NEXGEL Reports Third Quarter 2025 Financial Results
NEXGEL (NASDAQ: NXGL) reported third quarter 2025 results for the period ended September 30, 2025. Net revenue was $2.93 million, essentially flat year‑over‑year and sequentially. Gross profit was $1.24 million and gross margin improved to 42.4% from 39.3% in Q3 2024. Net loss attributable to NEXGEL stockholders was $0.65 million. EBITDA was ($0.55) million and Adjusted EBITDA was ($0.35) million, with Adjusted EBITDA narrowing sequentially. As of September 30, 2025, cash totaled approximately $938 thousand and restricted cash totaled $920 thousand related to $1 million non‑dilutive capital from STADA. Shares outstanding as of November 11, 2025: 8,143,133.
NEXGEL (NASDAQ: NXGL) ha riportato i risultati del terzo trimestre 2025 per il periodo chiuso al 30 settembre 2025. Ricavi netti ammontano a 2,93 milioni di dollari, sostanzialmente stabili rispetto all'anno precedente e rispetto al trimestre precedente. Profitto lordo ammonta a 1,24 milioni di dollari e margine lordo è salito al 42,4% dal 39,3% del Q3 2024. La perdita netta attribuibile agli azionisti di NEXGEL è stata di 0,65 milioni di dollari. EBITDA è pari a (0,55) milioni di dollari e EBITDA rettificato è di (0,35) milioni, con l'EBITDA rettificato che si è ridotto rispetto al trimestre precedente. Al 30 settembre 2025, la cassa ammonta a circa 938 mila dollari e la cassa ristretta ammonta a 920 mila dollari, relative a un capitale non diluitivo di 1 milione di dollari da STADA. Le azioni in circolazione al 11 novembre 2025: 8.143.133.
NEXGEL (NASDAQ: NXGL) reportó los resultados del tercer trimestre de 2025 para el periodo terminado el 30 de septiembre de 2025. Ingresos netos fueron de 2,93 millones de dólares, prácticamente planos interanualmente y secuencialmente. Beneficio bruto fue de 1,24 millones de dólares y margen bruto mejoró al 42,4% desde el 39,3% en el Q3 2024. La pérdida neta atribuible a los accionistas de NEXGEL fue de 0,65 millones de dólares. EBITDA fue de (0,55) millones de dólares y EBITDA ajustado fue de (0,35) millones, con el EBITDA ajustado estrechándose secuencialmente. Al 30 de septiembre de 2025, el efectivo totalizó aproximadamente 938 mil dólares y el efectivo restringido fue de 920 mil dólares relacionados con un capital no dilutivo de 1 millón de dólares de STADA. Las acciones en circulación al 11 de noviembre de 2025: 8.143.133.
NEXGEL (NASDAQ: NXGL) 는 2025년 3분기 실적을 2025년 9월 30일 종료 기간에 대해 발표했습니다. 순매출은 290만 달러로 전년 대비 및 전분기 대비 거의 변동이 없었습니다. 총이익은 124만 달러였고 총마진은 2024년 3분기의 39.3%에서 42.4%로 개선되었습니다. NEXGEL 주주귀속 순손실은 65만 달러였습니다. EBITDA는 (55만 달러)였고 조정 EBITDA는 (35만 달러)로 조정 EBITDA가 전분기에 비해 축소되었습니다. 2025년 9월 30일 현재 현금은 약 93.8만 달러이고, 제한 현금은 92만 달러로 STADA의 비희석 자본 100만 달러와 관련되어 있습니다. 2025년 11월 11일 기준 발행 주식 수: 8,143,133주.
NEXGEL (NASDAQ: NXGL) a publié les résultats du troisième trimestre 2025 pour la période se terminant le 30 septembre 2025. Le chiffre d'affaires net s'élevait à 2,93 millions de dollars, pratiquement inchangé d'une année sur l'autre et d'un trimestre à l'autre. Le bénéfice brut s'élevait à 1,24 million de dollars et la marge brute s'est améliorée à 42,4% contre 39,3% au T3 2024. La perte nette attribuable aux actionnaires de NEXGEL était de 0,65 million de dollars. EBITDA était de (0,55) million de dollars et EBITDA ajusté était de (0,35) million, l'EBITDA ajusté se resserrant d'un trimestre à l'autre. Au 30 septembre 2025, la trésorerie s'élevait à environ 938 mille dollars et la trésorerie restreinte à 920 mille dollars, liées à un capital non dilutif d'1 million de dollars provenant de STADA. Le nombre d'actions en circulation au 11 novembre 2025: 8 143 133.
