Innovative Food Holdings, Inc. Reports Financial Results for Third Quarter of 2025
Innovative Food Holdings (OTCQB: IVFH) reported Q3 2025 results for the quarter ended September 30, 2025: revenue $16.4M (up 3.5% YoY), GAAP net income from continuing operations $651K (vs. $861K prior year), GAAP diluted EPS $0.012 (vs. $0.017), and non-GAAP adjusted EBITDA $321K (declined ~$698K vs. Q3 2024).
Segment notes: Digital Channels down 4.5% Q3 (5.4% YTD); newest digital partner generated >$500K in Q3; National Distribution stable and +8.1% YTD; Local Distribution +33% Q3 (54.7% YTD) driven by acquisitions; excluding acquisitions Local Distribution declined 21.5% Q3.
Actions: leadership changes, operational exits, facility sale LOI, and a Nov 17, 2025 investor call.
Innovative Food Holdings (OTCQB: IVFH) ha riportato i risultati del terzo trimestre 2025 per il periodo chiuso al 30 settembre 2025: fatturato 16,4 milioni di dollari (in aumento del 3,5% su base annua), utile netto GAAP dalle operazioni continue 651 mila dollari (rispetto ai 861 mila dell'anno precedente), EPS diluito GAAP 0,012 dollari (rispetto a 0,017), e EBITDA rettificato non GAAP 321 mila dollari (in calo di circa 698 mila rispetto al Q3 2024).
Note sui segmenti: Digital Channels in calo del 4,5% nel Q3 (5,4% YTD); il nuovo partner digitale ha generato $500K nel Q3; National Distribution stabile e +8,1% YTD; Local Distribution +33% nel Q3 (54,7% YTD) trainata da acquisizioni; escludendo le acquisizioni, Local Distribution è diminuita 21,5% nel Q3.
Azioni: cambiamenti nella leadership, uscite operative, vendita della struttura con LOI e una conference call per gli investitori il 17 novembre 2025.
Innovative Food Holdings (OTCQB: IVFH) reportó los resultados del tercer trimestre de 2025 para el periodo que terminó el 30 de septiembre de 2025: ingresos de 16,4 millones de dólares (↑ 3,5% interanual), beneficio neto GAAP de operaciones continuas 651 mil dólares (frente a 861 mil del año anterior), EPS diluido GAAP 0,012 dólares (frente a 0,017), y EBITDA ajustado no GAAP 321 mil dólares (caída de ~698 mil frente al Q3 2024).
Notas de segmento: Digital Channels bajó 4,5% en el Q3 (5,4% YTD); el nuevo socio digital generó $500K en el Q3; National Distribution estable y +8,1% YTD; Local Distribution +33% Q3 (54,7% YTD) impulsado por adquisiciones; excluyendo adquisiciones, Local Distribution cayó 21,5% en el Q3.
Acciones: cambios de liderazgo, salidas operativas, venta de instalaciones bajo LOI y una llamada para inversionistas el 17 de noviembre de 2025.
Innovative Food Holdings (OTCQB: IVFH) 은 2025년 9월 30일로 마감된 2025년 3분기 실적을 발표했습니다: 매출 1640만 달러 (전년 대비 3.5% 증가), 계속 사업의 GAAP 순이익 65.1만 달러 (전년 86.1만 달러 대비), GAAP 희석 EPS 0.012 달러 (전년 0.017), 그리고 비-GAAP 조정 EBITDA 32.1만 달러 (2024년 3분기 대비 약 69.8만 달러 감소).
세그먼트 노트: 디지털 채널은 Q3에서 4.5% 하락(YTD 5.4%); 신규 디지털 파트너가 Q3에 $500K를 창출; National Distribution 안정적이며 YTD +8.1%; Local Distribution은 Q3에 +33% (YTD 54.7%)로 인수로 이끎; 인수 제외 시 Local Distribution은 Q3 -21.5% 감소.
조치: 리더십 변화, 운영 종료, LOI에 따른 시설 매각, 그리고 2025년 11월 17일 투자자 콜.
