SUNation Energy Announces 2025 Second Quarter Results and Reiterates Full Year Financial Guidance
SUNation Energy (NASDAQ:SUNE) reported Q2 2025 financial results and reiterated its full-year guidance. Q2 highlights include total sales of $13.1 million, improved gross margin of 37%, and reduced total debt by $11.7 million (61% improvement) from December 31, 2024.
The company's residential backlog increased to $27.1 million as of June 30, 2025, and further rose to $35.6 million by July 31, 2025. For FY 2025, SUNation expects total sales between $65-70 million (14-23% growth) and positive Adjusted EBITDA of $0.5-0.7 million.
The passage of the One Big Beautiful Bill Act has driven increased demand in key markets of New York and Hawaii, with consumers rushing to install systems before the December 31, 2025 Section 25D tax credit deadline.
SUNation Energy (NASDAQ:SUNE) ha comunicato i risultati finanziari del secondo trimestre 2025 e ha confermato le stime per l'intero esercizio. Tra i punti salienti del Q2 figurano ricavi totali per $13,1 milioni, un miglioramento del margine lordo al 37% e una riduzione del debito totale di $11,7 milioni (miglioramento del 61%) rispetto al 31 dicembre 2024.
Il backlog residenziale dell'azienda è salito a $27,1 milioni al 30 giugno 2025, raggiungendo poi $35,6 milioni al 31 luglio 2025. Per l'anno fiscale 2025 SUNation prevede ricavi totali tra $65-70 milioni (crescita del 14-23%) e un Adjusted EBITDA positivo tra $0,5-0,7 milioni.
L'approvazione del One Big Beautiful Bill Act ha aumentato la domanda nelle aree chiave di New York e Hawaii, con consumatori intenti a installare impianti prima della scadenza del credito d'imposta Section 25D, fissata al 31 dicembre 2025.
SUNation Energy (NASDAQ:SUNE) presentó los resultados financieros del segundo trimestre de 2025 y reafirmó su guía para todo el año. Los aspectos más destacados del Q2 incluyen ventas totales de $13,1 millones, una mejora del margen bruto al 37% y una reducción de la deuda total en $11,7 millones (mejora del 61%) desde el 31 de diciembre de 2024.
La cartera de pedidos residencial de la compañía aumentó a $27,1 millones al 30 de junio de 2025 y subió a $35,6 millones al 31 de julio de 2025. Para el año fiscal 2025, SUNation espera ventas totales entre $65-70 millones (crecimiento del 14-23%) y un EBITDA ajustado positivo de $0,5-0,7 millones.
La aprobación del One Big Beautiful Bill Act ha impulsado la demanda en mercados clave como Nueva York y Hawái, con consumidores apresurándose a instalar sistemas antes de la fecha límite del crédito fiscal Section 25D, el 31 de diciembre de 2025.
SUNation Energy (NASDAQ:SUNE)는 2025년 2분기 실적을 발표하고 연간 가이던스를 재확인했습니다. 2분기 주요 내용은 총 매출 $13.1백만, 개선된 총이익률 37%, 2024년 12월 31일 대비 $11.7백만(61% 개선) 감액된 총부채입니다.
주택 부문 수주 잔고는 2025년 6월 30일 기준 $27.1백만에서 2025년 7월 31일에는 $35.6백만으로 증가했습니다. 2025 회계연도에 SUNation은 총매출을 $65-70백만(성장률 14-23%)으로, 조정 EBITDA는 $0.5-0.7백만의 긍정적인 수준으로 예상하고 있습니다.
One Big Beautiful Bill Act의 통과로 뉴욕과 하와이 등 핵심 시장에서 수요가 증가했으며, 소비자들은 2025년 12월 31일로 예정된 Section 25D 세액공제 마감일 전에 설비를 설치하려 서두르고 있습니다.
SUNation Energy (NASDAQ:SUNE) a publié ses résultats financiers du deuxième trimestre 2025 et confirmé ses prévisions annuelles. Les faits marquants du T2 incluent des ventes totales de 13,1 M$, une marge brute améliorée à 37% et une réduction de la dette totale de 11,7 M$ (amélioration de 61%) par rapport au 31 décembre 2024.