NEXGEL (NASDAQ: NXGL) hat die Ergebnisse für das dritte Quartal 2025 für den Zeitraum zum 30. September 2025 gemeldet. Nettoeinnahmen betrugen 2,93 Mio. USD, im Wesentlichen unverändert gegenüber dem Vorjahr und gegenüber dem Quartal davor. Bruttogewinn betrug 1,24 Mio. USD und Bruttomarge verbesserte sich auf 42,4% von 39,3% im Q3 2024. Der Nettolfernverlust, zulasten der NEXGEL-Aktionäre, betrug 0,65 Mio. USD. EBITDA betrug (0,55) Mio. USD und bereinigtes EBITDA betrug (0,35) Mio. USD, wobei das bereinigte EBITDA gegenüber dem Vorquartal gesunken ist. Zum 30. September 2025 belief sich Barvermögen auf ca. 938 Tsd. USD und das eingeschränkte Barvermögen betrug 920 Tsd. USD, im Zusammenhang mit einem nicht dilutiven Kapital von 1 Mio. USD von STADA. Die Anzahl der ausstehenden Aktien zum 11. November 2025 betrug 8.143.133.
NEXGEL (NASDAQ: NXGL) أعلنت عن نتائج الربع الثالث 2025 للفترة المنتهية في 30 سبتمبر 2025. الإيرادات الصافية كانت 2.93 مليون دولار، تقريبا مستقرة على أساس سنوي ومتسلسلة. الربح الإجمالي كان 1.24 مليون دولار و الهامش الإجمالي تحسن إلى 42.4% من 39.3% في الربع الثالث 2024. الخسارة الصافية المخصصة لمساهمي NEXGEL كانت 0.65 مليون دولار. EBITDA كان (0.55) مليون دولار و EBITDA المعدل كان (0.35) مليون، مع تضييق EBITDA المعدل على التوالي. اعتباراً من 30 سبتمبر 2025، بلغ النقدية ما يقرب من 938 ألف دولار و النقدية المحظورة 920 ألف دولار مرتبطة برأس مال غير مخفّض قدره 1 مليون دولار من STADA. الأسهم القائمة حتى 11 نوفمبر 2025: 8,143,133.
- Gross profit margin improved to 42.4% (Q3 2024: 39.3%)
- Adjusted EBITDA loss narrowed sequentially vs Q2 2025
- Received $1.0M non-dilutive capital from STADA (restricted cash $920K)
- Net loss of $0.65M for Q3 2025
- Adjusted EBITDA remained negative at ($0.35M)
- Cash on hand approx $938K as of September 30, 2025
Insights
Revenue essentially flat, modest margin improvement, but small losses and tight cash make near-term runway the key issue.
Revenue totaled
Operational discipline trimmed some costs but SG&A edged up slightly; Adjusted EBITDA was a loss of
Watch the near-term cash runway and whether operating results convert margin gains into sustained positive Adjusted EBITDA; the replayable conference call and the next quarterly release around
LANGHORNE, Pa., Nov. 11, 2025 (GLOBE NEWSWIRE) -- NEXGEL, Inc. (“NEXGEL” or the “Company”) (NASDAQ: “NXGL”), a leading provider of healthcare, beauty, and over-the-counter (OTC) products including ultra-gentle, high-water-content hydrogel products for healthcare and consumer applications, today announced its third quarter 2025 financial results for the period ending September 30, 2025.
