipates," "believes," "building," "continue," "could," "drive," "estimates," "expects," "extent," "focus," "forecasts," "goal," "guidance," "intends," "may," "might," "outlook," "plan," "position," "probable," "progressing," "projects," "prudent," "seeks," "should," "steady," "target," "view," "will" or "would" or the negative of these words and phrases or similar words or phrases. Forward-looking statements in this press release may include, but are not limited to, the Company's expectations of future plans, priorities and focus following the Transactions; the Company's expectations regarding its procurement, professional services and subscriptions businesses contributing to the Company's overall results; the Company's potential growth opportunities; the Company's plans, objectives, strategies, expectations, and intentions; and other statements that are not statements of historical fact. The following factors, among others, could cause actual results to differ materially from those set forth in the forward-looking statements: the possibility of security vulnerabilities, cyber-attacks and network disruptions, including breaches of data security and privacy leaks, data loss, and business interruptions; the Company's ability to operate its secure private cloud through its data centers; the intense competition in the industry in which the Company operates and its ability to effectively compete with existing competitors and new market entrants; the Company's ability to consummate favorable acquisitions and effectively integrate any companies or businesses that the Company acquires; the impact of adverse economic and market conditions, including those related to fluctuations in inflation and geopolitical conflicts; the Company's reliance on a limited number of customers for its revenues and income; the Company's ability to attract new customers, retain existing customers and sell additional services to customers; the Company's ability to protect its intellectual property rights; and other events outside of the Company's control. More detailed information about the Company and the risk factors that may affect the realization of forward-looking statements is set forth in the Company's filings with the Securities and Exchange Commission ("SEC"), including the Company's most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. Investors and security holders are urged to read these documents free of charge on the SEC's website at www.sec.gov.
All forward-looking statements speak only as of the date on which they are made. The Company undertakes no obligation to update any forward-looking statement or statements to reflect events or circumstances after the date on which such statement was made, except to the extent required by applicable securities laws.
Investor Contacts:
Joe Dorame, Roger Weiss
Lytham Partners, LLC
602-889-9680
E: ipm@lythampartners.com
INTELLIGENT PROTECTION MANAGEMENT CORP.
CONDENSED CONSOLIDATED BALANCE SHEET
September 30, | December 31, | |||||||
(unaudited) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 7,321,303 | $ | 10,588,534 | ||||
Restricted cash | 1,025,176 | -- | ||||||
Accounts receivable, net of | 1,442,315 | -- | ||||||
Due from related party | 25,993 | -- | ||||||
Prepaid expense and other current assets | 2,061,513 | 462,422 | ||||||
Operating lease right-of-use assets, net | -- | 74,490 | ||||||
Employee retention tax credit receivable, net | -- | 114,212 | ||||||
Assets held for sale - current | -- | 72,925 | ||||||
Total current assets | 11,876,300 | 11,312,583 | ||||||
Property and equipment, net | 638,013 | -- | ||||||
Intangible assets, net | 8,190,728 | 1,882,781 | ||||||
Goodwill, net | 5,164,501 | 2,663,229 | ||||||
Operating lease right of use assets, net | 1,353,588 | -- | ||||||
Other assets | 13,937 | 13,937 | ||||||
Total assets | $ | 27,237,067 | $ | 15,872,530 | ||||
