LiveOne (Nasdaq: LVO) Reports $38M Six-Month Revenue and $36.6M Audio Division Revenue with Over $1.1M Adjusted EBITDA*
LiveOne (Nasdaq: LVO) reported results for Q2 Fiscal 2026 and 1H Fiscal 2026 on November 12, 2025. Key financials include 1H revenue of $37.97M, Q2 revenue $18.76M, and Audio division 1H revenue ~$36.6M. The company posted a 1H net loss of $9.57M and Q2 net loss of $5.68M, with Q2 Adjusted EBITDA of ($1.0M) and Audio segment Adjusted EBITDA of $0.7M. Management cited AI-driven efficiencies that cut quarterly operating expenses from $22M to $6M and reduced staff from 350 to 95. Strategic items: >$52M in contracted B2B revenue, Amazon expanded to a >$20M annual run rate, Tesla ad-supported users >1M, $5M+ remaining in the board buyback, and active M&A evaluation.
LiveOne (Nasdaq: LVO) ha riportato i risultati per il Q2 dell'Fiscale 2026 e per i primi 1H dell'Fiscale 2026 il 12 novembre 2025. I principali indicatori includono ricavi 1H di 37,97 milioni di dollari, ricavi Q2 di 18,76 milioni, e ricavi dell'unità Audio 1H di circa 36,6 milioni. L'azienda ha registrato una perdita netta 1H di 9,57 milioni e una perdita netta Q2 di 5,68 milioni, con EBITDA rettificato del Q2 di (1,0 milioni) e EBITDA rettificato della segmento Audio di 0,7 milioni. Il management ha citato efficienze guidate dall'AI che hanno ridotto le spese operative trimestrali da 22 milioni a 6 milioni e ridotto lo staff da 350 a 95. Elementi strategici: oltre 52 milioni di dollari di ricavi B2B contrattualizzati, Amazon è passato a una base annua >20 milioni, utenti con annunci di Tesla >1M, oltre 5 milioni di dollari restanti nel programma di buyback del consiglio, e valutazione attiva di M&A.
LiveOne (Nasdaq: LVO) reportó resultados para el Q2 Fiscal 2026 y 1H Fiscal 2026 el 12 de noviembre de 2025. Los indicadores clave incluyen ingresos 1H de 37.97 M$, ingresos Q2 de 18.76 M$, y ingresos de la división Audio 1H de alrededor de 36.6 M$. La compañía registró una pérdida neta 1H de 9.57 M$ y una pérdida neta Q2 de 5.68 M$, con EBITDA ajustado del Q2 de (1.0 M$) y EBITDA ajustado de la segmento Audio de 0.7 M$. La dirección citó eficiencias impulsadas por IA que redujeron los gastos operativos trimestrales de $22M a $6M y redujeron el personal de 350 a 95. Elementos estratégicos: >$52M en ingresos B2B contratados, Amazon expandido a una base anual de >$20M, usuarios con anuncios de Tesla >1M, >$5M restantes en la recompra del consejo, y evaluación activa de M&A.
LiveOne (나스닥: LVO)가 2026 회계연도 2분기(Q2) 및 2026 회계연도 상반기(1H) 실적을 2025년 11월 12일 발표했습니다. 주요 재무 수치는 1H 매출 3797만 달러, Q2 매출 1876만 달러, 그리고 오디오 부문 1H 매출 약 3660만 달러입니다. 회사는 1H 순손실 957만 달러 및 Q2 순손실 568만 달러를 기록했고, Q2 조정 EBITDA는 (100만 달러), 오디오 부문 조정 EBITDA는 70만 달러입니다. 경영진은 AI 기반 효율성을 통해 분기 운영비를 2200만 달러에서 600만 달러로 줄이고 직원 수를 350명에서 95명으로 감소시켰다고 밝혔습니다. 전략적 항목으로는 위탁 B2B 수익 >$52M, 아마존이 연간 기준 >$20M으로 확대, 테슬라 광고형 사용자 >100만 명, 이사회 자사주 매입 잔액 >$5M, 그리고 M&A 평가가 진행 중입니다.
