Star Equity Holdings, Inc. Announces 2025 Second Quarter Financial Results
Star Equity Holdings (Nasdaq: STRR) reported strong Q2 2025 financial results, with revenues increasing 75.8% to $23.7 million and gross profit surging 182.2% to $6.3 million. The company achieved net income of $3.5 million ($1.08 per basic share) compared to a net loss of $3.8 million in Q2 2024.
The Building Solutions division showed exceptional performance with 51.2% revenue growth and a strong backlog of $25.7 million. The company's Investments Division generated $5.8 million in adjusted EBITDA, primarily from a $5.5 million realized gain on Star Equity Fund's investment in Servotronics.
Notably, Star Equity signed a definitive merger agreement with Hudson Global (Nasdaq: HSON) in May 2025, with shareholder meetings scheduled for August 21, 2025. The merger is expected to create value through increased scale, revenue diversification, and cost reduction.
Star Equity Holdings (Nasdaq: STRR) ha comunicato solidi risultati finanziari per il 2° trimestre 2025: i ricavi sono saliti del 75,8% a 23,7 milioni di dollari e l'utile lordo è aumentato del 182,2% a 6,3 milioni di dollari. La società ha riportato un utile netto di 3,5 milioni di dollari (1,08$ per azione base) rispetto alla perdita netta di 3,8 milioni nel 2° trimestre 2024.
La divisione Building Solutions ha mostrato performance eccellenti con una crescita dei ricavi del 51,2% e un solido portafoglio ordini pari a 25,7 milioni di dollari. La divisione Investments ha generato un adjusted EBITDA di 5,8 milioni di dollari, principalmente grazie a una plusvalenza realizzata di 5,5 milioni sull'investimento del Star Equity Fund in Servotronics.
In maggio 2025 Star Equity ha firmato un accordo di fusione definitivo con Hudson Global (Nasdaq: HSON), con le assemblee degli azionisti previste per il 21 agosto 2025. La fusione dovrebbe creare valore aumentando la scala, diversificando i ricavi e riducendo i costi.
Star Equity Holdings (Nasdaq: STRR) presentó sólidos resultados financieros del 2T 2025: los ingresos aumentaron un 75,8% hasta 23,7 millones de dólares y el beneficio bruto se disparó un 182,2% hasta 6,3 millones de dólares. La compañía obtuvo un beneficio neto de 3,5 millones de dólares (1,08$ por acción básica) frente a una pérdida neta de 3,8 millones en el 2T de 2024.
La división Building Solutions mostró un desempeño excepcional con una crecimiento de ingresos del 51,2% y un sólido cartera de pedidos de 25,7 millones de dólares. La división Investments generó un EBITDA ajustado de 5,8 millones de dólares, principalmente por una ganancia realizada de 5,5 millones derivada de la inversión del Star Equity Fund en Servotronics.
En mayo de 2025, Star Equity firmó un acuerdo de fusión definitivo con Hudson Global (Nasdaq: HSON), con las juntas de accionistas programadas para el 21 de agosto de 2025. Se espera que la fusión genere valor mediante mayor escala, diversificación de ingresos y reducción de costes.
Star Equity Holdings (Nasdaq: STRR)는 2025년 2분기 실적을 발표했습니다. 매출은 75.8% 증가한 $23.7 million을 기록했고, 매출총이익은 182.2% 증가한 $6.3 million으로 크게 늘었습니다. 회사는 2024년 2분기에 380만 달러의 순손실을 기록한 것과 달리 $3.5 million(기본주당 $1.08)의 순이익을 달성했습니다.
Building Solutions 부문은 51.2%의 매출 성장과 $25.7 million의 견실한 수주잔고를 바탕으로 뛰어난 실적을 보였습니다. Investments 부문은 주로 Star Equity Fund의 Servotronics 투자에서 실현된 $5.5 million의 이익으로 인해 $5.8 million의 조정 EBITDA를 창출했습니다.
특히 Star Equity는 2025년 5월 Hudson Global (Nasdaq: HSON)과 최종 합병계약을 체결했으며, 주주총회는 2025년 8월 21일로 예정되어 있습니다. 합병은 규모 확대, 수익원 다변화 및 비용 절감을 통해 가치를 창출할 것으로 예상됩니다.
Star Equity Holdings (Nasdaq: STRR) a publié de solides résultats pour le 2e trimestre 2025 : les revenus ont augmenté de 75,8% à 23,7 millions de dollars et le bénéfice brut a bondi de 182,2% à 6,3 millions de dollars. La société a réalisé un bénéfice net de 3,5 millions de dollars (1,08$ par action de base) contre une perte nette de 3,8 millions au 2e trimestre 2024.
La division Building Solutions a affiché une performance remarquable avec une croissance des revenus de 51,2% et un solide carnet de commandes de 25,7 millions de dollars. La division Investments a généré un EBITDA ajusté de 5,8 millions de dollars, principalement grâce à une plus‑value réalisée de 5,5 millions sur l'investissement du Star Equity Fund dans Servotronics.
En mai 2025, Star Equity a signé un accord de fusion définitif avec Hudson Global (Nasdaq: HSON), les assemblées d'actionnaires étant prévues le 21 août 2025. La fusion devrait créer de la valeur par l'accroissement de la taille, la diversification des revenus et la réduction des coûts.
Star Equity Holdings (Nasdaq: STRR) meldete starke Ergebnisse für das 2. Quartal 2025: die Umsätze stiegen um 75,8% auf 23,7 Mio. USD, und der Bruttogewinn legte um 182,2% auf 6,3 Mio. USD zu. Das Unternehmen erzielte einen Nettogewinn von 3,5 Mio. USD (1,08 USD je Stammaktie) gegenüber einem Nettoverlust von 3,8 Mio. USD im 2. Quartal 2024.
Die Sparte Building Solutions verzeichnete eine herausragende Entwicklung mit 51,2% Umsatzwachstum und einem soliden Auftragsbestand von 25,7 Mio. USD. Die Investments-Sparte generierte ein bereinigtes EBITDA von 5,8 Mio. USD, hauptsächlich aufgrund eines realisierten Gewinns von 5,5 Mio. USD aus der Beteiligung des Star Equity Fund an Servotronics.
