Orion Group Holdings Reports 4th Quarter and Full Year 2025 Results and Initiation of 2026 Guidance
Rhea-AI Summary
Orion Group Holdings (NYSE: ORN) reported full-year 2025 results and initiated 2026 guidance on March 3, 2026. Revenue was $852.3 million, GAAP net income $2.5 million ($0.06 per diluted share) and Adjusted EBITDA $45.2 million.
The company closed a $120 million five-year credit facility, completed the acquisition of J.E. McAmis for ~$60 million, booked $763 million of awards in 2025, and set 2026 guidance of $900–$950M revenue and $54–$58M Adjusted EBITDA.
AI-generated analysis. Not financial advice.
Positive
- Revenue +7% to $852.3 million in 2025
- GAAP profitability restored with $2.5 million net income versus a 2024 loss
- Adjusted EBITDA $45.2M, up from $41.9M
- $120M credit facility reduces borrowing cost and extends maturity to 2030
- Acquisition of J.E. McAmis (~$60M) expands marine capabilities and adds a $1.4B pipeline
Negative
- Total backlog declined to $640 million from $729 million (≈12% drop year-over-year)
- SG&A increased to $93.5 million from $82.5 million (≈13% rise)
- Low unrestricted cash of $1.6 million at year-end despite $278M current assets
- Incremental leverage with ≈$47 million borrowings under new facility for acquisition financing
News Market Reaction – ORN
On the day this news was published, ORN declined 0.07%, reflecting a mild negative market reaction. Argus tracked a trough of -2.8% from its starting point during tracking. Our momentum scanner triggered 3 alerts that day, indicating moderate trading interest and price volatility. This price movement removed approximately $377K from the company's valuation, bringing the market cap to $537.52M at that time.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Market Reality Check
Peers on Argus
ORN’s 24h move of -0.07% contrasts with mixed peers: BBCP and MTRX were up, while GLDD and SLND were down. Momentum scanner shows sector names like SLND and ONEG moving down, while ORN’s direction flag is up, pointing to stock-specific dynamics rather than a coordinated sector move.
Previous Earnings Reports
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Oct 28 | Q3 2025 earnings | Positive | +17.8% | Strong Q3 results and raised FY2025 guidance drove a sharp rally. |
| Jul 29 | Q2 2025 earnings | Positive | -14.8% | Strong Q2 growth and margin expansion but shares sold off post-report. |
| Apr 29 | Q1 2025 earnings | Positive | +0.9% | Revenues up, losses narrowed, backlog strong and guidance reaffirmed. |
| Mar 04 | FY 2024 earnings | Positive | -10.4% | Double-digit 2024 growth and new 2025 guidance met with selloff. |
| Oct 30 | Q3 2024 earnings | Positive | +12.7% | Robust Q3 growth and higher Adjusted EBITDA lifted the stock. |
Earnings releases have generally been viewed positively when results beat and guidance is raised, but reactions have been volatile with both strong rallies and sharp selloffs following prior earnings.
Over the past year, Orion’s earnings cadence has highlighted steady growth and improving profitability. Q3 2024 and Q3 2025 results showed solid revenue, rising Adjusted EBITDA, and positive net income, with the Oct 28, 2025 report driving a 17.76% gain. Earlier in 2025, Q1 and Q2 earnings also emphasized backlog strength and guidance reaffirmations, though market reactions were mixed, including a -14.79% move after Q2 despite positive metrics. Compared with those updates, today’s full-year 2025 results and 2026 guidance continue the growth and margin-expansion narrative.
Historical Comparison
Historically, ORN earnings headlines moved the stock by an average of 1.25%, with both double-digit gains and losses, underscoring event-driven volatility around results and guidance updates.
Earnings updates have shown progression from FY2024 guidance of $800–$850M revenue and $42–46M Adjusted EBITDA to FY2025 guidance increases and now 2026 guidance targeting further revenue and EBITDA growth.
Market Pulse Summary
This announcement details solid 2025 execution with contract revenues of $852.3M, improved GAAP profitability, and Adjusted EBITDA of $45.2M, alongside a strategic $60M acquisition of J.E. McAmis. 2026 guidance targets $900–$950M in revenue and higher EBITDA, signaling confidence in a $23B opportunity pipeline. Investors may track backlog trends, marine and concrete award flow, leverage under the $120M credit facility, and the delivery of projected margin expansion versus prior earnings cycles.