Le carnet de commandes résidentiel de la société est passé à 27,1 M$ au 30 juin 2025, pour atteindre 35,6 M$ au 31 juillet 2025. Pour l'exercice 2025, SUNation prévoit des ventes totales comprises entre 65 et 70 M$ (croissance de 14 à 23%) et un EBITDA ajusté positif de 0,5 à 0,7 M$.
L'adoption du One Big Beautiful Bill Act a stimulé la demande sur des marchés clés comme New York et Hawaï, les consommateurs se précipitant pour installer des systèmes avant la date limite du crédit d'impôt Section 25D, fixée au 31 décembre 2025.
SUNation Energy (NASDAQ:SUNE) veröffentlichte die Finanzergebnisse für das zweite Quartal 2025 und bestätigte die Jahresprognose. Die Highlights des Q2 umfassen Gesamtumsatz von $13,1 Mio., eine verbesserte Bruttomarge von 37% sowie eine Verringerung der Gesamtverschuldung um $11,7 Mio. (61% Verbesserung) gegenüber dem 31. Dezember 2024.
Der Wohnungsanzeigebestand des Unternehmens stieg zum 30. Juni 2025 auf $27,1 Mio. und erhöhte sich bis zum 31. Juli 2025 auf $35,6 Mio.. Für das Geschäftsjahr 2025 erwartet SUNation einen Gesamtumsatz von $65–70 Mio. (Wachstum 14–23%) und ein positives bereinigtes EBITDA von $0,5–0,7 Mio..
Die Verabschiedung des One Big Beautiful Bill Act hat die Nachfrage in Schlüsselregionen wie New York und Hawaii angekurbelt, da Verbraucher versuchen, Systeme vor der Frist für die Section 25D-Steuergutschrift am 31. Dezember 2025 zu installieren.
- Gross margin expanded to 37% from 35.4% year-over-year
- Total debt reduced by $11.7 million, a 61% improvement from December 31, 2024
- Cash position improved to $3.2 million from $0.8 million at December 31, 2024
- Residential backlog grew to $35.6 million by July 31, 2025
- SG&A expenses reduced to $6.4 million from $6.6 million
- Stockholders' equity improved to $22.1 million from $8.5 million
- Q2 total sales declined to $13.1 million from $13.5 million year-over-year
- Net loss increased to $9.6 million from $6.9 million year-over-year
- Adjusted EBITDA remained negative at -$1.0 million despite improvement
- Uncertainty remains due to recent policy changes affecting the solar industry
Insights
SUNation Energy's Q2 shows improved margins and debt reduction while backlog growth signals strong H2 2025 performance despite industry policy changes.
SUNation Energy's Q2 2025 results demonstrate meaningful operational improvements despite flat revenue. While total sales dipped slightly to
The company's cash position has improved dramatically, increasing nearly four-fold to
The residential backlog metrics tell a compelling story about future revenue potential. Backlog increased to
Management's reiteration of full-year guidance (
The termination of Series A Warrants eliminated potential dilution of 652,174 shares, preserving shareholder value. Given the improving operational metrics, strengthened balance sheet, and growing backlog, SUNation appears well-positioned to achieve profitability despite industry headwinds.
FY 2025 Total Sales Expected to Rise
Q2 2025 Select Highlights
- Gross Margin Expanded to
37% - Total Debt Declined by
$11.7 Million , a61% Improvement from December 31, 2024 - Residential Backlog at June 30, 2025 Increased to
$27.1 Million from December 31, 2024 and Rose to$35.6 Million at July 31, 2025
RONKONKOMA, N.Y., Aug. 18, 2025 (GLOBE NEWSWIRE) -- SUNation Energy, Inc. (Nasdaq: SUNE) (the “Company”), a leading provider of sustainable solar energy and backup power to households, businesses, municipalities, and for servicing existing systems, today announced financial results for the second quarter ended June 30, 2025 (“Q2 2025”) and reiterated full year financial guidance for total sales and Adjusted EBITDA.