Innovative Food Holdings (OTCQB: IVFH) a publié les résultats du T3 2025 pour le trimestre clos le 30 septembre 2025: chiffre d'affaires 16,4 millions de dollars (en hausse de 3,5% sur un an), bénéfice net GAAP des activités continues 651 mille dollars (contre 861 mille l'année précédente), bénéfice par action dilué GAAP 0,012 dollar (contre 0,017), et EBITDA ajusté non GAAP 321 mille dollars (en baisse d'environ 698 mille par rapport au T3 2024).
Notes sur les segments: Digital Channels en baisse de 4,5% au T3 (5,4% YTD); le nouveau partenaire numérique a généré $500K au T3; National Distribution stable et +8,1% YTD; Local Distribution +33% T3 (54,7% YTD) tiré par des acquisitions; à l'exclusion des acquisitions, Local Distribution a diminué de 21,5% T3.
Actions: changements de direction, sorties opérationnelles, vente d'installations sous LOI et appel investisseurs le 17 novembre 2025.
Innovative Food Holdings (OTCQB: IVFH) berichtete die Ergebnisse des dritten Quartals 2025 für das am 30. September 2025 beendete Quartal: Umsatz 16,4 Mio. USD (YoY-Anstieg von 3,5%), GAAP-Nettoergebnis aus fortgeführten Aktivitäten 651 Tsd. USD (gegenüber 861 Tsd. USD im Vorjahr), GAAP angestellter verwässerter EPS 0,012 USD (gegenüber 0,017), und non-GAAP adjustiertes EBITDA 321 Tsd. USD (rund 698 Tsd. USD weniger als im Q3 2024).
Segmentnotizen: Digital Channels sinkt um 4,5% im Q3 (5,4% YTD); der neueste digitale Partner generierte $500K im Q3; National Distribution stabil und +8,1% YTD; Local Distribution +33% im Q3 (54,7% YTD) getrieben durch Akquisitionen; exklusive Akquisitionen war Local Distribution im Q3 -21,5%.
Maßnahmen: Führungswechsel, operative Ausstiege, LOI zum Verkauf der Einrichtung und ein Investorengespräch am 17. November 2025.
Innovative Food Holdings (OTCQB: IVFH) أعلنت عن نتائج الربع الثالث من 2025 للربع المنتهي في 30 سبتمبر 2025: الإيرادات 16.4 مليون دولار (ارتفاع 3.5% سنوياً)، صافي الربح وفق GAAP من العمليات المستمرة 651 ألف دولار (مقابل 861 ألف دولار في العام السابق)، الربح للسهم المخفف وفق GAAP 0.012 دولار (مقابل 0.017)، EBITDA المعدل غير GAAP 321 ألف دولار (انخفاض نحو 698 ألف دولار مقارنةً بالربع الثالث 2024).
ملاحظات الأقسام: القنوات الرقمية منخفضة 4.5% في الربع الثالث (YTD 5.4%); الشريك الرقمي الأحدث حقق $500K في الربع الثالث؛ التوزيع الوطني مستقر و +8.1% YTD; التوزيع المحلي +33% في الربع الثالث (54.7% YTD) مدفوع بالاستحواذات؛ باستثناء الاستحواذات، التوزيع المحلي انخفض 21.5% في الربع الثالث.
الإجراءات: تغييرات في القيادة، خروج تشغيلي، بيع منشأة بموجب LOI، ومكالمة المستثمرين في 17 نوفمبر 2025.