Key Terms
adjusted ebitda financial
adjusted eps financial
free cash flow financial
backlog financial
credit agreement financial
revolving line of credit financial
secured overnight financing rate (sofr) financial
contingent consideration financial
AI-generated analysis. Not financial advice.
HOUSTON, March 03, 2026 (GLOBE NEWSWIRE) -- Orion Group Holdings, Inc. (NYSE: ORN) (the “Company” or “Orion”), a leading specialty construction company, today reported its financial results for the fourth quarter and full year ended December 31, 2025.
Highlights for the year ended December 31, 2025:
($ in millions, except EPS)
- Revenue of
$852 million , GAAP net income of$2.5 million or$0.06 per diluted share, Adjusted EBITDA of$45 million and Adjusted EPS of$0.25 per diluted share - Cash flow from operations of
$28 million and free cash flow of$14 million - Booked awards and change orders of
$763 million in the year - Completed
$120 million refinancing transaction materially reducing cost of borrowing - Subsequent to quarter end, completed the acquisition of J.E. McAmis, strengthening jetty and breakwater marine construction capabilities
- Initiates 2026 financial guidance that reflects attractive end markets and strategic position
Management Commentary
“2025 was a year of strong operational execution and meaningful advancement of our strategic initiatives, with top and bottom-line growth and good operating and free cash flow generation,” said Travis Boone, President and Chief Executive Officer of Orion. “Across the organization, our team delivered with discipline-- executing projects safely and profitably, strengthening our balance sheet, and taking important strategic steps that position the Company for accelerated growth ahead.”
“During the year, we further strengthened our foundation and have shifted our focus to growth. The acquisition of J.E. McAmis on February 3 enhances our competitive position by adding specialized marine capabilities, strategic assets and scale that expand our ability to pursue and execute a wider scope of large, complex projects. In Concrete, our team continued to build attractive backlog by winning profitable projects, including a notable number of new data centers, and deepening relationships with leading clients. Our ability to deliver complex projects across each of our operating segments with predictable excellence has reinforced customer confidence, supporting repeat work, broader scopes, and geographic expansion. With a
“We are also pleased to initiate 2026 guidance that reflects attractive revenue growth and margin expansion. As we look ahead, our strengthened platform, expanded capabilities, great people, and growing pipeline position us well to deliver long-term shareholder value in 2026 and beyond.”
Full Year 2025 Results
| Year ended | |||||||
| December 31, | December 31, | ||||||
| 2025 | 2024 | ||||||
| Revenue | $ | 852.3 | $ | 796.4 | |||
| GAAP Net Income (Loss) | $ | 2.5 | $ | (1.6 | ) | ||
| GAAP EPS | $ | 0.06 | $ | (0.05 | ) | ||
| Adjusted EBITDA | $ | 45.2 | $ | 41.9 | |||
| Adjusted EPS | $ | 0.25 | $ | 0.15 | |||
See definitions and reconciliation of non-GAAP measures elsewhere in this release.
Contract revenues of
Gross profit was
Selling, general and administrative expenses were
GAAP net income for the year ended December 31, 2025, was
Adjusted EBITDA for 2025 was
Backlog
| December 31, | December 31, | |||||
| 2025 | 2024 | |||||
| Marine | $ | 480 | $ | 583 | ||
| Concrete | 160 | 146 | ||||
| Total | $ | 640 | $ | 729 | ||
Full year 2025 backlog included approximately
In 2025, customer decisions were delayed primarily due to tariff-related uncertainty in the private sector and a prolonged U.S. government shut-down. We remain confident in our strong demand outlook, as supported by the tailwinds across our end markets, and in the Company’s backlog trajectory and long-term growth outlook underpinned by our vibrant, growing pipeline that is currently
Recent Developments
As previously announced, on February 4, 2026, the Company completed the acquisition of J. E. McAmis, Inc. and JEM Marine Leasing LLC (together, “J.E. McAmis” or “McAmis”), for approximately
In late 2025, the Company purchased a large derrick barge to further increase capacity and execution flexibility. This strategic asset will enable our team to pursue a broader range of marine and defense-related work.
Balance Sheet Update
On December 23, 2025, the Company entered into a five-year
As of December 31, 2025, current assets were
2026 Financial Guidance
The following forward-looking guidance reflects the Company’s current expectations and beliefs as of March 3, 2026, and is subject to change. The following statements apply only as of the date of this disclosure and are expressly qualified in their entirety by the cautionary statements included elsewhere in this document.