Third Quarter 2025 Financial Highlights:
- Net Revenue was
$2.93 million , compared to$2.94 million in Q3 2024 and$2.88 million in Q2 2025. - Gross Profit was
$1.24 million , compared to$1.16 million in Q3 2024 and$1.26 million in Q2 2025. - Gross Profit Margin was
42.4% , compared to39.3% in Q3 2024 and43.6% in Q2 2025. - Net loss attributable to NEXGEL stockholders was
$0.65 million , compared to$0.69 million in Q3 2024 and$0.67 million in Q2 2025. - EBITDA1, a non-GAAP financial measure, was (
$0.55) million , compared to EBITDA of ($0.49) million in Q3 2024 and EBITDA of ($0.53) million in Q2 2025. - Adjusted EBITDA1, a non-GAAP financial measure, was (
$0.35) million , compared to Adjusted EBITDA of ($0.35) million in Q3 2024 and Adjusted EBITDA of ($0.42) million in Q2 2025.
“While our revenue was flat year-over-year and sequentially, our Adjusted EBITDA loss continued to narrow sequentially as a result of consistent performance in contract manufacturing and consumer branded products and maintaining discipline in our operational efficiencies,” said Adam Levy, Chief Executive Officer of NEXGEL. “Growth in our contract manufacturing segment, driven by strong partnerships like Cintas, and the successful onboarding of new global customers, continues to demonstrate the market’s confidence in our advanced hydrogel technology. At the same time, our consumer brands are gaining traction with new product launches across beauty and skincare that reflect our innovation and quality. Looking ahead, we remain committed to building on this momentum, driving sustainable growth, and expanding the reach of our innovative products across both our contract manufacturing and consumer brands businesses.”
Third Quarter 2025 Financial Results
For the third quarter of 2025, revenue totaled
Cost of revenues totaled
Gross profit totaled
Selling, general and administrative expenses totaled
EBITDA1, a non-GAAP financial measure, totaled (
Net loss attributable to NEXGEL stockholders for the third quarter of 2025 was
As of September 30, 2025, the Company held a cash balance of approximately
As of November 11, 2025, NEXGEL had 8,143,133 shares of common stock outstanding.
1. EBITDA and Adjusted EBITDA are a non-GAAP measures described in the section titled Non-GAAP Financial Measures” below and reconciled to the most directly comparable GAAP measures at the end of this release.
Third Quarter 2025 Financial Results Conference Call
Date: November 11, 2025
Time: 4:30 p.m. ET
Live Call: 1-800-579-2543 (U.S. Toll Free) or 1-785-424-1789 (International)
Webcast: Events and Presentations
For interested individuals unable to join the conference call, a replay will be available through November 25, 2025, by dialing 1-844-512-2921 (U.S. Toll Free) or 1-412-317-6671 (International). Participants must use the following code to access the replay of the call: 11160116. An archived version of the webcast will also be available for 90 days.
About NEXGEL, INC.
NEXGEL is a leading provider of healthcare, beauty, and over-the-counter (OTC) products including ultra-gentle, high-water-content hydrogel products for healthcare and consumer applications. Based in Langhorne, Pa., the Company has developed and manufactured electron-beam, cross-linked hydrogels for over two decades. NEXGEL brands include Silverseal®, Hexagels®, Turfguard®, Kenkoderm® and Silly George®. Additionally, NEXGEL has strategic contract manufacturing relationships with leading consumer healthcare companies.
Non-GAAP Financial Measures
Certain Non-GAAP financial measures are included in this press release. In the calculation of these measures, the Company excludes certain items, such as amortization of intangible assets, stock-based compensation, tax impact of adjustments, other unusual items and discrete items impacting income tax expense. The Company believes that excluding such items provides investors and management with a representation of the Company's core operating performance and with information useful in assessing its prospects for the future and underlying trends in the Company's operating expenditures and continuing operations. Management uses such Non-GAAP measures to evaluate financial results and manage operations. The release and the attachments to this release provide a reconciliation of each of the Non-GAAP measures referred to in this release to the most directly comparable GAAP measure. The Non-GAAP financial measures are not meant to be considered a substitute for the corresponding GAAP financial statements and investors should evaluate them carefully. These Non-GAAP financial measures may differ materially from the Non-GAAP financial measures used by other companies.