- Revenue of $16.4M (+3.5% YoY)
- Local Distribution +33% Q3 and +54.7% YTD
- National Distribution +8.1% YTD
- New digital partner generated >$500K in Q3
- GAAP net income declined to $651K from $861K
- Adjusted EBITDA fell to $321K (decline ≈ $698K YoY)
- Digital Channels revenue down 4.5% Q3 and 5.4% YTD
- Excluding acquisitions, Local Distribution down 21.5% Q3
Key third quarter reported data points:
- Revenue of
$16.4 million , +3.5% vs. Q3 2024 - GAAP net income from continuing operations of
$651 thousand vs.$861 thousand in Q3 2024 - GAAP net income from continuing operations per fully diluted share of
$0.01 2 vs.$0.01 7 in Q3 2024 - Non-GAAP adjusted EBITDA of
$321 thousand vs.$1 million in Q3 2024 - Subsequent Event: Announced new leadership in CEO Gary Schubert
BROADVIEW, Ill., Nov. 14, 2025 (GLOBE NEWSWIRE) -- Innovative Food Holdings, Inc. (OTCQB: IVFH) (“we,” “our,” “us,” “IVFH” or the “Company”), a national seller of gourmet specialty foods to professional chefs, today announced financial results for the third quarter ended September 30, 2025.
Gary Schubert, Chief Executive Officer of IVFH, remarked, “In Q3 2025, revenue from continuing operations increased by
“GAAP gross margin for Q3 was
“In the third quarter, we took swift and decisive action to correct operational inefficiencies that became increasingly apparent in mid-summer. We are beginning to see early signs of stabilization from these recent actions. These actions included the exit of the cheese-conversion business, the relocation of airline catering operations to our Chicago facility, and leadership changes at Golden Organics to strengthen operational oversight. In addition, we entered a Letter of Intent (LOI) for the sale of our former Pennsylvania facility. Both parties continue to work in good faith toward final documentation and closing following the completion of the due diligence period.”
“The third quarter marks an important step forward in IVFH’s transformation, and subsequent to quarter end we have made continued progress to simplify our operating model, strengthen leadership alignment, and build a culture based upon clear accountability. In the past month since assuming the CEO position, we have clarified ownership across every function and consolidated leadership under experienced operators, including bringing back Argie Liarakos who previously led Artisan at the Company for over a decade. We have also continued to align our technology and operational teams under a single leader, creating a cohesive operating rhythm designed to enhance collaboration, improve speed of execution, and ensure every function is accountable for measurable outcomes.”
“To remain competitive in digital foodservice distribution, reliability and price are essential prerequisites. Foodservice customers will not accept anything less than on-time, in-full delivery at a competitive prices. Our teams understand this clearly, and we are committed to improving reliability, accuracy, and speed at every level of the organization. We will continue onboarding new suppliers, expanding our item catalog, and signing new platforms, but our top priority is building the operational foundation that enables sustainable growth. Every initiative we undertake will be measured against these fundamentals—stabilization, modernization, and execution discipline—to position IVFH for long-term success.”
“Our focused exit from non-core activities has simplified the business and will allow us to grow responsibly, modernize our technology foundation, and strengthen partnerships that align with our specialty foodservice focus. IVFH remains fundamentally strong, and our focus is sharper than ever. As we continue to streamline operations, modernize systems, and align our teams across people, process, and technology, we are positioning the Company to deliver sustainable profitability and long-term shareholder value. The path forward is clear, disciplined, and built for durable growth,” Mr. Schubert concluded.
Conference Call
The Company’s management will hold an investor call on November 17, 2025 at 4:00 p.m. Eastern Time to discuss the Company's third fiscal quarter results for the quarter ended September 30, 2025. At the end of the meeting, the Company will host a question-and-answer session with investors. All interested participants may attend the call on the web or by phone. The Company encourages those who wish to ask questions to submit questions to investorrelations@ivfh.com with a subject line of “Q3 Earnings Q&A” by November 17, 2025 at 4:00 p.m. Eastern Time. Details for the meeting are as follows:
Join Zoom Meeting
https://us04web.zoom.us/j/76954915974?pwd=XBcT5IldWJ3yl8Bd65JN9hmyC1qetb.1
Meeting ID: 769 5491 5974
Passcode: 723819
One tap mobile: +13017158592,76954915974# US
About Innovative Food Holdings, Inc.