LiveOne (Nasdaq : LVO) a publié les résultats du Q2 de l'année fiscale 2026 et du 1er semestre de l'année fiscale 2026 le 12 novembre 2025. Les indicateurs financiers clés comprennent un chiffre d'affaires 1H de 37,97 M$, un chiffre d'affaires Q2 de 18,76 M$, et un chiffre d'affaires de la division Audio 1H d'environ 36,6 M$. L'entreprise a affiché une perte nette 1H de 9,57 M$ et une perte nette Q2 de 5,68 M$, avec un EBITDA ajusté du Q2 de (1,0 M$) et un EBITDA ajusté du segment Audio de 0,7 M$. La direction a évoqué des gains d'efficacité pilotés par l'IA qui ont réduit les dépenses d'exploitation trimestrielles de 22 M$ à 6 M$ et réduit le personnel de 350 à 95. Points stratégiques : >52 M$ de revenus B2B contractuels, Amazon étendu à une run rate annuelle >20 M$, utilisateurs Tesla alimentés par la publicité >1 M, >5 M$ restants dans le programme de rachat par le conseil, et évaluation active de fusions-acquisitions (M&A).
LiveOne (Nasdaq: LVO) hat am 12. November 2025 Ergebnisse für das Q2 Fiscal 2026 und das 1H Fiscal 2026 gemeldet. Wichtige Kennzahlen beinhalten 1H-Umsatz von 37,97 Mio. USD, Q2-Umsatz von 18,76 Mio. USD und Umsatz der Audio-Sparte 1H von ca. 36,6 Mio. USD. Das Unternehmen verzeichnete eine 1H-Nettoverlust von 9,57 Mio. USD und einen Q2-Nettoverlust von 5,68 Mio. USD, mit einem Q2-adjusted EBITDA von (1,0 Mio. USD) und einem Audio-Segment-adjusted EBITDA von 0,7 Mio. USD. Das Management verwies auf KI-gesteuerte Effizienzsteigerungen, die die vierteljährlichen Betriebsausgaben von 22 Mio. USD auf 6 Mio. USD senkten und die Belegschaft von 350 auf 95 reduzierten. Strategische Punkte: >$52M an vertraglich gebundenen B2B-Umsätzen, Amazon auf eine jährliche Run-Rate von >$20M ausgeweitet, Tesla-Anzeigennutzer >1 Mio., verbleibende $5M im Vorstandsbuyback, und aktive M&A-Bewertung.
LiveOne (ناسداك: LVO) أعلنت عن النتائج للربع الثاني من السنة المالية 2026 وللنصف الأول من السنة المالية 2026 في 12 نوفمبر 2025. تشمل المؤشرات المالية الرئيسية إيرادات النصف الأول 37.97 مليون دولار, إيرادات الربع الثاني 18.76 مليون دولار, و إيرادات قسم الصوت للنصف الأول نحو 36.6 مليون دولار. سجلت الشركة خسارة صافية في النصف الأول 9.57 مليون دولار و خسارة صافية في الربع الثاني 5.68 مليون دولار، مع EBITDA المعدل للربع الثاني بقدر (-1.0 مليون دولار) و EBITDA المعدل لقطاع الصوت 0.7 مليون دولار. أشارت الإدارة إلى كفاءات مدفوعة بالذكاء الاصطناعي قللت من المصروفات التشغيلية الفصلية من 22 مليون دولار إلى 6 ملايين دولار وخفضت عدد الموظفين من 350 إلى 95. الأمور الاستراتيجية: >$52M من إيرادات B2B متعاقد عليها، توسع أمازون إلى معدل سنوي >$20M، مستخدمون مدعومون بالإعلانات من تسلا أكثر من 1M، وما زال >$5M المتبقية في برامج إعادة شراء المجلس، وتقييم نشط للاندماجات والاستحواذات (M&A).