For the full year 2026, Orion currently anticipates the following:
- Revenue in the range of
$900 million to$950 million ,8.6% annual growth at the midpoint - Adjusted EBITDA in the range of
$54 million to$58 million ,24% annual growth at midpoint - Adjusted EPS in the range of
$0.36 t o$0.42 ,56% annual growth at midpoint - Capital expenditures in the range of
$25 million to$35 million , consistent with prior year
Conference Call Details
Orion Group Holdings will host a conference call to discuss the fourth quarter and full year 2025 financial results at 10:00 a.m. Eastern Time/9:00 a.m. Central Time on Wednesday, March 4, 2026. To participate, please call (844) 481-2994 and ask for the Orion Group Holdings Conference Call. A live audio webcast of the call will also be available on the Investor Relations section of Orion’s website at https://www.oriongroupholdingsinc.com/investor/ and will be archived for replay.
About Orion Group Holdings
Orion Group Holdings, Inc., a leading specialty construction company serving the infrastructure, industrial and building sectors, provides services both on and off the water in the continental United States, Alaska, Hawaii, Canada and the Caribbean Basin through its marine segment and its concrete segment. The Company’s marine segment provides construction and dredging services relating to marine transportation facility construction, marine pipeline construction, marine environmental structures, dredging of waterways, channels and ports, environmental dredging, design and specialty services. Its concrete segment provides turnkey concrete construction services including place and finish, site prep, layout, forming, and rebar placement for large commercial, structural and other associated business areas. The Company is headquartered in Houston, Texas. The Company’s website is located at: https://www.oriongroupholdingsinc.com.
Backlog Definition
Backlog consists of projects under contract that have either (a) not been started, or (b) are in progress but are not yet complete. The Company cannot guarantee that the revenue implied by its backlog will be realized, or, if realized, will result in earnings or profitability. Backlog can fluctuate from period to period due to the timing and execution of contracts. The typical duration of the Company’s Concrete projects ranges from six to twelve months, and Marine projects range from 18 to 24 months. The Company's backlog at any point in time includes both revenue it expects to realize during the next twelve-month period as well as revenue it expects to realize in future years.
Non-GAAP Financial Measures
This press release includes the financial measures “adjusted net income/loss,” “adjusted earnings/loss per share,” “EBITDA,” “Adjusted EBITDA,” “Adjusted EBITDA margin,” and “free cash flow.” These measurements are “non-GAAP financial measures” under rules of the Securities and Exchange Commission, including Regulation G. The non-GAAP financial information may be determined or calculated differently by other companies that use similarly titled measures. By reporting such non-GAAP financial information, the Company does not intend to give such information greater prominence than comparable GAAP financial information. Investors are urged to consider these non-GAAP measures in addition to and not in substitute for measures prepared in accordance with GAAP.
Adjusted net income/loss and adjusted earnings/loss per share should not be viewed as an equivalent financial measure to net income/loss or earnings/loss per share. Adjusted net income/loss and adjusted earnings/loss per share exclude certain items that management believes are one-time items or items whose timing or amount cannot be reasonably estimated. Free cash flow is defined as operating cash flow adjusted for investing cash flow. The Company believes these adjusted financial measures are a useful supplement to earnings/loss calculated in accordance with GAAP.
Orion defines EBITDA as net income/loss before net interest expense, income taxes, depreciation and amortization. Adjusted EBITDA is calculated by adjusting EBITDA for certain items that management believes are one-time items or items whose timing or amount cannot be reasonably estimated. Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA for the period by contract revenues for the period. The GAAP financial measure that is most directly comparable to EBITDA and Adjusted EBITDA is net income, while the GAAP financial measure that is most directly comparable to Adjusted EBITDA margin is operating margin, which represents operating income divided by contract revenues. EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are used internally to evaluate current operating expense, operating efficiency, and operating profitability on a variable cost basis, by excluding the depreciation and amortization expenses, primarily related to capital expenditures and acquisitions, and net interest and tax expenses. Additionally, EBITDA, Adjusted EBITDA and Adjusted EBITDA margin provide useful information regarding the Company's ability to meet future debt service and working capital requirements while providing an overall evaluation of the Company's financial condition. In addition, EBITDA is used internally for incentive compensation purposes. The Company includes EBITDA, Adjusted EBITDA and Adjusted EBITDA margin to provide transparency to investors as they are commonly used by investors and others in assessing performance. EBITDA, Adjusted EBITDA and Adjusted EBITDA margin have certain limitations as analytical tools and should not be used as a substitute for operating margin, net income, cash flows, or other data prepared in accordance with GAAP, or as a measure of the Company's profitability or liquidity.