At IVFH, we help make meals special. We provide access to foods that are hard to find, have a compelling story, or are on the forefront of food trends. Our gourmet foods marketplace connects the world’s best artisan food makers with top professional chefs nationwide. We curate the assortment, experience, and tech enabled tools that help our professional chefs create unforgettable experiences for their guests. Additional information is available at www.ivfh.com.
Forward-Looking Statements
This release contains certain forward-looking statements and information relating to the Company that are based on the current beliefs of the Company’s management, as well as assumptions made by, and information currently available to, the Company. Such statements, including those related to the Company’s growth plans, reflect the current views of the Company with respect to future events and are subject to certain assumptions, including those described in this release. Should one or more of these underlying assumptions prove incorrect, actual results may vary materially from those described herein, which include words such as “should,” “could,” “will,” “anticipate,” “believe,” “intend,” “plan,” “might,” “potentially” “targeting” or “expect”, or similar expressions. Additional factors that could also cause actual results to differ materially relate to current conditions and expected future developments, international crises, environmental and economic issues and other risk factors described in the Company’s public filings. As a result, readers are cautioned not to place undue reliance on these forward-looking statements and should understand that these statements are not guarantees of performance or results and that there are a number of risks, uncertainties and other important factors, many of which are beyond the Company’s control, that could cause the Company’s actual results to differ materially from those expressed in these statements, including, among others: economic factors affecting consumer confidence and discretionary spending; cost inflation/deflation and commodity volatility; competition; reliance on third party suppliers and interruption of product supply or increases in product costs; and changes in the Company’s relationships with vendors and customers. The Company does not intend to update these forward-looking statements.
For a detailed discussion of these risks, uncertainties and other factors that could cause the Company’s actual results to differ materially from those anticipated or expressed in any forward-looking statements, see the section entitled “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024 filed with the Securities and Exchange Commission (“SEC”). Additional risks and uncertainties are discussed from time to time in current, quarterly and annual reports filed by the Company with the SEC, which are available on the SEC’s website at https://www.sec.gov/.
Investor and Media contact:
Gary Schubert
Chief Executive Officer
Innovative Food Holdings, Inc.
investorrelations@ivfh.com
| (As Reported) Innovative Food Holdings, Inc. Consolidated Balance Sheets | ||||||||||
| September 30, | December 31, | |||||||||
| 2025 | 2024 | |||||||||
| (unaudited) | ||||||||||
| ASSETS | ||||||||||
| Current assets | ||||||||||
| Cash and cash equivalents | $ | 684,322 | $ | 1,278,088 | ||||||
| Cash, restricted | 507,517 | 859,781 | ||||||||
| Accounts receivable, net | 5,208,208 | 5,862,445 | ||||||||
| Inventory, net | 4,248,428 | 3,508,488 | ||||||||
| Other current assets | 179,526 | 235,125 | ||||||||
| Current assets - discontinued operations | 7,783,941 | 12,146,447 | ||||||||