- 1H revenue of $37.97M
- Audio division 1H revenue of $36.6M
- AI cost cuts lowered quarterly OpEx from $22M to $6M
- Board buyback capacity remaining of $5M+
- Contracted B2B revenue increased to $52M+
- Amazon partnership expanded to a $20M+ annual run rate
- Q2 revenue declined to $18.76M from $32.59M in prior-year quarter
- Q2 operating loss widened to ($4.57M) from ($1.40M) prior year
- Q2 Adjusted EBITDA was ($1.0M) versus prior-year $2.9M
- 1H net loss of $9.57M
Insights
Mixed fiscal results: meaningful cost cuts and AI gains offset by lower revenue and continued GAAP losses.
LiveOne delivered six-month revenue of
The main dependencies and risks are clear and factual: revenue declines (notably Slacker) materially reduced top-line results, while AI-driven marketing and B2B contract growth supported higher ARPU (reported up
Leveraging AI Efficiencies Reduced Quarterly Operating Expenses from
LOS ANGELES, Nov. 12, 2025 (GLOBE NEWSWIRE) -- LiveOne (Nasdaq: LVO), a leading music, entertainment, and social platform delivering premium livestreams, digital media, and original content worldwide, announced today its financial results for the second quarter (“Q2 Fiscal 2026”) and first six months (“1H Fiscal 2026”) of its fiscal year ending March 31, 2026 ("Fiscal 2026"). LiveOne will host a conference call and webcast today, November 12, 2025.
Financial Highlights
- Q2 Fiscal 2026 Revenue:
$18.8 million - Audio Division Q2 Fiscal 2026 Revenue: Over
$18 million , maintaining positive segment Adjusted EBITDA* of$0.7 million - PodcastOne Fiscal 2026 Guidance: Revenue of
$56 –60 million and Adjusted EBITDA* of$4.5 –6 million $5 + million capacity remaining in current board approved buyback program- Acquired additional 584K shares of PodcastOne shares at average price of
$1.81 per share in Fiscal 2026, including 347,305 during Q2 Fiscal 2026 at a price of$1.67 per share
Strategic & Operational Highlights
- Closed 7 major B2B deals over the past 12 months, increased to over
$52 million in contracted revenues - Amazon partnership expanded from a
$16.5M three-year deal to a$20M + annual run rate - Fortune 250 partner increased to a
$26M + revenue run rate - Tesla ad-supported users surpassed 1 million
- Plans to launch new B2B partnership reaching 30M+ monthly paying subscribers
- 72 B2B deals currently in the pipeline
- AI-driven marketing increased ARPU by
60% (>$5) and boosted Premium conversions by22% + - Three podcasts sold to major TV and streaming platforms
- Upcoming “Reality Olympics” live event — LiveOne’s largest in five years — set for December 11 at LAFC’s BMO Stadium
- Launching subsidiary LiveOneAfrica in partnership with Virtuosity Music targeting the massive market with 100M+ subscribers generating over
$500M revenues - Actively evaluating M&A opportunities, including a potential subsidiary sale
LiveOne’s CEO and Chairman, Robert Ellin, stated, “LiveOne’s second quarter results highlight the power of focus, efficiency, and innovation. AI-driven cost reductions and strong B2B growth have made LiveOne leaner, smarter, and positioned for sustained shareholder value.”