Liabilities and stockholders' equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 2,283,733 | $ | 380,298 | ||||
Accrued expenses and other current liabilities | 731,400 | 509,759 | ||||||
Operating lease liabilities, current portion | 788,138 | 74,490 | ||||||
Deferred revenue | 3,496,847 | 555,039 | ||||||
Earnout liability | 352,000 | -- | ||||||
Liabilities held for sale - current | -- | 2,024,237 | ||||||
Total current liabilities | 7,652,118 | 3,543,823 | ||||||
Operating lease liabilities, non-current portion | 564,588 | -- | ||||||
Deferred tax liability | 257,010 | 429,045 | ||||||
Total liabilities | 8,473,716 | 3,972,868 | ||||||
Commitments and contingencies | ||||||||
Stockholders' equity: | ||||||||
Series A Preferred Stock, | 4,000 | -- | ||||||
Common stock, | 9,879 | 9,879 | ||||||
Treasury stock, at cost, 793,221 and 641,963 shares repurchased as of September 30, 2025 and December 31, 2024, respectively | (1,500,385 | ) | (1,199,337 | ) | ||||
Additional paid-in capital | 44,885,202 | 36,399,897 | ||||||
Accumulated deficit | (24,635,345 | ) | (23,310,777 | ) | ||||
Total stockholders' equity | 18,763,351 | 11,899,662 | ||||||
Total liabilities and stockholders' equity | $ | 27,237,067 | $ | 15,872,530 | ||||
INTELLIGENT PROTECTION MANAGEMENT CORP.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Revenue | ||||||||||||||||
Managed information technology, includes | $ | 3,791,746 | $ | -- | $ | 10,857,333 | $ | -- | ||||||||
Procurement revenue, includes | 1,697,854 | -- | 3,897,634 | -- | ||||||||||||
Professional services revenue, includes | 476,198 | -- | 1,891,620 | -- | ||||||||||||
Subscription revenue | 272,221 | 275,420 | 832,069 | 818,401 | ||||||||||||
Total revenue | 6,238,019 | 275,420 | 17,478,656 | 818,401 | ||||||||||||
Costs and expenses, exclusive of depreciation and amortization shown separately below | ||||||||||||||||
Costs of revenue | 3,076,333 | 56,339 | 8,398,445 | 191,012 | ||||||||||||
Sales, marketing and product development expense | 844,463 | 249,408 | 2,449,224 | 772,595 | ||||||||||||
General and administrative expense | 2,621,260 | 1,251,463 | 8,040,958 | 2,781,478 | ||||||||||||
Depreciation and amortization | 624,544 | 205,584 | 1,982,236 | 616,750 | ||||||||||||
Litigation expenses relating to the Cisco ManyCam Litigation | 507,181 | -- | 507,181 | -- | ||||||||||||
Total costs and expenses | 7,673,781 | 1,762,794 | 21,378,044 | 4,361,835 | ||||||||||||
Operating loss from continuing operations | (1,435,762 | ) | (1,487,374 | ) | (3,899,388 | ) | (3,543,434 | ) | ||||||||
Interest income, net | 102,856 | 157,517 | 273,176 | 453,732 | ||||||||||||
Other income, net | -- | -- | 63,750 | 146,269 | ||||||||||||
Loss from continuing operations before income tax benefit | (1,332,906 | ) | (1,329,857 | ) | (3,562,462 | ) | (2,943,433 | ) | ||||||||
Income tax benefit | 249,836 | 21,968 | 2,237,894 | 88,176 | ||||||||||||
Net loss from continuing operations | (1,083,070 | ) | (1,307,889 | ) | (1,324,568 | ) | (2,855,257 | ) | ||||||||
(Loss) from discontinued operations, net of income tax benefit of | -- | (201,361 | ) | -- | (80,451 | ) | ||||||||||
Net loss | $ | (1,083,070 | ) | $ | (1,509,250 | ) | $ | (1,324,568 | ) | $ | (2,935,708 | ) | ||||
Net loss per share of common stock: | ||||||||||||||||
Basic - continuing operations | (0.08 | ) | (0.14 | ) | (0.10 | ) | $ | (0.31 | ) | |||||||
Diluted - continuing operations | (0.08 | ) | (0.14 | ) | (0.10 | ) | $ | (0.31 | ) | |||||||
Basic - discontinued operations | -- | (0.02 | ) | -- | $ | (0.01 | ) | |||||||||
Diluted - discontinued operations | -- | (0.02 | ) | -- | $ | (0.01 | ) | |||||||||
Basic | (0.08 | ) | (0.16 | ) | (0.10 | ) | $ | (0.32 | ) | |||||||
Diluted | (0.08 | ) | (0.16 | ) | (0.10 | ) | $ | (0.32 | ) | |||||||
Weighted average number of shares of Series A Preferred Stock used in calculating net loss per share of Series A Preferred Stock, basic and diluted | 4,000,000 | -- | 3,985,348 | -- | ||||||||||||