“In 2024, Jim Brennan and I assumed the leadership of SUNation. With the support of an amazing team, we created and implemented a series of initiatives that have strengthened our operations, reduced costs, eliminated significant debt, and enhanced efficiencies,” said Scott Maskin, Chief Executive Officer. “The passage of the One Big Beautiful Bill Act (“OBBBA”) in July represented a major policy reversal for our industry; however, our success in improving our operations has prepared us to adjust to and, we believe, prosper in, this new environment. While uncertainty remains, we believe that the long-term outlook for solar is strong given its compelling value proposition, environmental benefits, and support of energy independence. SUNation is well positioned to capitalize on the opportunities that lie ahead and we are committed to delivering a best-in-class customer experience.”
Mr. Maskin continued, “Demand for residential solar in our primary markets of New York and Hawaii has increased considerably since the passage of the OBBBA. Consumers in these regions – which happen to be two of the most expensive electricity markets in the country – are being driven by a heightened sense of urgency to install new systems before the December 31, 2025 deadline to be eligible for the Section 25D tax credit. This has resulted in a significant increase in new residential business that we expect will be completed by the end of the year. Our Commercial business is also picking up with project backlog extending in 2026. We are diversifying our business model to create new revenue streams, continuing to pursue select acquisitions and partnership agreements, and pivoting towards leasing and third party owned systems in New York and Hawaii, where solar demand is expected to persist due to utility structure and high electricity costs.”
James Brennan, SUNation’s Chief Financial Officer, said, “The benefits from our restructuring and debt reduction initiatives had a pronounced positive effect on second quarter financial results. We increased gross margin, reduced SG&A expenses, and improved our Adjusted EBITDA loss. We also further improved our financial position; cash at quarter end rose nearly four-fold from December 31, 2024 and we reduced our debt by
Q2 2025 Financial Results Overview
Comparisons are to the second quarter ended June 30, 2024 (“Q2 2024”) unless otherwise noted
- Total sales were
$13.1 million compared to$13.5 million , driven by higher sales at SUNation NY, partially offset by sales declines at Hawaii Energy Connection (“HEC”) and service revenue. - Consolidated gross profit improved to
$4.8 million , or37.0% of sales, from gross profit of$4.8 million , or35.4% of sales, driven by higher gross profit at SUNation NY partially offset by a smaller decline in gross profit at HEC. - SG&A expenses improved to
$6.4 million from$6.6 million , the result of cost optimization and efficiency measures implemented in 2024 and 2025. - Net loss was
$(9.6) million compared to$(6.9) million . However, net loss in Q2 2025 included a$(7.5) million non-cash charge related to fair value remeasurement of warrant liability compared to$(3.3) million in Q2 2024 and$(0.6) million in financing fees. - Adjusted EBITDA loss improved to
$(1.0) million from$(1.7) million . - Residential backlog improved to
$27.1 million at June 30, 2025 from$26.9 million at December 31, 2024; at July 31, 2025, residential backlog further increased to$35.6 million . - Commercial backlog was
$0.9 million at June 30, 2025 and$4.2 million at July 31, 2025.
Financial Condition at June 30, 2025
- Cash and cash equivalents improved to
$3.2 million from$0.8 million at December 31, 2024. Restricted cash and equivalents was stable at$0.3 million . - Total debt, which includes earnout consideration of
$0.5 million , improved61% to$7.5 million from$19.1 million at December 31, 2024. - Accounts payable improved to
$6.4 million from$8.0 million at December 31, 2024. - Inventories improved to
$2.3 million from$2.7 million at December 31, 2024. - Current liabilities improved to
$12.8 million from$27.2 million at December 31, 2024 - Stockholders’ equity improved to
$22.1 million from$8.5 million at December 31, 2024.
As previously announced, during Q2 2025 the Company terminated all of the outstanding Series A Common Stock Purchase Warrants (“Series A Warrants”) issued in connection with a previously announced Registered Direct Offering. The transaction eliminated the potential dilution created by the Series A Warrants by ensuring that up to 652,174 shares of stock underlying those warrants will no longer be able to enter the market.