| Q2 Fiscal 2026 Earnings Conference Call and Webcast | |
| Date: | Wednesday, November 12, 2025 |
| Time: | 10:00 AM Eastern Time (7:00 AM Pacific Time) |
| Webcast Link: | https://events.q4inc.com/attendee/890221572 |
| Dial-in: | (800) 715-9871 |
| International Dial-in: | +1 (646) 307-1963 |
| Conference Code: | 2075411 |
Q2 & 1H Fiscal 2026 and Q2 & 1H Fiscal 2025 Results Summary (in
| Six Months Ended | Three Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenue | $ | 37,969 | $ | 65,672 | $ | 18,762 | $ | 32,594 | |||||||
| Operating loss | $ | (8,601 | ) | $ | (2,186 | ) | $ | (4,568 | ) | $ | (1,400 | ) | |||
| Total other income (expense) | $ | (927 | ) | $ | (1,649 | ) | $ | (1,097 | ) | $ | (926 | ) | |||
| Net loss | $ | (9,568 | ) | $ | (3,875 | ) | $ | (5,684 | ) | $ | (2,317 | ) | |||
| Adjusted EBITDA* | $ | (2,829 | ) | $ | 5,788 | $ | (1,017 | ) | $ | 2,885 | |||||
| Net loss per share basic and diluted | ( | ) | ( | ) | ( | ) | ( | ) | |||||||
Q2 Fiscal 2026 Results Summary Discussion
For Q2 Fiscal 2026, LiveOne posted revenue of
Q2 Fiscal 2026 Operating Loss was (
Q2 Fiscal 2026 Adjusted EBITDA* was (
About LiveOne
Headquartered in Los Angeles, CA, LiveOne (Nasdaq: LVO) is an award-winning, creator-first, music, entertainment, and technology platform focused on delivering premium experiences and content worldwide through memberships and live and virtual events. LiveOne's subsidiaries include Slacker, PodcastOne (Nasdaq: PODC), PPVOne, Custom Personalization Solutions, LiveXLive, DayOne Music Publishing, Drumify and Splitmind. LiveOne, a dedicated over-the-top application powered by Slacker, is available on iOS, Android, Roku, Apple TV, Spotify, Samsung, Amazon Fire, Android TV, and through STIRR's OTT applications. For more information, visit liveone.com and follow us on Facebook, Instagram, TikTok, YouTube and X at @liveone. For more investor information, please visit ir.liveone.com.
Forward-Looking Statements
All statements other than statements of historical facts contained in this press release are “forward-looking statements,” which may often, but not always, be identified by the use of such words as “may,” “might,” “will,” “will likely result,” “would,” “should,” “estimate,” “plan,” “project,” “forecast,” “intend,” “expect,” “anticipate,” “believe,” “seek,” “continue,” “target” or the negative of such terms or other similar expressions. These statements involve known and unknown risks, uncertainties and other factors, which may cause actual results, performance or achievements to differ materially from those expressed or implied by such statements, including: LiveOne’s reliance on its largest OEM customer for a substantial percentage of its revenue; LiveOne’s ability to consummate any proposed financing, acquisition, spin-out, special dividend, merger, distribution or transaction, the timing of the consummation of any such proposed event, including the risks that a condition to the consummation of any such event would not be satisfied within the expected timeframe or at all, or that the consummation of any proposed financing, acquisition, spin-out, merger, special dividend, distribution or transaction will not occur or whether any such event will enhance shareholder value; LiveOne’s ability to continue as a going concern; LiveOne’s ability to attract, maintain and increase the number of its users and paid members; LiveOne identifying, acquiring, securing and developing content; LiveOne’s ability to implement its recently announced digital asset treasury strategy and/or purchase digital assets from time to time pursuant to such strategy, including for the maximum announced amount, and other risks related to such strategy; LiveOne’s intent to repurchase shares of its and/or PodcastOne’s common stock from time to time under LiveOne’s announced stock repurchase program and the timing, price, and quantity of repurchases, if any, under the program; LiveOne’s ability to maintain compliance with certain financial and other debt covenants; LiveOne successfully implementing its growth strategy, including relating to its technology platforms and applications; management’s relationships with industry stakeholders; LiveOne’s ability to repay its indebtedness when due; LiveOne’s ability to satisfy the conditions for closing on its announced additional convertible debentures financing; uncertain and unfavorable outcomes in legal proceedings and/or LiveOne’s ability to pay any amounts due in connection with any such legal proceedings; significant legal, commercial, regulatory and technical uncertainty and risks related to Bitcoin, Ethereum and other digital assets; regulatory developments related to digital assets and digital asset markets; changes in economic conditions; competition; risks and uncertainties applicable to the businesses of LiveOne’s subsidiaries; and other risks, uncertainties and factors including, but not limited to, those described in LiveOne’s Annual Report on Form 10-K for the fiscal year ended March 31, 2025, filed with the U.S. Securities and Exchange Commission (the “SEC”) on July 15, 2025, Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, filed with the SEC on August 14, 2025, and in LiveOne’s other filings and submissions with the SEC. These forward-looking statements speak only as of the date hereof, and LiveOne disclaims any obligation to update these statements, except as may be required by law. LiveOne intends that all forward-looking statements be subject to the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995.