Forward-Looking Statements
The matters discussed in this press release may constitute or include projections or other forward-looking statements within the meaning of the “safe harbor” provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, of which provisions the Company is availing itself. Certain forward-looking statements can be identified by the use of forward-looking terminology, such as “believes,” ”expects,” “may,” ”will,” ”could,” ”should,” ”seeks,” ”approximately,” ”intends,” “plans,” ”estimates,” or ”anticipates,” or the negative thereof or other comparable terminology, or by discussions of strategy, plans, objectives, intentions, estimates, forecasts, guidance, outlook, assumptions, or goals. In particular, statements regarding our pipeline of opportunities, achievement of strategic priorities, position for growth, financial guidance and future operations or results, including those set forth in this press release, and any other statement, express or implied, concerning financial guidance or future operating results or the future generation of or ability to generate revenues, income, net income, gross profit, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, or cash flow, including to service debt or maintain compliance with debt covenants, and including any estimates, guidance, forecasts or assumptions regarding future revenues or revenue growth, are forward-looking statements. Forward-looking statements also include project award announcements, estimated project start dates, ramp-up of contract activity and contract options, which may or may not be awarded in the future. Forward-looking statements involve risks, including those associated with the Company's fixed price contracts that impacts profits, unforeseen productivity delays that may alter the final profitability of the contract, cancellation of the contract by the customer for unforeseen reasons, delays or decreases in funding by the customer, levels and predictability of government funding or other governmental budgetary constraints, and any potential contract options which may or may not be awarded in the future, and are at the sole discretion of award by the customer. Past performance is not necessarily an indicator of future results. Considering these and other uncertainties, the inclusion of forward-looking statements in this press release should not be regarded as a representation by the Company that the Company's plans, estimates, forecasts, goals, intentions, or objectives will be achieved or realized. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. The Company assumes no obligation to update information contained in this press release whether as a result of new developments or otherwise, except as required by law.
Please refer to the Company's 2024 Annual Report on Form 10-K, filed on March 5, 2025 which is available on its website at www.oriongroupholdingsinc.com or at the SEC's website at www.sec.gov, and filings and press releases subsequent to such Annual Report on Form 10-K for additional and more detailed discussion of risk factors that could cause actual results to differ materially from our current expectations, estimates or forecasts.
Contact:
Margaret Boyce
346-278-3762
mboyce@orn.net
Source: Orion Group Holdings, Inc.
| Orion Group Holdings, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (In Thousands, Except Share and Per Share Information) (Unaudited) | |||||||||||||||
| Three Months Ended | Year Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Contract revenues | $ | 233,223 | $ | 216,880 | $ | 852,260 | $ | 796,394 | |||||||
| Costs of contract revenues | 206,173 | 186,603 | 746,646 | 705,234 | |||||||||||
| Gross profit | 27,050 | 30,277 | 105,614 | 91,160 | |||||||||||
| Selling, general and administrative expenses | 23,093 | 21,557 | 93,471 | 82,537 | |||||||||||
| Gain on disposal of assets, net | (1,068 | ) | (912 | ) | (2,468 | ) | (2,898 | ) | |||||||