Forward-Looking Statement
This press release contains “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 (the “Exchange Act”) (which Sections were adopted as part of the Private Securities Litigation Reform Act of 1995). Statements preceded by, followed by or that otherwise include the words “believe,” “anticipate,” “estimate,” “expect,” “intend,” “plan,” “project,” “prospects,” “outlook,” and similar words or expressions, or future or conditional verbs, such as “will,” “should,” “would,” “may,” and “could,” are generally forward-looking in nature and not historical facts, including, without limitation, our continuing commitment to building on our momentum, driving sustainable growth, and expanding the reach of our innovative products across both our contract manufacturing and consumer brands businesses.. These forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the Company's actual results, performance, or achievements to be materially different from any anticipated results, performance, or achievements for many reasons. The Company disclaims any intention to, and undertakes no obligation to, revise any forward-looking statements, whether as a result of new information, a future event, or otherwise. For additional risks and uncertainties that could impact the Company's forward-looking statements, please see the Company's Annual Report on Form 10-K for the year ended December 31, 2024, including but not limited to the discussion under “Risk Factors” therein, which the Company filed with the SEC and which may be viewed at http://www.sec.gov/.
Investor Contacts:
Valter Pinto, Managing Director
KCSA Strategic Communications
212.896.1254
Nexgel@kcsa.com
NEXGEL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 2025 AND DECEMBER 31, 2024
(Unaudited)
(in thousands, except share and per share data)
| September 30,2025 | December 31,2024 | |||||||
| ASSETS: | ||||||||
| Current Assets: | ||||||||
| Cash and cash equivalents | $ | 938 | $ | 1,807 | ||||
| Restricted cash | 920 | - | ||||||
| Accounts receivable, net | 839 | 933 | ||||||
| Inventory | 2,019 | 1,751 | ||||||
| Prepaid expenses and other current assets | 886 | 623 | ||||||
| Total current assets | 5,602 | 5,114 | ||||||
| Goodwill | 1,128 | 1,128 | ||||||
| Intangibles, net | 712 | 807 | ||||||
| Property and equipment, net | 1,996 | 2,211 | ||||||
| Operating lease - right of use asset | 2,087 | 1,628 | ||||||
| Other assets | 95 | 95 | ||||||
| Total assets | $ | 11,620 | $ | 10,983 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current Liabilities: | ||||||||
| Accounts payable | $ | 795 | $ | 761 | ||||
| Accounts payable - related party | 421 | 531 | ||||||
| Accrued expenses and other current liabilities | 530 | 310 | ||||||
| Deferred revenue | 180 | 179 | ||||||
| Current portion of note payable | 99 | 97 | ||||||
| Partnership accrued advance | 920 | - | ||||||
| Warrant liability and contingent consideration liability | 6 | 296 | ||||||
| Financing lease liability, current portion | 64 | 59 | ||||||
| Operating lease liabilities, current portion | 293 | 237 | ||||||
| Total current liabilities | 3,308 | 2,470 | ||||||
| Operating lease liabilities, net of current portion | 1,962 | 1,538 | ||||||
| Financing lease liability, net of current portion | 259 | 307 | ||||||
| Notes payable, net of current portion | 515 | 588 | ||||||
| Total liabilities | 6,044 | 4,903 | ||||||
| Commitments and Contingencies (Note 17) | - | - | ||||||
| Stockholders’ Equity | ||||||||
| Preferred stock, par value | - | - | ||||||
| Common stock, par value | 8 | 8 | ||||||
| Additional paid-in capital | 25,204 | 23,743 | ||||||
| Accumulated deficit | (20,026 | ) | (17,996 | ) | ||||
| Total NexGel stockholders’ equity | 5,186 | 5,755 | ||||||
| Non-controlling interest in joint venture | 390 | 325 | ||||||