* About Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared and presented in accordance with the accounting principles generally accepted in the United States of America ("GAAP"), we present Contribution Margin (Loss) and Adjusted Earnings Before Interest Tax Depreciation and Amortization ("Adjusted EBITDA"), which are non-GAAP financial measures, as measures of our performance. The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, or as a substitute for, or superior to, operating loss and or net income (loss) or any other performance measures derived in accordance with GAAP or as an alternative to net cash provided by operating activities or any other measures of our cash flows or liquidity.
We use Contribution Margin (Loss) and Adjusted EBITDA to evaluate the performance of our operating segments. We believe that information about these non-GAAP financial measures assists investors by allowing them to evaluate changes in the operating results of our business separate from non-operational factors that affect operating income (loss) and net income (loss), thus providing insights into both operations and the other factors that affect reported results. Adjusted EBITDA is not calculated or presented in accordance with GAAP. A limitation of the use of Adjusted EBITDA as a performance measure is that it does not reflect the periodic costs of certain amortizing assets used in generating revenue in our business. Accordingly, Adjusted EBITDA should be considered in addition to, and not as a substitute for operating income (loss), net income (loss), and other measures of financial performance reported in accordance with GAAP. Furthermore, this measure may vary among other companies; thus, Adjusted EBITDA as presented herein may not be comparable to similarly titled measures of other companies.
Contribution Margin (Loss) is defined as Revenue less Cost of Sales before (a) Cost of Sales share-based compensation expense, (b) depreciation, and (c) amortization of developed technology. Adjusted EBITDA is defined as earnings before interest, other (income) expense, income tax expense, depreciation and amortization and before (a) non-cash GAAP purchase accounting adjustments for certain deferred revenue and costs, (b) legal, accounting and other professional fees directly attributable to acquisition activity, (c) employee severance payments and third party professional fees directly attributable to acquisition or corporate realignment activities, (d) certain non-recurring expenses associated with legal settlements or reserves for legal settlements in the period that pertain to historical matters that existed at acquired companies prior to their purchase date and a one-time minimum guarantee to effectively terminate a live events distribution agreement post COVID-19, and (e) certain stock-based compensation expense. Management does not consider these costs to be indicative of our core operating results.
With respect to projected full Fiscal 2026 Adjusted EBITDA, a quantitative reconciliation is not available without unreasonable efforts due to the high variability, complexity and low visibility with respect to purchase accounting adjustments, acquisition-related charges and legal settlement reserves excluded from Adjusted EBITDA. We expect that the variability of these items to have a potentially unpredictable, and potentially significant, impact on our future GAAP financial results.
For more information on these non-GAAP financial measures, please see the tables entitled "Reconciliation of Non-GAAP Measure to GAAP Measure" included at the end of this release.
LiveOne Press Contact:
press@liveone.com
Follow LiveOne on social media: Facebook, Instagram, TikTok, YouTube, and X at @liveone.