Im Mai 2025 unterzeichnete Star Equity eine endgültige Fusionsvereinbarung mit Hudson Global (Nasdaq: HSON); die Aktionärsversammlungen sind für den 21. August 2025 angesetzt. Durch die Fusion sollen Skaleneffekte, Umsatzdiversifizierung und Kostensenkungen zur Wertschöpfung beitragen.
- Q2 revenues increased 75.8% to $23.7 million year-over-year
- Gross profit surged 182.2% to $6.3 million in Q2 2025
- Achieved $3.5 million net income vs $3.8 million net loss in Q2 2024
- Strong Building Solutions backlog of $25.7 million
- Generated $5.8 million in adjusted EBITDA from Investments Division
- Building Solutions gross margin improved to 25.7% from 16.5%
- SG&A as percentage of revenue decreased to 27.1% from 39.6%
- Operating cash flow remained negative at -$1.7 million in Q2 2025
- Investments segment revenue declined 18.6% year-over-year
- Investments gross profit decreased 53.6% compared to Q2 2024
Insights
STRR posts strong Q2 with 76% revenue growth, swinging to $3.5M profit from previous year's loss, with merger pending.
Star Equity Holdings has delivered exceptional financial performance in Q2 2025 with
The company's transformation from a
The
The Investments division delivered substantial value with
From a cash flow perspective, operations showed improvement with reduced cash outflow of
The pending merger with Hudson Global represents a potential value catalyst, with shareholder votes scheduled for August 21, 2025. Management expects this combination to create value through increased scale, revenue diversification, and elimination of redundant public company costs.
Q2 2025 revenues increased ~
Generated Adjusted EBITDA of
Quarter-end Building Solutions backlog stands at
OLD GREENWICH, Conn., Aug. 13, 2025 (GLOBE NEWSWIRE) -- Star Equity Holdings, Inc. (Nasdaq: STRR; STRRP) (“Star” or the “Company”), a diversified holding company, reported today its financial results for the second quarter (Q2) ended June 30, 2025. All 2025 and 2024 amounts in this release are unaudited.
Q2 2025 Financial Highlights vs. Q2 2024 (unaudited)
- Revenues increased by
75.8% to$23.7 million from$13.5 million . - Gross profit increased by
182.2% to$6.3 million from$2.2 million . - Net income was
$3.5 million (or$1.08 per basic and$1.07 per diluted share) compared to net loss of$3.8 million (or$1.19 loss per basic and diluted share). - Non-GAAP adjusted net income was
$6.0 million (or$1.87 per basic and$1.86 per diluted share) compared to net loss of$0.9 million (or$0.29 loss per basic and diluted share). - Non-GAAP adjusted EBITDA was a gain of
$7.0 million versus a loss of$0.5 million .
Year-to-Date 2025 Financial Highlights vs. Year-to-Date 2024 (unaudited)
- Revenues increased by
62.1% to$36.6 million from$22.6 million . - Gross profit increased by
147.7% to$9.4 million from$3.8 million . - Net income was
$2.3 million (or$0.71 per basic and$0.71 per diluted share) compared to a net loss of$6.0 million (or$1.90 loss per basic and diluted share). - Non-GAAP adjusted net income was
$4.3 million (or$1.35 per basic and$1.34 per diluted share) compared to a net loss of$2.3 million (or$0.73 loss per basic and diluted share). - Non-GAAP adjusted EBITDA was a gain of
$6.2 million versus a loss of$1.6 million .
“In the second quarter of 2025, consolidated revenues increased by
Jeff Eberwein, Executive Chairman of the Board of Directors, noted, “I’m pleased to report that Star’s second quarter results include
Mr. Eberwein added, “In May 2025, Star Equity signed a definitive merger agreement with Hudson Global, Inc. (Nasdaq: HSON) (the “Merger”). The completion of the Merger is subject to the approval of the shareholders of both the Company and Hudson, with both meetings scheduled for August 21, 2025. The NewCo created via the Merger is expected to create considerable value for Star Equity shareholders due to increased scale, further diversification of revenue streams, and the elimination of redundant public company costs.”
Revenues
The Company’s Q2 2025 revenues increased
Revenues in $ thousands | Q2 2025 | Q2 2024 | % change | 6M 2025 | 6M 2024 | % change | ||||||||||||||||
Building Solutions | $ | 20,384 | $ | 13,483 | 51.2 | % | $ | 32,502 | $ | 22,601 | 43.8 | % | ||||||||||
Energy Services | 3,324 | — | N/M | 4,130 | — | N/M | ||||||||||||||||
Investments | 158 | 194 | (18.6 | )% | 316 | 382 | (17.3 | )% | ||||||||||||||
Intersegment elimination | (158 | ) | (194 | ) | (18.6 | )% | (316 | ) | (382 | ) | (17.3 | )% | ||||||||||
Total Revenues | $ | 23,708 | $ | 13,483 | 75.8 | % | $ | 36,632 | $ | 22,601 | 62.1 | % |
Q2 2025 and 6M 2025 Building Solutions revenue increased by
Our Building Solutions segment backlog of
Gross Profit
Gross profit (loss) in $ thousands | Q2 2025 | Q2 2024 | % change | 6M 2025 | 6M 2024 | % change | ||||||||||||||||
Building Solutions | $ | 5,243 | $ | 2,229 | 135.2 | % | $ | 8,172 | $ | 3,907 | 109.2 | % | ||||||||||
Building Solutions gross margin | 25.7 | % | 16.5 | % | 9.2 | % | 25.1 | % | 17.3 | % | 7.8 | % | ||||||||||
Energy Services | 1,084 | — | N/M | 1,366 | — | N/M | ||||||||||||||||
Energy Services gross margin | 32.6 | % | — | % | N/M | 33.1 | % | — | % | N/M | ||||||||||||
Investments | 84 | 181 | (53.6 | )% | 167 | 265 | (37.0 | )% | ||||||||||||||
Intersegment elimination | (158 | ) | (194 | ) | (18.6 | )% | (316 | ) | (382 | ) | (17.3 | )% | ||||||||||
Total gross profit | $ | 6,253 | $ | 2,216 | 182.2 | % | $ | 9,389 | $ | 3,790 | 147.7 | % | ||||||||||
Total gross margin | 26.4 | % | 16.4 | % | 10.0 | % | 25.6 | % | 16.8 | % | 8.8 | % |
Q2 2025 and 6M 2025 Building Solutions gross profit increased
Operating Expenses
On a consolidated basis, Q2 2025 sales, general and administrative (“SG&A”) expenses increased by
Net Income
Q2 2025 net income was
Year-to-date 2025 net income was
Non-GAAP Adjusted EBITDA
Q2 2025 non-GAAP adjusted EBITDA was a gain of
Operating Cash Flow
Q2 2025 cash flow from operations was an outflow of
Operations Dashboard
Building Solutions Division | |||||||||||||||
(USD in thousands) | Q2 2024(1) | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | ||||||||||
Beginning Backlog(2) | $ | 14,806 | $ | 13,957 | $ | 19,567 | $ | 17,190 | $ | 27,913 | |||||
(+) New Orders | $ | 12,635 | $ | 19,273 | $ | 14,718 | $ | 22,841 | $ | 18,223 | |||||
(-) Recognized Revenue | $ | 13,483 | $ | 13,663 | $ | 17,095 | $ | 12,118 | $ | 20,398 | |||||
Ending Backlog | $ | 13,957 | $ | 19,567 | $ | 17,190 | $ | 27,913 | $ | 25,739 |
(1) Includes impact of TT from date of acquisition on May 17, 2024.