Mr. Brennan commented, “The termination of these warrants allowed us to deploy our cash in a way that delivered meaning value to our shareholders by removing a significant source of potential dilution and simplifying our capital structure.”
REITERATES 2025 FINANCIAL GUIDANCE
Based on current business conditions and estimated outlook, the Company is reiterating its previously issued financial guidance for the full year ending December 31, 2025:
- Total sales are expected to rise to
$65 million to$70 million , a projected increase of between14% and23% from total sales of$56.9 million in 2024. - Adjusted EBITDA is expected to improve to
$0.5 million to$0.7 million from an Adjusted EBITDA loss in 2024.
Guidance for full year 2025 is based on the Company’s current views, beliefs, estimates and assumptions. It does not include any potential impact related to, among numerous other potential events that are largely out of our control, such as current or future tariffs, global disruptions, broader industry dynamics, and legislative policy changes, which the Company is unable to predict at this time. All financial expectations are forward-looking, and actual results may differ materially from such expectations, as further discussed below under the heading "Forward-Looking Statements."
We are not able to provide a reconciliation of Adjusted EBITDA guidance for full year 2025 to net profit (loss), the most directly comparable GAAP financial measure, because certain items that are excluded from Adjusted EBITDA but included in net profit (loss) cannot be predicted on a forward-looking basis without unreasonable effort or are not within our control.
Q2 2025 CONFERENCE CALL
Management will host a conference call on Tuesday, August 19, 2025 at 9:00 am ET. Interested parties may participate in the call by dialing:
- Domestic: (800) 715-9871
- International: (646) 307-1963
- Passcode: 2227965
The conference call will also be accessible via the Investor Relations section of the Company’s web site at https://ir.sunation.com/news-events or via this link: https://edge.media-server.com/mmc/p/w68i8uua.
About SUNation Energy, Inc.
SUNation Energy, Inc. is focused on growing leading local and regional solar, storage, and energy services companies nationwide. Our vision is to power the energy transition through grass-roots growth of solar electricity paired with battery storage. Our portfolio of brands (SUNation, Hawaii Energy Connection, E-Gear) provide homeowners and businesses of all sizes with an end-to-end product offering spanning solar, battery storage, and grid services. SUNation Energy, Inc.’s largest markets include New York, Florida, and Hawaii, and the company operates in three (3) states.
Forward Looking Statements
Our prospects here at SUNation Energy Inc. are subject to uncertainties and risks. This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Act of 1934. The Company intends that such forward-looking statements be subject to the safe harbor provided by the foregoing Sections. These forward-looking statements are based largely on the expectations or forecasts of future events, can be affected by inaccurate assumptions, and are subject to various business risks and known and unknown uncertainties, a number of which are beyond the control of management. Therefore, actual results could differ materially from the forward-looking statements contained in this presentation. The Company cannot predict or determine after the fact what factors would cause actual results to differ materially from those indicated by the forward-looking statements or other statements. The reader should consider statements that include the words "believes", "expects", "anticipates", "intends", "estimates", "plans", "projects", "should", or other expressions that are predictions of or indicate future events or trends, to be uncertain and forward-looking. We caution readers not to place undue reliance upon any such forward-looking statements. The Company does not undertake to publicly update or revise forward-looking statements, whether because of new information, future events or otherwise. Additional information respecting factors that could materially affect the Company and its operations are contained in the Company's filings with the SEC which can be found on the SEC's website at www.sec.gov.