Financial Information
The tables below present financial results for the three and six months ended September 30, 2025 and 2024.
| LiveOne, Inc. Consolidated Statements of Operations (Unaudited) (In thousands, except share and per share amounts) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenue: | $ | 18,762 | $ | 32,594 | $ | 37,969 | $ | 65,672 | ||||||||
| Operating expenses: | ||||||||||||||||
| Cost of sales | 16,166 | 24,518 | 32,991 | 49,605 | ||||||||||||
| Sales and marketing | 870 | 1,491 | 2,130 | 2,922 | ||||||||||||
| Product development | 442 | 1,160 | 1,376 | 2,231 | ||||||||||||
| General and administrative | 5,706 | 6,283 | 9,781 | 11,790 | ||||||||||||
| Impairment of intangible assets | - | - | - | 176 | ||||||||||||
| Amortization of intangible assets | 145 | 542 | 291 | 1,134 | ||||||||||||
| Total operating expenses | 23,330 | 33,994 | 46,570 | 67,858 | ||||||||||||
| Loss from operations | (4,568 | ) | (1,400 | ) | (8,601 | ) | (2,186 | ) | ||||||||
| Other income (expense): | ||||||||||||||||
| Interest expense, net | (1,003 | ) | (808 | ) | (1,690 | ) | (1,667 | ) | ||||||||
| Change in fair value of digital assets | 79 | - | 79 | - | ||||||||||||
| Other income (expense) | (173 | ) | (118 | ) | 684 | 18 | ||||||||||
| Total other expense, net | (1,097 | ) | (926 | ) | (927 | ) | (1,649 | ) | ||||||||
| Loss before provision (benefit) for income taxes | (5,665 | ) | (2,326 | ) | (9,528 | ) | (3,835 | ) | ||||||||
| Provision (benefit) for income taxes | 19 | (9 | ) | 40 | 40 | |||||||||||
| Net loss | (5,684 | ) | (2,317 | ) | (9,568 | ) | (3,875 | ) | ||||||||
| Net loss attributable to non-controlling interest | (111 | ) | (458 | ) | (382 | ) | (846 | ) | ||||||||
| Net loss attributed to LiveOne | $ | (5,573 | ) | $ | (1,859 | ) | $ | (9,186 | ) | $ | (3,029 | ) | ||||
| Net loss per share – basic and diluted | $ | (0.52 | ) | $ | (0.24 | ) | $ | (0.98 | ) | $ | (0.43 | ) | ||||
| Weighted average common shares – basic and diluted | 11,170,612 | 9,465,818 | 10,048,453 | 9,460,506 | ||||||||||||
| LiveOne, Inc. Consolidated Balance Sheets (Unaudited) (In thousands) | ||||||||
| September 30, | March 31, | |||||||
| 2025 | 2025 | |||||||
| (Audited) | ||||||||
| Assets | ||||||||
| Current Assets | ||||||||
| Cash and cash equivalents | $ | 11,724 | $ | 4,119 | ||||
| Restricted cash | 30 | 30 | ||||||
| Accounts receivable, net | 7,650 | 8,299 | ||||||
| Inventories | 1,462 | 1,586 | ||||||
| Prepaid expense and other current assets | 1,446 | 1,212 | ||||||
| Total Current Assets | 22,312 | 15,246 | ||||||
| Property and equipment, net | 2,515 | 893 | ||||||
| Goodwill | 21,712 | 21,712 | ||||||
| Intangible assets, net | 2,279 | 2,569 | ||||||
| Intangible digital assets | 4,921 | - | ||||||
| Other assets | 81 | 97 | ||||||
| Total Assets | $ | 53,820 | $ | 40,517 | ||||
| Liabilities and Stockholders’ Equity (Deficit) | ||||||||
| Current Liabilities | ||||||||
| Accounts payable and accrued liabilities | $ | 29,145 | $ | 25,180 | ||||
| Accrued royalties | 4,757 | 5,490 | ||||||
| Notes payable, current portion | 284 | 623 | ||||||
| Convertible note, current portion | 300 | - | ||||||
| Deferred revenue | 967 | 2,141 | ||||||
| Senior secured line of credit | - | 2,950 | ||||||