(2) Backlog defined as future revenue under contract.
Share Repurchase Program
On August 7, 2024, the Company’s board of directors authorized a new stock repurchase program under which the Company is authorized to repurchase up to
Preferred Stock Dividends
In Q2 2025, the Company’s board of directors declared a cash dividend to holders of our Series A Preferred Stock of
NOL Carryforward
As of December 31, 2024, Star had
Conference Call Information
A conference call is scheduled for 10:00 a.m. ET (7:00 a.m. PT) on August 13, 2025 to discuss the results and management’s outlook. The call may be accessed by dialing (833) 630-1956 (toll free) or (412) 317-1837 (international), five minutes prior to the scheduled start time and referencing Star Equity. A simultaneous webcast of the call may be accessed online from the Events & Presentations link on the Investor Relations page at www.starequity.com/events-and-presentations/presentations; an archived replay of the webcast will be available within 15 minutes of the end of the conference call.
If you have any questions, either prior to or after our scheduled Earnings Conference call, please e-mail admin@starequity.com or lcati@theequitygroup.com.
Use of Non-GAAP Financial Measures by Star Equity Holdings, Inc.
This release presents the non-GAAP financial measures “adjusted net income (loss),” “adjusted net income (loss) per basic and diluted share,” and “adjusted EBITDA.” The most directly comparable measures for these non-GAAP financial measures are “net income (loss),” “net income (loss) per basic and diluted share,” and “cash flows from operating activities.” The Company has included below unaudited adjusted financial information, which presents the Company’s results of operations after excluding acquired intangible asset amortization, unrealized gain (loss) on equity securities and lumber derivatives, litigation costs, transaction costs, financing costs, interest income, impairment of cost method investment, loss/gain on equity method investment, recruitment fee, and income tax adjustments. Further excluded in the measure of adjusted EBITDA are stock-based compensation, interest, depreciation, and amortization.
A discussion of the reasons why management believes that the presentation of non-GAAP financial measures provides useful information to investors regarding the Company’s financial condition and results of operations is included as Exhibit 99.2 to the Company’s report on Form 8-K filed with the Securities and Exchange Commission (“SEC”) on August 13, 2025.
About Star Equity Holdings, Inc.
Star Equity Holdings, Inc. is a diversified holding company with three divisions: Building Solutions, Energy Services, and Investments.
Building Solutions
Our Building Solutions division operates in three businesses: (i) modular building manufacturing; (ii) structural wall panel and wood foundation manufacturing, including building supply distribution operations; and (iii) glue-laminated timber (glulam) column, beam, and truss manufacturing.
Energy Services
Our Energy Services division engages in the rental, sale, and repair of downhole tools used in the oil and gas, geothermal, mining, and water-well industries.
Investments
Our Investments division manages and finances the Company’s real estate assets as well as its investment positions in private and public companies.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements in this press release that are not statements of historical fact are hereby identified as “forward-looking statements” for the purpose of the safe harbor provided by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements are based upon management’s current beliefs, views, estimates and expectations, including as pertains to (i) the plans and objectives of management for future operations, including plans or objectives relating to acquisitions and related integration, (ii) projections of income, EBITDA, earnings per share, capital expenditures, cost reductions, capital structure or other financial items, (iii) the future financial performance of the Company or acquisition targets and (iv) the assumptions underlying or relating to any statement described above. Forward-looking statements generally are identified by the words “believe”, “expect”, “anticipate”, “estimate”, “project”, “intend”, “plan”, “should”, “may”, “will”, “would”, “will be”, “will continue” or similar expressions. Such forward-looking statements are not meant to predict or guarantee actual results, performance, events or circumstances and may not be realized because they are based upon the Company's current projections, plans, objectives, beliefs, expectations, estimates and assumptions and are subject to a number of risks and uncertainties and other influences, many of which the Company has no control over. Actual results and the timing of certain events and circumstances may differ materially from those described above as a result of these risks and uncertainties. Factors that may influence or contribute to the inaccuracy of forward-looking statements or cause actual results to differ materially from expected or desired results may include, without limitation, the cyclical nature of our operating businesses, the Company’s debt and its ability to repay, refinance, or incur additional debt in the future; the Company’s need for a significant amount of cash to service, repay the debt, and to pay dividends on the Company’s preferred stock; the restrictions contained in the debt agreements that limit the discretion of management in operating the business; legal, regulatory, political and economic risks in markets and public health crises that reduce economic activity and cause restrictions on operations; the length of time associated with servicing customers; losses of significant contracts or failure to get potential contracts being discussed; disruptions in the relationship with third party vendors; accounts receivable turnover; insufficient cash flows and resulting lack of liquidity; the Company's inability to expand its business operations; the liability and compliance costs regarding environmental regulations; the lack of product diversification; existing or increased competition; risks to the price and volatility of the Company’s common stock and preferred stock; stock volatility and in liquidity; risks to preferred stockholders of not receiving dividends and risks to the Company’s ability to pursue growth opportunities if the Company continues to pay dividends according to the terms of the Company’s preferred stock; the Company’s ability to execute on its business strategy (including any cost reduction plans); the Company’s failure to realize expected benefits of restructuring and cost-cutting actions; the Company’s ability to preserve and monetize its net operating losses; risks associated with the Company’s possible pursuit of acquisitions; the risk that the conditions to the closing of the proposed Merger are not satisfied, including the failure to timely obtain stockholder approval for the transaction, if at all; uncertainties as to the timing of the consummation of the proposed Merger and the ability of each of the Company and Hudson to consummate the proposed Merger; risks related to the Company’s ability to manage its operating expenses and its expenses associated with the proposed Merger pending closing; risks related to the market price of the Company’s common stock relative to the value suggested by the exchange ratio; unexpected costs, charges or expenses resulting from the transaction; potential adverse reactions or changes to business relationships resulting from the announcement or completion of the proposed Merger; risks related to the inability of the combined company to success operate as a combined business; risks associated with the possible failure to realize certain anticipated benefits of the proposed Merger, including with respect to future financial and operating results; the Company’s ability to consummate successful acquisitions and execute related integration; general economic and financial market conditions; failure to keep pace with evolving technologies and difficulties integrating technologies; system failures; losses of key management personnel and the inability to attract and retain highly qualified management and personnel in the future; and the continued demand for and market acceptance of the Company’s services. For a detailed discussion of cautionary statements and risks that may affect the Company’s future results of operations and financial results, please refer to the Company’s filings with the Securities and Exchange Commission, including, but not limited to, the risk factors in the Company’s most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. This press release reflects management’s views as of the date presented.