| Total current assets | 18,611,942 | 23,890,374 | ||||||||
| Property and equipment, net | 1,268,891 | 1,271,811 | ||||||||
| Right of use assets - operating leases, net | 521,050 | 705,476 | ||||||||
| Right of use assets - finance leases, net | 65,486 | 83,348 | ||||||||
| Amortizable intangible assets, net | 359,637 | 424,372 | ||||||||
| Tradenames and other unamortizable intangible assets | 217,000 | 217,000 | ||||||||
| Other noncurrent assets | 40,000 | - | ||||||||
| Noncurrent assets - discontinued operations | - | 753,992 | ||||||||
| Total assets | $ | 21,084,006 | $ | 27,346,373 | ||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||
| Current liabilities | ||||||||||
| Accounts payable and accrued liabilities | $ | 3,485,360 | $ | 4,436,042 | ||||||
| Accrued separation costs - related parties, current portion | 344,003 | 334,532 | ||||||||
| Accrued interest | - | 18,866 | ||||||||
| Stock appreciation rights liability | 276,052 | 1,353,150 | ||||||||
| Notes payable, current portion | 65,046 | 82,191 | ||||||||
| Lease liability - operating leases, current | 247,727 | 239,660 | ||||||||
| Lease liability - finance leases, current | 24,928 | 60,519 | ||||||||
| Contingent liability, current | - | 54,430 | ||||||||
| Current liabilities - discontinued operations | 9,197,329 | 2,834,800 | ||||||||
| Total current liabilities | 13,640,445 | 9,414,190 | ||||||||
| Note payable, net of discount | 233,646 | 282,793 | ||||||||
| Accrued separation costs - related parties, non-current | 400,000 | 457,692 | ||||||||
| Lease liability - operating leases, non-current | 280,173 | 467,569 | ||||||||
| Lease liability - finance leases, non-current | 85,092 | 139,591 | ||||||||
| Noncurrent liabilities - discontinued operations | - | 8,409,881 | ||||||||
| Total liabilities | 14,639,356 | 19,171,716 | ||||||||
| Commitments & Contingencies (see note 21) | - | - | ||||||||
| Stockholders' equity | ||||||||||
| Common stock: | 5,725 | 5,598 | ||||||||
| Common stock to be issued; 350,735 and 738,032 shares at September 30, 2025 and December 31, 2024, respectively | 34 | 74 | ||||||||
| Additional paid-in capital | 45,881,149 | 45,520,121 | ||||||||
| Treasury stock: 2,644,297 shares outstanding at September 30, 2025 and December 31, 2024 | (1,141,372 | ) | (1,141,372 | ) | ||||||
| Accumulated deficit | (38,300,886 | ) | (36,209,764 | ) | ||||||
| Total stockholders' equity | 6,444,650 | 8,174,657 | ||||||||
| Total liabilities and stockholders' equity | $ | 21,084,006 | $ | 27,346,373 | ||||||
| (As Reported) Innovative Food Holdings, Inc. Consolidated Statements of Operations (unaudited) | |||||||||||||||
| For the Three | For the Three | For the Nine | For the Nine | ||||||||||||
| Months Ended | Months Ended | Months Ended | Months Ended | ||||||||||||
| September 30, | September 30, | September 30, | September 30, | ||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenue | $ | 16,423,716 | $ | 15,866,583 | $ | 49,247,466 | $ | 45,491,432 | |||||||
| Cost of goods sold | 12,567,437 | 12,195,250 | 37,192,111 | 34,485,730 | |||||||||||
| Gross margin | 3,856,279 | 3,671,333 | 12,055,355 | 11,005,702 | |||||||||||
| Selling, general and administrative expenses | 3,192,918 | 2,821,901 | 10,304,968 | 9,404,516 | |||||||||||
| Total operating expenses | 3,192,918 | 2,821,901 | 10,304,968 | 9,404,516 | |||||||||||
| Operating income (loss) | 663,361 | 849,432 | 1,750,387 | 1,601,186 | |||||||||||
| Other income (expense): | |||||||||||||||
| Interest income (expense), net | (15,274 | ) | 11,579 | (22,925 | ) | 36,592 | |||||||||