Weighted average number of shares of Common Stock used in calculating net loss per share of Common Stock, basic and diluted | 9,108,805 | -- | 9,182,014 | -- | ||||||||||||
Basic and diluted net loss per share of Series A Preferred Stock, basic and diluted | $ | (0.08 | ) | -- | $ | (0.10 | ) | -- | ||||||||
Basic and diluted net loss per share of Common Stock, basic and diluted | $ | (0.08 | ) | -- | $ | (0.10 | ) | -- | ||||||||
Weighted average number of shares of Common Stock used in calculating net loss per share of Common Stock: | ||||||||||||||||
Basic | 13,108,805 | 9,227,307 | 13,167,362 | 9,223,886 | ||||||||||||
Diluted | 13,108,805 | 9,227,307 | 13,167,362 | 9,223,886 | ||||||||||||
INTELLIGENT PROTECTION MANAGEMENT CORP.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the Nine Months Ended | ||||||||
2025 | 2024 | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (1,324,568 | ) | $ | (2,935,708 | ) | ||
Net loss from discontinued operations | - | 80,451 | ||||||
Net loss from continuing operations | $ | (1,324,568 | ) | $ | (2,855,257 | ) | ||
Adjustments to reconcile net loss from continuing operations to net cash provided by (used in) operating activities: | ||||||||
Amortization of intangible assets | 1,602,053 | 616,750 | ||||||
Amortization of operating lease right-of-use assets | 415,661 | 62,684 | ||||||
Depreciation of property and equipment | 380,182 | -- | ||||||
Deferred tax liability | 99,881 | (88,176 | ) | |||||
Income tax liability | (2,321,316 | ) | (14,072 | ) | ||||
Stock-based compensation | 289,305 | 124,130 | ||||||
Allowance for credit losses | 3,436 | - | ||||||
Changes in operating assets and liabilities, net of acquired assets and disposition: | ||||||||
Accounts receivable | 2,136,524 | - | ||||||
Operating lease liabilities | (416,523 | ) | (62,684 | ) | ||||
Employee retention tax credit receivable, net | 114,212 | |||||||
Prepaid expense and other current assets | (1,164,283 | ) | 454,696 | |||||
Accounts payable, accrued expenses and other current liabilities | 1,682,770 | 812,256 | ||||||
Deferred revenue | (508,192 | ) | 25,045 | |||||
Net cash provided by (used in) operating activities - continuing operations | 989,142 | (924,628 | ) | |||||
Net cash used in operating activities -discontinued operations | - | (627,108 | ) | |||||
Net cash provided by (used in) operating activities | 989,142 | (1,551,736 | ) | |||||
Cash flows from investing activities: | ||||||||
Cash paid for acquisition of NTS | (4,000,000 | ) | - | |||||
Purchases of fixed assets | (280,149 | ) | ||||||
Net cash used in investing activities | (4,280,149 | ) | - | |||||
Cash flows from financing activities: | ||||||||
Proceeds from sale of Transferred Assets | 1,350,000 | - | ||||||
Purchase of treasury stock | (301,048 | ) | - | |||||
Proceeds from exercise of employee stock options | - | 39,772 | ||||||
Net cash provided by financing activities | 1,048,952 | 39,772 | ||||||
Net decrease in cash and cash equivalents | (2,242,055 | ) | (1,511,964 | ) | ||||
Balance of cash and cash equivalents at beginning of period | 10,588,534 | 13,568,049 | ||||||
Balance of cash and cash equivalents at end of period, including restricted cash of | $ | 8,346,479 | $ | 12,056,085 | ||||
Supplemental non-cash disclosure: | ||||||||
Non-cash portion of consideration for acquisition of NTS (Series A Preferred Stock issuance) | $ | 8,200,000 | - | |||||
Use of Non-GAAP Financial Measures