| Operating income | 5,025 | 9,632 | 14,611 | 11,521 | |||||||||||
| Other (expense) income: | |||||||||||||||
| Interest expense | (1,490 | ) | (3,045 | ) | (8,863 | ) | (13,381 | ) | |||||||
| Loss on extinguishment of debt | (3,777 | ) | — | (3,777 | ) | — | |||||||||
| Other income | 175 | 168 | 936 | 564 | |||||||||||
| Other expense, net | (5,092 | ) | (2,877 | ) | (11,704 | ) | (12,817 | ) | |||||||
| Income (loss) before income taxes | (67 | ) | 6,755 | 2,907 | (1,296 | ) | |||||||||
| Income tax expense | 173 | 1 | 419 | 348 | |||||||||||
| Net (loss) income | $ | (240 | ) | $ | 6,754 | $ | 2,488 | $ | (1,644 | ) | |||||
| Basic (loss) income per share | $ | (0.01 | ) | $ | 0.17 | $ | 0.06 | $ | (0.05 | ) | |||||
| Diluted (loss) income per share | $ | (0.01 | ) | $ | 0.17 | $ | 0.06 | $ | (0.05 | ) | |||||
| Shares used to compute (loss) income per share | |||||||||||||||
| Basic | 39,901,141 | 38,930,587 | 39,627,400 | 34,783,256 | |||||||||||
| Diluted | 39,901,141 | 38,943,811 | 39,639,250 | 34,783,256 | |||||||||||
| Orion Group Holdings, Inc. and Subsidiaries Reconciliation of Adjusted Net Income (Loss) (In thousands except per share information) (Unaudited) | |||||||||||||||
| Three Months Ended | Year Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net loss (income) | $ | (240 | ) | $ | 6,754 | $ | 2,488 | $ | (1,644 | ) | |||||
| Adjusting items and the tax effects: | |||||||||||||||
| Non-cash share-based compensation | 1,432 | 1,079 | 5,450 | 4,009 | |||||||||||
| ERP implementation | 236 | 488 | 1,367 | 2,129 | |||||||||||
| Severance | 12 | 19 | 620 | 104 | |||||||||||
| Process improvement initiatives | — | 589 | 138 | 982 | |||||||||||
| Acquisition and integration | 494 | — | 494 | — | |||||||||||
| Loss on extinguishment of debt | 3,777 | — | 3,777 | — | |||||||||||
| Tax rate of | (1,369 | ) | (501 | ) | (2,725 | ) | (1,662 | ) | |||||||
| Reversal of the impact of valuation allowances | (987 | ) | (2,069 | ) | (1,854 | ) | 1,275 | ||||||||
| Adjusted net income | $ | 3,355 | $ | 6,359 | $ | 9,755 | $ | 5,193 | |||||||
| Adjusted EPS | $ | 0.08 | $ | 0.16 | $ | 0.25 | $ | 0.15 | |||||||
_____________________________
(1) Items are taxed discretely using the Company's blended tax rate.
| Orion Group Holdings, Inc. and Subsidiaries Adjusted EBITDA and Adjusted EBITDA Margin Reconciliations (In Thousands, Except Margin Data) (Unaudited) | |||||||||||||||
| Three Months Ended | Year Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net (loss) income | $ | (240 | ) | $ | 6,754 | $ | 2,488 | $ | (1,644 | ) | |||||
| Income tax expense | 173 | 1 | 419 | 348 | |||||||||||
| Interest expense, net | 1,342 | 2,935 | 8,223 | 13,174 | |||||||||||
| Depreciation and amortization | 5,736 | 5,207 | 22,262 | 22,765 | |||||||||||
| EBITDA(1) | 7,011 | 14,897 | 33,392 | 34,643 | |||||||||||
| Non-cash share-based compensation | 1,432 | 1,079 | 5,450 | 4,009 | |||||||||||
| ERP implementation | 236 | 488 | 1,367 | 2,129 | |||||||||||
| Severance | 12 | 19 | 620 | 104 | |||||||||||
| Process improvement initiatives | — | 589 | 138 | 982 | |||||||||||
| Acquisition and integration | 494 | — | 494 | — | |||||||||||
| Loss on extinguishment of debt | 3,777 | — | 3,777 | — | |||||||||||
| Adjusted EBITDA(2) | $ | 12,962 | $ | 17,072 | $ | 45,238 | $ | 41,867 | |||||||
| Adjusted EBITDA margin(2) | 5.6 | % | 7.9 | % | 5.3 | % | 5.3 | % | |||||||
____________________________
(1) EBITDA is a non-GAAP measure that represents earnings before interest, taxes, depreciation and amortization.
(2) Adjusted EBITDA is a non-GAAP measure that represents EBITDA adjusted for non-cash share-based compensation, ERP implementation, severance, process improvement initiatives, acquisition and integration and loss on extinguishment of debt. Adjusted EBITDA margin is a non-GAAP measure calculated by dividing Adjusted EBITDA by contract revenues.