| Gain on sale of assets | - | - | - | 1,807,516 | |||||||||||
| Gain on sale of subsidiary | - | - | - | 21,126 | |||||||||||
| Other leasing income | 2,512 | - | 2,512 | - | |||||||||||
| Total other income (expense) | (12,762 | ) | 11,579 | (20,413 | ) | 1,865,234 | |||||||||
| Net income before taxes | 650,599 | 861,011 | 1,729,974 | 3,466,420 | |||||||||||
| Income tax expense | - | - | - | - | |||||||||||
| Net income from continuing operations | $ | 650,599 | $ | 861,011 | $ | 1,729,974 | $ | 3,466,420 | |||||||
| Net income (loss) from discontinued operations | $ | (2,369,795 | ) | $ | 473,819 | $ | (3,821,096 | ) | $ | (809,040 | ) | ||||
| Consolidated net income (loss) | $ | (1,719,196 | ) | $ | 1,334,830 | $ | (2,091,122 | ) | $ | 2,657,380 | |||||
| Net income per share from continuing operations - basic | $ | 0.012 | $ | 0.017 | $ | 0.032 | $ | 0.069 | |||||||
| Net income per share from continuing operations - diluted | $ | 0.012 | $ | 0.017 | $ | 0.032 | $ | 0.068 | |||||||
| Net income (loss) per share from discontinued operations - basic | $ | (0.043 | ) | $ | 0.009 | $ | (0.070 | ) | $ | (0.016 | ) | ||||
| Net income (loss) per share from discontinued operations - diluted | $ | (0.043 | ) | $ | 0.009 | $ | (0.070 | ) | $ | (0.016 | ) | ||||
| Weighted average shares outstanding - basic | 54,785,684 | 50,995,008 | 54,514,230 | 50,518,152 | |||||||||||
| Weighted average shares outstanding - diluted | 54,785,684 | 51,639,238 | 54,514,230 | 51,162,382 | |||||||||||
| (As Reported) Innovative Food Holdings, Inc. Consolidated Statements of Cash Flows (unaudited) | |||||||
| For the Nine | For the Nine | ||||||
| Months Ended | Months Ended | ||||||
| September 30, | September 30, | ||||||
| 2025 | 2024 | ||||||
| Cash flows used in operating activities: | |||||||
| Net income (loss) | $ | (2,091,122 | ) | $ | 2,657,380 | ||
| Adjustments to reconcile net income (loss) to net cash used in operating activities: | |||||||
| Gain on disposition of assets | - | (2,641,979 | ) | ||||
| Gain on sale of subsidiaries | - | (21,126 | ) | ||||
| Loss on sale of fixed assets | 106,591 | - | |||||
| Depreciation and amortization | 321,402 | 211,488 | |||||
| Amortization of right of use asset | 184,426 | 12,740 | |||||
| Amortization of discount on notes payable | 3,852 | 3,850 | |||||
| Stock based compensation | 361,115 | 313,773 | |||||
| Gain on derecognition of note payable and accrued interest | (39,154 | ) | - | ||||
| Value of stock appreciation rights | (1,077,098 | ) | 476,161 | ||||
| Inventory valuation adjustment associated with facility closure | 1,376,699 | - | |||||
| Provision for credit losses | 61,831 | 40,667 | |||||
| Changes in assets and liabilities: | |||||||
| Accounts receivable, net | 2,837,800 | (697,821 | ) | ||||
| Inventory | 367,600 | (161,062 | ) | ||||
| Other current assets | (114,539 | ) | (140,096 | ) | |||
| Accounts payable and accrued liabilities | (2,753,747 | ) | (2,281,618 | ) | |||
| Accrued separation costs - related parties | (48,221 | ) | (379,380 | ) | |||
| Deferred revenue | (5,700 | ) | (97,569 | ) | |||
| Operating lease liability | (179,329 | ) | (12,740 | ) | |||
| Net cash used in operating activities | (687,594 | ) | (2,717,332 | ) | |||
| Cash flows from investing activities: | |||||||
| Acquisition of property and equipment | (229,278 | ) | (309,262 | ) | |||
| Cash received from disposition of equipment | 54,500 | - | |||||
| Cash received from disposition of building, net of loan payoff | - | 2,101,185 | |||||
| Cash received from disposition of intangible assets, net of costs | - | 525,000 | |||||