All forward-looking statements are necessarily only estimates of future results, and there can be no assurance that actual results will not differ materially from expectations. Therefore, you are cautioned not to place undue reliance on such statements. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.
Participants in the Solicitation
Star, Hudson, and their respective directors and certain of their executive officers and employees may be considered participants in the solicitation of proxies from Star’s stockholders with respect to the proposed merger transaction under the rules of the SEC. Information about Star’s directors and officers is available in Star’s Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 21, 2025, and in subsequent documents filed with the SEC. Information about the directors and executive officers of Hudson is set forth in its Annual Report on Form 10-K for the year ended December 31, 2024, which was filed with the SEC on March 14, 2025, and in subsequent documents filed with the SEC. Additional information has been made available to you regarding the persons who may be deemed participants in the proxy solicitations and their direct and indirect interests (by security holdings or otherwise) in the Merger in a registration statement on Form S-4 (the “Registration Statement”) which was declared effective by the SEC on July 22, 2025, and the joint proxy statement/prospectus of Star and Hudson contained therein (the “Proxy Statement/Prospectus”), which was disseminated to stockholders beginning on or about July 23, 2025. Instructions on how to obtain free copies of this document and, the Registration Statement and Proxy Statement/Prospectus, are set forth below in the section headed “Additional Information and Where to Find It”.
This press release relates to the proposed merger transaction involving Star and Hudson and may be deemed to be solicitation material in respect of the proposed merger transaction. This press release is not a substitute for the Registration Statement, the Proxy Statement/Prospectus or for any other document that Star may file with the SEC and or send to its stockholders in connection with the proposed merger transaction. BEFORE MAKING ANY VOTING DECISION, INVESTORS AND SECURITY HOLDERS OF STAR ARE URGED TO READ THE REGISTRATION STATEMENT, THE PROXY STATEMENT/PROSPECTUS AND OTHER DOCUMENTS FILED WITH THE SEC CAREFULLY AND IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT STAR, THE PROPOSED MERGER TRANSACTION AND RELATED MATTERS.
No Offer or Solicitation
This press release does not constitute an offer to sell or the solicitation of an offer to buy any securities nor a solicitation of any vote or approval with respect to the proposed transaction or otherwise. No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the U S. Securities Act of 1933, as amended, and otherwise in accordance with applicable law.
Additional Information and Where to Find It
Investors and security holders will be able to obtain free copies of the Registration Statement, the Proxy Statement/Prospectus and other documents filed by Star or Hudson with the SEC through the website maintained by the SEC at http://www.sec.gov. Copies of the documents filed by Star with the SEC will also be available free of charge on Star’s website at https://www.starequity.com. You may obtain free copies of this document as described above.
For more information contact: | |
Star Equity Holdings, Inc. | The Equity Group |
Rick Coleman | Lena Cati |
Chief Executive Officer | Senior Vice President |
203-489-9508 | 212-836-9611 |
rick.coleman@starequity.com | lcati@theequitygroup.com |
(Financial tables follow)
Star Equity Holdings, Inc. Condensed Consolidated Statements of Operations (Unaudited) (In thousands, except for per share amounts) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Revenues: | ||||||||||||||||
Building Solutions** | $ | 20,384 | $ | 13,483 | $ | 32,502 | $ | 22,601 | ||||||||
Energy Services | 3,324 | — | 4,130 | — | ||||||||||||
Investments | — | — | — | — | ||||||||||||
Total revenues | 23,708 | 13,483 | 36,632 | 22,601 | ||||||||||||
Cost of revenues: | ||||||||||||||||
Building Solutions** | 15,141 | 11,254 | 24,330 | 18,694 | ||||||||||||
Energy Services | 2,240 | — | 2,764 | — | ||||||||||||
Investments | 74 | 13 | 149 | 117 | ||||||||||||
Total cost of revenues | 17,455 | 11,267 | 27,243 | 18,811 | ||||||||||||
Gross profit | 6,253 | 2,216 | 9,389 | 3,790 | ||||||||||||
Operating expenses: | ||||||||||||||||
Selling, general and administrative | 6,420 | 5,339 | 11,679 | 9,433 | ||||||||||||
Amortization of intangible assets | 785 | 590 | 1,509 | 1,032 | ||||||||||||
Total operating expenses | 7,205 | 5,929 | 13,188 | 10,465 | ||||||||||||
Income (loss) from operations | (952 | ) | (3,713 | ) | (3,799 | ) | (6,675 | ) | ||||||||
Other income (expense): | ||||||||||||||||
Other income (expense), net | 4,940 | (334 | ) | 4,439 | 65 | |||||||||||
Interest income (expense), net | (80 | ) | 221 | (98 | ) | 595 | ||||||||||
Total other income (expense), net | 4,860 | (113 | ) | 4,341 | 660 | |||||||||||
Income (loss) before income taxes | 3,908 | (3,826 | ) | 542 | (6,015 | ) | ||||||||||
Income tax benefit (provision) | (457 | ) | 39 | 1,733 | 4 | |||||||||||
Net Income (loss) | 3,451 | (3,787 | ) | 2,275 | (6,011 | ) | ||||||||||
Dividend on Series A perpetual preferred stock | (673 | ) | (479 | ) | (1,152 | ) | (958 | ) | ||||||||
Net income (loss) attributable to common shareholders | $ | 2,778 | $ | (4,266 | ) | $ | 1,123 | $ | (6,969 | ) | ||||||
Net income (loss) per share | ||||||||||||||||
Basic* | $ | 1.08 | $ | (1.19 | ) | $ | 0.71 | $ | (1.90 | ) | ||||||
Diluted* | $ | 1.07 | $ | (1.19 | ) | $ | 0.71 | $ | (1.90 | ) | ||||||
Net income (loss) per share, attributable to common shareholders | ||||||||||||||||