| Orion Group Holdings, Inc. and Subsidiaries Adjusted EBITDA and Adjusted EBITDA Margin Reconciliations by Segment (In Thousands, Except Margin Data) (Unaudited) | |||||||||||||||
| Marine | Concrete | ||||||||||||||
| Three Months Ended | Three Months Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Contract revenues | $ | 139,422 | $ | 143,959 | $ | 93,801 | $ | 72,921 | |||||||
| Operating income (loss) | $ | 7,869 | $ | 7,165 | $ | (2,844 | ) | $ | 2,467 | ||||||
| Loss on extinguishment of debt | (2,415 | ) | — | (1,362 | ) | — | |||||||||
| Other income | 26 | 25 | 1 | 33 | |||||||||||
| Depreciation and amortization | 4,998 | 4,288 | 738 | 919 | |||||||||||
| EBITDA(1) | 10,478 | 11,478 | (3,467 | ) | 3,419 | ||||||||||
| Non-cash share-based compensation | 1,251 | 976 | 181 | 103 | |||||||||||
| ERP implementation | 133 | 325 | 103 | 163 | |||||||||||
| Severance | 12 | 19 | — | — | |||||||||||
| Process improvement initiatives | — | 387 | — | 202 | |||||||||||
| Acquisition and integration | 494 | — | — | — | |||||||||||
| Loss on extinguishment of debt | 2,415 | — | 1,362 | — | |||||||||||
| Adjusted EBITDA(2) | $ | 14,783 | $ | 13,185 | $ | (1,821 | ) | $ | 3,887 | ||||||
| Adjusted EBITDA margin(2) | 10.6 | % | 9.2 | % | (1.9 | )% | 5.3 | % | |||||||
| Marine | Concrete | ||||||||||||||
| Year Ended | Year Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Contract revenues | $ | 544,831 | $ | 521,250 | $ | 307,429 | $ | 275,144 | |||||||
| Operating income (loss) | $ | 29,862 | $ | 2,318 | $ | (15,251 | ) | $ | 9,203 | ||||||
| Loss on extinguishment of debt | (2,415 | ) | — | (1,362 | ) | — | |||||||||
| Other income | 282 | 242 | 14 | 115 | |||||||||||
| Depreciation and amortization | 18,983 | 18,693 | 3,279 | 4,072 | |||||||||||
| EBITDA(1) | 46,712 | 21,253 | (13,320 | ) | 13,390 | ||||||||||
| Non-cash share-based compensation | 4,866 | 3,711 | 584 | 298 | |||||||||||
| ERP implementation | 874 | 1,393 | 493 | 736 | |||||||||||
| Severance | 603 | 104 | 17 | — | |||||||||||
| Process improvement initiatives | 93 | 643 | 45 | 339 | |||||||||||
| Acquisition and integration | 494 | — | — | — | |||||||||||
| Loss on extinguishment of debt | 2,415 | — | 1,362 | — | |||||||||||
| Adjusted EBITDA(2) | $ | 56,057 | $ | 27,104 | $ | (10,819 | ) | $ | 14,763 | ||||||
| Adjusted EBITDA margin(2) | 10.3 | % | 5.2 | % | (3.5 | )% | 5.4 | % | |||||||
____________________________
(1) EBITDA is a non-GAAP measure that represents earnings before interest, taxes, depreciation and amortization.
(2) Adjusted EBITDA is a non-GAAP measure that represents EBITDA adjusted for non-cash share-based compensation, ERP implementation, severance, process improvement initiatives, acquisition and integration and loss on extinguishment of debt. Adjusted EBITDA margin is a non-GAAP measure calculated by dividing Adjusted EBITDA by contract revenues.