| Net cash provided by (used in) investing activities | (174,778 | ) | 2,316,923 | ||||
| Cash flows from financing activities: | |||||||
| Principal payments on debt | (132,478 | ) | (64,878 | ) | |||
| Principal payments financing leases | (179,260 | ) | (136,078 | ) | |||
| Cash received from line of credit | 500,000 | - | |||||
| Principal payments on line of credit | (500,000 | ) | - | ||||
| Reimbursement from restricted cash for capital expenditures | 352,264 | - | |||||
| Net cash used in financing activities | 40,526 | (200,956 | ) | ||||
| Decrease in cash and cash equivalents | (821,846 | ) | (601,365 | ) | |||
| Cash and cash equivalents at beginning of period | 1,520,414 | 5,422,335 | |||||
| Cash and cash equivalents at end of period - continuing operations | $ | 684,322 | $ | 4,596,637 | |||
| Cash and cash equivalents at end of period - discontinued operations | $ | 14,246 | $ | 224,333 | |||
| Cash and cash equivalents at end of period | $ | 698,568 | $ | 4,820,970 | |||
| Supplemental disclosure of cash flow information: | |||||||
| Cash paid during the period for: | |||||||
| Interest | $ | 612,293 | $ | 456,062 | |||
| Taxes | $ | - | $ | - | |||
| Non-cash investing and financing activities: | |||||||
| Reclassify fixed assets as held for sale | $ | - | $ | 5,941,933 | |||
| Principal and accrued interest paid from escrow to Maple Mark Bank | $ | - | $ | 353,815 | |||
| Issuance of common stock under compensation plans | $ | 82 | $ | - | |||
| Issuance of common stock from common stock to be issued | $ | 37 | $ | - | |||
| Issuance of stock for cashless exercise of options | $ | 8 | $ | 2 | |||
| Capitalized interest on financing lease | $ | 1,892 | $ | - | |||
Innovative Food Holdings, Inc.
Reconciliation of GAAP to Non-GAAP Measures Adjusted EBITDA Calculations
(unaudited)
| Q3 2025 | Q3 2024 | 2025 YTD | 2024 YTD | |||||||||
| Net Income (Loss) From Continuing Operations (GAAP) | $ | 650,599 | $ | 861,011 | $ | 1,729,974 | $ | 3,466,420 | ||||
| Depreciation & Amortization (1) | 72,555 | 22,636 | 212,215 | 76,765 | ||||||||
| Interest expense - net | (15,274 | ) | 11,579 | (22,925 | ) | 36,592 | ||||||
| Income tax provision | $ | - | $ | - | $ | - | $ | - | ||||
| EBITDA (Non-GAAP) (2) | $ | 707,880 | $ | 895,226 | $ | 1,919,264 | $ | 3,579,777 | ||||
| Adjustments: | ||||||||||||
| Separation Costs | $ | 178,231 | $ | - | $ | 178,231 | $ | - | ||||
| Other Restructuring Costs | $ | 1,148 | $ | 5,000 | $ | 15,234 | $ | 55,800 | ||||
| Stock Compensation Expense (3) | $ | (691,122 | ) | $ | 49,682 | $ | (715,983 | ) | $ | 789,934 | ||
| Legal Fees - JIT Lawsuit | $ | - | $ | - | $ | - | $ | (33,938 | ) | |||
| Gain on Sale of Subsidiaries | $ | - | $ | - | $ | - | $ | (21,126 | ) | |||
| Other Legal & Transactional | $ | 125,000 | $ | 68,916 | $ | 222,560 | $ | 99,641 | ||||
| Commission on Sale of Asset | $ | - | $ | - | $ | - | $ | 147,300 | ||||
| Gain on sale of assets | $ | - | $ | - | $ | - | $ | (1,807,516 | ) | |||
| Adjusted EBITDA (Non-GAAP) (4) | $ | 321,137 | $ | 1,018,824 | $ | 1,619,306 | $ | 2,809,872 | ||||
| Adjustments: | $ | - | ||||||||||
| Depreciation | $ | (50,171 | ) | $ | (22,636 | ) | $ | (147,480 | ) | $ | (76,765 | ) |
| Interest expense - net | $ | 15,274 | $ | (11,579 | ) | $ | 22,925 | $ | (36,592 | ) | ||
| Income tax provision | $ | - | $ | - | $ | - | $ | - | ||||
| Adjusted Net Income (Non-GAAP) (5) | $ | 286,240 | $ | 984,609 | $ | 1,494,751 | $ | 2,696,515 | ||||
| Adjusted Diluted EPS (Non-GAAP) | $ | 0.005 | $ | 0.019 | $ | 0.027 | $ | 0.053 | ||||
| Weighted-average diluted shares outstanding (Non-GAAP) (6) | 54,785,684 | 51,639,238 | 54,514,230 | 51,162,382 | ||||||||