Contacts:
Scott Maskin
Chief Executive Officer
+1 (631) 350-9340
smaskin@sunation.com
SUNation Energy Investor Relations
IR@sunation.com
SUNATION ENERGY, INC. | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(Unaudited) | |||||||
ASSETS | |||||||
June 30 | December 31 | ||||||
2025 | 2024 | ||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 3,186,757 | $ | 839,268 | |||
Restricted cash and cash equivalents | 286,630 | 312,080 | |||||
Trade accounts receivable, less allowance for | |||||||
credit losses of | 3,298,944 | 4,881,094 | |||||
Inventories, net | 2,321,966 | 2,707,643 | |||||
Prepaid income taxes | 15,776 | — | |||||
Related party receivables | 23,039 | 23,471 | |||||
Prepaid expenses | 1,028,996 | 1,587,464 | |||||
Costs and estimated earnings in excess of billings | 604,077 | 560,648 | |||||
Other current assets | 185,227 | 198,717 | |||||
TOTAL CURRENT ASSETS | 10,951,412 | 11,110,385 | |||||
PROPERTY, PLANT AND EQUIPMENT, net | 1,107,372 | 1,238,898 | |||||
OTHER ASSETS: | |||||||
Goodwill | 17,443,869 | 17,443,869 | |||||
Operating lease right of use asset | 3,513,114 | 3,686,747 | |||||
Intangible assets, net | 11,102,083 | 12,220,833 | |||||
Other assets, net | 12,000 | 12,000 | |||||
TOTAL OTHER ASSETS | 32,071,066 | 33,363,449 | |||||
TOTAL ASSETS | $ | 44,129,850 | $ | 45,712,732 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Accounts payable | $ | 6,406,277 | $ | 8,032,769 | |||
Accrued compensation and benefits | 687,464 | 796,815 | |||||
Operating lease liability | 327,454 | 321,860 | |||||
Accrued warranty | 190,411 | 350,013 | |||||
Other accrued liabilities | 1,318,915 | 1,055,995 | |||||
Accrued loss contingencies | — | 1,300,000 | |||||
Income taxes payable | — | 5,071 | |||||
Refundable customer deposits | 1,533,688 | 1,870,173 | |||||
Billings in excess of costs and estimated earnings | 421,474 | 444,310 | |||||
Contingent value rights | 286,630 | 312,080 | |||||
Earnout consideration | 104,167 | 2,500,000 | |||||
Current portion of loans payable | 330,112 | 3,139,113 | |||||
Current portion of loans payable - related party | 1,203,401 | 6,951,563 | |||||
Embedded derivative liability | — | 82,281 | |||||
TOTAL CURRENT LIABILITIES | 12,809,993 | 27,162,043 | |||||
LONG-TERM LIABILITIES: | |||||||
Loans payable and related interest | 1,172,996 | 6,531,650 | |||||
Loans payable and related interest - related party | 4,328,137 | — | |||||
Operating lease liability | 3,308,028 | 3,471,623 | |||||
Earnout consideration | 408,654 | — | |||||
TOTAL LONG-TERM LIABILITIES | 9,217,815 | 10,003,273 | |||||
COMMITMENTS AND CONTINGENCIES | |||||||
STOCKHOLDERS' EQUITY | |||||||
Series A Convertible preferred stock, par value 3,000,000 shares authorized; no shares issued and outstanding, respectively | — | — | |||||
Series B preferred stock, par value 3,000,000 shares authorized; no shares issued and outstanding, respectively | — | — | |||||
Series D preferred stock, par value 3,000,000 shares authorized; 1 and no shares issued and outstanding, respectively | — | — | |||||
Common stock, par value | |||||||
3,406,614 and 9,343 shares issued and outstanding, respectively(1) | 170,331 | 467 | |||||
Additional paid-in capital(1) | 77,934,604 | 51,445,995 | |||||
Accumulated deficit | (56,002,893 | ) | (42,899,046 | ) | |||
TOTAL STOCKHOLDERS' EQUITY | 22,102,042 | 8,547,416 | |||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 44,129,850 | $ | 45,712,732 | |||
(1) Prior period results have been adjusted to reflect the reverse stock split of the common stock at a ratio of 1-for-200 that became effective April 21, 2025, the reverse stock split of the common stock at a ratio of 1-for-50 that became effective October 17, 2024 and the reverse stock split of the common stock at a ratio of 1-for-15 that became effective June 12, 2024. |