| Total stockholders’ equity | 5,576 | 6,080 | ||||||
| Total liabilities and stockholders’ equity | $ | 11,620 | $ | 10,983 | ||||
NEXGEL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024
(Unaudited)
(in thousands, except share and per share data)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenues, net | $ | 2,934 | $ | 2,940 | $ | 8,625 | $ | 5,647 | ||||||||
| Cost of revenues | 1,691 | 1,785 | 4,935 | 3,973 | ||||||||||||
| Gross profit | 1,243 | 1,155 | 3,690 | 1,674 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development | 7 | - | 8 | 78 | ||||||||||||
| Selling, general and administrative | 1,961 | 1,943 | 5,820 | 4,309 | ||||||||||||
| Total operating expenses | 1,968 | 1,943 | 5,828 | 4,387 | ||||||||||||
| Loss from operations | (725 | ) | (788 | ) | (2,138 | ) | (2,713 | ) | ||||||||
| Other income (expense): | ||||||||||||||||
| Interest expense, net | 10 | (20 | ) | (32 | ) | (65 | ) | |||||||||
| Other income | 59 | 44 | 92 | 102 | ||||||||||||
| Changes in fair value of warrant liability | 9 | 10 | 113 | 37 | ||||||||||||
| Total other income (expense), net | 78 | 34 | 173 | 74 | ||||||||||||
| Loss before income taxes | (647 | ) | (754 | ) | (1,965 | ) | (2,639 | ) | ||||||||
| Income tax expense | - | - | - | - | ||||||||||||
| Net loss | (647 | ) | (754 | ) | (1,965 | ) | (2,639 | ) | ||||||||
| Less: Income (loss) attributable to non-controlling interest in joint venture | (6 | ) | 61 | (65 | ) | 208 | ||||||||||
| Net loss attributable to NexGel stockholders | $ | (653 | ) | $ | (693 | ) | $ | (2,030 | ) | $ | (2,431 | ) | ||||
| Net loss per common share - basic | $ | (0.08 | ) | $ | (0.11 | ) | $ | (0.26 | ) | $ | (0.39 | ) | ||||
| Net loss per common share - diluted | $ | (0.08 | ) | $ | (0.11 | ) | $ | (0.26 | ) | $ | (0.39 | ) | ||||
| Weighted average shares used in computing net loss per common share - basic | 7,971,299 | 6,569,403 | 7,757,429 | 6,274,221 | ||||||||||||
| Weighted average shares used in computing net loss per common share – diluted | 7,971,299 | 6,569,403 | 7,757,429 | 6,274,221 | ||||||||||||
NEXGEL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024
(Unaudited)
(in thousands)
| Nine Months Ended September 30, | ||||||||
| 2025 | 2024 | |||||||
| Operating Activities | ||||||||
| Net loss | $ | (2,030 | ) | $ | (2,431 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Income (loss) attributable to non-controlling interest in joint venture | 65 | (208 | ) | |||||
| Depreciation and amortization | 338 | 328 | ||||||
| Net changes in operating lease assets and liabilities | 21 | 31 | ||||||
| Share-based compensation | 498 | 271 | ||||||
| Gain on investment in marketable securities | — | (62 | ) | |||||
| Changes in fair value of warrant liability and warrant modification expense | (112 | ) | (37 | ) | ||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable, net | 94 | (261 | ) | |||||
| Inventory | (268 | ) | (459 | ) | ||||
| Prepaid expenses and other assets | (263 | ) | (479 | ) | ||||
| Accounts payable | 34 | 272 | ||||||
| Accounts payable – related party | (110 | ) | — | |||||
| Accrued expenses and other current liabilities | 220 | (132 | ) | |||||
| Deferred revenue | 1 | 159 | ||||||
| Partnership accrued advance | (80 | ) | — | |||||
| Net Cash Used in Operating Activities | (1,592 | ) | (3,008 | ) | ||||
| Investing Activities | ||||||||
| Proceeds from sales of marketable securities | — | 62 | ||||||
| Capital expenditures | (28 | ) | (374 | ) | ||||
| Net cash paid for asset acquisition | — | (400 | ) | |||||
| Net Cash Used in Investing Activities | (28 | ) | (712 | ) | ||||
| Financing Activities | ||||||||
| Proceeds from margin line of credit | — | 345 | ||||||
| Proceeds from STADA (Note 17) | 1,000 | — | ||||||
| Proceeds from equity offerings | 1,055 | 2,135 | ||||||
| Stock issuance costs | (92 | ) | (185 | ) | ||||