| Total Current Liabilities | 35,453 | 36,384 | ||||||
| Notes payable, net | 149 | 150 | ||||||
| Lease liabilities, noncurrent | 76 | 99 | ||||||
| Convertible note, noncurrent | 14,885 | - | ||||||
| Other long-term liabilities | 11,206 | 12,236 | ||||||
| Deferred income taxes | 60 | 60 | ||||||
| Total Liabilities | 61,829 | 48,929 | ||||||
| Commitments and Contingencies | ||||||||
| Stockholders’ Equity (Deficit) | ||||||||
| Preferred stock, | 7,947 | 14,002 | ||||||
| Common stock, | 10 | 97 | ||||||
| Additional paid in capital | 251,594 | 233,495 | ||||||
| Treasury stock | (835 | ) | (250 | ) | ||||
| Accumulated deficit | (275,001 | ) | (265,119 | ) | ||||
| Total LiveOne Stockholders’ Deficit | (16,285 | ) | (17,775 | ) | ||||
| Non-controlling interest | 8,276 | 9,363 | ||||||
| Total stockholders' deficit | (8,009 | ) | (8,412 | ) | ||||
| Total Liabilities and Stockholders’ Deficit | $ | 53,820 | $ | 40,517 | ||||
| LiveOne, Inc. Reconciliation of Non-GAAP Measure to GAAP Measure Adjusted EBITDA* Reconciliation (Unaudited) (In thousands) | ||||||||||||||||||||||||||||
| Non- | ||||||||||||||||||||||||||||
| Recurring | ||||||||||||||||||||||||||||
| Net | Depreciation | Acquisition and | Other | (Benefit) | ||||||||||||||||||||||||
| Income | and | Stock-Based | Realignment | (Income) | Provision | Adjusted | ||||||||||||||||||||||
| (Loss) | Amortization | Compensation | Costs (1) | Expense (2) | for Taxes | EBITDA | ||||||||||||||||||||||
| Three Months Ended September 30, 2025 | ||||||||||||||||||||||||||||
| Operations – PodcastOne | $ | (975 | ) | $ | 131 | $ | 1,930 | $ | - | $ | - | $ | - | $ | 1,086 | |||||||||||||
| Operations – Slacker | (716 | ) | 29 | (29 | ) | 2 | 317 | - | (396 | ) | ||||||||||||||||||
| Operations – Other | (1,035 | ) | 63 | 572 | 35 | 101 | - | (264 | ) | |||||||||||||||||||
| Corporate | (2,958 | ) | - | (310 | ) | 1,128 | 678 | 19 | (1,443 | ) | ||||||||||||||||||
| Total | $ | (5,684 | ) | $ | 223 | $ | 2,163 | $ | 1,165 | $ | 1,096 | $ | 19 | $ | (1,017 | ) | ||||||||||||
| Three Months Ended September 30, 2024 | ||||||||||||||||||||||||||||
| Operations – PodcastOne | $ | (1,669 | ) | $ | 394 | $ | 861 | $ | - | $ | - | $ | 11 | $ | (403 | ) | ||||||||||||
| Operations – Slacker | 3,866 | 743 | 526 | 30 | 642 | - | 5,807 | |||||||||||||||||||||
| Operations – Other | (1,687 | ) | 214 | 198 | 404 | 30 | - | (841 | ) | |||||||||||||||||||
| Corporate | (2,827 | ) | 2 | 706 | 207 | 254 | (20 | ) | (1,678 | ) | ||||||||||||||||||
| Total | $ | (2,317 | ) | $ | 1,353 | $ | 2,291 | $ | 641 | $ | 926 | $ | (9 | ) | $ | 2,885 | ||||||||||||
| Non- | ||||||||||||||||||||||||||||
| Recurring | ||||||||||||||||||||||||||||
| Acquisition and | Other | (Benefit) | ||||||||||||||||||||||||||
| Net Income | Depreciation and | Stock-Based | Realignment | (Income) | Provision | Adjusted | ||||||||||||||||||||||
| (Loss) | Amortization | Compensation | Costs (1) | Expense (2) | for Taxes | EBITDA | ||||||||||||||||||||||
| Six Months Ended September 30, 2025 | ||||||||||||||||||||||||||||
| Operations – PodcastOne | $ | (2,029 | ) | $ | 283 | $ | 3,395 | $ | 17 | $ | - | $ | - | $ | 1,666 | |||||||||||||
| Operations – Slacker | (499 | ) | 100 | 63 | (8 | ) | (243 | ) | - | (587 | ) | |||||||||||||||||