Basic* | $ | 0.87 | $ | (1.34 | ) | $ | 0.35 | $ | (2.20 | ) | ||||||
Diluted* | $ | 0.86 | $ | (1.34 | ) | $ | 0.35 | $ | (2.20 | ) | ||||||
Weighted-average common shares outstanding *** | ||||||||||||||||
Basic* | 3,205 | 3,172 | 3,212 | 3,170 | ||||||||||||
Diluted* | 3,214 | 3,172 | 3,222 | 3,170 | ||||||||||||
Dividends declared per share of Series A perpetual preferred stock | $ | 0.25 | $ | 0.25 | $ | 0.50 | $ | 0.50 |
*Earnings per share may not add due to rounding
**Formerly known as Construction
***All share amounts reflect 1 for 5 reverse stock split effective June 14, 2024, retroactively
Star Equity Holdings, Inc. Condensed Consolidated Balance Sheets (Unaudited) (In thousands, except share amounts) | ||||||||
June 30, 2025 (unaudited) | December 31, 2024 | |||||||
Assets: | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 1,861 | $ | 4,003 | ||||
Restricted cash | 1,608 | 1,628 | ||||||
Investments in equity securities | 1,763 | 3,368 | ||||||
Lumber derivative contracts | 13 | — | ||||||
Receivable from brokers | 6,684 | — | ||||||
Accounts receivable, net of allowances of | 11,698 | 8,048 | ||||||
Note receivable, current portion | 300 | 335 | ||||||
Inventories, net | 9,207 | 5,397 | ||||||
Other current assets | 2,051 | 1,635 | ||||||
Total current assets | 35,185 | 24,414 | ||||||
Property and equipment, net | 16,653 | 10,207 | ||||||
Operating lease right-of-use assets, net | 8,184 | 8,289 | ||||||
Intangible assets, net | 20,399 | 18,930 | ||||||
Goodwill | 9,922 | 8,453 | ||||||
Long term investments | 1,217 | 2,140 | ||||||
Notes receivable | 9,124 | 8,876 | ||||||
Other assets | 1,730 | 1,739 | ||||||
Total assets | $ | 102,414 | $ | 83,048 | ||||
Liabilities and Stockholders’ Equity: | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 4,230 | $ | 2,603 | ||||
Accrued liabilities | 6,718 | 1,974 | ||||||
Accrued compensation | 1,686 | 1,141 | ||||||
Accrued warranty | 50 | 49 | ||||||
Lumber derivative contracts | — | 7 | ||||||
Deferred revenue | 3,007 | 2,523 | ||||||
Short-term debt | 7,345 | 3,911 | ||||||
Operating lease liabilities | 227 | 241 | ||||||
Finance lease liabilities | 21 | 21 | ||||||
Total current liabilities | 23,284 | 12,470 | ||||||
Long-term debt, net of current portion | 6,988 | 7,405 | ||||||
Deferred tax liabilities | 1,129 | 334 | ||||||
Operating lease liabilities, net of current portion | 8,392 | 8,483 | ||||||
Finance lease liabilities, net of current portion | 8 | 20 | ||||||
Total liabilities | 39,801 | 28,712 | ||||||
Stockholders’ Equity: | ||||||||
Preferred stock, | 26,033 | 18,988 | ||||||
Series C Preferred stock, | — | — | ||||||
Common stock, | 2 | 2 | ||||||
Treasury stock, at cost; 125,625 and 125,625 shares at June 30, 2025 and December 31, 2024, respectively * | (6,007 | ) | (6,007 | ) | ||||
Additional paid-in capital | 158,837 | 159,880 | ||||||
Accumulated deficit | (116,252 | ) | (118,527 | ) | ||||
Total stockholders’ equity | 62,613 | 54,336 | ||||||
Total liabilities and stockholders’ equity | $ | 102,414 | $ | 83,048 |
*All share amounts reflect 1 for 5 reverse stock split effective June 14, 2024, retroactively
Star Equity Holdings, Inc. Reconciliation of Non-GAAP Financial Measures (Unaudited) (In thousands, except per share amounts) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Net income (loss) | $ | 3,451 | $ | (3,787 | ) | $ | 2,275 | $ | (6,011 | ) | ||||||
Acquired intangible amortization | 785 | 590 | 1,509 | 1,032 | ||||||||||||
Unrealized loss (gain) on equity securities (1) | (44 | ) | 303 | 180 | 75 | |||||||||||
Unrealized loss (gain) on lumber derivatives (2) | 44 | (1 | ) | (20 | ) | 19 | ||||||||||
Litigation costs | 143 | 46 | 143 | 55 | ||||||||||||
Transaction costs related to sale (3) | 1 | (9 | ) | 1 | 92 | |||||||||||
Transaction costs related to mergers and acquisitions (4) | 503 | 112 | 965 | 544 | ||||||||||||
Earn-out for acquisition | 15 | — | 15 | — | ||||||||||||
Purchase accounting adjustment (5) | — | 574 | — | 574 | ||||||||||||
Impairment of cost method investment | 371 | 1,290 | 432 | 1,290 | ||||||||||||
Loss (gain) on equity method investment | 240 | — | 491 | — | ||||||||||||
One time recruiting fee | — | — | 36 | — | ||||||||||||
Financing costs (6) | 23 | 7 | 35 | 15 | ||||||||||||
Income tax (benefit) provision | 457 | (39 | ) | (1,733 | ) | (4 | ) | |||||||||
Non-GAAP adjusted net income (loss) | $ | 5,989 | $ | (914 | ) | $ | 4,329 | $ | (2,319 | ) | ||||||
Net income (loss) per basic share | $ | 1.08 | $ | (1.19 | ) | $ | 0.71 | $ | (1.90 | ) | ||||||
Acquired intangible amortization | 0.24 | 0.19 | 0.47 | 0.33 | ||||||||||||
Unrealized loss (gain) on equity securities (1) | (0.01 | ) | 0.10 | 0.06 | 0.02 | |||||||||||
Unrealized loss (gain) on lumber derivatives (2) | 0.01 | — | (0.01 | ) | 0.01 | |||||||||||
Litigation costs | 0.04 | 0.01 | 0.04 | 0.02 | ||||||||||||
Transaction costs related to sale (3) | — | — | — | 0.03 | ||||||||||||
Transaction costs related to mergers and acquisitions (4) | 0.16 | 0.04 | 0.30 | 0.17 | ||||||||||||
Earn-out for acquisition | — | — | — | — | ||||||||||||
Purchase accounting adjustment(5) | — | 0.18 | — | 0.18 | ||||||||||||
Impairment of cost method investment | 0.12 | 0.41 | 0.13 | 0.41 | ||||||||||||
Loss (gain) on equity method investment | 0.07 | — | 0.15 | — | ||||||||||||
One time recruiting fee | — | — | 0.01 | — | ||||||||||||
Financing costs (6) | 0.01 | — | 0.01 | — | ||||||||||||
Income tax (benefit) provision | 0.14 | (0.01 | ) | (0.54 | ) | — | ||||||||||
Non-GAAP adjusted net income (loss) per basic share (7) | $ | 1.87 | $ | (0.29 | ) | $ | 1.35 | $ | (0.73 | ) | ||||||
Non-GAAP adjusted net income (loss) per diluted share (7) | $ | 1.86 | $ | (0.29 | ) | $ | 1.34 | $ | (0.73 | ) |
(1) Reflects adjustments for any unrealized gains or losses in equity securities.