| Orion Group Holdings, Inc. and Subsidiaries Condensed Consolidated Statements of Cash Flows (In Thousands) (Unaudited) | |||||||
| Year Ended December 31, | |||||||
| 2025 | 2024 | ||||||
| Cash flows from operating activities | |||||||
| Net income (loss) | $ | 2,488 | $ | (1,644 | ) | ||
| Adjustments to reconcile net income (loss) to net cash used in operating activities: | |||||||
| Depreciation and amortization | 13,680 | 15,545 | |||||
| Amortization of ROU operating leases | 8,259 | 9,960 | |||||
| Amortization of ROU finance leases | 8,582 | 7,220 | |||||
| Write-off of debt issuance costs upon debt modification | |||||||
| Loss on extinguishment of debt | 3,777 | — | |||||
| Amortization of deferred debt issuance costs | 1,176 | 2,015 | |||||
| Deferred income taxes | 52 | (27 | ) | ||||
| Share-based compensation | 5,450 | 4,009 | |||||
| Gain on disposal of assets, net | (2,468 | ) | (2,898 | ) | |||
| Allowance for credit losses | 2,906 | 194 | |||||
| Change in operating assets and liabilities: | |||||||
| Accounts receivable | (86,315 | ) | 1,892 | ||||
| Income tax receivable | 227 | 143 | |||||
| Inventory | 787 | (554 | ) | ||||
| Prepaid expenses and other | (3,724 | ) | 41 | ||||
| Contract assets | 53,324 | (2,885 | ) | ||||
| Accounts payable | 11,085 | 16,018 | |||||
| Accrued liabilities | 8,099 | (10,920 | ) | ||||
| Operating lease liabilities | (7,272 | ) | (8,662 | ) | |||
| Landlord lease inventive received | 6,530 | — | |||||
| Income tax payable | (310 | ) | (63 | ) | |||
| Contract liabilities | 1,733 | (16,708 | ) | ||||
| Net cash provided by operating activities | 28,066 | 12,676 | |||||
| Cash flows from investing activities: | |||||||
| Proceeds from sale of property and equipment | 25,159 | 2,609 | |||||
| Purchase of property and equipment | (38,862 | ) | (14,091 | ) | |||
| Net cash used in investing activities | (13,703 | ) | (11,482 | ) | |||
| Cash flows from financing activities: | |||||||
| Borrowings on credit facilities | 185,468 | 72,589 | |||||
| Payments on credit facilities | (185,468 | ) | (73,067 | ) | |||
| Payments made on term loan | (23,000 | ) | (15,000 | ) | |||
| Payment of make-whole on debt extinguishment | (1,056 | ) | — | ||||
| Proceeds from deemed financing obligation | 4,456 | — | |||||
| Principal payments on deemed financing obligation | (8,157 | ) | (5,855 | ) | |||
| Loan costs related to credit facilities | (1,643 | ) | (393 | ) | |||
| Payments of finance lease liabilities | (10,409 | ) | (8,929 | ) | |||
| Proceeds from issuance of common stock | — | 26,421 | |||||
| Employee stock plans, net activity | 415 | 418 | |||||
| Net cash used in financing activities | (39,394 | ) | (3,816 | ) | |||
| Net change in cash, cash equivalents and restricted cash | (25,031 | ) | (2,622 | ) | |||
| Cash, cash equivalents and restricted cash at beginning of period | 28,316 | 30,938 | |||||
| Cash, cash equivalents and restricted cash at end of period | $ | 3,285 | $ | 28,316 | |||
| Orion Group Holdings, Inc. and Subsidiaries Condensed Consolidated Balance Sheets (In Thousands, Except Share and Per Share Information) | |||||||
| December 31, | December 31, | ||||||
| 2025 | 2024 | ||||||
| (Unaudited) | |||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 1,588 | $ | 28,316 | |||
| Restricted cash | 1,697 | — | |||||
| Accounts receivable: | |||||||
| Trade, net of allowance for credit losses of | 175,695 | 106,304 | |||||
| Retainage | 49,194 | 35,633 | |||||
| Income taxes receivable | 256 | 483 | |||||
| Other current | 3,531 | 3,127 | |||||
| Inventory | 2,432 | 1,974 | |||||
| Contract assets | 31,083 | 84,407 | |||||
| Prepaid expenses and other | 12,686 | 9,084 | |||||
| Total current assets | 278,162 | 269,328 | |||||
| Property and equipment, net of accumulated depreciation | 88,210 | 86,098 | |||||
| Operating lease right-of-use assets, net of accumulated amortization | 20,397 | 27,101 | |||||
| Financing lease right-of-use assets, net of accumulated amortization | 18,360 | 25,806 | |||||
| Inventory, non-current | 6,395 | 7,640 | |||||
| Deferred income tax asset | 17 | 17 | |||||
| Other non-current | 3,111 | 1,327 | |||||
| Total assets | $ | 414,652 | $ | 417,317 | |||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
| Current liabilities: | |||||||
| Current debt, net of debt issuance costs | $ | 1,789 | $ | 426 | |||
| Accounts payable: | |||||||