SUNATION ENERGY, INC. | |||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
Sales | $ | 13,064,254 | $ | 13,549,420 | $ | 25,700,892 | $ | 26,768,617 | |||||||
Cost of sales | 8,224,737 | 8,757,066 | 16,430,050 | 17,170,815 | |||||||||||
Gross profit | 4,839,517 | 4,792,354 | 9,270,842 | 9,597,802 | |||||||||||
Operating expenses: | |||||||||||||||
Selling, general and administrative expenses | 6,443,729 | 6,558,923 | 12,483,027 | 13,187,950 | |||||||||||
Amortization expense | 559,375 | 709,375 | 1,118,750 | 1,418,750 | |||||||||||
Fair value remeasurement of SUNation earnout consideration | — | (450,000 | ) | — | (800,000 | ) | |||||||||
Total operating expenses | 7,003,104 | 6,818,298 | 13,601,777 | 13,806,700 | |||||||||||
Operating loss | (2,163,587 | ) | (2,025,944 | ) | (4,330,935 | ) | (4,208,898 | ) | |||||||
Other (expense) income: | |||||||||||||||
Investment and other income | 27,661 | 27,325 | 75,826 | 73,166 | |||||||||||
Gain on sale of assets | — | — | — | 6,118 | |||||||||||
Fair value remeasurement of warrant liability | (7,531,044 | ) | (3,267,571 | ) | (7,531,044 | ) | 461,022 | ||||||||
Fair value remeasurement of embedded derivative liability | — | (1,055,600 | ) | — | (1,055,600 | ) | |||||||||
Fair value remeasurement of contingent forward contract | 789,588 | — | 899,080 | — | |||||||||||
Fair value remeasurement of contingent value rights | 6,271 | 116,775 | 25,450 | 492,860 | |||||||||||
Financing fees | (559,938 | ) | — | (1,136,532 | ) | — | |||||||||
Interest expense | (162,130 | ) | (735,633 | ) | (733,370 | ) | (1,500,503 | ) | |||||||
Loss on debt extinguishment | — | — | (343,471 | ) | — | ||||||||||
Other (expense) income, net | (7,429,592 | ) | (4,914,704 | ) | (8,744,061 | ) | (1,522,937 | ) | |||||||
Net loss before income taxes | (9,593,179 | ) | (6,940,648 | ) | (13,074,996 | ) | (5,731,835 | ) | |||||||
Income tax expense | 14,236 | (6,633 | ) | 28,851 | (471 | ) | |||||||||
Net loss | (9,607,415 | ) | (6,934,015 | ) | (13,103,847 | ) | (5,731,364 | ) | |||||||
Deemed dividend on extinguishment of Convertible Preferred Stock | — | — | — | (751,125 | ) | ||||||||||
Deemed dividend on modification of PIPE Warrants | — | — | — | (10,571,514 | ) | ||||||||||
Net loss attributable to common shareholders | $ | (9,607,415 | ) | $ | (6,934,015 | ) | $ | (13,103,847 | ) | $ | (17,054,003 | ) | |||
Basic net loss per share(1) | $ | (3.14 | ) | $ | (11,022.91 | ) | $ | (8.42 | ) | $ | (38,216.49 | ) | |||
Diluted net loss per share(1) | $ | (3.14 | ) | $ | (11,022.91 | ) | (8.42 | ) | (38,216.49 | ) | |||||
Weighted Average Basic Shares Outstanding(1) | 3,063,743 | 629 | 1,556,627 | 446 | |||||||||||
Weighted Average Dilutive Shares Outstanding(1) | 3,063,743 | 629 | 1,556,627 | 446 | |||||||||||
(1) Prior period results have been adjusted to reflect the reverse stock split of the common stock at a ratio of 1-for-200 that became effective April 21, 2025, the reverse stock split of the common stock at a ratio of 1-for-50 that became effective October 17, 2024 and the reverse stock split of the common stock at a ratio of 1-for-15 that became effective June 12, 2024. | |||||||||||||||
Non-GAAP Financial Measures
This press release also includes non-GAAP financial measures that differ from financial measures calculated in accordance with United States generally accepted accounting principles (“GAAP”). Adjusted EBITDA is a non-GAAP financial measure provided in this release, and is net (loss) income calculated in accordance with GAAP, adjusted for interest, income taxes, depreciation, amortization, stock compensation, gain on sale of assets, financing fees, loss on debt remeasurement, and non-cash fair value remeasurement adjustments as detailed in the reconciliations presented below in this press release.