(2) Reflects adjustments for any unrealized gains or losses in lumber derivatives value.
(3) Reflects transaction costs related to the sale of the Healthcare Division.
(4) Reflects transaction costs related to potential mergers and acquisitions.
(5) Reflects the TT purchase accounting adjustments related to the fair value of inventory and earn-out that impacted net income.
(6) Reflects financing costs from our credit facilities.
(7) Per share amounts are computed independently for each discrete item presented. Therefore, the sum of the quarterly per share amounts will not necessarily equal the total for the year, and the sum of individual items may not equal the total.
Star Equity Holdings, Inc. Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||
(Unaudited) (In thousands) | ||||||||||||||||||
For The Three Months Ended June 30, 2025 | Building Solutions | Energy Services | Investments | Star Equity Corporate | Total | |||||||||||||
Net income (loss) | $ | 1,086 | $ | 16 | $ | 5,125 | $ | (2,776 | ) | $ | 3,451 | |||||||
Depreciation and amortization | 965 | 417 | 74 | 8 | 1,464 | |||||||||||||
Interest (income) expense | 163 | 97 | (166 | ) | (14 | ) | 80 | |||||||||||
Income tax (benefit) provision | — | — | — | 457 | 457 | |||||||||||||
EBITDA | 2,214 | 530 | 5,033 | (2,325 | ) | 5,452 | ||||||||||||
Unrealized loss (gain) on equity securities (1) | — | — | (44 | ) | — | (44 | ) | |||||||||||
Unrealized loss (gain) on lumber derivatives (2) | 44 | — | — | — | 44 | |||||||||||||
Interest income(3) | — | — | 231 | — | 231 | |||||||||||||
Litigation costs | — | — | — | 143 | 143 | |||||||||||||
Stock-based compensation | 11 | — | — | 52 | 63 | |||||||||||||
Earn-out for acquisition | 15 | — | — | — | 15 | |||||||||||||
Transaction costs related to sale (4) | — | — | — | 1 | 1 | |||||||||||||
Transaction costs related to mergers and acquisitions (5) | — | — | — | 503 | 503 | |||||||||||||
Impairment of cost method investment | — | — | 371 | — | 371 | |||||||||||||
Loss (gain) on equity method investment | — | — | 240 | — | 240 | |||||||||||||
Financing costs 6) | 18 | — | — | 5 | 23 | |||||||||||||
Non-GAAP adjusted EBITDA | $ | 2,302 | $ | 530 | $ | 5,831 | $ | (1,621 | ) | $ | 7,042 |
For The Three Months Ended June 30, 2024 | Building Solutions | Energy Services | Investments | Star Equity Corporate | Total | ||||||||||||||
Net income (loss) | $ | (1,115 | ) | $ | — | $ | (1,265 | ) | $ | (1,407 | ) | $ | (3,787 | ) | |||||
Depreciation and amortization | 774 | — | 13 | 8 | 795 | ||||||||||||||
Interest (income) expense | 138 | — | (199 | ) | (160 | ) | (221 | ) | |||||||||||
Income tax (benefit) provision | — | — | — | (39 | ) | (39 | ) | ||||||||||||
EBITDA | (203 | ) | — | (1,451 | ) | (1,598 | ) | (3,252 | ) | ||||||||||
Unrealized loss (gain) on equity securities (1) | — | — | 303 | — | 303 | ||||||||||||||
Unrealized loss (gain) on lumber derivatives (2) | (1 | ) | — | — | — | (1 | ) | ||||||||||||
Interest income(3) | — | — | 360 | — | 360 | ||||||||||||||
Litigation costs | — | — | — | 46 | 46 | ||||||||||||||
Stock-based compensation | 14 | — | — | 56 | 70 | ||||||||||||||
Transaction costs related to sale (4) | — | — | — | (9 | ) | (9 | ) | ||||||||||||
Transaction costs related to mergers and acquisitions (5) | — | — | — | 112 | 112 | ||||||||||||||
Purchase accounting adjustment (6) | 574 | — | — | — | 574 | ||||||||||||||
Impairment of cost method investment | — | — | 1,290 | — | 1,290 | ||||||||||||||
Financing costs (7) | 7 | — | — | — | 7 | ||||||||||||||
Non-GAAP adjusted EBITDA | $ | 391 | $ | — | $ | 502 | $ | (1,393 | ) | $ | (500 | ) |
(1) Reflects adjustments for any unrealized gains or losses on equity securities.
(2) Reflects adjustments for any unrealized gains or losses in lumber derivatives value.
(3) We allocate all corporate interest income to the Investments Division.
(4) Reflects transaction costs related to the sale of the Healthcare Division.