| Trade | 107,433 | 97,139 | |||||
| Retainage | 1,699 | 1,310 | |||||
| Accrued liabilities | 31,750 | 26,294 | |||||
| Income taxes payable | 197 | 507 | |||||
| Contract liabilities | 49,104 | 47,371 | |||||
| Current portion of operating lease liabilities | 4,418 | 7,546 | |||||
| Current portion of financing lease liabilities | 7,517 | 10,580 | |||||
| Total current liabilities | 203,907 | 191,173 | |||||
| Long-term debt, net of debt issuance costs | 6,085 | 22,751 | |||||
| Operating lease liabilities | 24,695 | 20,837 | |||||
| Financing lease liabilities | 5,878 | 11,346 | |||||
| Other long-term liabilities | 14,975 | 20,503 | |||||
| Deferred income tax liability | 80 | 28 | |||||
| Total liabilities | 255,620 | 266,638 | |||||
| Stockholders’ equity: | |||||||
| Preferred stock -- | — | — | |||||
| Common stock -- | 406 | 397 | |||||
| Treasury stock, 711,231 shares, at cost, as of December 31, 2025 and December 31, 2024, respectively | (6,540 | ) | (6,540 | ) | |||
| Additional paid-in capital | 226,369 | 220,513 | |||||
| Retained Loss | (61,203 | ) | (63,691 | ) | |||
| Total stockholders’ equity | 159,032 | 150,679 | |||||
| Total liabilities and stockholders’ equity | $ | 414,652 | $ | 417,317 | |||
| Orion Group Holdings, Inc. and Subsidiaries Guidance – Adjusted EBITDA Reconciliation (In Thousands) (Unaudited) | |||||||
| Year Ending | |||||||
| December 31, 2026 | |||||||
| Low Estimate | High Estimate | ||||||
| Net income | $ | 11,500 | $ | 15,300 | |||
| Income tax expense | 400 | 600 | |||||
| Interest expense, net | 7,700 | 7,700 | |||||
| Depreciation and amortization | 25,400 | 25,400 | |||||
| EBITDA(1) | 45,000 | 49,000 | |||||
| Non-cash share-based compensation | 7,200 | 7,200 | |||||
| ERP implementation | 1,800 | 1,800 | |||||
| Acquisition and integration costs(2) | — | — | |||||
| Adjusted EBITDA(3) | $ | 54,000 | $ | 58,000 | |||
____________________________
(1) EBITDA is a non-GAAP measure that represents earnings before interest, taxes, depreciation and amortization.
(2) Amounts related to acquisition and integration costs and amortization of purchased intangibles are not yet available because the purchase accounting for the acquisition is still in process. Accordingly, these amounts have not been included in this reconciliation and will be reflected in a future period once the purchase accounting is finalized.
(3) Adjusted EBITDA is a non-GAAP measure that represents EBITDA adjusted for share-based compensation, ERP implementation, acquisition and integration and amortization of purchased intangibles.
| Orion Group Holdings, Inc. and Subsidiaries Guidance – Adjusted EPS Reconciliation (In Thousands except per share information) (Unaudited) | |||||||
| Year Ending | |||||||
| December 31, 2026 | |||||||
| Low Estimate | High Estimate | ||||||
| Net income | $ | 11,500 | $ | 15,300 | |||
| Adjusting items and the tax effects: | |||||||
| Non-cash share-based compensation | 7,200 | 7,200 | |||||
| ERP implementation | 1,800 | 1,800 | |||||
| Acquisition and integration costs(1) | — | — | |||||
| Amortization of purchased intangibles(1) | — | — | |||||
| Tax rate of | (2,100 | ) | (2,100 | ) | |||
| Reversal of the impact of valuation allowances | (3,700 | ) | (5,000 | ) | |||
| Adjusted net income(3) | $ | 14,700 | $ | 17,200 | |||
| Adjusted EPS(3) | $ | 0.36 | $ | 0.42 | |||
____________________________
(1) Amounts related to acquisition and integration costs and amortization of purchased intangibles are not yet available because the purchase accounting for the acquisition is still in process. Accordingly, these amounts have not been included in this reconciliation and will be reflected in a future period once the purchase accounting is finalized.
(2) Items are taxed discretely using the Company's blended tax rate.
(3) Adjusted net income and Adjusted EPS are non-GAAP measures that represent net income adjusted for share-based compensation, ERP implementation, severance and process improvement initiatives.
| Orion Group Holdings, Inc. and Subsidiaries Free Cash Flow Reconciliation (In Thousands) (Unaudited) | |||
| Year Ended December 31, | |||
| 2025 | |||
| Net cash provided by operating activities | $ | 28,066 | |
| Cash flows from investing activities: | |||
| Proceeds from sale of property and equipment | 25,159 | ||
| Purchase of property and equipment | (38,862 | ) | |
| Free cash flow | $ | 14,363 | |