These non-GAAP financial measures are presented because the Company believes they are useful indicators of its operating performance. Management uses these measures principally as measures of the Company’s operating performance and for planning purposes, including the preparation of the Company’s annual operating plan and financial projections. The Company believes these measures are useful to investors as supplemental information and because they are frequently used by analysts, investors, and other interested parties to evaluate companies in its industry. The Company also believes these non-GAAP financial measures are useful to its management and investors as a measure of comparative operating performance from period to period.
The non-GAAP financial measures presented in this release should not be considered as an alternative to, or superior to, their respective GAAP financial measures, as measures of financial performance or cash flows from operations as a measure of liquidity, or any other performance measure derived in accordance with GAAP, and they should not be construed to imply that the Company’s future results will be unaffected by unusual or non-recurring items. In addition, these measures do not reflect certain cash requirements such as tax payments, debt service requirements, capital expenditures and certain other cash costs that may recur in the future. Adjusted EBITDA contains certain other limitations, including the failure to reflect our cash expenditures, cash requirements for working capital needs and cash costs to replace assets being depreciated and amortized. In evaluating non-GAAP financial measures, you should be aware that in the future the Company may incur expenses that are the same as or similar to some of the adjustments in this presentation. The Company’s presentation of non-GAAP financial measures should not be construed to imply that its future results will be unaffected by any such adjustments. Management compensates for these limitations by primarily relying on the Company’s GAAP results in addition to using non-GAAP financial measures on a supplemental basis. The Company’s definition of these non-GAAP financial measures is not necessarily comparable to other similarly titled captions of other companies due to different methods of calculation.
SUNATION ENERGY, INC. RECONCILIATION OF GAAP NET (LOSS) INCOME TO ADJUSTED EBITDA | ||||||||||||||||
Three Months Ended June 30 | Six Month Ended June 30 | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Net Income (Loss) | $ | (9,607,415 | ) | $ | (6,934,015 | ) | $ | (13,103,847 | ) | $ | (5,731,364 | ) | ||||
Interest expense | 162,130 | 735,633 | 733,370 | 1,500,503 | ||||||||||||
Interest income | (14,238 | ) | (18,567 | ) | (17,400 | ) | (40,122 | ) | ||||||||
Income taxes | 14,236 | (6,633 | ) | 28,851 | (471 | ) | ||||||||||
Depreciation | 66,054 | 77,397 | 133,994 | 169,814 | ||||||||||||
Amortization | 559,375 | 709,375 | 1,118,750 | 1,418,750 | ||||||||||||
Stock compensation | 22,461 | (11,583 | ) | 53,276 | 185,723 | |||||||||||
Earnout consideration compensation | 512,821 | — | 512,821 | — | ||||||||||||
Gain on sale of assets | — | — | — | (6,118 | ) | |||||||||||
FV remeasurement of contingent value rights | (6,271 | ) | (116,775 | ) | (25,450 | ) | (492,860 | ) | ||||||||
FV remeasurement of earnout consideration | — | (450,000 | ) | — | (800,000 | ) | ||||||||||
FV remeasurement of warrant liability | 7,531,044 | 3,267,571 | 7,531,044 | (461,022 | ) | |||||||||||
FV remeasurement of contingent forward contract | (789,588 | ) | — | (899,080 | ) | — | ||||||||||
FV remeasurement of embedded derivative liability | — | 1,055,600 | — | 1,055,600 | ||||||||||||
Financing fees | 559,938 | — | 1,136,532 | — | ||||||||||||
Loss on debt remeasurement | — | — | 343,471 | — | ||||||||||||
Adjusted EBITDA | $ | (989,453 | ) | $ | (1,691,997 | ) | $ | (2,453,668 | ) | $ | (3,201,567 | ) |