(5) Reflects transaction costs related to potential mergers and acquisitions.
(6) Reflects the TT purchase accounting adjustments related to the fair value of inventory and earn-out that impacted net income.
(7) Reflects financing costs from our credit facilities.
For The Six Months Ended June 30, 2025 | Building Solutions | Energy Services | Investments | Star Equity Corporate | Total | ||||||||||||||
Net income (loss) | $ | 222 | $ | 24 | $ | 4,777 | $ | (2,748 | ) | $ | 2,275 | ||||||||
Depreciation and amortization | 1,978 | 600 | 149 | 19 | 2,746 | ||||||||||||||
Interest (income) expense | 345 | 96 | (321 | ) | (22 | ) | 98 | ||||||||||||
Income tax (benefit) provision | — | — | — | (1,733 | ) | (1,733 | ) | ||||||||||||
EBITDA | 2,545 | 720 | 4,605 | (4,484 | ) | 3,386 | |||||||||||||
Unrealized loss (gain) on equity securities (1) | — | — | 180 | — | 180 | ||||||||||||||
Unrealized loss (gain) on lumber derivatives (2) | (20 | ) | — | — | — | (20 | ) | ||||||||||||
Interest income (3) | — | — | 446 | — | 446 | ||||||||||||||
Litigation costs | — | — | — | 143 | 143 | ||||||||||||||
Stock-based compensation | 22 | — | — | 92 | 114 | ||||||||||||||
Earn-out for acquisition | 15 | — | — | — | 15 | ||||||||||||||
Transaction costs related to sale (4) | — | — | — | 1 | 1 | ||||||||||||||
Transaction costs related to mergers and acquisitions (5) | — | — | — | 965 | 965 | ||||||||||||||
Impairment of cost method investment | — | — | 432 | — | 432 | ||||||||||||||
Loss (gain) on equity method investment | — | — | 491 | — | 491 | ||||||||||||||
One time recruiting fee | 36 | — | — | — | 36 | ||||||||||||||
Financing costs (7) | 26 | — | — | 9 | 35 | ||||||||||||||
Non-GAAP adjusted EBITDA | $ | 2,624 | $ | 720 | $ | 6,154 | $ | (3,274 | ) | $ | 6,224 |
For The Six Months Ended June 30, 2024 | Building Solutions | Energy Services | Investments | Star Equity Corporate | Total | ||||||||||||||
Net income (loss) | $ | (2,040 | ) | $ | — | $ | (802 | ) | $ | (3,169 | ) | $ | (6,011 | ) | |||||
Depreciation and amortization | 1,341 | — | 117 | 25 | 1,483 | ||||||||||||||
Interest expense | 174 | — | (390 | ) | (379 | ) | (595 | ) | |||||||||||
Income tax (benefit) provision | — | — | — | (4 | ) | (4 | ) | ||||||||||||
EBITDA | (525 | ) | — | (1,075 | ) | (3,527 | ) | (5,127 | ) | ||||||||||
Unrealized loss (gain) on equity securities (1) | — | — | 75 | — | 75 | ||||||||||||||
Unrealized loss (gain) on lumber derivatives (2) | 19 | — | — | — | 19 | ||||||||||||||
Interest Income (3) | — | — | 770 | — | 770 | ||||||||||||||
Litigation costs | — | — | — | 55 | 55 | ||||||||||||||
Stock-based compensation | 24 | — | — | 104 | 128 | ||||||||||||||
Transaction costs related to sale (4) | — | — | — | 92 | 92 | ||||||||||||||
Transaction costs related to mergers and acquisitions (5) | — | — | — | 544 | 544 | ||||||||||||||
Purchase accounting adjustment (6) | 574 | — | — | — | 574 | ||||||||||||||
Impairment of cost method investment | — | — | 1,290 | — | 1,290 | ||||||||||||||
Financing costs (7) | 15 | — | — | — | 15 | ||||||||||||||
Non-GAAP adjusted EBITDA | $ | 107 | $ | — | $ | 1,060 | $ | (2,732 | ) | $ | (1,565 | ) |
(1) Reflects adjustments for any unrealized gains or losses on equity securities.
(2) Reflects adjustments for any unrealized gains or losses in lumber derivatives value.
(3) We allocate all corporate interest income to the Investments Division.
(4) Reflects transaction costs related to the sale of the Healthcare Division.
(5) Reflects transaction costs related to potential mergers and acquisitions.
(6) Reflects the TT purchase accounting adjustments related to the fair value of inventory and earn-out that impacted net income.
(7) Reflects financing costs from our credit facilities.