| Investment by joint venture partner | — | 37 | ||||||
| Change in contingent consideration liability | — | (164 | ) | |||||
| Payment of contingent consideration liability | (178 | ) | — | |||||
| Principal payment on financing lease liability | (43 | ) | (36 | ) | ||||
| Principal payments of notes payable | (71 | ) | (53 | ) | ||||
| Net Cash Provided by Financing Activities | 1,671 | 2,079 | ||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | 51 | (1,641 | ) | |||||
| Cash, cash equivalents, and restricted cash, beginning of period | 1,807 | 2,700 | ||||||
| Cash, cash equivalents, and restricted cash, end of period | $ | 1,858 | $ | 1,059 | ||||
| Reconciliation of ending cash, cash equivalents and restricted cash | ||||||||
| Cash and cash equivalents, end of period | $ | 938 | $ | 1,059 | ||||
| Restricted cash, end of period | 920 | — | ||||||
| Total cash, cash equivalents and restricted cash, end of period | $ | 1,858 | $ | 1,059 | ||||
| Supplemental Disclosure of Cash Flow Information | ||||||||
| Cash paid during the year for: | ||||||||
| Interest | $ | 54 | $ | 65 | ||||
| Taxes | $ | — | $ | — | ||||
| Supplemental Non-cash Investing and Financing Activities | ||||||||
| Additional ROU assets and operating lease liabilities from lease modification | $ | 677,267 | $ | - | ||||
| Shares issued in conjunction with asset acquisition | $ | — | $ | 200 | ||||
| Property and equipment financed under notes payable | $ | — | $ | 165 | ||||
| Property and equipment financed under financing leases | $ | — | $ | 416 | ||||
RECONCILIATION OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES
(in thousands, except per share amounts)
CALCULATION OF EBITDA & ADJUSTED EBITDA
| Three Months Ended June 30, | Three Months Ended September 30, | ||||||||||||
| 2025 | 2025 | 2024 | |||||||||||
| Net (loss) income: | $ | (640 | ) | $ | (647 | ) | $ | (754 | ) | ||||
| Less: Loss (income) attributable to non-controlling interest in joint venture | (25 | ) | (6 | ) | 61 | ||||||||
| Net loss attributable to NexGel stockholders | (665 | ) | (653 | ) | (693 | ) | |||||||
| Adjustments: | |||||||||||||
| Depreciation and amortization | 111 | 113 | 184 | ||||||||||
| Interest expense, net | 21 | (10 | ) | 20 | |||||||||
| Income tax expense | - | - | - | ||||||||||
| EBITDA | (533 | ) | (550 | ) | (489 | ) | |||||||
| Change in warrant liability (1) | (13 | ) | (9 | ) | (11 | ) | |||||||
| Share-based compensation expense (2) | 127 | 205 | 153 | ||||||||||
| Adjusted EBITDA: | $ | (419 | ) | $ | (354 | ) | $ | (347 | ) | ||||
| Nine Months Ended September 30, | |||||||||
| 2025 | 2024 | ||||||||
| Net (loss) income: | $ | (1,965 | ) | $ | (2,639 | ) | |||
| Less: Loss (income) attributable to non-controlling interest in joint venture | (65 | ) | 208 | ||||||
| Net loss attributable to NexGel stockholders | (2,030 | ) | (2,431 | ) | |||||
| Adjustments: | |||||||||
| Depreciation and amortization | 338 | 328 | |||||||
| Interest expense, net | 32 | 65 | |||||||
| Income tax expense | - | - | |||||||
| EBITDA | (1,661 | ) | (2,038 | ) | |||||
| Change in warrant liability (1) | (112 | ) | (37 | ) | |||||
| Share-based compensation expense (2) | 498 | 271 | |||||||
| Adjusted EBITDA: | $ | (1,275 | ) | $ | (1,804 | ) | |||
| (1 | ) | This adjustment gives effect to non-cash warrant liability changes incurred during the periods. | |
| (2 | ) | The adjustments represent share-based compensation expense related to awards of stock options, restricted stock units, or common stock in exchange for services. Although we expect to continue to award stock in exchange for services, the amount of non-cash stock-based compensation is excluded as it is subject to change as a result of one-time or non-recurring projects. No common stock was issued for services in the quarter ended September 30, 2025. | |