The Company has provided in this release Adjusted EBITDA, a non-GAAP financial measure, to supplement the consolidated financial statements, which are prepared in accordance with generally accepted accounting principles in the United States ("GAAP"). Adjusted EBITDA is defined as net income (loss) adjusted to exclude interest (income) expense, net, other (income) expense, net, income tax (benefit) expense, depreciation and amortization expense, stock-based compensation expense, net loss from discontinued operations and litigation expenses relating to the Cisco ManyCam Litigation (as defined below). Prior to the fiscal quarter ended September 30, 2025, the Company did not exclude litigation expenses related to the Cisco ManyCam Litigation in calculating Adjusted EBTIDA as they were not material. However, after reevaluation, the Company has determined that presenting Adjusted EBITDA without excluding such costs provides less valuable information about the Company's core operations. As a result, beginning with the fiscal quarter ended September 30, 2025, litigation expenses related to the Cisco ManyCam Litigation are now excluded from the calculation of Adjusted EBITDA. Management uses Adjusted EBITDA internally in analyzing the Company's financial results to assess operational performance and to determine the Company's future capital requirements. The presentation of this financial information is not intended to be considered in isolation or as a substitute for the financial information prepared in accordance with GAAP. The Company believes that both management and investors benefit from referring to Adjusted EBITDA in assessing its performance and when planning, forecasting and analyzing future periods. The Company believes Adjusted EBITDA is useful to investors and others to understand and evaluate the Company's operating results and it allows for a more meaningful comparison between the Company's performance and that of competitors. Our use of Adjusted EBITDA has limitations as an analytical tool, and you should not consider this performance measure in isolation from or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are that Adjusted EBITDA does not reflect, among other things: cash capital expenditures for assets underlying depreciation and amortization expense that may need to be replaced or for new capital expenditures; interest income, net; other expense, net; the potentially dilutive impact of stock-based compensation; the provision for income taxes; litigation expenses incurred in connection with our patent defense against Cisco Systems, Inc. and Cisco Technology, Inc. (the "Cisco ManyCam Litigation"); and net loss from discontinued operations. Other companies, including companies in our industry, may calculate Adjusted EBITDA differently, which reduces its usefulness as a comparative measure.
Because of these limitations, you should consider Adjusted EBITDA along with other financial performance measures, including total revenues, subscription revenue, deferred revenue, net income (loss), cash and cash equivalents, restricted cash, net cash used in operating activities and our financial results presented in accordance with GAAP.
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Reconciliation of net loss to Adjusted EBITDA: | ||||||||||||||||
Net loss | $ | (1,083,070 | ) | $ | (1,307,889 | ) | $ | (1,324,568 | ) | $ | (2,855,257 | ) | ||||
Net loss from discontinued operations | -- | (201,361 | ) | -- | (80,451 | ) | ||||||||||
Interest income, net | (102,856 | ) | (157,517 | ) | (273,176 | ) | (453,732 | ) | ||||||||
Income tax expense, discontinued operations | -- | 1,201 | -- | 100 | ||||||||||||
Income tax benefit | (249,836 | ) | (21,968 | ) | (2,237,894 | ) | (88,176 | ) | ||||||||
Other income, net | -- | -- | (63,750 | ) | (146,269 | ) | ||||||||||
Litigation expenses relating to the Cisco ManyCam Litigation | 507,181 | -- | 507,181 | -- | ||||||||||||
Depreciation and amortization expense | 624,544 | 205,584 | 1,982,235 | 616,750 | ||||||||||||
Stock-based compensation expense | 43,916 | 32,569 | 289,305 | 124,130 | ||||||||||||
Adjusted EBITDA | $ | (260,121 | ) | $ | (1,449,381 | ) | $ | (1,120,667 | ) | $ | (2,882,905 | ) | ||||
SOURCE: Intelligent Protection Management Corp.
View the original press release on ACCESS Newswire