Star Equity Holdings, Inc. Supplemental Debt Information (Unaudited) (In thousands) | ||||||||||||
A summary of the Company’s credit facilities are as follows: | ||||||||||||
June 30, 2025 | December 31, 2024 | |||||||||||
Amount | Weighted- Average Interest Rate | Amount | Weighted- Average Interest Rate | |||||||||
Revolving Credit Facility - Austin ADT | $ | 1,846 | 9.25 | % | $ | — | — | % | ||||
Revolving Credit Facility - Premier EBGL | 3,584 | 8.00 | % | 2,156 | 8.75 | % | ||||||
Revolving Credit Facility - KeyBank KBS | — | — | % | — | — | % | ||||||
Total Short-term Revolving Credit Facilities | $ | 5,430 | 8.42 | % | $ | 2,156 | 8.75 | % | ||||
Austin - ADT Term Loan | $ | 160 | 9.25 | % | $ | — | — | % | ||||
Term Loan Secured by Mortgage | 355 | 7.50 | % | 355 | 7.50 | % | ||||||
Bridgewater - TT Term Loan | 1,400 | 7.85 | % | 1,400 | 7.85 | % | ||||||
Total Short-term debt | $ | 7,345 | 8.29 | % | $ | 3,911 | 8.30 | % | ||||
Austin - ADT Term Loan, net of current portion | $ | 439 | 9.25 | % | $ | — | — | % | ||||
Term Loan Secured by Mortgage, net of current portion | 2,472 | 7.50 | % | 2,625 | 7.50 | % | ||||||
Bridgewater - TT Term Loan, net of current portion | 4,077 | 7.85 | % | 4,780 | 7.85 | % | ||||||
Long Term Debt, net of current portion | $ | 6,988 | 7.81 | % | $ | 7,405 | 7.73 | % | ||||
Total Debt | $ | 14,333 | 7.67 | % | $ | 11,316 | 7.93 | % |
Star Equity Holdings, Inc. Supplemental Segment Information (Unaudited) (In thousands) | ||||||||||||||||||||
Building Solutions | Energy Services | Investments | Corporate and Intersegment eliminations | Total | ||||||||||||||||
For the Three Months Ended June 30, 2025 | ||||||||||||||||||||
Revenues | $ | 20,384 | $ | 3,324 | $ | 158 | $ | (158 | ) | $ | 23,708 | |||||||||
Cost of revenues | 15,141 | 2,240 | 74 | — | 17,455 | |||||||||||||||
Gross profit | 5,243 | 1,084 | 84 | (158 | ) | 6,253 | ||||||||||||||
Selling, general and administrative | 3,286 | 877 | 84 | 2,173 | 6,420 | |||||||||||||||
Amortization of intangible assets | 687 | 98 | — | — | 785 | |||||||||||||||
Net income (loss) from operations | $ | 1,270 | $ | 109 | $ | — | $ | (2,331 | ) | $ | (952 | ) | ||||||||
EBITDA, unaudited | $ | 2,214 | $ | 530 | $ | 5,033 | $ | (2,325 | ) | $ | 5,452 | |||||||||
Depreciation and amortization | (965 | ) | (417 | ) | (74 | ) | (8 | ) | (1,464 | ) | ||||||||||
Interest income (expense), net | (163 | ) | (97 | ) | 166 | 14 | (80 | ) | ||||||||||||
Income tax benefit (provision) | — | — | — | (457 | ) | (457 | ) | |||||||||||||
Net Income (loss) | $ | 1,086 | $ | 16 | $ | 5,125 | $ | (2,776 | ) | $ | 3,451 |
Building Solutions | Energy Services | Investments | Corporate and Intersegment eliminations | Total | |||||||||||||||
For the Three Months Ended June 30, 2024 | |||||||||||||||||||
Revenues | $ | 13,483 | $ | — | $ | 194 | $ | (194 | ) | $ | 13,483 | ||||||||
Cost of revenues | 11,254 | — | 13 | — | 11,267 | ||||||||||||||
Gross profit | 2,229 | — | 181 | (194 | ) | 2,216 | |||||||||||||
Selling, general and administrative | 2,481 | — | 1,372 | 1,486 | 5,339 | ||||||||||||||
Amortization of intangible assets | 590 | — | — | — | 590 | ||||||||||||||
Net income (loss) from operations | $ | (842 | ) | $ | — | $ | (1,191 | ) | $ | (1,680 | ) | $ | (3,713 | ) | |||||
EBITDA, unaudited | $ | (203 | ) | $ | — | $ | (1,451 | ) | $ | (1,598 | ) | $ | (3,252 | ) | |||||
Depreciation and amortization | (774 | ) | — | (13 | ) | (8 | ) | (795 | ) | ||||||||||
Interest income (expense), net | (138 | ) | — | 199 | 160 | 221 | |||||||||||||
Income tax benefit (provision) | — | — | — | 39 | 39 | ||||||||||||||
Net Income (loss) | $ | (1,115 | ) | $ | — | $ | (1,265 | ) | $ | (1,407 | ) | $ | (3,787 | ) |
Star Equity Holdings, Inc. Supplemental Segment Information (Unaudited) (In thousands) | ||||||||||||||||||||
Building Solutions | Energy Services | Investments | Corporate and Intersegment eliminations | Total | ||||||||||||||||
For the Six Months Ended June 30, 2025 | ||||||||||||||||||||
Revenues | $ | 32,502 | $ | 4,130 | $ | 316 | $ | (316 | ) | $ | 36,632 | |||||||||
Cost of revenues | 24,330 | 2,764 | 149 | — | 27,243 | |||||||||||||||
Gross profit | 8,172 | 1,366 | 167 | (316 | ) | 9,389 | ||||||||||||||
Selling, general and administrative | 6,194 | 1,151 | 134 | 4,200 | 11,679 | |||||||||||||||
Amortization of intangible assets | 1,411 | 98 | — | — | 1,509 | |||||||||||||||
Income (loss) from operations | $ | 567 | $ | 117 | $ | 33 | $ | (4,516 | ) | $ | (3,799 | ) | ||||||||
EBITDA, unaudited | $ | 2,545 | $ | 720 | $ | 4,605 | $ | (4,484 | ) | $ | 3,386 | |||||||||
Depreciation and amortization | (1,978 | ) | (600 | ) | (149 | ) | (19 | ) | (2,746 | ) | ||||||||||
Interest income (expense), net | (345 | ) | (96 | ) | 321 | 22 | (98 | ) | ||||||||||||
Income tax benefit (provision) | — | — | — | 1,733 | 1,733 | |||||||||||||||
Net Income (loss) | $ | 222 | $ | 24 | $ | 4,777 | $ | (2,748 | ) | $ | 2,275 |
Building Solutions | Energy Services | Investments | Corporate and Intersegment eliminations | Total | |||||||||||||||
For the Six Months Ended June 30, 2024 | |||||||||||||||||||
Revenues | $ | 22,601 | $ | — | $ | 382 | $ | (382 | ) | $ | 22,601 | ||||||||
Cost of revenues | 18,694 | — | 117 | — | 18,811 | ||||||||||||||
Gross profit | 3,907 | — | 265 | (382 | ) | 3,790 | |||||||||||||
Selling, general and administrative | 4,615 | — | 1,412 | 3,406 | 9,433 | ||||||||||||||
Amortization of intangible assets | 1,032 | — | — | — | 1,032 | ||||||||||||||
Income (loss) from operations | $ | (1,740 | ) | $ | — | $ | (1,147 | ) | $ | (3,788 | ) | $ | (6,675 | ) | |||||
EBITDA, unaudited | $ | (525 | ) | $ | — | $ | (1,075 | ) | $ | (3,527 | ) | $ | (5,127 | ) | |||||
Depreciation and amortization | (1,341 | ) | — | (117 | ) | (25 | ) | (1,483 | ) | ||||||||||
Interest income (expense), net | (174 | ) | — | 390 | 379 | 595 | |||||||||||||
Income tax benefit (provision) | — | — | — | 4 | 4 | ||||||||||||||
Net Income (loss) | $ | (2,040 | ) | $ | — | $ | (802 | ) | $ | (3,169 | ) | $ | (6,011 | ) |