| Q3 2025 | Q3 2024 | 2025 YTD Q3 | 2024 YTD Q3 | |||||||||
| Revenue (GAAP) | $ | 16,423,716 | $ | 15,866,583 | $ | 49,247,466 | $ | 45,491,432 | ||||
| Gross profit (GAAP) | 3,856,279 | 3,671,333 | 12,055,355 | 11,005,702 | ||||||||
| Inventory Reserve | $ | - | $ | - | $ | - | $ | - | ||||
| Adjusted Gross profit (Non-GAAP) (7) | $ | 3,856,279 | $ | 3,671,333 | $ | 12,055,355 | $ | 11,005,702 | ||||
| Adjusted Gross profit margin % (Non-GAAP) | 23.48 | % | 23.14 | % | 24.48 | % | 24.19 | % | ||||
| Q3 2025 | Q3 2024 | 2025 YTD Q3 | 2024 YTD Q3 | |||||||||
| Adjusted EBITDA (Non-GAAP) (4) | $ | 321,137 | $ | 1,018,824 | $ | 1,619,306 | $ | 2,809,872 | ||||
| Interest Expense -net | $ | 15,274 | $ | (11,579 | ) | $ | 22,925 | $ | (36,592 | ) | ||
| Income Tax Expense - net | $ | - | $ | - | $ | - | $ | - | ||||
| Maintenance Capital Expenditures (8) | $ | (1,236 | ) | $ | (4,328 | ) | $ | (21,152 | ) | $ | (10,093 | ) |
| Adjusted Free Cash Flow (Non-GAAP) (9) | $ | 335,175 | $ | 1,002,917 | $ | 1,621,079 | $ | 2,763,187 | ||||
(1) Includes non-cash depreciation and amortization charges.
(2) Earnings before interest, taxes, depreciation, and amortization
(3) Includes stock and options-based compensation and expenses.
(4) Adjusted EBITDA is a non-GAAP metric. Management believes that the presentation of Adjusted EBITDA and other non-GAAP financial measures provides useful information to investors because the information may allow investors to better evaluate ongoing business performance and certain components of the Company’s results. In addition, the Company believes that the presentation of these financial measures enhances an investor’s ability to make period-to-period comparisons of the Company’s operating results. This information should be considered in addition to the results presented in accordance with GAAP, and should not be considered a substitute for the GAAP results.
(5) Adjusted Net Income accounts for the impact of non-core expenses including addback for one-time organizational restructure expenses, gains or losses on sale of assets or subsidiaries, tradename impairments, amortization expense, expense on the extinguishment of debt, and stock related expenses in both 2024 and 2023
(6) GAAP weighted average shares outstanding.
(7) Adjusted Gross profit is gross profit adjusted to remove the impact of inventory reserve adjustments or non-recurring inventory related gains or losses.
(8) Maintenance Capital Expenditures is a component of “Acquisition of property and equipment (GAAP)” on the consolidated statement of cash flows. It represents management’s assumptions of capital spending to maintain the company’s current level of operations. It does not include expenditures on acquisitions (less cash acquired), nor does it include other capital expenditures made to fund growth of the current business.
(9) Adjusted Free Cash Flow is defined as Adjusted EBITDA less interest expense, income tax expense, and maintenance capital expenditures. The company believes adjusted free cash flow is useful to investors in understanding how existing cash flow from operations before working capital changes and non-recurring items after maintenance capital expenditures (which we believe the best proxy for over time is Adjusted EBITDA less interest expense, income tax expense, and maintenance capital expenditures) is utilized as a source of growing our business. Adjusted Free Cash Flow is not a measure of cash available for discretionary expenditures since the company has certain non-discretionary obligations that were not deducted from the measure.