| Operations - Other | (2,026 | ) | 129 | 753 | 35 | 130 | - | (979 | ) | |||||||||||||||||||
| Corporate | (5,015 | ) | 1 | (592 | ) | 1,597 | 1,040 | 40 | (2,929 | ) | ||||||||||||||||||
| Total | $ | (9,569 | ) | $ | 513 | $ | 3,619 | $ | 1,641 | $ | 927 | $ | 40 | $ | (2,829 | ) | ||||||||||||
| Six Months Ended September 30, 2024 | ||||||||||||||||||||||||||||
| Operations – PodcastOne | $ | (3,036 | ) | $ | 1,013 | $ | 1,254 | $ | 38 | $ | - | $ | 11 | $ | (720 | ) | ||||||||||||
| Operations – Slacker | 7,218 | 1,493 | 1,032 | 176 | 1,313 | - | 11,232 | |||||||||||||||||||||
| Operations - Other | (3,077 | ) | 431 | 517 | 600 | 60 | - | (1,469 | ) | |||||||||||||||||||
| Corporate | (4,980 | ) | 3 | 1,188 | 229 | 276 | 29 | (3,255 | ) | |||||||||||||||||||
| Total | $ | (3,875 | ) | $ | 2,940 | $ | 3,991 | $ | 1,043 | $ | 1,649 | $ | 40 | $ | 5,788 | |||||||||||||
| (1) | Non-Recurring Acquisition and Realignment Costs include non-cash GAAP purchase accounting adjustments for certain deferred revenue and costs, legal, accounting and other professional fees directly attributable to acquisition activity, employee severance payments and third party professional fees directly attributable to acquisition or corporate realignment activities, and certain non-recurring expenses associated with legal settlements or reserves for legal settlements in the period that pertain to historical matters that existed at acquired companies prior to their purchase date. | ||
| (2) | Other (income) expense above primarily includes interest expense and change in fair value of derivative liabilities. These are included in the statement of operations in other income (expense) and are an add back to net loss above in the reconciliation of Adjusted EBITDA* to loss. | ||
| * | See the definition of Adjusted EBITDA under “About Non-GAAP Financial Measures” within this release. |
| LiveOne, Inc. Reconciliation of Non-GAAP Measure to GAAP Measure Contribution Margin* Reconciliation (Unaudited) (In thousands) | ||||||||
| Three Months Ended | ||||||||
| September 30, | ||||||||
| 2025 | 2024 | |||||||
| Revenue: | $ | 18,762 | $ | 32,594 | ||||
| Less: | ||||||||
| Cost of sales | (16,166 | ) | (24,518 | ) | ||||
| Amortization of developed technology | (691 | ) | (691 | ) | ||||
| Gross Profit | 1,905 | 7,385 | ||||||
| Add back share-based compensation: | 1,107 | - | ||||||
| Add back depreciation expense: | 3 | 39 | ||||||
| Add back amortization of developed technology: | 691 | 691 | ||||||
| Contribution Margin* | $ | 3,706 | $ | 8,115 | ||||
| Six Months Ended | ||||||||
| September 30, | ||||||||
| 2025 | 2024 | |||||||
| Revenue: | $ | 37,969 | $ | 65,672 | ||||
| Less: | ||||||||
| Cost of sales | (32,991 | ) | (49,605 | ) | ||||
| Amortization of developed technology | (1,466 | ) | (1,466 | ) | ||||
| Gross Profit | 3,512 | 14,601 | ||||||
| Add back share-based compensation: | 2,126 | - | ||||||
| Add back depreciation expense: | 26 | 76 | ||||||
| Add back amortization of developed technology: | 1,466 | 1,466 | ||||||
| Contribution Margin* | $ | 7,730 | $ | 16,143 | ||||
| * | See the definition of Contribution Margin under “About Non-GAAP Financial Measures” within this release. |